MIRA INFORM REPORT

 

 

Report No. :

354151

Report Date :

10.12.2015

 

 IDENTIFICATION DETAILS

 

Name :

RM EDUCATION SOLUTIONS INDIA PRIVATE LIMITED

 

 

Registered Office :

B-5, Gayatri Building Tecnopark Campus, Kariavattom P.O. Thiruvananthapuram – 695581, Kerala

Tel. No.:

91-471-2335577/ 2335304

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

04.02.2003

 

 

Com. Reg. No.:

09-015931

 

 

Capital Investment / Paid-up Capital :

Rs.32.299 Million

 

 

CIN No.:

[Company Identification No.]

U72200KL2003PTC015931

 

 

 

IEC No.:

Not divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AADBF6889R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Computer Software and IT Enabled Services. (Registered Activity)

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (51)

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

41-55

Ba

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

 

Satisfactory

 

Maximum Credit Limit :

USD 500000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a wholly owned subsidiary of RM Education Limited, United Kingdom. It was incorporated I the year 2003 and it provides computer software and IT enabled services. It has satisfactory track.

 

The company possesses decent operational profile with fair profit margins recorded during the year 2015.

 

Further, rating also considers company’s sound financial risk profile supported by debt free capital structure along with adequate networth base.

 

Trade relations are fair. Business is active. Payment terms are reported to be regular and as per commitments. 

 

In view of strong managerial and financial support from holding company’s the subject 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.

 

 

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 31-03-2015.

 

 

INFORMATION DECLINED

 

Management non-co-operative (91-471-2335304/ 2335577)

 

LOCATIONS

 

Registered Office :

B-5, Gayatri Building Tecnopark Campus, Kariavattom P.O. Thiruvananthapuram – 695581, Kerala, India

Tel. No.:

91-471-2335577/ 2335304

Fax No.:

91-471-2700953

E-Mail :

vpadamanabhan@in.rm.com

response@in.rm.com

mpnair@in.rm.com

Website :

http://www.in.rm.com

http://www.rmso.co.in

http://www.rmesi.co.in

 

 

Head Office:

140 Eastern Avenue, Milton Park, Abingdon, Oxon, OX14 4SB

Tel. No.:

91-8450-700300

Fax No.:

91-8450-700400

 

 

DIRECTORS

 

As on 31.03.2015

 

Name :

Mr. Connell Aloysius Viegas

Designation :

Director

Address :

G-2, G Street, Jawahar Nagar, Trivandrum - 695041, Kerala, India

Date of Birth/Age :

30.06.1961

Qualification :

B.Com

Experience :

53 Years

Date of Appointment :

30.06.2003

DIN No.:

00059079

 

 

Name :

Mr. John Paul Ingram

Designation :

Director

Address :

Treetops, 60, Hill Road, Watlington, Ox495ad, United Kingdom

Date of Birth/Age :

26.05.1966

Date of Appointment :

13.06.2013

DIN No.:

06612488

 

 

Name :

Mr. Toby Xavier Vernon Black

Designation :

Director

Address :

Combe Wood House, Farnham Road, Ewshot Farnham, Gu105ax, United Kingdom

Date of Birth/Age :

01.03.1974

Date of Appointment :

11.09.2014

DIN No.:

06941847

Other Directorship:

S.No.

CIN/LLPIN

Name of the Company/ LLP

Current designation of the Director/ Designated Partner

Date of appointment at current designation

Original date of appointment

Date of cessation

Company/ LLP Status

Defaulting status

1

U72200KL2003PTC015931

RM EDUCATION SOLUTIONS INDIA PRIVATE LIMITED

Director

11/09/2014

05/08/2014

-

Active

NO

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.03.2015

 

Names of Shareholders

 

No. of Shares

RM Education Limited, United Kingdom

 

322490

Connel Aloysius Viegas, India

 

500

Total

 

322990

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 11.09.2014

 

Category

Percentage

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

99.85

Other top fifty shareholders

0.15

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Computer Software and IT Enabled Services. (Registered Activity)

 

 

Products :

·         Software Development

·         Technical Support Services

·         Business Operations

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

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 :

End Users and Others

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

Barclays Bank

Branch

Kanchipuram, Chennai, Tamilnadu, 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

 

·         State Bank of India, Techno Park, Thiruvananthapuram - 695581, Kerala, India

 

 

 

Auditors :

 

Name :

B S R and Associates LLP

Chartered Accountants

Address :

III Floor, Syama Business Center, NH Bye Pass Road, Vytilla, Kochi-682019, Kerala, Maharashtra, India

