MIRA INFORM REPORT

 

 

Report No. :

337746

Report Date :

24.08.2015

 

IDENTIFICATION DETAILS

 

Name :

ADITYA MEDIA NETWORK PRIVATE LIMITED

 

 

Registered Office :

401, Aggarwal Corporate Heights, Netaji Subhash Place, Pitampura, New Delhi – 110034, Delhi

Tel. No.:

91-11- 49764400

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

27.05.2009

 

 

Com. Reg. No.:

55-190677

 

 

Capital Investment / Paid-up Capital :

Rs. 54.140 Million

 

 

CIN No.:

[Company Identification No.]

U74999DL2009PTC190677

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAHCA8172B

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing constancy services in the field television telecasting and broadcasting stations.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca (12)

 

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 :

Unknown

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track record.

 

For the financial year ended 2014, the company has reported minimal revenue with huge losses incurred from its operations.

 

Further, rating is constrained on account of company’s weak financial base marked by negative reserves level and leverage balance sheet profile of the company.

 

As per the status in the registrar of companies, business appears to be active. Payments are reported to be unknown.

 

In view of the aforesaid, the company can be considered for business dealings on safe and 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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

 

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 31-03-2014.

 

INFORMATION DENIED BY

 

Name :

Ms. Kajal

Designation :

Office Executive

Contact No.:

91-11-49764400

Date :

22.08.2015

 

 

 

 

LOCATIONS

 

Registered Office :

401, Aggarwal Corporate Heights, Netaji Subhash Place, Pitampura, New Delhi – 110034, Delhi, India

Tel. No.:

91-11- 49764400

Fax No.:

Not Available

E-Mail :

shreehari.overseas@gmail.com

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mrs. Pallavi Gupta

Designation :

Director

Address :

Du-97, Pitampura, New Delhi-110034, Delhi, India

Date of Birth/Age :

13.12.1981

Date of Appointment :

11.02.2013

DIN No.:

02491227

 

 

Name :

Mr. Daya Nath Dubey

Designation :

Additional Director

Address :

S-624, School Block, Shakarpur, Delhi-110092, Delhi, India

Date of Appointment :

16.05.2015

DIN No.:

07186725

 

 

KEY EXECUTIVES

 

Name :

Ms. Kajal

Designation :

Office Executive

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

Deepak Gupta

 

209979

Pallavi Gupta

 

74000

Sharda Gupta

 

10000

S. P. Gupta

 

10000

Zever Tower Private Limited, India

 

75000

Sonal Gupta

 

20000

Shree Hari Overseas Private Limited, India

 

175000

NTG Builders Private Limited, India

 

30000

Josh Infratech Private Limited, India

 

230000

Josh Aerojet Services Private Limited, India

 

800000

Upvan Leasing Private Limited, India

 

100000

Ganesh Ganga Investment Private Limited, India

 

80000

S D Vohra Leasing and Finance Private Limited, India

 

500000

Elevate Portfolio Management Private Limited, India

 

300000

Genius Portfolio Management Private Limited, India

 

300000

Manomay Food and Beverages Private Limited, India

 

1000000

Kdk Food Grains Private Limited, India

 

500000

A2s It Services and Parks Private Limited, India

 

500000

Pigeon Infrareality Private Limited, India

 

400000

First and Ideal Builders Private Limited, India

 

100000

Neeraj Kumar Gupta

 

10

Sailesh Goyal

 

10

Ravinder Sharma

 

1

Total

 

5414000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

94.02

Directors or relatives of Directors

5.98

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing constancy services in the field television telecasting and broadcasting stations.

 

 

Products :

Not Available

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

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 :

Not Divulged

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 :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

Bank Name

Indian Overseas Bank

Branch

Rajendra Place Branch, Rachna Cinema Building,1st Floor,2, Rajendra Place, New Delhi - 110008, Delhi, 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 :

Ashok K Goyal and Associates

Chartered Accountants

Address :

BIII/217, The Mall, Goniana Mandi, Bhatinda-151201, Punjab, India

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

AERPG8174Q

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,500,000

Equity Shares

Rs.10/- each

Rs. 55.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

5,414,000

Equity Shares

Rs.10/- each

Rs. 54.140 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

54.140

54.140

54.140

(b) Reserves & Surplus

(3.382)

