MIRA INFORM REPORT
|
Report Date : |
06.11.2014 |
IDENTIFICATION DETAILS
|
Name : |
FUSION SOFTWARES AND SYSTEMS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
8, Indra Prastha, Gokhalebridge, Andheri East, Mumbai-400069,
Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2011 |
|
|
|
|
Date of
Incorporation : |
26.05.1993 |
|
|
|
|
Com. Reg. No.: |
11-072174 |
|
|
|
|
Capital Investment
/ Paid-up Capital : |
Rs. 0.170 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U72900MH1993PTC072174 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Dealer and Distributor of Apple Home Appliance and Electronic Products
Like Mobile, Laptop. |
|
|
|
|
No. of Employees
: |
12 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (26) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Unknown |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track record. Management of the company has not filed its financials after the year
2011 with the government department. Mr. Anand, Finance Head provide all information and also provide
turnover figure but the financials are not verified. However, trade relations are reported as fair. Business is active.
Payment terms are unknown. The company can be considered for business dealings 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.
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. Anand |
|
Designation : |
Finance Head |
|
Contact No.: |
91-22-26713922 |
|
Date : |
04.11.2014 |
LOCATIONS
|
Registered Office : |
8, Indra Prastha, Gokhale Bridge, Andheri East, Mumbai-400069,
Maharashtra, India |
|
Tel. No.: |
91-22-26713922 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
#2, Snehdhara Co-operative Housing Society Limited, Dadabhai Cross
Road 3, Vileparle West, Mumbai-400056, Maharashtra, India |
|
Tel. No.: |
91-22-26237697 |
|
Mobile : |
91-9833079849 (Mr. Pankaj) |
|
E-Mail : |
DIRECTORS
As on 30.09.2011
|
Name : |
Mrs. Sanjukta Datta |
|
Designation : |
Director |
|
Address : |
A-1902 Panchsheel Heights, Mahavir Nagar, Kandivali – West, Mumbai-400067, Maharashtra, India |
|
Date of Birth/Age : |
05.10.1961 |
|
Date of Appointment : |
14.05.2014 |
|
DIN No.: |
06471884 |
|
|
|
|
Name : |
Mr. Kaustubh
Prabhakar Kulkarni |
|
Designation : |
Director |
|
Address : |
8, Indra Prastha, Gokhale Bridge, Andheri East, Mumbai-400069,
Maharashtra, India |
|
Date of Birth/Age : |
15.01.1960 |
|
Date of Appointment : |
26.05.1993 |
|
DIN No.: |
00764762 |
|
|
|
|
Name : |
Mr. Pradeep Kumar Dutta |
|
Designation : |
Director |
|
Address : |
A-1902, Panchsheel Heights, Mahavir Nagar, Kandivali (West), Mumbai-400067, Maharashtra, India |
|
Date of Birth/Age : |
11.02.1955 |
|
Date of Appointment : |
15.03.1996 |
|
DIN No.: |
02528346 |
KEY EXECUTIVES
|
Name : |
Mr. Anand |
|
Designation : |
Finance Head |
MAJOR SHAREHOLDERS
As on 30.09.2011
|
Names of Shareholders |
No. of Shares |
|
Kaustubh Prabhakar Kulkarni |
600 |
|
Prabodh Sachdeva |
25 |
|
Ashish Premanand Saraf |
575 |
|
Pradeep Dutta |
500 |
|
TOTAL |
1700 |
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2011
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Dealer and Distributor of Apple Home Appliance and Electronic Products
Like Mobile, Laptop. |
|
|
|
|
Agencies Held : |
Apple |
|
|
|
|
Terms : |
|
|
Selling : |
Cash, Cheque and Credit |
|
|
|
|
Purchasing : |
Cash, Cheque and Credit |
GENERAL INFORMATION
|
Customers : |
End Users and Others |
|||||||||
|
|
|
|||||||||
|
No. of Employees : |
12 (Approximately) |
|||||||||
|
|
|
|||||||||
|
Bankers : |
HDFC Bank, S. V. Road, Opposite Shoppers Stop, Vileparle West, Mumbai,
Maharashtra, India |
|||||||||
|
|
|
|||||||||
|
Facilities : |
SECURED
LOAN (Rs.
