MIRA INFORM REPORT

 

 

Report Date :

16.05.2014

 

IDENTIFICATION DETAILS

 

Name :

EZ VIDYA PRIVATE LIMITED

 

 

Registered Office :

B-7, New No. 262, Old No.179, Royapettah High Road, Mylapore, Chennai – 600004, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

19.04.2001

 

 

Com. Reg. No.:

18-046998

 

 

Capital Investment / Paid-up Capital :

Rs.9.650 Millions

 

 

CIN No.:

[Company Identification No.]

U72200TN2001PTC046998

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is an educational organization providing quality holistic education in Indian School.

 

 

No. of Employees :

Information denied by management

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

USD 107000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually Correct 

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

There seems some dip in the profit of the company during 2013 however net worth of the company is satisfactory. General financial position of the company is normal and acceptable for business dealings.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered normal for business dealings at usual trade terms and conditions.   

 

NOTES:

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDIAN ECONOMIC OVERVIEW

 

US investment bank Goldman Sachs has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION DENIED BY

 

Name :

Ms. Nandini

Designation :

Not Divulged 

Contact No.:

91-44-28174992

Date :

15.05.2014

 

 

LOCATIONS

 

Registered Office :

B-7, New No. 262, Old No.179, Royapettah High Road, Mylapore, Chennai – 600004, Tamilnadu, India

Tel. No.:

91-44-28174992

Fax No.:

Not Divyulged

E-Mail :

valliappan@ezvidya.com

Website :

http://www.ezvidya.com

 

 

Headquarters :

Located At:

 

  • Chennai
  • Coimbatore
  • Hyderabad
  • Delhi
  • Bangalore

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Nagappan Valliappan

Designation :

Director

Address :

New No. 73, Old No. 5, Sivaraman Nagar, Chennai – 641045, Tamilnadi, India

Date of Birth/Age :

24.06.1970

Date of Appointment :

11.03.2003

DIN No.:

00227653

 

 

Name :

Mrs. Chitra Ravi

Designation :

Director

Address :

60 Kamadar Nagar, 2nd St. Nugambakkam, Chennai – 600034, Tamilnadu, India

Date of Birth/Age :

16.04.1965

Date of Appointment :

31.03.2003

DIN No.:

00227760

Other Directorship:

S.

No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U72200TN2001PTC046998

EZ VIDYA PRIVATE LIMITED

Director

31/03/2003

31/03/2003

-

Active

NO

2

U51432TN2003PTC050236

BUILDCRAFT INTERIOR PRIVATE LIMITED

Director

16/11/2005

16/11/2005

-

Active

NO

 

 

Name :

Mr. Ganesan Subramanian

Designation :

Director

Address :

No. 5, Shanthi Nagar, 2nd St. Nugambakkam, Chennai – 600039, Tamilnadu, India

Date of Birth/Age :

27.08.1968

Date of Appointment :

01.11.2010

DIN No.:

03310237

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

% of Holding

P.V. Giri

101842

10.55

Nagappan Valliappan

160900

16.67

R. Srikumar

16274

1.69

N. Chitra

69511

7.20

K. Seetha

40206

4.17

S. Ravi

37766

3.91

Chitra Ravi

326711

33.86

Padmini Giri

50890

5.27

V. Mathu

160900

16.67

Total

965000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is an educational organization providing quality holistic education in Indian School.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information denied by management

 

 

Bankers :

  • Development Credit Bank Limited, 61/28 A, M G Road, Nungambakkam, Chennai - 600034, Tamilnadu, India
  • Union Bank of India, Egmore Branch, 9 Casa Major Road, Egmore, Chennai – 600008, Tamilnadu, India

 

 

Facilities :

SECURED LOANS

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

Vehicle loan from bank

(Secured by hypothecation of vehicle. Repayable in 36 monthly installments commencing from November 2010 - Interest rate – 11.00% - period and amount of default – Nil)

0.000

0.057

Short Term Borrowings

 

 

From a bank – Cash credit loan

(Secured by hypothecation of all stocks and book debts and guaranteed by two directors)

Terms of repayable – Principle – On Demand

Terms of repayment - Interest – Monthly rest

Interest Rate – 14.00%

Period and amount of default - Nil    

16.145

9.003

Total

16.145

9.060

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Shanker Giri and Prabhakar

Chartered Accountants

Address :

"Guhalaya", Flat B-7, No.262 (Old 179) Royapettah High Road, Mylapore, Chennai – 600004, Tamilnadu, India

Tel. No.:

91-44-24992982 / 24991345

Fax No.:

