MIRA
INFORM REPORT
|
Report Date : |
02.09.2014 |
IDENTIFICATION DETAILS
|
Name : |
SPICE DIGITAL LIMITED (w.e.f. 19.10.2013) |
|
|
|
|
Formerly Known
As : |
CELLEBRUM
TECHNOLOGIES LIMITED (w.e.f. 22.04.2008) CELLEBRUM.COM
LIMITED (w.e.f. 14.02.2008) CELLEBRUM.COM
PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
60-D, Street No. C-5, Sainik Farms, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
30.06.2013 |
|
|
|
|
Date of
Incorporation : |
04.04.2000 |
|
|
|
|
Com. Reg. No.: |
55-104989 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 397.710 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U72900DL2000PLC104989 |
|
|
|
|
PAN No.: [Permanent Account No.] |
AABCC9662Q |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in the Information and Communication Technology business rendering mobile-related services to various telecom service providers. |
|
|
|
|
No. of Employees
: |
Information declined by the management |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (54) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Maximum Credit Limit : |
USD 10000000 |
|
|
|
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having fine track record. Financial position of the company seems to be decent. Trade relations are reported as fair. Business is active. Payments
terms are reported to be regular and as per commitments. The company can be considered normal 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
As per the latest IMF study, the total weigh of emerging markets in the GDP
of the world on a purchasing power parity basis has seen a sizeable shift. It
highlights how as against 51 % in 2005, the emerging economies now account for
close to 56 % of the global purchasing power GDP as per the latest survey. And
with the emerging economies growing at a faster rate than their developed
counterparts, there are every possibility that the their share goes up further
in the coming years. China may surpass the US over the next few years.
Politics and economics are very intricately connected. They tend to
influence each other in ways that could be very complex and far-reaching. The
prospects of the India’s economy have been seriously compromised due to
political corruption. High inflation, poor standard of living are to a great
extent a result of rampant corruption in the country. China on the other hand,
seems to be facing diametrically opposite challenge. American hedge fund
manager Jim Chanos has been keenly following the political and economic
development in the dragon economy and has figured out something that is quite
worrying. He is of the view that the Chinese economy could be heading toward
trouble on account of new Chinese President Xi Jingping’s very aggressive
anti-corruption drive. Chanos believes tat many things such as apartment sales,
luxury products, etc. were largely bought with dirty money. And it is now
beginning to impact consumption. This may indeed be bad news for an economy
that is struggling to transition from an investment-driven export-oriented
economy to a domestic consumption-driven economy.
A study published by Firstpost has revealed that asset classes like real
estate and equities were the biggest beneficiaries of the liberalization
policies. A firm called Ciane Analytics studied returns from assets
including equities, gold, fixed deposits, G-Secs and real estate since 1991.
Real estate outperformed every other asset classes during the 23-year period
with an annualized return of 20 % ! Equities came in second with annualized
return of 15.5 % ! However, while these returns may seem mouthwatering, the
fact is that the return from equities adjusted for inflation came down to just
7.1 %.
Some brief news are as under
. R-Power to buy Jaypee’s hydro assets
. Investors await justice in NSEL case
. India seeks MFN status from Pakistan ahead of meeting
. Ukrain’s clashes with rebels hinder MH17 crash investigation
. India exploring merger of state-owned hydro PSUs
..Higher costs weigh down profit growth to slowest in 9 quarters
..Wal-Mart to expand wholesale business in India
. GMR group moves to strengthen balance sheet
. Central Bank to sell 4 % stake to Life Insurance Corporation
. Tata Chemicals plans to raise up to Rs 10000 mn.
