MIRA INFORM REPORT

 

 

Report Date :

04.11.2014

 

IDENTIFICATION DETAILS

 

Name :

DATAVISION SOFTWARE SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

Uchil Hights Jagdish Nagar, Raj Bhavan Road, Aundh, Pune-411007, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

27.10.1995

 

 

Com. Reg. No.:

25-093960

 

 

Capital Investment / Paid-up Capital :

Rs. 24.792 Millions

 

 

CIN No.:

[Company Identification No.]

U92114MH1995PTC093960

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Banking Software Solutions.

 

 

No. of Employees :

120 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

The company possess an average financial profile marked by adequate networth base, low gearing and sufficient debt protection metrics.

 

Management has reported a marginal increase in its moderate revenue base and net profitability during FY14, form its limited scale of operation.

 

However, trade relations are seem to be fair. Business is active. Payment terms are reported as usually correct.

 

In view of vast experience of its promoters, long track record and reputed banks as their clients, the company can be considered 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.

 

INDIAN ECONOMIC OVERVIEW

 

N E W S

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had wilfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

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 31-03-2014.

 

INFORMATION PARTED BY

 

Name :

Mr. Sangam Kamble

Designation :

Account Executive

Contact No.:

91-20-25690661

Date :

04.11.2014

 

 

LOCATIONS

 

Registered Office/ Corporate headquarters :

Uchil Hights Jagdish Nagar, Raj Bhavan Road, Aundh, Pune-411007, Maharashtra, India

Tel. No.:

91-20-25690661 / 2 / 3 / 4

Fax No.:

91-20-25690684

E-Mail :

sanjayk@datavsn.com

uchil@datavsn.com

akulkarni@datavsn.com

Website :

www.datavsn.com

 

 

Branches :

Located at

 

  • Bangalore
  • Ahmedabad

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Vishwanath Manjappa Uchil

Designation :

Director

Address :

Uchil Residency, Kumar Prerna Co-op Housing Society, Aundh, Pune-411007, Maharashtra, India

Date of Birth/Age :

30.12.1948

Date of Appointment :

27.10.1995

DIN No.:

00360978

 

 

Name :

Mr. Ameet Vishwanath Uchil

Designation :

Director

Address :

Uchil Residency, Kumar Prerna Co-op Housing Society, Aundh, Pune-411007, Maharashtra, India

Date of Birth/Age :

10.02.1978

Date of Appointment :

06.08.2008

DIN No.:

02291416

 

 

KEY EXECUTIVES

 

Name :

Mr. Sangam Kamble

Designation :

Account Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Vishwanath Uchil

 

830360

Prakash Khanchandani

 

395050

Ameet Uchil

 

51198

Supriya Uchil

 

112800

Jadhav Suresh

 

30000

GIS Information Systems Private Limited, India

 

959790

Karamchandani Pramod

 

50000

Karamchandani Surendra

 

50000

Ameet Uchil J/W Ramesh Mangawde

 

1

Ameet Uchil J/W Hemanti Kulkarni

 

1

Total

 

2479200

 

As on 30.09.2014

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage

Bodies corporate

38.71

Directors or relatives of Directors

40.11

Other top fifty shareholders

21.18

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Banking Software Solutions.

 

 

Terms :

 

Selling :

Cash / Advance Payment

 

 

Purchasing :

Cash / Advance Payment

 

 

GENERAL INFORMATION

 

Customers :

Wholesalers, Retailers and End Users

 

 

No. of Employees :

120 (Approximately)

 

 

Bankers :

  • The Central Bank of India Limited, Pune Camp Branch, Pune - 411001, Maharashtra, India
  • HDFC Bank Limited, Pune, Maharashtra, India

 

 

Facilities :

Overdraft: Rs. 2.200 Millions (From HDFC Bank Limited)

Cash Credit: Rs. 7.000 Millions (From HDFC Bank Limited)

(Rs. In Millions)

Secured Loan

As on

31.03.2014

As on

31.03.2013

Short-Term Borrowings

 

 

From banks

 

 

HDFC Bank Limited - Cash Credit

6.519

2.584

HDFC Bank Limited - DOD

(3.201)

3.321

Total

3.318

5.905

(of the above, Rs. 11.350 Millions is guaranteed by Directors and / or others)

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

S. S. Karachiwala and Company

Chartered Accountants

Address :

Office 105, Nilkant Heights, A-1/384 Bhavani Peth, Pune-411042, Maharashtra, India

Tel. No.:

91-20-26443928

E-Mail :

sskarachiwala@gmail.com

PAN No.:

ACDPK7450M

 

 

Company in which KMP can exercise significant influence

  • Alaya Consulting Private Limited
  • GIS Information Systems Private Limited
  • Magic E- Money Limited
  • Next Step Infotech Private Limited

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2500000

Equity Shares

Rs.10/- each

Rs. 25.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2479200

Equity Shares

Rs.10/- each

Rs. 24.792 Millions

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

           

SOURCES OF FUNDS

 

31.03.2014

31.03.2013

31.03.2012

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

24.792

24.792

24.792

(b) Reserves & Surplus

61.980

42.612

35.887

(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)

