MIRA INFORM REPORT

 

 

Report No. :

354082

Report Date :

14.12.2015

 

IDENTIFICATION DETAILS

 

Name :

Z EDU SOLUTIONS PRIVATE LIMITED (w.e.f.24.08.2012)

 

 

Formerly Known As :

SHANDY COMPUTERS PRIVATE LIMITED

 

 

Registered Office :

H No. 1224, Sector 8-C, Chandigarh - 160009

Mobile No.:

91-9876029005/ 1 [Mr. Zora Singh]

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

04.02.2003

 

 

Com. Reg. No.:

53-025764

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U80301CH2003PTC025764

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PTLS18019B

 

 

PAN No.:

[Permanent Account No.]

AANCS6784R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trading of Computers and Electronic Products and Business Support Services. [Registered Activity]

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (31)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company incorporated in the year 2003. It has moderate track record.

 

The ratings take into consideration minimal networth base of the company along with modest operations, marked by minimal sales turnover from its operations in the year 2015. However, profit margin appears to be fair.

 

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

 

The concern 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

 

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

 

UNABLE TO CONTACT THE COMPANY

 

[91-9876029005/ 1 Number is continuously ringing]

 

 

LOCATIONS

 

Registered Office :

H No. 1224, Sector 8-C, Chandigarh – 160009, India

Tel. No.:

Not Available

Mobile No.:

91-9876029005/ 1 [Mr. Zora Singh]

Fax No.:

Not Available

E-Mail :

singh_zora@yahoo.co.in

 

 

DIRECTORS

 

AS ON 29.09.2014

 

Name :

Mr. Tajinder Kaur

Designation :

Director

Address :

H No. 1224, Sector 8-C, Chandigarh – 160009, India

Date of Birth/Age :

24.06.1991

Date of Appointment :

04.02.2003

DIN No.:

01972345

 

 

Name :

Mr. Zora Singh

Designation :

Director

Address :

H No. 1224, Sector 8-C, Chandigarh – 160009, India

Date of Birth/Age :

17.02.1958

Date of Appointment :

04.02.2003

DIN No.:

01977012

 

 

Name :

Mr. Sandeep Singh

Designation :

Director

Address :

H No. 1224, Sector 8-C, Chandigarh – 160009, India

Date of Birth/Age :

17.10.1987

Date of Appointment :

04.02.2003

DIN No.:

02773886

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 29.09.2014

 

Names of Shareholders

 

No. of Shares

 

Zora Singh

 

5000

Tajinder Kaur

 

4900

Sandeep Singh

 

100

 

 

 

Total

 

 

10000

 

 

AS ON 29.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trading of Computers and Electronic Products and Business Support Services. [Registered Activity]

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

 

Selling :

--

 

 

Purchasing :

--

 

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference:

--

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

Customers :

Reference:

--

Name of the Person (Designation):

--

Contact Number:

--

Since how long known:

--

Maximum limit dealt:

--

Experience:

--

Remark

--

 

 

No. of Employees :

Not Available

 

 

Bankers :

·         Canara Bank

SCO 167-168, Sector 8-C, Chandigarh - 160018, Chandigarh, India

 

Bank Name:

--

Branch:

--

Person Name (with Designation):

--

Contact Number:

--

Name of Account Holder:

--

Account Number:

--

Account Since (Date/ Year of A/c Opening):

--

Average Balance Maintained (Optional):

--

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

--

Account Operation:

--

Remarks:

--

 

 

Facilities :

SECURED LOANS

31.03.2015

(Rs. In Million)

31.03.2014

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Canara Bank CC

10.086

9.669

Bank of India

0.000

0.465

 

 

 

Total

 

10.086

10.134

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Hayer and Associates

Chartered Accountants

Address :

House No 858, Excel Society, Sector 48 A, Chandigarh – 160047, India

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

AABPH6268A

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 


 

CAPITAL STRUCTURE

 

AS ON 31.03.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

20,000

Equity Shares

Rs. 10/- each

Rs. 0.200 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000

Equity Shares

Rs. 10/- each

Rs. 0.100 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2015

31.03.2014

31.03.2013

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

0.100

0.100

0.100

(b) Reserves & Surplus

8.495

6.525

4.642

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.900

Total Shareholders’ Funds (1) + (2)

8.595

6.625

5.642

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.324

1.230

1.205

(b) Deferred tax liabilities (Net)

0.089

0.089

0.083

(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)