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 DECLINED
Management Non-cooperative. (Tel. No.: 91-120-3355131)
LOCATIONS
|
Registered Office : |
60-D, Street No. C-5, Sainik Farms, New Delhi – 110062, India |
|
Tel. No.: |
Not Available |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
Global Knowledge Park, 19A & 19B, Sector-125, Noida - 201301 India |
|
Tel. No.: |
91-120-3355131 |
|
Fax No.: |
91-120-4265786 |
|
|
|
|
Regional Office : |
Located at: · Bangalore · Dehradun · Hyderabad · Parwanoo · Kolkata · Mumbai ·
Punjab |
|
|
|
|
International
Office : |
150 Kampong Ampat, #05-02, KA Centre, Singapore – 368324 |
DIRECTORS
As on: 18.11.2013
|
Name : |
Mrs. Preeti Malhotra |
|
Designation : |
Director |
|
Address : |
40, Nri Compalex, Greater Kailash – VI, New Delhi – 110019, India |
|
Date of Birth/Age : |
09.04.1964 |
|
Qualification : |
CS,LL.B |
|
Date of Appointment : |
25.05.2010 |
|
DIN No.: |
00189958 |
|
|
|
|
Name : |
Mr. Rangachari S. Desikan |
|
Designation : |
Director |
|
Address : |
203, Raheja Grande, Turner Road, Bandra, Mumbai – 400050, Maharashtra,
India |
|
Date of Birth/Age : |
30.01.1950 |
|
Qualification : |
MBA from IIM Ahemdabad |
|
Date of Appointment : |
04.07.2012 |
|
DIN No.: |
02197163 |
|
|
|
|
Name : |
Mr. Subramanian Murali |
|
Designation : |
Director |
|
Address : |
2001, Ats Grens, Villags Sector – 93A, Plot No. 1, Noida – 201304,
India |
|
Date of Birth/Age : |
30.07.1959 |
|
Qualification : |
CA |
|
Date of Appointment : |
04.07.2012 |
|
DIN No.: |
00041261 |
|
|
|
|
Name : |
Mr. Saurabh Srivastava |
|
Designation : |
Chairman |
|
Address : |
C-482, Defence Colony, New Delhi – 110024, India |
|
Date of Birth/Age : |
04.03.1946 |
|
Qualification : |
B.Tech |
|
Date of Appointment : |
03.09.2012 |
|
DIN No.: |
00380453 |
|
|
|
|
Name : |
Mr. Sunil Kapoor |
|
Designation : |
Manager |
|
Address : |
15, Near Phoos Wali, Kothi Bajoria Roadko, Saharanpur – 247001, Uttar
Pradesh, India |
|
Date of Birth/Age : |
23.05.1973 |
|
Qualification : |
CA |
|
Date of Appointment : |
31.10.2013 |
|
PAN No.: |
AJFPK4482L |
|
DIN No.: |
00380453 |
KEY EXECUTIVES
|
Name : |
Mrs. Joyti Gera |
|
Designation : |
Secretary |
|
Address : |
12/92, Main Road, Geeta Colony, Delhi – 110031, India |
|
Date of Birth/Age : |
14.08.1982 |
|
Date of Appointment : |
01.01.2013 |
|
PAN No.: |
AKAPG4295P |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on: 18.11.2013
|
Names of Shareholders |
|
No. of Shares |
|
S Mobility Limited, India |
|
35470674 |
|
Mediatek Singapore Pte. Limited, India |
|
4288969 |
|
Dilip Modi |
|
1728 |
|
Bhupendra Kumar Modei |
|
28 |
|
Veena Modi |
|
28 |
|
Divya Modi |
|
28 |
|
O. P. Dani |
|
28 |
|
Atul Prakash |
|
28 |
|
Amit Sharma |
|
2260 |
|
Rahul Bassi |
|
855 |
|
Maninder Mandyal |
|
501 |
|
Tanuj Chopra |
|
97 |
|
Anuj Bajpal |
|
2880 |
|
Vivek Sharma |
|
2880 |
|
|
|
|
|
Total |
|
39770984 |
Equity Share Break up (Percentage of Total Equity)
As on: 18.11.2013
|
Category |
|
Percentage |
|
|
|
|
|
Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others] |
|
10.78 |
|
Bodies corporate |
|
89.19 |
|
Directors or relatives of directors |
|
0.01 |
|
Other top fifty shareholders |
|
0.02 |
|
|
|
|
|
Total
|
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in the Information and Communication
Technology business rendering mobile-related services to various telecom
service providers. |
||||
|
|
|
||||
|
Products : |
|
GENERAL INFORMATION
|
Customers: |
·
Airtel ·
Aircel ·
BSNL ·
Celcom ·
IDEA ·
Loop ·
Reliance ·
Uninor ·
Videocon ·
Vodafone ·
Orange ·
Bonanza ·
Infosys ·
Quikr |
|
|
|
|
No. of Employees : |
Information declined by the management |
|
|
|
|
Bankers : |
Not Available |
|
|
|
|
Facilities : |
-- |
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
S.R Batliboi and Company LLP Chartered Accountants |
|
Address : |
Golf View Corporate Towers-B, Sector-42, Sector