Tel. No.:

91-484-3027000

Fax No.:

91-484-3027001

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

AAIFB7355D

E-Mail :

keapen@bsraffiliates.com

 

 

Memberships :

---

 

 

Collaborators :

--

 

 

Holding Company:

·         RM Education Limited, United Kingdom

 

 

Ultimate Holding Company:

·         RM Plc, United Kingdom

 

 

CAPITAL STRUCTURE

 

As on 31.03.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

325000

Equity Shares

Rs.100/- each

Rs.32.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

322990

Equity Shares

Rs.100/- each

Rs.32.299 Million

 

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2015

31.03.2014

01.12.2011 to

31.03.2013

(16 Months)

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

32.299

32.299

32.299

(b) Reserves & Surplus

141.137

164.355

150.599

(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)

173.436

196.654

182.898

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

5.956

6.043

7.018

(d) long-term provisions

10.302

10.682

9.259

Total Non-current Liabilities (3)

16.258

16.725

16.277

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

0.000

0.000

12.586

(c) Other current liabilities

28.269

19.337

22.151

(d) Short-term provisions

0.111

0.094

0.099

Total Current Liabilities (4)

28.380

19.431

34.836

 

 

 

 

TOTAL

218.074

232.810

234.011

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

37.022

45.391

59.736

(ii) Intangible Assets

0.579

0.567

1.079

(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)

12.729

9.231

9.713

(d)  Long-term Loan and Advances

15.946

17.699

32.864

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

66.276

72.888

103.392

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

112.258

116.727

103.631

(d) Cash and cash equivalents

18.952

22.511

25.058

(e) Short-term loans and advances

20.570

20.113

1.916

(f) Other current assets

0.018

0.571

0.014

Total Current Assets

151.798

159.922

130.619

 

 

 

 

TOTAL

218.074

232.810

234.011

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

31.03.2014

01.12.2011 to

31.03.2013

(16 Months)

 

SALES

 

 

 

 

Income

592.403

534.225

699.782

 

Other Income

7.465

21.736

4.010

 

TOTAL

599.868

555.961

703.792

 

 

 

 

 

Less

EXPENSES

 

 

 

 

CSR Expenditure

0.164

0.000

0.000

 

Employees benefits expense

369.756

328.820

398.290

 

Other expenses

124.773

105.469

165.875

 

TOTAL

494.693

434.289

564.165

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

105.175

121.672

139.627

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

105.175

121.672

139.627

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

17.784

22.537

28.575

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

87.391

99.135

111.052

 

 

 

 

 

Less

TAX

27.475

32.476

35.932

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

59.916

66.659

75.120

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

592.403

534.225

699.782

 

 

 

 

 

 

IMPORTS

 

 

 

 

Capital Goods

3.342

3.295

6.226

 

TOTAL IMPORTS

3.342

3.295

6.226

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

185.50

206.38

232.58

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

01.12.2011 to

31.03.2013

(16 Months)

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

116.515

73.879

115.822

Net Cash flows from operating activities

87.519

53.029

92.579

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

01.12.2011 to

31.03.2013

(16 Months)

Net Profit Margin

(PAT / Sales)

(%)

10.11

12.48

10.73

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

17.75

22.78

19.95

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

42.56

44.34

49.51

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.50

0.50

0.61

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

5.35

8.23

3.75

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

01.12.2011 to

31.03.2013

(16 Months)

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

32.299

32.299

32.299

Reserves & Surplus

150.599

164.355

141.137

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

182.898

196.654

173.436

 

 

 

 

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

01.12.2011 to

31.03.2013

(16 Months)

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

699.782

534.225

592.403

 

 

(23.658)

10.890

 

 

NET PROFIT MARGIN

 

Net Profit Margin

01.12.2011 to

31.03.2013

(16 Months)

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

699.782

534.225

592.403

Profit

75.120

66.659

59.916

 

10.73%

12.48%

10.11%

 

 

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

No

7

Name of the person contacted

No

8

Designation of contact person

No

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

Yes

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

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

 

 

INDEX OF CHARGES

 

No Charges Exist for Company

 

 

FIXED ASSETS

 

·         Leasehold Improvements

·         Computers and Accessories

·         Electrical Equipments

·         Telecom Equipments

·         Furniture and Fixture

·         Vehicle

·         Computers Software

 


 

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 records 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.66.75

UK Pound

1

Rs.100.29

Euro

1

Rs.72.89

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

HNA

 

 

Report Prepared by :

MTN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

51

 

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.