0.413

1.319

1.288

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

10.086

10.134

1.571

(b) Trade payables

1.400

0.502

0.437

(c) Other current liabilities

13.976

3.009

2.411

(d) Short-term provisions

1.740

0.800

0.650

Total Current Liabilities (4)

27.202

14.445

5.069

 

 

 

 

TOTAL

36.210

22.389

11.999

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.425

0.533

0.559

(ii) Intangible Assets

0.258

0.388

0.438

(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)

0.021

0.000

0.000

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.079

Total Non-Current Assets

0.704

0.921

1.076

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.450

0.000

0.000

(b) Inventories

0.040

0.026

1.743

(c) Trade receivables

20.334

14.575

0.761

(d) Cash and cash equivalents

0.195

2.589

6.727

(e) Short-term loans and advances

14.487

4.278

1.692

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

35.506

21.468

10.923

 

 

 

 

TOTAL

36.210

22.389

11.999

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2015

31.03.2014

31.03.2013

 

SALES

 

 

 

 

 

Revenue from Operations

24.562

29.879

25.784

 

 

Other Income

3.475

1.766

0.011

 

 

TOTAL                                     (A)

28.037

31.645

25.795

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Materials

1.208

17.289

13.823

 

 

Cost of Labour

4.635

4.050

4.084

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

(0.014)

1.716

(0.025)

 

 

Employees benefits expense

6.380

3.313

4.251

 

 

Other expenses

10.882

1.487

1.230

 

 

TOTAL                                     (B)

23.091

27.855

23.363

 

 

 

 

 

 

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

4.946

3.790

2.432

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1.885

0.996

0.192

 

 

 

 

 

 

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

3.061

2.794

2.240

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.173

0.106

0.054

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

2.888

2.688

2.186

 

 

 

 

 

Less

TAX                                                                  (H)

0.918

0.805

0.689

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

1.970

1.883

1.497

 

 

 

 

 

 

Earnings Per Share (Rs.)

197.03

188.26

149.70

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

PARTICULARS

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

 

 

 

HDB Financial Services Limited and HDFC Bank Limited

1.204

1.203

1.184

 

 

 

 

Cash generated from operations

0.510

(11.651)

NA

 

 

 

 

Net Cash flow from (used in) operating activities 

0.510

(11.651)

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

8.02

6.30

5.81

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

20.14

12.68

9.43

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.98

12.01

18.22

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.34

0.41

0.39

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.35

1.90

0.70

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.31

1.49

2.15

 

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.100

0.100

0.100

Reserves & Surplus

4.642

6.525

8.495

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.900

0.000

0.000

Net worth

5.642

6.625

8.595

 

 

 

 

Long-term borrowings

1.205

1.230

0.324

Short term borrowings

1.571

10.134

10.086

CURRENT MATURITIES OF LONG-TERM DEBTS

1.184

1.203

1.204

Total borrowings

3.960

12.567

11.614

Debt/Equity ratio

0.702

1.897

1.351

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

25.784

29.879

24.562

 

 

15.882

-17.795

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Sales

25.784

29.879

24.562

Profit

1.497

1.883

1.970

 

5.81%

6.30%

8.02%

 

 


 

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

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

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

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

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10469166

02/12/2013

10,000,000.00

CANARA BANK

SCO 167-168, SECTOR 8-C, CHANDIGARH, CHANDIGARH - 160018, INDIA

B93135556

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2015

(Rs. In Million)

31.03.2014

(Rs. In Million)

LONG-TERM BORROWINGS

 

 

HDB Financial Services Limited

0.200

0.620

HDFC Bank Limited

0.124

0.610

 

 

 

Total

 

0.324

1.230

 

 

CHANGE OF ADDRESS:

 

The Registered Office of the Company has been shifted from 1002, Sector 36, Chandigarh, India to the present address w.e.f.21.02.2013.

 

 

CORPORATE INFORMATION

 

The Company was incorporated on 04.02.2003 with the Registrar of Companies. Punjab Himachal and Chandigarh. The company has been carrying on the business of Trading of Computers and Electronic Products and Business Support Services.  

 

FIXED ASSETS:

 

·         Air Conditioner

·         Books and Periodicals

·         Computers and Printers

·         Electrical Equipment

·         Furniture and Fixture

·         Laptop

·         Refrigerator 

 

 

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. 66.79

UK Pound

1

Rs. 101.10

Euro

1

Rs. 73.10

 

 

INFORMATION DETAILS

 

Information Gathered by :

KMN

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

4

--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

 

31

 

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.