MIRA INFORM REPORT

 

 

Report No. :

317952

Report Date :

21.04.2015

 

IDENTIFICATION DETAILS

 

Name :

INDUS INTERNATIONAL SCHOOL (PUNE) PRIVATE LIMITED (w.e.f. 07.01.2011)

 

 

Formerly Known As :

AQUARIUS EDUCATIONAL ACADEMY PRIVATE LIMITED

 

 

Registered Office :

#41, Vittal Mallya Road, Billapura Cross, Sarjapur, Bangalore – 560001, Karnataka

Tel. No.:

91-20-39172000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

15.09.2005

 

 

Com. Reg. No.:

08-037233

 

 

Capital Investment / Paid-up Capital :

Rs.143.591 Million

 

 

CIN No.:

[Company Identification No.]

U80302KA2005PTC037233

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAFCA8580R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Education Services.

 

 

No. of Employees :

500 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (18)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

The company has incurred huge accumulated losses which exceeds the entire networth of the company.

 

However, business is active. Payment terms are reported to be slow.

 

The company can be considered for business dealings on a secured 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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Not Available

 

 

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 (GENERAL DETAILS)

 

Name :

Mr. Pankaj

Designation :

Accounts Manager

Contact No.:

91-20-39172000

Date :

18.04.2015

 

 

LOCATIONS

 

Registered Office :

#41, Vittal Mallya Road, Billapura Cross, Sarjapur, Bangalore – 560001, Karnataka, India

Tel. No.:

91-20-39172000

Fax No.:

Not Available

E-Mail :

vs.kumar@indusschool.com

sneha.dhupar@indusearlyyears.com

Website :

www.indusschool.com

 

 

Branch Address :

576, Bhukum, Taluka Mulshi, Pune – 412115, Maharashtra, India

Tel. No.:

91-20-39172205 / 206

Fax No.:

91-20-39172228 / 229

 

 

Indus Early Learning Centre 1 :

Plot No. 122/2, Brinda, Koregaon Park Lane #4, Pune – 411001, Maharashtra, India

 

 

Indus Early Learning Centre 2 :

Plot No 17, Y. G. Nagar, Behind E Square, Range Hills Corner, Bhosale Nagar, Pune – 411007, Maharashtra, India

 

 

Bangkok, Thailand :

9 Moo 6 Soi. Chengwattana 26 Bangtalad Pakkred Nontaburi 11120 Thailand

 

 

DIRECTORS

 

AS ON 22.09.2014

 

Name :

Mrs. Snehal Sushil Mantri

Designation :

Director

Address :

Mantri House, 41, Vittal Mallya Road, Bangalore - 560001, Karnataka, India

Date of Birth/Age :

12.11.1963

Date of Appointment :

15.09.2005

DIN No.:

00166900

 

 

Name :

Mr. Sushil Pandurang Mantri

Designation :

Director

Address :

Mantri House, 41 Vittal Malya Road, Bangalore - 560001, Karnataka, India

Date of Birth/Age :

07.02.1963

Date of Appointment :

15.09.2005

DIN No.:

00188967

 

 

Name :

Mr. Shivaram Malavalli

Designation :

Director

Address :

Hig 27, Sudhamrita I Main, Bogadi II Stage, Mysore - 570026, Karnataka, India

Date of Birth/Age :

21.11.1949

Date of Appointment :

12.09.2008

DIN No.:

00307898

 

 

Name :

Mr. Kumar Malavalli

Designation :

Director

Address :

24289, Hill View Road, Los Altos Hills, C A, 94024, United States of America

Date of Birth/Age :

09.02.1943

Date of Appointment :

12.09.2008

DIN No.:

00491709

 

 

Name :

Mr. Venkata Surya Kumar

Designation :

Director

Address :

25/21, 1st B Main Road, Hebbal Mills, Ganganagar Extension, Bangalore - 560032, Karnataka, India

Date of Birth/Age :

09.02.1958

Date of Appointment :

12.12.2012

DIN No.:

01161762

 

 

Name :

Mr. Hebbur Satyanarayanagupta Girish Guptha

Designation :

Additional Director

Address :

Eshwara Nilaya, Flat No C-307, Mantri Tranquil,, Sy No 7, 9, and 13, Gubbalala Village, Kanakapura Road, Bangalore - 560061, Karnataka, India

Date of Appointment :

23.01.2015

DIN No.:

01683190

 

 

Name :

Mr. Arjun Ray

Designation :

Director

Address :

Villa No.10, 206, Christell, Whitefield Main Road, Whitefield, Bangalore - 560066, Karnataka, India

Date of Birth/Age :

01.01.1944

Date of Appointment :

12.12.2012

DIN No.:

03292919

 

 

KEY EXECUTIVES

 

Name :

Mr. Pankaj

Designation :

Accounts Manager

 

 

Name :

Mr. Venkata Surya Kumar C N N D

Designation :

Secretary

Address :

25/21, 1st B Main Road, Hebbal Binni Mill Road, Ganganagar Extension, Bangalore - 560032, Karnataka, India

Date of Birth/Age :

09.02.1958

Date of Appointment :

22.06.2011

PAN No.:

ACHPK6328G

 

 

MAJOR SHAREHOLDERS

 

AS ON 22.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Sushil Pandurang Mantri

455857

3.17

Snehal Sushil Mantri

5000

0.03

Kumar Malavalli

460857

3.21

Sushil Mantri and Snehal Mantri

13437432

93.58

 

 

 

Total

14359146

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 22.09.2014

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Education Services.