91-44-24997317

E-Mail :

sharpcs@gmail.com

PAN No.:

AAAFS9568H

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs.10.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

965000

Equity Shares

Rs.10/- each

Rs.9.650 Millions

 


FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

9.650

9.650

9.251

(b) Reserves & Surplus

17.100

15.324

9.449

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

26.750

24.974

18.700

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.277

1.849

0.193

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.795

0.689

0.761

Total Non-current Liabilities (3)

1.072

2.538

0.954

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

16.145

9.003

2.038

(b) Trade payables

18.704

15.200

8.059

(c) Other current liabilities

37.998

12.222

7.643

(d) Short-term provisions

1.322

0.166

0.420

Total Current Liabilities (4)

74.169

36.591

18.160

 

 

 

 

TOTAL

101.991

64.103

37.814

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

6.637

8.176

4.341

(ii) Intangible Assets

9.439

7.708

1.261

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

5.677

8.482

10.616

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

1.770

0.734

0.274

(d)  Long-term Loan and Advances

0.981

0.971

0.612

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

24.504

26.071

17.104

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

27.079

19.535

12.086

(c) Trade receivables

45.466

13.649

5.672

(d) Cash and cash equivalents

0.905

2.191

0.916

(e) Short-term loans and advances

2.308

0.645

2.017

(f) Other current assets

1.729

2.012

0.019

Total Current Assets

77.487

38.032

20.710

 

 

 

 

TOTAL

101.991

64.103

37.814

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX

1.776

5.875

2.972

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

11.824

5.949

7.477

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.000

0.000

4.500

 

BALANCE CARRIED TO THE B/S

13.600

11.824

5.949

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

 

Project Income

6.040

0.000

0.000

 

TOTAL EARNINGS

6.040

0.000

0.000

 

 

 

 

 

 

Earnings Per Share (Rs.)

1.84

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Debt Equity Ratio

(Total Debt /Networth)

 

0.61

0.43

0.12

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.04

1.04

1.14

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

Rs. In Millions

Rs. In Millions

Rs. In Millions

Share Capital

9.251

9.650

9.650

Reserves & Surplus

9.449

15.324

17.100

Net worth

18.700

24.974

26.750

 

 

 

 

long-term borrowings

0.193

1.849

0.277

Short term borrowings

2.038

9.003

16.145

Total borrowings

2.231

10.852

16.422

Debt/Equity ratio

0.119

0.435

0.614

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

Yes

10]

Designation of contact person

No

11]

Turnover of firm for last three years

No

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------

22]

Litigations that the firm / promoter involved in

----------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------

26]

Buyer visit details

----------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

UNSECURED LOANS:

 

Particulars

31.03.2013

Rs. In Millions

31.03.2012

Rs. In Millions

Long Term Borrowings

 

 

From other than bank

(Repayable in 36 monthly installments commencing from June 2011 - Interest rate – 16.50% - period and amount of default – Nil)

0.277

1.792

Total

0.277

1.792

 

BUSINESS:

 

The company’s flagship product – “Chrysalis” continues to be largest revenue earner. The contribution from Chrysalis primary launched during the FY 2010-11, is gaining momentum and now contributes as much as Chrysalis ICT revenue, which has been in existence since 2006.

 

Revenue from projects continues to be a key contributors to the overall business in financial terms. However, this business is more strategic in nature which helps EZ Vidya to build its brand and future reach leading corporate in India and abroad.

 

During the year the company has taken efforts to significant increase its’ revenue from overseas operations.     

 

 

The company is in the process of creating digital assets, to support / leverage Chrysalis they are digital assessment and techmet, both digital platforms targeted at individual’s students and parents. Revenue generation from this is expected in future years. 

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10351448

26/04/2013 *

24,600,000.00

DEVELOPMENT CREDIT BANK LIMITED

61/28a, M G Road, Nungambakkam, Chennai, Tamilnadu - 600034, India

B74240060

2

90285588

09/06/2003

294,000.00

UNION BANK OF INDIA

100; Feet Raod, Gandhipuram, Coimbatore, Tamilnadu - 600012, India

-

*Date of modification Charges

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Computer

·         Vehicles

·         Furniture and Fixture

 

 


CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, India Prisons Service, Interpol, etc.

 

1]         INFORMATION ON DESIGNATED PARTY

No exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 


 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.47

UK Pound

1

Rs.99.70

Euro

1

Rs.81.55

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

VNT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

4

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

43

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                  Payment record (10%)

Credit history (10%)                   Market trend (10%)                                Operational size (10%)

 


 

RATING EXPLANATIONS

 

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NB

NEW BUSINESS

 

 

 

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.