MIRA INFORM REPORT

 

 

Report Date :

14.10.2014

 

IDENTIFICATION DETAILS

 

Name :

MTG LEARNING MEDIA PRIVATE LIMITED

 

 

Registered Office :

406, Taj Apartments, Ring Roadadjacent, Safdarjung Hospital, New Delhi-110029

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

10.04.2000

 

 

Com. Reg. No.:

55-105165

 

 

Capital Investment / Paid-up Capital :

Rs. 1.037 Millions

 

 

CIN No.:

[Company Identification No.]

U22122DL2000PTC105165

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The Subject is engaged in Publication of Educational Magazines and Books Relating to Science and Mathematics, etc.

 

 

No. of Employees :

Information decline by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (44)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 99000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track.

 

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

 

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.

 

 

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

 

Management Non-Cooperative (Tel No. 91-124-4219385)

 

 

LOCATIONS

 

Registered Office :

406, Taj Apartments, Ring Roadadjacent, Safdarjung Hospital, New Delhi-110029, India

Tel. No.:

91-11-46686000

Fax No.:

Not Available

E-Mail :

mgargca@yahoo.com

 

 

Corporate Office :

Plot 99, 2nd Floor, Near Huda City Centre, Institutional Area, Metro Station, Sector 44, Gurgaon - 122003, Haryana, India

Tel. No.:

91-124-4219385 / 4219386 / 4951200

 

 

DIRECTORS

 

As on 28.08.2014

 

Name :

Mr. Mahabir Singh Ahlawat

Designation :

Director

Address :

64, National, Media Campus, Nathupura, Gurgaon-122002, Haryana, India

Date of Birth/Age :

04.12.1947

Date of Appointment :

10.04.2000

DIN No.:

00011870

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

U74899DL2000NPL103099

SCIENCE OLYMPIAD FOUNDATION

Director

04-01-00

04-01-00

-

Active

NO

2

U22122DL2000PTC105165

MTG LEARNING MEDIA PRIVATE LIMITED

Director

10-04-00

10-04-00

-

Active

NO

 

Name :

Mr. Krishna Devi

Designation :

Director

Address :

64, National, Media Campus, Nathupura, Gurgaon-122002, Haryana, India

Date of Birth/Age :

17.08.1951

Date of Appointment :

12.04.2000

DIN No.:

00011873

 

 

Name :

Mr. Anil Ahlawat

Designation :

Director

Address :

19,  National, Media Campus, Nathupura, Gurgaon-122002, Haryana, India

Date of Birth/Age :

20.09.1970

Date of Appointment :

14.07.2012

DIN No.:

02207888

 

 

MAJOR SHAREHOLDERS

 

As on 23.08.2014

 

Names of Shareholders

No. of Shares

Mahabir Singh Ahlawat

10530

Krishna Devi

4500

Anil Ahlawat and Sons

40000

Anil Ahlawat

48700

TOTAL

103730

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 23.08.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Subject is engaged in Publication of Educational Magazines and Books Relating to Science and Mathematics, etc.

 

 

Products :

Product Description

ITC Code

Publication of Magazines and Books

490210.02

 

PRODUCTION STATUS (As on 31.03.2014)

 

Particulars

Unit

Actual Production

Magazines

Dozen

179575

Books

Dozen

339638

 

 

GENERAL INFORMATION

 

No. of Employees :

Information decline by the management

 

 

Bankers :

Kotak Mahindra Bank Limited, 36-38A, Nariman Bhavan, 227,D, Nariman Point, Mumbai - 400021, Maharashtra, India

 

 

Facilities :

 (Rs. In Millions)

Secured Loan

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWINGS

 

 

Bank Loan- Cash Credit

12.067

12.384

Term Loan from Finance Company

0.531

0.843

Total

12.598

13.227

 

Banking Relations :

---

 

 

Auditors :

 

Name :

M. Garg and Company

Chartered Accountants

Address :

24-A SFS DDA Flats, Motia Khan, New Delhi-110055, India

PAN No.:

AAAPG6940M

 

 

Sister Concern :

Science Olymplad Foundation

 

 

CAPITAL STRUCTURE

 

As on 23.08.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs. 5.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

103730

Equity Shares

Rs.10/- each

Rs. 1.037 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

1.037

1.037

1.037

(b) Reserves & Surplus

23.816

16.498

12.786

(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)

24.853

17.535

13.823

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.004

(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)

0.000

0.000

0.004

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

23.482

17.235

16.045

(b) Trade payables

44.275

36.902

15.236

(c) Other current liabilities

9.501

7.982

8.016

(d) Short-term provisions

13.203

8.564

4.718

Total Current Liabilities (4)

90.461

70.683

44.015

 

 

 

 

TOTAL

115.314

88.218

57.842

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2.800

2.579

1.227

(ii) Intangible Assets

0.817

0.622

0.003

(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

17.226

10.775

3.528

(c) Deferred tax assets (net)

0.083

0.037

0.000

(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

20.926

14.013

4.758

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

23.487

30.816

15.479

(c) Trade receivables

54.720

37.044

32.475

(d) Cash and cash equivalents

9.135

1.584

1.433

(e) Short-term loans and advances

7.046

4.742

3.658

(f) Other current assets

0.000

0.019

0.039

Total Current Assets

94.388

74.205

53.084

 

 

 

 

TOTAL

115.314

88.218

57.842

 

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

304.635

192.454

136.089

 

 

Other Income

9.918

9.486

8.530

 

 

TOTAL                                     (A)

314.553

201.940

144.619

 

 

 

 

 

Less

EXPENSES

 

 

 

 

TOTAL                                     (B)

295.992

191.652

139.477

 

 

 

 

Including Financial Expenses

Less

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

18.561

10.288

 

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

2.266

0.756

 

 

 

 

 

 

 

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

16.295

9.532

5.142

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.993

0.670

0.312

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

15.302

8.862

4.830

 

 

 

 

 

Less

TAX                                                                  (H)

4.971

2.739

1.493

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

10.331

6.123

3.337

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

4.699

1.874

0.225

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

1.530

0.886

0.483

 

 

Proposed Dividend

2.593

2.075

1.037

 

 

Corporate Dividend Tax

0.421

0.337

0.168

 

BALANCE CARRIED TO THE B/S

10.486

4.699

1.874

 

 

 

 

 

 

Earnings Per Share (Rs.)

99.60

59.03

15.90

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

PAT / Total Income

(%)

3.28

3.03

2.31

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

5.02

4.60

3.55

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

15.61

11.45

8.89

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.62

0.51

0.35

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.94

0.98

1.16

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.04

1.05

1.21

 

 

 

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

1.037

1.037

1.037

Reserves & Surplus

12.786

16.498

23.816

Net worth

13.823

17.535

24.853

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

16.045

17.235

23.482

Total borrowings

16.045

17.235

23.482

Debt/Equity ratio

1.161

0.983

0.945

 

 

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)

Sales

136.089

192.454

304.635

 

 

41.418

58.290

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

136.089

192.454

304.635

Profit

3.337

6.123

10.331

 

2.45%

3.18%

3.39%

 

 

 

 

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

No

10]

Designation of contact person

No

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

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 LOAN

(Rs. In Millions)

Particular

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWINGS

 

 

Inter Corporate Loans

10.884

4.008

Total

10.884

4.008

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

 

Charge Holder

Address

Service Request Number (SRN)

1

10436425

18/05/2013

30,000,000.00

KOTAK MAHINDRA BANK LIMITED

36-38A, NARIMAN BHAVAN, 227,D, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA

B79438537

 

* Date of charge modification

 

FIXED ASSETS

 

  • Computer
  • Furniture and Equipments
  • Office Equipment
  • Vehicles 

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 records 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. 61.25

UK Pound

1

Rs. 98.68

Euro

1

Rs. 77.60

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUB

 

 

Analysis Done by :

HTL

 

 

Report Prepared by :

NTH

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

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

 

44

 

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.