MIRA INFORM REPORT

 

 

Report No. :

338657

Report Date :

27.08.2015

 

IDENTIFICATION DETAILS

 

Name :

YO DIGITAL PRIVATE LIMITED

 

 

Registered Office :

74, Ashoka Shopping  Centre, Ground Floor, L.T. Marg, Mumbai – 400001, Maharashtra

Tel. No.:

91-22-22614080

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

02.07.2011

 

 

Com. Reg. No.:

11-219347

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U74120MH2011PTC219347

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMY02556B

 

 

PAN No.:

[Permanent Account No.]

AAACY4929P

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Distributor of Battery Charger.

 

 

No. of Employees :

40 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (28)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 9000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated during the year 2011 having a moderate track record.

 

The rating reflects company moderate financial base marked by low profit margin and huge borrowings recorded by the company.

 

However, trade relations are reported to be fair. Business is active. Payments terms are reported to be slow but correct.

 

The company can be considered for business dealings with some caution.

 

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 31-03-2013.

 

 

INFORMATION PARTED BY

 

Name :

Ms. Suvarna

Designation :

Accounts Deapartment

Contact No.:

91-22-22614080

Date :

31.07.2014

 

 

LOCATIONS

 

Registered Office :

74, Ashoka Shopping  Centre, Ground Floor, L.T. Marg, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-22-22614080

Fax No.:

Not Available

E-Mail :

yodigitals@yahoo.co.in

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Yogendra Kumar Varshney

Designation :

Director

Address :

Flat No 403 Regal Complex Anexc, Santi Nagar Ulhasnagar, Thane, 421003, Maharashtra, India

Date of Appointment :

02.07.2011

DIN No.:

02604360

 

 

Name :

Sushilkumar N Varshney

Designation :

Director

Address :

403-C Regal Complex Shanti Nagar, Ulhas Nagar-3, Thane, 421003, Maharashtra, India

Date of Appointment :

12.11.2012

DIN No.:

02604376

 

 

Name :

Subhash Navneet Gupta

Designation :

Director

Address :

802, Flr-8th, Prabhu Dhan, Borabazar-St, Fort, Mumbai, 400001, Maharashtra, India

Date of Appointment :

02.07.2011

DIN No.:

03536910

 

 

KEY EXECUTIVES

 

Name :

Ms. Suvarna

Designation :

Accounts Deapartment

 

 

MAJOR SHAREHOLDERS

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Yogendra Kumar Varshney

 

600

Subhash Navneet Gupta

 

900

Amit Y Varshney

 

500

Dimple Varshney

 

500

Gauri S Varshey

 

1500

Komal International, India

 

1

Moti G. Bhatia

 

1

Naresh Kedia

 

1

Pankaj Y Varshney

 

500

Pawan Kumar Gupta

 

1

Sadhnana Y Varshney

 

600

Sandeep Sharma (HUF)

 

1

Surekh S Gupta

 

1500

Subhash Navneet Gupta HUF

 

900

Sushil Kumar Varshney HUF

 

900

Sushil Kumar Varshney

 

900

Tara Devi K Varsheny

 

90

Yogendra Kumar Varshney (HUF)

 

600

Prashant Indulkar

 

1

Rahul Varshney

 

1

Yashoda R Naik

 

1

Trimbak  Vithal Sonar

 

1

Ajit Kumar Varshney

 

1

 

 

 

Total

 

10000

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

99.94

Other top fifty shareholders

0.06

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Distributor of Battery Charger.

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cheque

 

 

Purchasing :

Cheque

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

Not Divulged

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

No. of Employees :

40 (Approximately)

 

 

Bankers :

Banker Name

IDBI Bank

Branch Address

Cuffe Parade Branch, Mumbai, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

91-22-66553065

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

 

 

Facilities :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

Loan repayable on demand from banks

34.125

45.160

 

 

 

Total

34.125

45.160

 

Auditors :

 

Name :

P.K. Murarka and Company

Chartered Accountants

Address :

Office No – 202, 2nd Floor, 439 Kalbadevi Road, Opposite Bhangwadi, Mumbai – 400002, Maharashtra, India

PAN No.:

AAFPM3835L

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000

Equity Shares

Rs.10/- each

Rs. 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs. 0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

