MIRA INFORM REPORT

 

 

Report No. :

336022

Report Date :

08.08.2015

 

IDENTIFICATION DETAILS

 

Name :

EROS INTERNATIONAL FILMS PRIVATE LIMITED (w.e.f. 04.02.2009)

 

 

Formerly Known As :

EROS PICTURE PRIVATE LIMITED (w.e.f.23.10.2007)

 

SHIVAM VIDEOTECH PRIVATE LIMITED

 

 

Registered Office :

201, Kailash Plaza, Plot No. A-12, Opposite Laxmi Industrial Estate, Link Road, Andheri (West), Mumbai – 400053, Maharashtra

Tel. No.:

91-22-66021500

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

18.08.1994

 

 

Com. Reg. No.:

11-080423

 

 

Capital Investment / Paid-up Capital :

Rs.200.000 Million

 

 

CIN No.:

[Company Identification No.]

U92113MH1994PTC080423

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACS6244D

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged solely in the business of film production and rights exploitation.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary “EROS International Media Limited”. It is an established company having satisfactory track record.

 

For the financial year ended 2014, company possesses above average operational performance and it has achieved profit from its operational activities.

 

Rating also takes into consideration company’s strong capital base along with zero debt balance sheet profile and strong financial as well as managerial support that company receives from its holding company.

 

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

 

In view of strong holding company support, 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.

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 31-03-2013.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Vinod

Designation :

Account Executive

Contact No.:

91-22-66021500

Date :

07.08.2015

 

 

LOCATIONS

 

Registered Office :

201, Kailash Plaza, Plot No. A-12, Opposite Laxmi Industrial Estate, Link Road, Andheri (West), Mumbai – 400053, Maharashtra, India

Tel. No.:

91-22-66021500

Fax No.:

Not Available

E-Mail :

anand.shankar@erosintl.com

eros@erosintl.com

Website :

www.erosentertainment.com

 

 

Administrative Office :

Second Floor, Satyadev Building, Off. New Link Road, Andheri (West), Mumbai – 400053, Maharashtra, India

Tel No.:

91-22-40538500

Fax No.:

91-22-40538540

 

 

DIRECTORS

 

As on 22.09.2014

 

Name :

Mr. Anand Shankar Kamtam

Designation :

Director

Address :

Padmashali, Co-operative Housing Society, F Wing, 4th Floor, Room No. 402, M.L. Camp, Mumbai – 400019, Maharashtra, India

Date of Birth/Age :

02.03.1968

Date of Appointment :

28.05.2010

DIN No.:

02942810

 

 

Name :

Mr. Sunil Arjan Lulla

Designation :

Director

Address :

Aumkar Bunglow, Plot 172, Off. Gand Higram Road, Juhu, Mumbai – 400049, Maharashtra, India

Date of Birth/Age :

29.06.1964

Date of Appointment :

18.08.1994

DIN No.:

00243191

 

 

Name :

Mr. Naresh Chandra

Designation :

Director

Address :

C4/4053, Vasant Kunj,, New Delhi, 110070, India

Date of Appointment :

16.03.2015

DIN No.:

00015833

 

 

Name :

Mr. Dhirendra Swarup

Designation :

Director

Address :

A-9 / 13B, Vasant Vihar, New Delhi, 110057, Delhi, India

Date of Appointment :

16.03.2015

DIN No.:

02878434

 

 

KEY EXECUTIVES

 

Name :

Mr. Vinod

Designation :

Account Executive

 

 

Name :

Mr. Bankim Ashok Kumar Mehta

Designation :

Company Secretary

 

 

Name :

Mr. Dinesh Modi

Designation :

CFO

Address:

A-2701, Avalon, Hiranandani Gardens, Powai, Mumbai- 400076, Maharashtra, India

Date of Appointment

16/03/2015

PAN No.:

AHJPM9485H

 

 

Name :

Mr. Mudrika Desai

Designation :

Secretary

Address:

210/C-5, Sangam Apt. Shiv Sena Gali, Bhayandar West, Mumbai - 401101, Maharashtra, India

Date of Appointment

16/03/2015

PAN No.:

AWSPD4077G

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 22.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Eros International Media Limited, India

19930300

99.65

Eros Digital Private Limited, India

69700

0.35

Total

20000000

100.00

 

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 22.09.2014

 

Category

Percentage

Bodies corporate

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Subject is engaged solely in the business of film production and rights exploitation.

 

 

Products/Services :

Film Production

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

 

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

 

Remark:

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank Name

IDBI Bank Limited

Branch

IDBI Towerwtc Complex, Cuffe Parade, Mumbai – 400005, 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 (If Possible)

Not Divulged

Credit Facilities Enjoyed (If any)

Not Divulged

Account Operation

Not Divulged

Remarks (If any)

Not Divulged

 

 

 

Auditors :

 

Name :

Walker Chandiok and Company

Chartered Accountants

Address :

India Bulls, Finance Centre, 16th Floor, Tower-II, S.B Marg, Evershine (West), Mumbai – 400013, Maharashtra, India

PAN N Income-tax PAN of auditor or auditor's firm :

AAAFW4298E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Ultimate Holding company:

Eros International PLC, Isle of Man

 

 

Holding company:

Eros International Media Limited, India

L99999MH1994PLC080502

 