(2.372)

(1.053)

(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)

50.758

51.768

53.087

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

14.316

17.928

26.589

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

14.316

17.928

26.589

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

1.288

1.288

(b) Trade payables

0.019

0.000

0.038

(c) Other current liabilities

0.242

0.421

0.830

(d) Short-term provisions

0.019

0.019

0.019

Total Current Liabilities (4)

0.280

1.728

2.175

 

 

 

 

TOTAL

65.354

71.424

81.851

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

3.608

3.856

4.137

(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

5.255

5.456

7.355

(c) Deferred tax assets (net)

0.681

0.696

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.119

0.159

0.000

Total Non-Current Assets

9.663

10.167

11.492

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

0.000

0.000

0.229

(d) Cash and cash equivalents

0.418

1.584

0.843

(e) Short-term loans and advances

55.273

59.673

68.573

(f) Other current assets

0.000

0.000

0.714

Total Current Assets

55.691

61.257

70.359

 

 

 

 

TOTAL

65.354

71.424

81.851

 

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

 

 

 

Other Income

 

 

 

 

 

TOTAL                                    

0.436

0.069

1.834

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

1.182

1.089

2.109

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

(0.746)

(1.020)

(0.275)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

0.248

0.281

0.586

 

 

 

 

 

 

PROFIT BEFORE TAX

(0.994)

(1.301)

(0.861)

 

 

 

 

 

Less

TAX                                                                 

0.016

0.017

(0.417)

 

 

 

 

 

 

PROFIT AFTER TAX

(1.010)

(1.318)

(0.444)

 

 

 

 

 

 

Earnings Per Share (Rs.)

(0.19)

(0.24)

(0.08)

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operation

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(231.65)

(1910.14)

(24.21)

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

(171.10)

(1478.26)

(14.99)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(1.67)

(1.99)

(1.16)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.02)

(0.03)

(0.02)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.28

0.37

0.53

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

198.90

35.45

32.35

 

 

 

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

54.140

54.140

54.140

Reserves & Surplus

(1.053)

(2.372)

(3.382)

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

53.087

51.768

50.758

 

 

 

 

long-term borrowings

26.589

17.928

14.316

Short term borrowings

1.288

1.288

0.000

Total borrowings

27.877

19.216

14.316

Debt/Equity ratio

0.525

0.371

0.282

 

 

 

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

1.834

0.069

0.436

 

 

(96.238)

531.884

 

 

 

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

1.834

0.069

0.436

Profit

(0.444)

(1.318)

(1.010)

 

(24.21%)

(1910.14%)

(231.65%)

 

 

 

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

No

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 606, DDA Community Centre, Sachdeva Corporate Tower, Plot No. 8, 6th floor Sector 8 Rohini, New Delhi – 110085, India to the present address w.e.f. 01.04.2011

 

UNSECURED LOAN

 

Particular

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Rupee term loans from others

8.912

9.649

Loans and advances from related parties

5.376

8.150

Other loans and advances

0.027

0.128

 

 

 

Short-term borrowings

 

 

Deposits from others

0.000

1.288

 

 

 

Total

14.315

19.215

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10577870

25/05/2015

75,000,000.00

Punjab National Bank

13, Alipur Road, Civil Lines, New Delhi, Delhi - 110054, INDIA

C57449985

2

10346841

14/10/2013 *

203,500,000.00

INDIAN OVERSEAS BANK

RAJENDRA PLACE BRANCH, RACHNA CINEMA BUILDING, 1ST FLOOR,2, RAJENDRA PLACE, NEW DELHI, DELHI, Delhi - 110008, INDIA

B90942392

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Land

·         Furniture and fixtures

·         Buildings

·         Vehicles

·         Office equipment

·         Plant and Machinery

·         Computer

 

 

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.65.83

UK Pound

1

Rs.103.39

Euro

1

Rs.53.55

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

HNA

 

 

Report Prepared by :

JYTK


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

2

PAID-UP CAPITAL

1~10

2

OPERATING SCALE

1~10

2

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

1

--PROFITABILITY

1~10

1

--LIQUIDITY

1~10

1

--LEVERAGE

1~10

1

--RESERVES

1~10

1

--CREDIT LINES

1~10

1

--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

 

12

 

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.