MIRA INFORM REPORT

 

 

Report No. :

356988

Report Date :

26.12.2015

 

IDENTIFICATION DETAILS

 

Name :

RAC IT SOLUTIONS PRIVATE LIMITED

 

 

Registered Office :

101, Swapna Apartments, Parajpe B Scheme Road, Vile Parle (East), Mumbai – 400057, Maharashtra

Tel. No.:

91-22-67220900

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015

 

 

Date of Incorporation :

08.04.2008

 

 

Com. Reg. No.:

11-180932

 

 

Capital Investment / Paid-up Capital :

Rs. 49.568 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2008PTC180932

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Providing Audio Video Rental Services. [Confirmed by management]

 

 

No. of Employees :

100 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

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 was incorporated in the year 2008 having satisfactory track.

 

For the FY 15, the company has achieved decent revenue base marked by satisfactory profit margin.

 

Operational performance has improved as compared to previous year.

 

The company possesses adequate net worth base marked by favourable gap between trade payables and receivables.

 

Trade relations are fair. Business is active. Payments are usually correct.

 

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 31-03-2015.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Vipul Pandya

Designation :

Director

Contact No.:

91-9820186206

Date :

24.12.2015

 

 

LOCATIONS

 

Registered/Corporate Office :

101, Swapna Apartments, Parajpe B Scheme Road, Vile Parle (East), Mumbai – 400057, Maharashtra, India

Tel. No.:

91-22-67220900

Mobile No.:

91-9820186206 (Mr. Vipul Pandya)

Fax No.:

91-22-67220911

E-Mail :

vipul@racwg.com

info@racwg.com

Website :

http://www.racwg.com

Location :

Owned

Locality :

Commercial

 

 

DIRECTORS

 

AS ON 31.03.2015

 

Name :

Mr. Vipul Jayantilal Pandya

Designation :

Director

Address :

201, Shreeji Kiran, V. S. Khandekar Road, Vile Parle (East), Mumbai – 400057, Maharashtra, India

Date of Birth/Age :

16.01.1962

Date of Appointment :

08.04.2008

Voter ID No.:

MT/08/038/0606206

DIN No.:

01957486

 

 

Name :

Mrs. Asha Vipul Pandya

Designation :

Director

Address :

201, Shreeji Kiran, V. S. Khandekar Road, Vile Parle (East), Mumbai – 400057, Maharashtra, India

Date of Birth/Age :

25.05.1968

Date of Appointment :

08.04.2008

DIN No.:

00631983

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2015

 

Names of Shareholders

No. of Shares

% of Holdings

Vipul Jayantilal Pandya

3908208

78.85

Asha Vipul Pandya

1048544

21.15

 

 

 

Total

4,956,752

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Audio Video Rental Services. [Confirmed by management]

 

 

Products :

Not Divulged

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit (30/60/90 days)

 

 

Purchasing :

Cash and Credit (30/60/90 days)

 

PRODUCTION STATUS: NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

  • HDFC Bank
  • Glenmark

 

 

Customers :

  • Shapoorji Pallonji
  • Hindustan Coca-Cola Beverages Private Limited

 

 

No. of Employees :

100 (Approximately)

 

 

Bankers :

Banker Name

The Bharat Co-operative Bank

Branch Address

Vile Parle (East), Mumbai – 400057, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

91-22-26169814

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)

Cash credit Rs. 15.000 Million

Account Operation

Not Divulged

Remarks (If any)

Bank is closed due to bank holiday.

 

 

Facilities :

(Rs. In Million)

 

SECURED LOAN

As on

31.03.2015

As on

31.03.2014

LONG TERM BORROWING

 

 

From Schedule Bank

70.587

38.602

 

 

 

SHORT TERM BORROWING

 

 

Loans repayable on demand

5.160

28.006

 

 

 

Total

75.747

66.608

 

Auditors :

 

Name :

Ujjval K Mehta and Associates

Chartered Accountants

Address :

111/112, Siddhivinayak Apartment, Azad Cross Lane, Vile Parle (East), Mumbai – 400057, Maharashtra, India

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

AACPM0787C

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2015

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4956752

Equity Shares

Rs.10/- each

Rs. 49.568 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

4956752

Equity Shares

Rs.10/- each

Rs. 49.568 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

49.568

0.500

0.500

(b) Reserves & Surplus

24.513

29.688

17.645

(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)