 

Fellow Subsidiary company :

  • Copsale Limited

 

  • Big Screen Entertainment Private Limited, India

U92110MH2005PTC156504

 

  • Eros Animation Private Limited, India

U92100MH2008PTC186402

 

  • Eyeqube Studios Private Limited, India

U92120MH2007PTC175027

 

  • EM Publishing Private Limited, India

U92140MH2008PTC178628

 

  • Digicine PTE Limited
  • Ayngaran International Limited (Isle of Man), Isle Of Man
  • Ayngaran International UK Limited, United Kingdom
  • Ayngaran International Mauritius Limited, Mauritius

 

  • Ayngaran International Media Private Limited, India

U92100TN2007PTC072223

 

  • Ayngaran Anak Media Private Limited, India

U92100TN2008PTC069493

 

·           

Other Related Parties :

  • Eros Worldwide FZ-LLC, Dubai, United Arab Emirates

 

  •  

Enterprises which are owned, or have significant

influence of or are partners with Key management

personnel and their relatives

  • Eros International Limited (UK), United Kingdom

 

  • Eros Digital Private Limited, India

U92114MH1999PTC118496

 

 

CAPITAL STRUCTURE

 

As on 22.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000000

Equity Shares

Rs.10/- each

Rs.200.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20000000

Equity Shares

Rs.10/- each

Rs.200.000 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

200.000

200.000

200.000

(b) Reserves & Surplus

85.700

82.817

91.509

(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)

285.700

282.817

291.509

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

1.162

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.000

0.000

71.939

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.000

0.000

73.101

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

38.153

(b) Trade payables

15.068

20.233

255.294

(c) Other current liabilities

289.977

279.378

43.697

(d) Short-term provisions

1.167

0.000

0.046

Total Current Liabilities (4)

306.212

299.611

337.190

 

 

 

 

TOTAL

591.912

582.428

701.800

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.451

4.637

6.268

(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

80.007

80.100

80.100

(c) Deferred tax assets (net)

0.000

3.879

0.840

(d)  Long-term Loan and Advances

459.211

458.133

1.749

(e) Other Non-current assets

0.000

0.678

69.055

Total Non-Current Assets

542.669

547.427

158.012

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

17.500

18.094

0.987

(c) Trade receivables

11.697

11.580

19.895

(d) Cash and cash equivalents

0.986

2.359

1.803

(e) Short-term loans and advances

18.944

2.852

95.831

(f) Other current assets

0.116

0.116

425.272

Total Current Assets

49.243

35.001

543.788

 

 

 

 

TOTAL

591.912

582.428

701.800

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

TOTAL INCOME

32.341

6.653

762.773

 

 

 

 

 

Less

Operating Expenses

24.305

16.958

754.642

 

TOTAL

24.305

16.958

754.642

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

8.036

(10.305)

8.131

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.186

1.603

2.160

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

6.850

(11.908)

5.971

 

 

 

 

 

Less

TAX

3.967

(3.216)

0.764

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

2.883

(8.692)

5.207

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

F.O.B. Value of Exports

16.711

5.424

`NA

 

TOTAL EARNINGS

16.711

5.424

NA

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 0.14

0.43 

 0.26

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

0.000

1.162

2.211

Cash generated from operations

NA

NA

NA

Net cash flow from operating activity

(0.237)

23.137

(230.908)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Total Income)

(%)

8.91

(130.65)

0.68

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.34

(2.39)

0.96

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

(0.04)

0.02

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.14

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.16

0.12

1.61

 

 

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

200.000

200.000

200.000

Reserves & Surplus

91.509

82.817

85.700

Net worth

291.509

282.817

285.700

 

 

 

 

long-term borrowings

1.162

0.000

0.000

Short term borrowings

38.153

0.000

0.000

Current Maturities of Long-Term Debts

2.211

1.162

0.000

Total borrowings

41.526

1.162

0.000

Debt/Equity ratio

0.142

0.004

0.000

 

 

 

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

762.773

6.653

32.341

 

 

(99.128)

386.112

 

 

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

762.773

6.653

32.341

Profit

5.207

(8.692)

2.883

 

0.68%

(130.65%)

8.91%

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

8

Designation of contact person

Yes

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

No

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

No

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

NOTE: Registered office of the company has been shifted from 6-A/4, Juhu Sangeeta Apartments Behind Lido Cinema Juhu Road, Juhu, Bombay – 49, Mumbai – 400049, Maharashtra, India to the present address w.e.f. 24.04.2008

 

 

OPERATIONS

 

During the year, the Company has earned net profit after tax amounting to Rs. 2.883 Million as compared to loss of Rs. 8.692 Million in the previous year.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10125815

04/12/2008 *

330,000,000.00

IDBI Bank Limited

IDBI TOWERWTC COMPLEX, CUFFE PARADE, MUMBAI, Maharashtra - 400005, INDIA

A52366200

 

CONTINGENT LIABILITIES:

 

(Rs. in million)

PARTICULARS

31.03.2014

31.03.2013

The Cumulative total of tax disputed

84.176

84.176

 

 

FIXED ASSETS

 

  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Motor 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, 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.63.76

UK Pound

1

Rs.99.60

Euro

1

Rs.69.70

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

SUJ


 

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

4

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

4

--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

 

43

 

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.