MIRA INFORM REPORT

 

 

Report Date :

04.11.2014

 

IDENTIFICATION DETAILS

 

Name :

RMD MEDIAIDS  LIMITED (w.e.f 12.12.2012)

 

 

Formerly Known As :

RMD MEDIAIDS PRIVATE LIMITED

 

 

Registered Office :

A-704, Balaji Appartments, Sector-14, Rohini, New Delhi-110085

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

04.11.1997

 

 

Com. Reg. No.:

55-090505

 

 

Capital Investment / Paid-up Capital :

Rs.1.454 Millions

 

 

CIN No.:

[Company Identification No.]

U51397DL1997PLC090505

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Supplier, Importers and Distributors of Qualitative Medical Equipment Such as Docureader, Labuureader, Handureader, Cardiology (External Counter Puisation Devices), Glucocare Sense (Glucomer) and Other

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 6000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow But Correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The rating is constrained on account of company’s small scale of business operations and huge external borrowing taken by the company.

 

However, trade relation are fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealing with some caution.

 

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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

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 DENIED BY

 

Name :

Ms. Rajani

Designation :

Office Executive

Contact No.:

91-11-45649394

Date :

27.10.2014

 

 

LOCATIONS

 

Registered Office :

A-704, Balaji Appartments, Sector-14, Rohini, New Delhi-110085, India

Tel. No.:

Not Available

Fax No.:

Not Available

E-Mail :

info@rmdmediaids.com

 

 

Branch :

302-303, Pooja House Commercial Complex, Karampura, New Delhi-110015, India

 

 

DIRECTORS

 

Name :

Mamta Sharma

Designation :

Director

Address :

160, Dharam Kunj Apartment Sector-9, Rohini, New Delhi-110085, Delhi, India

Date of Birth/Age :

03.07.1962

Date of Appointment :

04.11.1997

DIN No.:

01116805

 

 

Name :

Ravinder Rapal Sharma

Designation :

Director

Address :

160, Dharam Kunj Apartment Sector-9, Rohini, New Delhi-110085, Delhi, India

Date of Birth/Age :

05.03.1963

Date of Appointment :

04.11.1997

DIN No.:

01116838

 

 

Name :

Chandra Prakash Bali

Designation :

Director

Address :

C-242, Sushant Lok-I, Gurgaon-122009, Haryana, India

Date of Appointment :

29.09.2012

DIN No.:

06413493

 

 

 

 

KEY EXECUTIVES

 

Name :

Ms. Rajani

Designation :

Office Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 23.09.2013

 

Names of Shareholders

No. of Shares

Percentage of Holding

Ravinder Rapal Sharma

67000

46.08

Mamta Sharma

37700

25.93

Chandra Prakash Bali

10000

6.88

Kulwant Sharma

19000

13.06

Rajesh Kumar

2900

1.99

Shyam Mittal

1500

1.03

Divya Sharma

7300

5.02

Total

145400

100.00

 

 

As on 23.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Bodies corporate

79.00

Directors or relatives of Directors

21.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Supplier, Importers and Distributors of Qualitative Medical Equipment Such as Docureader, Labuureader, Handureader, Cardiology (External Counter Puisation Devices), Glucocare Sense (Glucomer) and Other

 

 

 

 

GENERAL INFORMATION

 

Customers :

  • Asian Surgical Company (Ahd)
  • AVD And General Trading
  • Bhatia Welfare Trust Society
  • Benedict Laboratory
  • Bhatia Surgical
  • Cure And Care Agency
  • Dayanand Medical College
  • Dr. Chander Makhija
  • Empire Surgi Pharma
  • G.R. Enterprises
  • G.R. Sales
  • Health Line Surgicals
  • JSB Healh Care

 

 

No. of Employees :

Not Available

 

 

Bankers :

State Bank of India, Najafgarth Road, New Delhi-110015, Delhi, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Standard chartered Bank

(Against Immoveable Property)

6.886

9.925

 

 

 

