MIRA INFORM REPORT

 

 

Report No. :

357466

Report Date :

31.12.2015

 

IDENTIFICATION DETAILS

 

Name :

ALTEREGO TECHNOLOGY LIMITED (w.e.f. 28.05.2013)

 

 

Formerly Known As :

ALTEREGO TECHNOLOGY PRIVATE LIMITED

 

 

Registered Office :

1st Floor, 24, Ankit Society, Near Gyanda Girls High School, Ghatlodiya, Ahmedabad - 380061, Gujarat

Tel. No.:

91-79-26422064

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

20.05.2009

 

 

Com. Reg. No.:

04-056994

 

 

Capital Investment / Paid-up Capital :

Rs. 0.500 Million

 

 

CIN No.:

[Company Identification No.]

U72200GJ2009PLC056994

 

 

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 :

Subject is engaged in Providing Hardware and Software Solution.

(From Indirect Sources)

 

 

No. of Employees :

50 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (33)

 

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 was incorporated in the year 2009, having moderate track.

 

For the year 2014, the company has adequate revenue base which has improved as compared to previous year marked by satisfactory profit margin. It has been successful in wiping off its previous year loss.

 

However, the company possesses small net worth base marked by low cash accruals.

 

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

 

 

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 BY

 

Name :

Mr.  Nikunjsinh Indrasinh Matieda

Designation :

Director

Contact No.:

91-79-26422064

Date :

29.12.2015

 

 

LOCATIONS

 

Registered Office :

1st Floor, 24, Ankit Society, Near Gyanda Girls High School, Ghatlodiya, Ahmedabad - 380061, Gujarat, India

Tel. No.:

91-79-26422064

Fax No.:

Not Available

E-Mail :

nikunj.matieda@alterego-technology.com

Website :

www.alterego-technology.com

Location :

Owned

 

 

Corporate / Branch Office 1 :

B-63, Pariseema Tower, C.G. Road, Ahmedabad - 380006, Gujarat, India

 

 

Branch Office 2 :

301, Merryland Complex, Opposite Avishkar Complex, Old Parda Road, Baroda, Gujarat, India

 

 

Branch Office 3 :

4/F, Prabhavee Tech Park, Baner, Pune - 411045, Maharashtra, India

 

 

DIRECTORS

 

AS ON 31.03.2015

 

Name :

Mr. Indrasinh Chhatrasinh Matieda

Designation :

Director

Address :

24, Ankit Society, Ghatlodiya, Ahmedabad - 380061, Gujarat, India

Date of Appointment :

30.09.2015

DIN No.:

07103569

 

Name :

Mr.  Nikunjsinh Indrasinh Matieda

Designation :

Director

Address :

24, Ankit, Ankit Pustak-6, 7, Keke Nagar-3, Wagheshwari Society, Ghatalodia, Ahmedabad - 380061, Gujarat, India

Date of Birth/Age :

25.04.1978

Date of Appointment :

20.05.2009

DIN No.:

02582070

 

Name :

Mrs. Shweta Nikunjsinh Matieda

Designation :

Director

Address :

24, Ankit Society, Ghatlodia, Ghatalodia, Ahmedabad - 380061, Gujarat, India

Date of Birth/Age :

31.07.1983

Date of Appointment :

20.05.2009

DIN No.:

02582446

 

Name :

Mr.  Pranav Yogendrasinh Gohil

Designation :

Director

Address :

7, Saptgiri-2, Behind Sai Udhyan, Manjalpur, Vadodara - 390011, Gujarat, India

Date of Birth/Age :

18.02.1987

Date of Appointment :

18.02.2013

DIN No.:

06512221

 

 

MAJOR SHAREHOLDERS

 

AS ON 31.03.2015

 

Names of Shareholders

 

No. of Shares

Mr. Nikunjsinh Matieda

 

18900

Mrs. Shweta Nikunjsinh Matieda

 

9200

Mr. Indrasinh Chhatrasinh Matieda

 

5000

Mrs. Daxaben Matieda

 

5000

Mrs. Hemlata U. Gohil

 

5000

Mr. Umangsinh C. Gohil

 

5000

Mr. Pranav Y. Gohil

 

1900

Total

 

50000

 

 

LIST OF ALLOTTEE AS ON 21.08.2015

 

Names of Allottees

 

No. of Shares

Mrs. Daxaben Matieda

 

9000

Mrs. Hemlata U. Gohil

 

9000

Mr. Indrasinh Chhatrasinh Matieda

 

9000

Mr. Nikunjsinh Matieda

 

34020

Mr. Pranav Y. Gohil

 

3420

Mrs. Shweta Nikunjsinh Matieda

 

16560

Mr. Umangsinh C. Gohil

 

9000

Total

 

90000

 

 

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 :

Subject is engaged in Providing Hardware and Software Solution.