Road, Gurgaon ?122 002, Haryana, India |
|
PAN No.: |
ACHFS9180N |
|
|
|
|
Holding Company : |
· S Mobility Limited · Si2i Mobility Private Limited (Now Smart Ventures Private Limited) |
|
|
|
|
Ultimate Holding
Company : |
· Spice Global Investments Private Limited (w.e.f. January 31, 2012) |
|
|
|
|
Subsidiaries : |
· Mobisoc Technology Private Limited · Spice Labs Private Limited · Spice Digital Bangladesh Limited (w.e.f. November 8, 2012) · S GIC Pte. Limited · Beoworld Sdn Bhd. · Spice VAS (Africa) Pte. Limited · Spice Digital Nigeria Limited · Spice VAS Ghana Limited (w.e.f. April 15, 2011) · Spice VAS Uganda Limited · Spice Digital South Africa Pty. Limited (w.e.f. October 15, 2011) · Spice Vas Kenya Limited · Spice VAS Tanzania Limited (w.e.f. November 29, 2011) · Spice VAS Zambia Limited (w.e.f. September 1, 2011) |
|
|
|
|
Fellow Subsidiaries
: |
· Wall Street Finance Limited · Goldman Securities Private Limited · Kimaan Exports Private Limited · Spice Retail Limited · Spice Online Retail Private Limited |
CAPITAL STRUCTURE
As on: 18.11.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
100000000 |
Equity Shares |
Rs.10/- each |
Rs. 1000.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
39770984 |
Equity Shares |
Rs.10/- each |
Rs. 397.710
Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES
OF FUNDS |
30.06.2013 |
30.06.2012 |
31.03.2011 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
397.710 |
428.897 |
428.897 |
|
(b) Reserves & Surplus |
2169.695 |
2548.527 |
2440.263 |
|
(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) |
2567.405 |
2977.424 |
2869.160 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term
borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Deferred tax liabilities (Net) |
1.337 |
3.776 |
6.602 |
|
(c) Other long
term liabilities |
1.144 |
3.367 |
0.000 |
|
(d) long-term
provisions |
6.596 |
0.000 |
6.392 |
|
Total Non-current
Liabilities (3) |
9.077 |
7.143 |
12.994 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
(b)
Trade payables |
176.655 |
332.489 |
306.300 |
|
(c) Other
current liabilities |
28.532 |
20.610 |
100.657 |
|
(d) Short-term
provisions |
248.596 |
290.010 |
29.327 |
|
Total Current
Liabilities (4) |
453.783 |
643.109 |
436.284 |
|
|
|
|
|
|
TOTAL |
3030.265 |
3627.676 |
3318.438 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
229.273 |
269.896 |
335.067 |
|
(ii)
Intangible Assets |
66.148 |
73.613 |
109.700 |
|
(iii)
Capital work-in-progress |
6.003 |
0.000 |
5.178 |
|
(iv) Intangible assets under development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current
Investments |
778.890 |
818.661 |
329.451 |
|
(c) Deferred tax
assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
193.310 |
194.849 |
316.291 |
|
(e) Other
Non-current assets |
0.025 |
0.200 |
189.428 |
|
Total Non-Current
Assets |
1273.649 |
1357.219 |
1285.115 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a)
Current investments |
299.263 |
219.705 |
90.249 |
|
(b)
Inventories |
0.327 |
0.356 |
7.078 |
|
(c)
Trade receivables |
496.520 |
577.094 |
306.883 |
|
(d) Cash
and cash equivalents |
293.685 |
505.981 |
714.243 |
|
(e)
Short-term loans and advances |
468.646 |
628.585 |
486.096 |
|
(f)
Other current assets |
198.175 |
338.736 |
428.774 |
|
Total
Current Assets |
1756.616 |
2270.457 |
2033.323 |
|
|
|
|
|
|
TOTAL |
3030.265 |
3627.676 |
3318.438 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
30.06.2013 |
30.06.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Income |
1529.027 |
2518.686 |
2079.091 |
|
|
|
Other Income |
118.583 |
180.249 |
130.632 |
|
|
|
TOTAL (A) |
1647.610 |
2698.935 |
2209.723 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
Purchases of Stock-in-Trade |
9.002 |
7.710 |
22.789 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
0.029 |
6.721 |
4.147 |
|
|
|
Employees benefits expense |
247.439 |
401.457 |
302.629 |
|
|
|
Other expenses |
1100.570 |
1692.381 |