 

 

Products / Services :

Education Services

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, Cheque

 

 

Purchasing :

Cash, Cheque

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

Customers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

No. of Employees :

500 (Approximately)

 

 

Bankers :

Banker Name :

Yes Bank Limited

Branch :

9th Floor, Nehru Centre, Discovery of India, Dr. Annie Besant Road, Worli, Mumbai – 400018, Maharashtra, India

Person Name (With Designation) :

Not Divulged

Contact Number :

Not Divulged

Name of Account Holder :

Not Divulged

Account Number :

Not Divulged

Account Since (Date/Year of Account Opening) :

Not Divulged

Average Balance Maintained :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Term loans from banks

596.680

641.187

 

 

 

Total

596.680

641.187

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

H.S. Jagadeesh and Associates

Chartered Accountant

Address :

489 BSK, I Stage, II Block ,III Cross, Bangalore – 560050, Karnataka, India

PAN No.:

ABFPJ5729B

 

 

Collaborators :

Not Divulged

 

 

Membership :

Not Divulged

 

 

Sister Concern :

Indust Trust

 

 

CAPITAL STRUCTURE

 

AS ON 22.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

15000000

Equity Shares

Rs.10/- each

Rs.150.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

14359146

Equity Shares

Rs.10/- each

Rs.143.591 Million

 

 

 

 

 


FINANCIAL DATA

[all figures are in Rupees Million]

 

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

143.591

143.591

143.591

(b) Reserves & Surplus

(348.633)

(233.221)

(98.882)

(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)

(205.042)

(89.630)

44.709

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

610.999

655.506

531.330

(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

2.754

2.661

1.658

Total Non-current Liabilities (3)

613.753

658.167

532.988

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

159.582

18.261

4.580

(b) Trade payables

21.744

24.235

172.036

(c) Other current liabilities

156.940

98.029

116.681

(d) Short-term provisions

3.579

4.999

2.523

Total Current Liabilities (4)

341.845

145.524

295.820

 

 

 

 

TOTAL

750.556

714.061

873.517

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

558.918

565.613

567.769

(ii) Intangible Assets

0.403

0.584

0.769

(iii) Capital work-in-progress

0.000

0.769

159.111

(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

123.667

120.667

120.722

(e) Other Non-current assets

0.000

0.000

3.000

Total Non-Current Assets

682.988

687.633

851.371

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

3.526

3.673

1.614

(c) Trade receivables

2.984

6.700

6.448

(d) Cash and cash equivalents

51.563

5.582

6.519

(e) Short-term loans and advances

8.630

10.368

6.515

(f) Other current assets

0.865

0.105

1.050

Total Current Assets

67.568

26.428

22.146

 

 

 

 

TOTAL

750.556

714.061

873.517

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

TOTAL INCOME

125.430

103.522

66.004

 

 

 

 

 

 

EXPENSES

123.224

108.117

83.740

 

 

 

 

 

 

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

2.206

(4.595)

 

 

 

 

 

 

 

FINANCIAL EXPENSES                                    (D)

101.999

115.078

 

 

 

 

 

 

 

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

(99.793)

(119.673)

 

 

 

 

 

 

 

DEPRECIATION/ AMORTISATION                     (F)

15.619

14.216

 

 

 

 

 

 

 

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

(115.412)

(133.889)

(79.625)

 

 

 

 

 

 

TAX                                                                  (H)

0.000

0.000

0.000

 

 

 

 

 

 

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

(115.412)

(133.889)

(79.625)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(8.04)

--

--

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets)

(%)

(15.38)

(18.77)

(11.15)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.56

1.49

(1.78)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

(3.76)

(7.52)

11.99

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.20

0.18

0.07

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

143.591

143.591

143.591

Reserves & Surplus

(98.882)

(233.221)

(348.633)

Net worth

44.709

(89.630)

(205.042)

 

 

 

 

long-term borrowings

531.330

655.506

610.999

Short term borrowings

4.580

18.261

159.582

Total borrowings

535.910

673.767

770.581

Debt/Equity ratio

11.987

(7.517)

(3.758)

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

66.004

103.522

125.430

 

 

56.842

21.163

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Total Income

66.004

103.522

125.430

Profit

(79.625)

(133.889)

(115.412)

 

(120.64%)

(129.33%)

(92.01%)

 

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

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

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

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

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:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Loans and advances from related parties

14.319

14.319

 

 

 

Short Term Borrowings

 

 

Loans and advances from others

159.582

18.261

 

 

 

Total

173.901

32.580

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10305327

27/05/2013 *

720,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DR ANNIE BESANT ROAD, WORLI, MUMBAI, MAHARASHTRA - 400018, INDIA

B76495530

 

*Date of modification Charges

 

 

 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer

·         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 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.62.56

UK Pound

1

Rs.93.56

Euro

1

Rs.67.49

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

--

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

--

--CREDIT LINES

1~10

--

--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

 

18

 

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.