74.081

30.188

18.145

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

75.012

44.077

53.660

(b) Deferred tax liabilities (Net)

18.387

9.968

6.957

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

1.755

1.312

1.337

Total Non-current Liabilities (3)

95.154

55.357

61.954

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

5.160

28.006

40.614

(b) Trade payables

8.304

6.516

4.887

(c) Other current liabilities

36.004

22.252

2.721

(d) Short-term provisions

0.572

2.399

2.068

Total Current Liabilities (4)

50.040

59.173

50.290

 

 

 

 

TOTAL

219.275

144.718

130.389

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

173.487

102.860

82.286

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.055

1.088

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.676

0.100

0.100

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.614

0.473

15.368

(e) Other Non-current assets

0.482

0.000

0.000

Total Non-Current Assets

175.314

104.521

97.754

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

30.630

25.987

22.833

(d) Cash and cash equivalents

0.737

0.820

1.391

(e) Short-term loans and advances

12.594

13.390

8.411

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

43.961

40.197

32.635

 

 

 

 

TOTAL

219.275

144.718

130.389

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2015

 

31.03.2014

31.03.2013

 

SALES

 

 

 

Income

206.218

122.830

 

 

Other Income

3.191

5.353

 

 

TOTAL                                    

209.409

128.183

95.643

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Computer Hire charges

19.748

10.728

 

 

Purchases of Stock-in-Trade

6.313

0.610

 

 

Employees benefits expense

39.555

32.051

 

 

Office and Administrative Expenses

21.132

12.447

 

 

Selling Expenses

7.842

3.763

 

 

TOTAL                                    

94.590

59.599

90.358

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

114.819

68.584

Including

 

 

 

 

Financial

Less

FINANCIAL EXPENSES                                   

18.600

13.378

And

 

 

 

 

Depreciation

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

96.219

55.206

Expenses

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

64.977

42.371

 

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

31.242

12.835

5.285

 

 

 

 

 

Less

TAX                                                                 

9.350

0.792

1.330

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

31.242

12.835

3.955

 

 

 

 

 

 

Earnings Per Share (Rs.)

10.53

240.87

NA

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2015

31.03.2014

31.03.2013

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2015

31.03.2014

31.03.2013

Net Profit Margin

(PAT / Sales)

(%)

15.15

10.45

4.14

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

55.68

55.84

0.00

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

14.30

8.94

4.06

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.42

0.43

0.29

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.08

2.39

5.20

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.88

0.68

0.65

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2013

31.03.2014

31.03.2015

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Share Capital

0.500

0.500

49.568

Reserves & Surplus

17.645

29.688

24.513

Net worth

18.145

30.188

74.081

 

 

 

 

long-term borrowings

53.660

44.077

75.012

Short term borrowings

40.614

28.006

5.160

CURRENT MATURITIES OF LONG-TERM DEBTS

0.000

0.000

0.000

Total borrowings

94.274

72.083

80.172

Debt/Equity ratio

5.196

2.388

1.082

 

 

 

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

95.643

128.183

209.409

 

 

34.022

63.367

 

 

 


 

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

95.643

128.183

209.409

Profit

3.955

12.835

31.242

 

4.14%

10.01%

14.92%

 

 

 

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

Yes

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

Yes

35

Negative Reporting by Auditors in the Annual Report

No

 

 

UNSECURED LOAN

 

(Rs. In Million)

Particulars

As on

31.03.2015

As on

31.03.2014

LONG TERM BORROWING

 

 

Loans and advances from related parties

4.425

2.175

Loans and advances from shareholders

0.000

3.300

 

 

 

Total

4.425

2.175

 

 

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10545048

02/01/2015

11,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, Gujarat - 390015, INDIA

C41353632

2

10552937

27/11/2015 *

140,000,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA, DR. ANNIE BESANT ROAD, WORLI, MUMBAI, Maharashtra - 400018,

 INDIA

C72865801

3

10157124

02/11/2014 *

10,000,000.00

The Bharat Co-operative Bank(Mumbai) LTD

Vile-Parle Branch, "SunCity Theatres", Opp. Shaan, 
Talkies, Vile Parle (East), Mumbai,

Maharashtra - 400057, INDIA

C32678427

 

* Date of charge modification

 

 

FIXED ASSETS

 


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. 66.20

UK Pound

1

Rs. 98.30

Euro

1

Rs. 72.41

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

AMT

 

 

Report Prepared by :

JYO

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

46

 

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.