86.772

67.404

60.679

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.756

3.256

8.598

(b) Deferred tax liabilities (Net)

9.941

5.917

4.578

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

10.697

9.173

13.176

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

6.689

8.221

16.735

(b) Trade payables

4.829

15.526

9.565

(c) Other current liabilities

36.148

87.150

11.337

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

47.666

110.897

37.637

 

 

 

 

TOTAL

145.135

187.474

111.492

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

53.359

44.382

12.491

(ii) Intangible Assets

22.448

24.498

5.675

(iii) Capital work-in-progress

0.000

0.000

1.996

(iv) Intangible assets under development

0.000

0.000

22.199

(b) Non-current Investments

20.274

20.274

20.273

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

6.097

17.440

2.189

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

102.178

106.594

64.823

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

5.508

2.038

(c) Trade receivables

26.232

56.249

34.231

(d) Cash and cash equivalents

2.744

4.399

0.628

(e) Short-term loans and advances

13.981

14.724

7.306

(f) Other current assets

0.000

0.000

2.466

Total Current Assets

42.957

80.880

46.669

 

 

 

 

TOTAL

145.135

187.474

111.492

 


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

203.573

197.945

 

 

Other Income

0.264

0.139

 

 

 

TOTAL                                     (A)

203.837

198.084

93.598

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Software,Hardware & AMC Cost

44.409

77.722

 

 

Changes in Inventories

5.508

(3.469)

 

 

 

Employees benefits expense

61.631

53.713

 

 

 

Other expenses

47.026

49.654

 

 

 

TOTAL                                     (B)

158.574

177.619

83.281

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)     (C)

45.263

20.464

10.317

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1.908

3.387

3.516

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

43.355

17.077

6.801

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

14.294

7.014

4.374

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

29.061

10.063

2.427

 

 

 

 

 

Less

TAX                                                                  (H)

9.562

3.339

0.750

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

19.499

6.724

1.677

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

2.670

1.625

3.192

 

 

 

 

 

 

Earnings Per Share (Rs.)

7.87

2.71

0.68

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

9.58

3.40

NA

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

22.23

10.34

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

23.27

6.02

3.62

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.33

0.15

0.04

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.09

0.17

0.42

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.90

0.73

1.24

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

24.792

24.792

24.792

Reserves & Surplus

35.887

42.612

61.980

Net worth

60.679

67.404

86.772

 

 

 

 

long-term borrowings

8.598

3.256

0.756

Short term borrowings

16.735

8.221

6.689

Total borrowings

25.333

11.477

7.445

Debt/Equity ratio

0.417

0.170

0.086

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

93.598

198.084

203.837

 

 

111.633

2.904

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

93.598

198.084

203.837

Profit

1.677

6.724

19.499

 

1.79%

3.39%

9.57%

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: NOT AVAILABLE 

 

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

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

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

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

Yes

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 LOAN

Rs. In Millions

Particular

As on

31.03.2014

As on

31.03.2013

Long-Term Borrowings

 

 

From other parties

 

 

S.S. Jadhav

0.000

2.500

D S K Digitall Technologies Private Limited

0.756

0.756

Short-Term Borrowings

 

 

Loans repayable on demand

 

 

Ahmednagar District Central Co Op Bank Limited

3.219

0.000

Loans and advances from related parties

 

 

Ameet Uchil

0.152

2.296

V M Uchil

0.000

0.020

Total

4.127

5.572

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

v  Tangible Assets

  • Data Processing Equipments
  • Furniture and fittings
  • Vehicles
  • Office Equipments
  • Electrical Installations
  • Software

v  Intangible Assets

  • Datamate Software
  • Riskmate Software

 

 

AS PER WEBSITE

 

PRESS RELEASE

 

HOLISOL LOGISTICS RAISES $1.5 MILLION IN FUNDING

 

MON, AUG 25 2014

 

Mumbai: Holisol Logistics Private Limited, a Delhi-based logistics service provider to online retailers, announced that it has raised $1.5 million from Sundeep Bhandari, director and chief executive officer of DataVision Software Solutions Private Limited, a software development and data processing company.

 

Rahul Dogar, co-founder of Holisol, said over phone that the money raised will be utilized to expand to new cities and business operations.

 

The company was founded in 2009 with a seed capital of Rs.1.500 Millions. It provides services to 15 clients, plans to add five more and is looking to touch a turnover of Rs.400.000 Millions by the end of this fiscal year. The logistics solutions the company provides include distribution, packaging, warehousing inventory management and customer delivery.

 

According to Dogar, the e-commerce logistics market in India is pegged at Rs.35000.000 – 40000.000 Millions. Start-ups competing with Holisol include Nexus Venture Partners-backed Delhivery.com, owned and operated by SSN Logistics Private Limited, and Lords Freight (India) Private Limited, a freight forwarding company.

 

Mahindra Logistics Limited acquired a majority stake in Lords this month, Mint reported on 19 August. Quickdel Logistics Private Limited, a Gurgaon-based firm, acquired the logistics arm of Jabong.com, the online fashion and lifestyle retailer, in 2013.

 

 


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.61.41

UK Pound

1

Rs.98.06

Euro

1

Rs.76.67

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUB

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

45

 

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.