1121.328 |
|
|
|
Exceptional items |
22.789 |
0.000 |
0.000 |
|
|
|
TOTAL (B) |
1379.829 |
2108.269 |
1450.893 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
267.781 |
590.666 |
758.830 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
1.201 |
0.204 |
0.167 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
266.580 |
590.462 |
758.663 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION (F) |
90.779 |
148.828 |
115.938 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX (E-F) (G) |
175.801 |
441.634 |
642.725 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
19.470 |
84.133 |
144.634 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
(G-H) (I) |
156.331 |
357.501 |
498.091 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
2076.686 |
2004.172 |
1506.081 |
|
|
|
|
|
|
|
|
|
Less |
APPROPRIATIONS |
|
|
|
|
|
|
|
Transfer to General Reserve |
15.633 |
35.750 |
0.000 |
|
|
|
Dividend |
198.855 |
214.448 |
0.000 |
|
|
|
Tax on Dividend |
33.795 |
34.789 |
0.000 |
|
|
BALANCE CARRIED
TO THE B/S |
1984.734 |
2076.686 |
2004.172 |
|
|
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
|
|
|
|
|
|
|
Export Earnings |
208.161 |
139.345 |
98.944 |
|
|
TOTAL EARNINGS |
208.161 |
139.345 |
98.944 |
|
|
|
|
|
|
|
|
|
|
IMPORTS |
|
|
|
|
|
|
|
Capital Goods |
3.770 |
31.087 |
25.052 |
|
|
TOTAL IMPORTS |
3.770 |
31.087 |
25.052 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
3.79 |
8.34 |
11.61 |
|
KEY RATIOS
|
PARTICULARS |
|
30.06.2013 |
30.06.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
9.49 |
13.25 |
22.54 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
11.50 |
17.53 |
30.91 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
7.83 |
15.72 |
21.54 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.07 |
0.15 |
0.22 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
3.87 |
3.53 |
4.66 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
31.03.2011 |
30.06.2012 |
30.06.2013 |
|
|
(Rs. In Millions) |
(Rs. In Millions) |
(Rs. In Millions) |
|
Share Capital |
428.897 |
428.897 |
397.710 |
|
Reserves & Surplus |
2440.263 |
2548.527 |
2169.695 |
|
Net worth |
2869.160 |
2977.424 |
2567.405 |
|
|
|
|
|
|
long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total borrowings |
0.000 |
0.000 |
0.000 |
|
Debt/Equity ratio |
0.000 |
0.000 |
0.000 |
YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2011 |
30.06.2012 |
30.06.2013 |
|
|
(Rs. In Millions) |
(Rs. In Millions) |
(Rs. In Millions) |
|
Sales |
2079.091 |
2518.686 |
1529.027 |
|
|
|
21.144 |
-39.293 |
NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2011 |
30.06.2012 |
30.06.2013 |
|
|
(Rs. In Millions) |
(Rs. In Millions) |
(Rs. In Millions) |
|
Sales |
2079.091 |
2518.686 |
1529.027 |
|
Profit |
498.091 |
357.501 |
156.331 |
|
|
23.96% |
14.19% |
10.22% |
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 |
Yes |
|
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 |
No |
|
24] |
Banking facility details |
No |
|
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 |
Yes |
|
33] |
Voter ID No of Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating, if available |
No |
Note: No Charges Exist for Company
FIXED ASSETS
· Land and Buildings
· Furniture and fixtures
· Vehicles
· Office equipment
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. 60.47 |
|
|
1 |
Rs. 100.42 |
|
Euro |
1 |
Rs. 79.40 |
INFORMATION DETAILS
|
Information
Gathered by : |
HNA |
|
|
|
|
Analysis Done by
: |
RAS |
|
|
|
|
Report Prepared
by : |
DPH |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
5 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILIRY |
1~10 |
7 |
|
--LIQUIDITY |
1~10 |
6 |
|
--LEVERAGE |
1~10 |
7 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
6 |
|
--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 |
YES |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
54 |
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.