(From Indirect Sources)

 

 

Products :

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Purchasing :

Depend

 

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 :

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 :

50 (Approximately)

 

 

Bankers :

Bank Name

Punjab National Bank

Branch

Maskati Market Branch, Rewadi Bazar, Ahmedabad - 380002, Gujarat, India

Person Name (With Designation)

Not Available

Contact Number

Not Available

Name of Account Holder

Not Available

Account Number

Not Available

Account Since (Date/Year of Account Opening)

Not Available

Average Balance Maintained (If Possible)

Not Available

Credit Facilities Enjoyed (If any)

Not Available

Account Operation

Not Available

Remarks (If any)

Not Available

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

From Banks

 

 

PNB CC A/c No

1.471

1.682

Total

1.471

1.682

 

Auditors :

 

Name :

Khandhar and Company

Chartered Accountants

Address :

R-4, Sakal Partments, Opposite Naranpura Post Office, Navrangpura, Ahmedabad - 380013, Gujarat, India

Tel. No.:

91-79-26580945

E-Mail :

arpitkhandhar@yahoo.com

PAN No. of Auditors Firm:

AAMFK9954F

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Associates/Subsidiaries :

Not Divulged

 

 

CAPITAL STRUCTURE

 

AFTER 30.09.2015

 

Authorised Capital : Rs. 5.000 Million

 

Issued, Subscribed & Paid-up Capital : Rs. 1.400 Million.

 

 

AS ON 30.09.2015

 

Authorised Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

50,000

Equity Shares

Rs.10/- each

Rs. 0.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

 

No. of Shares

Type

Value

Amount

 

 

 

 

50,000

Equity Shares

Rs.10/- each

Rs. 0.500 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

0.500

0.500

0.100

(b) Reserves & Surplus

0.902

0.516

0.539

(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)

1.402

1.016

0.639

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

1.682

0.000

(b) Deferred tax liabilities (Net)

0.101

0.063

0.030

(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)

0.101

1.745

0.030

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2.237

0.418

0.135

(b) Trade payables

1.319

2.401

2.840

(c) Other current liabilities

0.569

0.224

0.201

(d) Short-term provisions

0.151

0.000

0.000

Total Current Liabilities (4)

4.276

3.043

3.176

 

 

 

 

TOTAL

5.779

5.804

3.845

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.498

0.963

0.567

(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

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

0.498

0.963

0.567

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.691

0.401

0.327

(c) Trade receivables

4.008

3.872

2.089

(d) Cash and cash equivalents

0.031

0.141

0.511

(e) Short-term loans and advances

0.551

0.427

0.351

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

5.281

4.841

3.278

 

 

 

 

TOTAL

5.779

5.804

3.845

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

9.247

8.498

8.822

 

Other Income

0.012

0.236

0.000

 

TOTAL SALES

9.259

8.734

8.822

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

5.481

6.756

6.752

 

Employees benefits expense

1.981

0.659

0.838

 

Other expenses

0.869

0.851

0.620

 

Prior Period Expenses

0.000

0.013

0.002

 

TOTAL EXPENSES

8.331

8.279

8.212

 

 

 

 

 

Less

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

0.928

0.455

0.610

 

 

 

 

 

Less

FINANCIAL EXPENSES

0.231

0.156

0.048

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

0.697

0.299

0.562

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

0.120

0.290

0.313

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

0.577

0.009

0.249

 

 

 

 

 

Less

TAX

0.152

0.032

(0.036)

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

0.425

(0.023)

0.285

 

 

 

 

 

 

EARNINGS / (LOSS) PER SHARE (RS.)

8.50

(0.46)

28.55

 

 

 

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

Cash generated from (Used) operations

NA

NA

NA

Cash generated from Operating Activities

NA

NA

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

4.60

(0.27)

3.23

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

10.04

5.35

6.91

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

9.98

0.16

6.48

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.41

0.01

0.39

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.60

2.07

0.21

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.24

1.59

1.03

 

 

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

0.500

0.500

Reserves & Surplus

0.539

0.516

0.902

Net worth

0.639

1.016

1.402

 

 

 

 

long-term borrowings

0.000

1.682

0.000

Short term borrowings

0.135

0.418

2.237

Total borrowings

0.135

2.100

2.237

Debt/Equity ratio

0.211

2.067

1.596

 

 

 

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

8.822

8.498

9.247

 

 

(3.673)

8.814

 

 

 

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

8.822

8.498

9.247

Profit

0.285

(0.023)

0.425

 

3.23%

(0.27%)

4.60%

 

 

 

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

No

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

 

 

REVIEW OF PERFORMANCE:

 

The performance of the company was quite satisfactorily. The total sales and Operating Income during the year under review has increased to Rs. 9.259 Million as compared to Rs. 8.734 Million during the previous year. The Profit after tax (Including Deferred Tax) during the year under review has increased to Rs. 0.425 Million as compared to Loss of Rs. 0.023 Million during the previous year.

 

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Short-term borrowings

 

 

From Directors & Relatives

0.766

0.418

Total

0.766

0.418

 

 

INDEX OF CHARGES:

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10254121

09/06/2014 *

4,500,000.00

PUNJAB NATIONAL BANK

MASKATI MARKET BRANCH, REWADI BAZAR, AHMEDABAD, 
GUJARAT - 380002, INDIA

C11282431

 

 

FIXED ASSETS

 

  • Plant and Machinery
  • Furniture’s and Fixtures
  • Computers
  • Electricity fittings
  • Air compressor
  • Air conditioner
  • Laboratory testing
  • Water cooler

 

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. 66.42

UK Pound

1

Rs. 98.55

Euro

1

Rs. 72.60

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

AMT

 

 

Report Prepared by :

SYL

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

33

 

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.