In Millions)
|
|
Banking
Relations : |
--- |
|
|
|
|
Auditors : |
|
|
Name : |
K. V. Satwik and Company Chartered Accountants |
|
Address : |
7/121-122 Parleshwar Society, Shahaji Raje Marg, Vile Parle – East,
Mumbai- 400057, Maharashtra, India |
|
E-Mail : |
CAPITAL STRUCTURE
As on 30.09.2011
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
10000 |
Equity Shares |
Rs.100/- each |
Rs. 1.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
1700 |
Equity Shares |
Rs.100/-
each |
Rs. 0.170
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
SHAREHOLDERS FUNDS |
|
|
|
|
|
1] Share Capital |
0.170 |
0.170 |
0.170 |
|
|
2] Share Application Money |
0.000 |
0.000 |
0.000 |
|
|
3] Reserves & Surplus |
0.364 |
0.756 |
0.677 |
|
|
4] (Accumulated Losses) |
0.000 |
0.000 |
0.000 |
|
|
NETWORTH |
0.534 |
0.926 |
0.847 |
|
|
LOAN FUNDS |
|
|
|
|
|
1] Secured Loans |
0.118 |
0.225 |
0.333 |
|
|
2] Unsecured Loans |
0.498 |
0.598 |
0.685 |
|
|
TOTAL BORROWING |
0.616 |
0.823 |
1.018 |
|
|
DEFERRED TAX LIABILITIES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
1.150 |
1.749 |
1.865 |
|
|
|
|
|
|
|
|
APPLICATION OF FUNDS |
|
|
|
|
|
|
|
|
|
|
|
FIXED ASSETS [Net Block] |
0.595 |
0.482 |
0.536 |
|
|
Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
INVESTMENT |
0.000 |
0.000 |
0.000 |
|
|
DEFERREX TAX ASSETS |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
CURRENT ASSETS, LOANS & ADVANCES |
|
|
|
|
|
|
Inventories |
2.248
|
1.532 |
0.615 |
|
|
Sundry Debtors |
2.253
|
2.364 |
2.361 |
|
|
Cash & Bank Balances |
0.403
|
1.087 |
0.690 |
|
|
Other Current Assets |
0.000 |
0.000 |
0.000 |
|
|
Loans & Advances |
1.517
|
0.805 |
0.580 |
|
Total
Current Assets |
6.421
|
5.788 |
4.247 |
|
|
Less : CURRENT
LIABILITIES & PROVISIONS |
|
|
|
|
|
|
Sundry Creditors |
|
|
|
|
|
Other Current Liabilities |
|
|
|
|
|
Provisions |
|
|
|
|
Total
Current Liabilities |
5.867
|
4.522 |
2.918 |
|
|
Net Current Assets |
0.555
|
1.267 |
1.329 |
|
|
|
|
|
|
|
|
MISCELLANEOUS EXPENSES |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
TOTAL |
1.150 |
1.749 |
1.865 |
|
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
36.925 |
25.494 |
35.390 |
|
|
|
Other Income |
2.115 |
2.257 |
1.049 |
|
|
|
TOTAL |
39.040 |
27.751 |
36.439 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Increase/(Decrease)
in closing stock |
(0.715) |
(0.918) |
0.455 |
|
|
|
Purchases |
35.199 |
24.677 |
31.226 |
|
|
|
Salary,
bonus etc. |
2.226 |
2.451 |
2.137 |
|
|
|
Staff
Welfare expenses |
0.103 |
0.091 |
0.051 |
|
|
|
Conveyance
expenses |
0.071 |
0.053 |
0.056 |
|
|
|
Office
Rent |
0.140 |
0.089 |
0.121 |
|
|
|
Telephone,
fax, courier, postage |
0.132 |
0.105 |
0.126 |
|
|
|
Auditors'
remuneration |
0.115 |
0.100 |
0.100 |
|
|
|
Octroi
charges |
0.048 |
0.046 |
0.275 |
|
|
|
Electricity
charges |
0.054 |
0.094 |
0.061 |
|
|
|
Travelling
expenses |
0.051 |
0.035 |
0.014 |
|
|
|
Printing
& stationery |
0.024 |
0.023 |
0.022 |
|
|
|
Professional
fees |
0.196 |
0.037 |
0.055 |
|
|
|
Repairs
& maintenance |
0.000 |
0.009 |
0.043 |
|
|
|
Miscellaneous
expenses |
1.486 |
0.577 |
0.782 |
|
|
|
Business
promotion |
0.079 |
0.074 |
0.239 |
|
|
|
TOTAL (B) |
39.209 |
27.543 |
35.763 |
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
(0.169) |
0.208 |
0.676 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
0.223 |
0.129 |
0.235 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
(0.392) |
0.079 |
0.441 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
(0.392) |
0.079 |
0.441 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
(230.59) |
46.47 |
259.41 |
|
|
Particulars |
|
31.03.2014 |
31.03.2013 |
|
Sales Turnover (Approximately) |
|
57.800 |
64.700 |
|
|
|
|
|
Expected Sales (2014-15) : Rs. 90.000 Millions
The above information has been parted by Mr. Anand (Finance Head).
KEY RATIOS
|
PARTICULARS |
|
31.03.2011 |
31.03.2010 |
31.03.2009 |
|
Net Profit Margin (PAT/Sales) |
(%) |
(1.06) |
0.31 |
1.25 |
|
|
|
|
|
|
|
Operating Profit Margin (PBIDT/Sales) |
(%) |
(0.46) |
0.82 |
1.91 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(5.59)
|
1.26 |
9.22 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.73)
|
0.09 |
0.52 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
1.15
|
0.89 |
1.20 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
0.75
|
1.28 |
1.45 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2009 |
31.03.2010 |
31.03.2011 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Sales |
35.390 |
25.494 |
36.925 |
|
|
|
(27.963) |
44.838 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2009 |
31.03.2010 |
31.03.2011 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Sales |
35.390 |
25.494 |
36.925 |
|
Profit |
0.441 |
0.079 |
(0.392) |
|
|
1.25% |
0.31% |
(1.06%) |
LOCAL AGENCY FURTHER INFORMATION
CURRENT MATURITIES
OF LONG TERM DEBT = 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 |
Yes |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister concerns |
No |
|
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 |
No |
|
29] |
Last accounts filed at ROC |
No |
|
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)
|
Particulars |
As
on 31.03.2011 |
As
on 31.03.2010 |
|
Kaustubh Kilkarni (Director) |
0.165 |
0.265 |
|
Mr. P K Datta (Director) |
0.333 |
0.333 |
|
Total |
0.498 |
0.598 |
FINANCIAL RESULTS
The operations of the Company have resulted into a loss of Rs. 0.292
million and the same is carried to Balance Sheet.
INDEX OF CHARGES: NO
CHARGES EXIST FOR THE COMPANY
FIXED ASSETS
- Computer
- Air conditioner
- Furniture and Fixture
- Motor Car
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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. 61.38 |
|
|
1 |
Rs. 98.00 |
|
Euro |
1 |
Rs. 76.98 |
INFORMATION DETAILS
|
Information Gathered
by : |
PRT |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
ASH |
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 |
2 |
|
--CREDIT LINES |
1~10 |
2 |
|
--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 |
|
26 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.