MIRA INFORM REPORT

 

 

Report Date :

22.10.2014

 

IDENTIFICATION DETAILS

 

Name :

PRATAHKAL MULTIMEDIA LIMITED

 

 

Registered Office :

543, Laxmi Plaza, Sab TV Lane, New Link Road, Andheri West, Mumbai – 400053, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

17.11.2005

 

 

Com. Reg. No.:

11-157352

 

 

Capital Investment / Paid-up Capital :

Rs.7.230 Millions

 

 

CIN No.:

[Company Identification No.]

U92100MH2005PLC157352

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Press Media.

 

 

No. of Employees :

Information declined by the management

 


 

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 Behavior :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company seems to be sound and healthy. Profitability of the company is fair.

 

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

 

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

 

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 slowly 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 Electro herm 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 Blue Ridge 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 willfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

On Mobile 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 (91-22-26319926)

 

LOCATIONS

 

Registered Office :

543, Laxmi Plaza, Sab TV Lane, New Link Road, Andheri West, Mumbai – 400053, Maharashtra, India

Tel. No.:

91-22-26319926

Fax No.:

91-22-26319928

E-Mail :

pratahkal@gmail.com

morld2002@gmail.com

Website :

http://www.pratahkal.com

 

 

Head Office:

45,3 Laxmi Plaza, Laxmi Industrial Estate, New Link Road Andheri, Mumbai – 400053, Maharashtra, India

 

 

Branches

Located at:

  • Mumbai
  • Delhi
  • Jaipur
  • Udaipur

 


 

DIRECTORS

 

As on: 30.09.2013

 

Name :

Mr. Suresh Goyal

Designation :

Director

Address :

118, Inside Suraj Pole, Udaipur - 313 001, Rajasthan

Date of Appointment :

17.11.2005

DIN No.:

01037293

 

 

Name :

Mr. Sunil Goyal

Designation :

Director

Address :

118, Inside Suraj Pole, Udaipur - 313 001, Rajasthan

Date of Appointment :

17.11.2005

DIN No.:

00840478

 

 

Name :

Mr. Sandeep Goyal

Designation :

Director

Address :

118, Inside Suraj Pole, Udaipur - 313 001, Rajasthan

Date of Appointment :

17.11.2005

DIN No.:

01037304

 

 

Name :

Mr. Mahip Goyal

Designation :

Director

Address :

118, Inside Suraj Pole, Udaipur - 313 001, Rajasthan

Date of Appointment :

04.01.2006

DIN No.:

01037298

 

 

Name :

Mr. Sumit Goyal

Designation :

Director

Address :

118, Inside Suraj Pole, Udaipur - 313 001, Rajasthan

Date of Appointment :

04.01.2006

DIN No.:

01037299

 

 

KEY EXECUTIVES

 

Name :

Jayabala B. Sanghvi

Designation :

Company Secretary

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2013

 

Names of Shareholders

No. of Shares

Percentage

Mahip Goyal

10000

1.38

Sangeeta Goyal

10000

1.38

Sumit Goyal

10000

1.38

Sunil Goyal

110000

15.22

Suresh Goyal

410000

56.72

Meeta Goyal

98000

13.55

Sandeep Goyal

75000

10.37

Total

723000

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 :

Press Media.

 

 

GENERAL INFORMATION

 

No. of Employees :

Information declined by the management

 

 

Bankers :

  • ICICI Bank
  • HDFC Bank

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

Short Term Borrowing

 

 

Loan from Bank

 

 

ICICI Bank Loan

 

9.529

0.000

 

 

 

Total

9.529

0.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Mor and Associates

Chartered Accountants

Address :

5, Chamunda Heritage, Sai Mandir Road, Koldongri, Andheri East, Mumbai-400069, Maharashtra, India

Tel. No.:

91-22-26848230/85708535

Fax No.:

Not Available

PAN No.:

AAMFM0733G

 

 

CAPITAL STRUCTURE

 

As on: 30.09.2013

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

10000000

Equity Shares

Rs.10/- each

Rs.100.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

723000

Equity Shares

Rs.10/- each

Rs.7.230 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

7.230

7.230

7.230

(b) Reserves & Surplus

14.966

9.988

6.467

(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)

22.196

17.218

13.697

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.113

0.050

0.050

(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)

0.113

0.050

0.050

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

10.381

1.426

0.236

(b) Trade payables

85.103

73.278

49.241

(c) Other current liabilities

20.563

2.983

3.607

(d) Short-term provisions

6.365

4.485

2.710

Total Current Liabilities (4)

122.412

82.172

55.794

 

 

 

 

TOTAL

144.721

99.440

69.541

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

39.954

33.166

15.547

(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)

0.000

0.000

0.000

(d) Long-term Loan and Advances

11.209

0.327

0.327

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

51.163

33.493

15.874

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.888

0.903

0.756

(c) Trade receivables

66.008

48.053

36.207

(d) Cash and cash equivalents

19.662

11.303

13.075

(e) Short-term loans and advances

6.833

5.437

3.294

(f) Other current assets

0.167

0.251

0.335

Total Current Assets

93.558

65.947

53.667

 

 

 

 

TOTAL

144.721

99.440

69.541

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

46.395

136.242

113.281

 

 

Other Income

120.457

0.119

0.000

 

 

TOTAL                                     (A)

166.852

136.361

113.281

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

130.754

101.408

79.965

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

0.042

(0.174)

0.270

 

 

Employees benefits expense

5.978

5.032

4.282

 

 

Other expenses

20.102

23.082

23.564

 

 

TOTAL (B)

156.876

129.348

108.081

 

 

 

 

 

Less

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

9.976

7.013

5.200

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.042

0.119

0.064

 

 

 

 

 

 

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

9.934

6.894

5.136

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

2.893

1.599

0.918

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

7.041

5.295

4.218

 

 

 

 

 

Less

TAX                                                                  (H)

2.063

1.774

1.400

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

4.978

3.521

2.818

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

9.988

6.467

3.649

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

14.966

9.988

6.467

 

 

 

 

 

 

Earnings Per Share (Rs.)

6.88

4.87

3.90

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

2.98

2.58

2.49

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

15.18

3.89

3.72

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

4.87

5.32

6.07

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.32

0.31

0.31

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.47

0.08

0.02

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.76

0.80

0.96

 

 

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

7.230

7.230

7.230

Reserves & Surplus

6.467

9.988

14.966

Net worth

13.697

17.218

22.196

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.236

1.426

10.381

Total borrowings

0.236

1.426

10.381

Debt/Equity ratio

0.017

0.083

0.468

 

 

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

113.281

136.242

46.395

 

 

20.269

-65.947

 

 

 

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

113.281

136.242

46.395

Profit

2.818

3.521

4.978

 

2.49%

2.58%

10.73%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS: 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

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

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

No

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

 

NOTE: NO CHARGES EXIST FOR COMPANY

 

UNSECURED LOAN

 

Particular

As on

31.03.2013

(Rs. In Millions)

As on

31.03.2012

(Rs. In Millions)

Short Term Borrowing

 

 

HDFC Bank

0.852

1.319

TATA Capital A/c

0.000

0.107

 

 

 

Total

0.852

1.426

 

FIXED ASSETS:

  • Computer
  • Plant and Machinery
  • Telephone
  • Furniture
  • Vehicle
  • Electrical Equipment
  • Land and Building

 


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.61.30

UK Pound

1

Rs.99.16

Euro

1

Rs.78.59

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

KVT

 


 

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

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

NO

--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.