3.160

1.512

0.699

(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)

3.260

1.612

0.799

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

3.246

5.973

3.056

(b) Deferred tax liabilities (Net)

0.364

0.354

0.003

(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)

3.610

6.327

3.059

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

44.808

63.090

40.775

(b) Trade payables

41.436

8.922

35.994

(c) Other current liabilities

4.488

5.958

2.780

(d) Short-term provisions

0.771

0.365

0.000

Total Current Liabilities (4)

91.503

78.335

79.549

 

 

 

 

TOTAL

98.373

86.274

83.407

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1.845

1.815

0.171

(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

1.649

3.481

3.386

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

3.494

5.296

3.557

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

41.791

18.483

31.447

(c) Trade receivables

45.203

48.861

32.999

(d) Cash and cash equivalents

5.869

9.419

13.478

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

2.016

4.215

1.926

Total Current Assets

94.879

80.978

79.850

 

 

 

 

TOTAL

98.373

86.274

83.407

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

 

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

412.907

606.691

 

 

 

Other Income

0.079

1.127

 

 

 

TOTAL                                    

412.986

607.818

223.535

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

393.493

590.124

 

 

 

Employees benefits expense

5.667

3.838

 

 

 

Other expenses

4.635

2.595

 

 

 

TOTAL                                    

403.795

596.557

222.481

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

9.191

11.261

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES                        

6.668

9.457

NA

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

2.523

1.804

NA

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

0.108

0.061

NA

 

 

 

 

 

 

PROFIT BEFORE TAX

2.415

1.743

1.054

 

 

 

 

 

Less

TAX                                                                 

0.768

0.931

0.352

 

 

 

 

 

 

PROFIT AFTER TAX

1.647

0.812

0.702

 

 

 

 

 

 

Earnings Per Share (Rs.)

164.70

81.20

70.20

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

3.814

3.926

1.455

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operation

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.40

0.13

3.12

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

2.23

1.86

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

2.45

2.02

1.26

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.74

1.08

1.32

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

14.74

42.84

54.86

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.04

1.03

1.00

 

 

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

0.100

0.100

0.100

Reserves & Surplus

0.699

1.512

3.160

Share Application money pending allotment

0.000

0.000

0.000

Net worth

0.799

1.612

3.260

 

 

 

 

long-term borrowings

3.056

5.973

3.246

Short term borrowings

40.775

63.090

44.808

Current Maturities of Long Term Debt

0.000

0.000

0.000

Total borrowings

43.831

69.063

48.054

Debt/Equity ratio

54.857

42.843

14.740

 

 

 

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)

Sales

223.535

606.691

412.907

 

 

171.408

(31.941)

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

223.535

606.691

412.907

Profit

0.702

0.812

1.647

 

0.31%

0.13%

0.40%

 

 

 

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

Yes

17

Details of sister concerns

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

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

Yes

32

Litigations that the firm/promoter involved in

----

33

Market information

----

34

Payments terms

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOAN

 

Particulars

As on

31.03.2014

As on

31.03.2013

LONG TERM BORROWING

 

 

Business Loan from Others

 

 

Bajaj Finance Limited

2.419

2.512

Tata Capital Limited

0.000

0.556

Magma Fincorp. Limited

1.720

2.410

Religare

0.855

1.504

Business Loan from Banks

 

 

Statndard Chartered Bank Limited

2.066

2.917

Less : Current maturities

3.814

3.926

Total

3.246

5.973

SHORT TERM BORROWING

 

 

Unsecured loans from shareholders and relatives

9.183

16.430

Intercorporate deposits

1.500

1.500

 

 

 

Total

13.929

23.903

 

 

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10307546

20/03/2015 *

90,000,000.00

KOTAK MAHINDRA BANK LIMITED

27BKC, C 27, G Block, Bandra Kurla Complex, Bandra (E), Mumbai, Maharashtra - 400051, INDIA

C49410871

 

* Date of charge modification

 

 

FIXED ASSETS

 

·         Office Equipment

·         Computer

·         Furniture and Fixture

·         Vehicles

·         Godown

 


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. 66.16

UK Pound

1

Rs. 103.88

Euro

1

Rs. 75.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

JYO

 


 

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

3

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

5

--CREDIT LINES

1~10

2

--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

 

28

 

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.