Total

6.886

9.925

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Pradeep Garg and Associates

Chartered Accountants

Address :

B-70, Suvidha Appartments, Ph-IV, Ashok Vihar, Delhi-110052, India

Mobile No.:

91-9811670695/9211232488

Email Id :

pgargassociates@indiatimes.com

pagargcas@yahoo.com

PAN No.:

AADFP2137Q

 

 

CAPITAL STRUCTURE

 

As on 23.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

200000

Equity Shares

Rs.10/- each

Rs.2.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

145400

Equity Shares

Rs.10/- each

Rs.1.454 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

1.454

1.454

1.454

(b) Reserves & Surplus

0.476

(0.049)

(0.239)

(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)

1.930

1.405

1.215

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

8.032

10.499

6.868

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

8.032

10.499

6.868

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.689

0.419

0.189

(c) Other current liabilities

4.451

0.955

1.035

(d) Short-term provisions

0.247

0.087

0.143

Total Current Liabilities (4)

5.387

1.461

1.367

 

 

 

 

TOTAL

15.349

13.365

9.450

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.263

0.185

0.237

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.000

0.000

0.000

(c) Deferred tax assets (net)

0.069

0.050

0.028

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

0.332

0.235

0.265

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

11.305

8.359

5.403

(c) Trade receivables

3.199

3.994

3.187

(d) Cash and cash equivalents

0.148

0.470

0.085

(e) Short-term loans and advances

0.097

0.160

0.359

(f) Other current assets

0.268

0.147

0.151

Total Current Assets

15.017

13.130

9.185

 

 

 

 

TOTAL

15.349

13.365

9.450

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

32.204

15.337

 

 

 

Other Income

0.105

0.681

 

 

 

TOTAL                                     (A)

32.309

16.018

15.880

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials

22.763

9.960

 

 

 

Selling and marketing expenses

1.514

0.586

 

 

 

Administrative Expenses

4.295

2.516

 

 

 

Personnel Expenses

1.658

1.134

 

 

 

TOTAL                                     (B)

30.230

14.196

N.A

 

 

 

 

 

 

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

2.079

1.822

N.A

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1.266

1.514

N.A

 

 

 

 

 

 

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

0.813

0.308

N.A

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.060

0.052

N.A

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX (E-F)                (G)            

0.753

0.256

5.903

 

 

 

 

 

Less

TAX                                                                  (H)

0.228

0.066

5.199

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX (G-H)                  (I)

0.525

0.190

0.704

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

3.61

1.31

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.62

1.19

4.43

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.34

1.67

37.17

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.93

1.92

62.65

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.39

0.18

4.86

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

4.16

7.47

5.65

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.79

8.99

6.72

 

 

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

1.454

1.454

1.454

Reserves & Surplus

(0.239)

(0.049)

0.476

Net worth

1.215

1.405

1.930

 

 

 

 

long-term borrowings

6.868

10.499

8.032

Short term borrowings

0.000

0.000

0.000

Total borrowings

6.868

10.499

8.032

Debt/Equity ratio

5.653

7.473

4.162

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales / Total Income 

15.880

15.337

32.204

 

 

(3.419)

109.976

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales / Total Income 

15.880

15.337

32.204

Profit

0.704

0.190

0.525

 

4.43%

1.24%

1.63%

 

 

 

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

No

8]

No. of employees

No

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

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

 

Unsecured Loans

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

From related parties

 

 

Smt. Mamta Sharma

0.176

0.176

HDFC Bank

0.702

0.000

Kotak Mahindra Bank

0.268

0.398

Total

1.146

0.574

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

90059178

02/12/2006 *

3,300,000.00

STATE BANK OF INDIA

Najafgarh Road, New Delhi, Delhi - 110015, INDIA

-

 

 

FIXED ASSETS

  • Computers
  • Electric Equipments
  • Furniture and fixtures
  • Vehicle

 


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.76.66

 

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

JYTK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILIRY

1~10

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

28

 

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.