MIRA INFORM REPORT

 

 

Report No. :

305625

Report Date :

02.02.2015

 

IDENTIFICATION DETAILS

 

Name :

A LITTLE WORLD PRIVATE LIMITED

 

 

Registered Office :

T-951, 5Th Floor, Belapur Railway Station, Commercial Complex, Tower-4, Sector-11, CBD, Belapur – 400614, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

23.03.2000

 

 

Com. Reg. No.:

11-147117

 

 

Capital Investment / Paid-up Capital :

Rs. 796.396 Millions

 

 

CIN No.:

[Company Identification No.]

U72900MH2000PTC147117

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCA5044R

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in Banking Correspondent activity using the technology and processes developed by the Company.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

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 having moderate track record.

 

The rating is constrained on account of company’s moderate financial risk profile and huge accumulated losses incurred by the company.

 

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

 

The company can be considered for business dealing 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

 

Rating Agency Name

CRISIL

Rating

Fund Based Limits = BB-

Rating Explanation

Inadequate-credit-quality and high credit risk.

Date

December 21, 2014

 

 

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 31-03-2014.

 

 

INFORMATION DENIED BY

 

Name :

Madam Kusum Lata

Designation :

Account Head

Contact No.:

91-22-39513888

Date :

30.01.2015

 

 

LOCATIONS

 

Registered Office :

T-951, 5Th Floor, Belapur Railway Station, Commercial Complex, Tower-4, Sector-11, CBD, Belapur – 400614, Maharashtra, India

Tel. No.:

91-22-39513888

Fax No.:

91-22-39513801

E-Mail :

info@alittleworld.com

Website :

www.alittleworld.com

 

 

DIRECTORS

 

As on 25.09.2014

 

Name :

Mr. Anurag Gupta

Designation :

Whole Time Director

Address :

B-35, Geetanjali Enclave, New Delhi -110017, India

Date of Birth/Age :

23.05.1961

Date of Appointment :

24.03.2000

DIN No.:

00473793

 

 

Name :

Mr. Lokanath Panda

Designation :

Whole-time director

Address :

Flat 103, Srinivasa Residency, 7th Cross,, N R Colony, Off Airport Rd., Near Kemp Fort, Bangalore, 560017, Karnataka, India

Date of Birth/Age :

01.01.1977

Date of Appointment :

01.06.2006

DIN No.:

00784736

 

 

Name :

Mr. Ashok Kumar Peer

Designation :

Nominee Director

Address :

B2/5c, Harbour Height,, N A Sawant Marg, Fire Station, Colaba,, Mumbai, 400005, Maharashtra, India

Date of Birth/Age :

19.03.1958

Date of Appointment :

15.09.2014

DIN No.:

06982287

 

 

KEY EXECUTIVES

 

Name :

Abhay Vithal Palkar

Designation :

CFO

Address :

B1/1004, Green Acres Phase - 3, Waghbil Road, Opp., Vijay Nagari Annex Waghbill, Thane, 400615, Maharashtra, India

Date of Appointment :

01.07.2014

PAN No. :

AAAPP6032B

 

 

Name :

Khushbu Dinesh Vora

Designation :

Company Secretary

Address :

A-2, Shashank Apt., Devi Chowk, Shastri Nagar, Near Bank Of Baroda, Dombivli (W), Thane, 421202, Maharashtra, India

Date of Appointment :

03.12.2012

PAN No. :

ALFPV4333F

 

 

Name :

Madam Kusum Lata

Designation :

Account Head

 

 

MAJOR SHAREHOLDERS

 

As on 25.09.2014

 

Shareholders file attached

 

As on 25.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

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

21.95

Bodies corporate

32.15

Directors or relatives of Directors

35.73

Other top fifty shareholders

10.17

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in Banking Correspondent activity using the technology and processes developed by the Company.

 

 

Products :

Item Code No. (ITC Code)

Product Description

85238090

Technology Solutions Services

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

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

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

 

Customers :

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 :

Information declined by the management.

 

 

Bankers :

Banker Name

State Bank of India

Branch Address

SMECCC Zonal Office, Bhubaneswar – 751001, Orissa, 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

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Term loans from others

8.234

0.000

SHORT TERM BORROWINGS

 

 

Loan repayable on demand from banks

0.000

8.052

Total

8.324

8.052

 

 

 

Auditors :

 

Name :

M. M. Nissim And Company

Chartered Accountants

Address :

Barodawala Mansion,  B-Wing,  3rd Floor 81,  Dr. Annie Besant Road,  Worli,  Mumbai 400018, Maharashtra India

PAN No.:

AAAFM5103E

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates :

Zero Microfinance And Savings Support Foundation, India

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

100000000

Equity Shares

Rs.10/-each

Rs.1000.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

79639607

Equity Shares

Rs.10/-each

Rs.796.396 Millions

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

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

796.396

796.396

796.396

(b) Reserves & Surplus

(259.437)

(365.427)

(372.482)

(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)

536.959

430.969

423.914

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

8.234

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

38.610

29.503

16.835

(d) long-term provisions

2.045

2.302

2.395

Total Non-current Liabilities (3)

48.889

31.805

19.230

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

23.123

31.175

31.514

(b) Trade payables

48.514

62.378

72.907

(c) Other current liabilities

47.197

55.155

48.553

(d) Short-term provisions

0.324

0.456

0.417

Total Current Liabilities (4)

119.158

149.164

153.391

 

 

 

 

TOTAL

705.006

611.938

596.535

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

26.739

43.620

56.189

(ii) Intangible Assets

1.711

2.852

5.113

(iii) Capital work-in-progress

0.000

0.000

0.172

(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

95.970

86.339

82.589

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

124.420

132.811

144.063

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

2.366

1.016

3.254

(c) Trade receivables

142.882

119.427

97.833

(d) Cash and cash equivalents

64.629

46.042

32.098

(e) Short-term loans and advances

362.728

295.660

317.985

(f) Other current assets

7.981

16.982

1.302

Total Current Assets

580.586

479.127

452.472

 

 

 

 

TOTAL

705.006

611.938

596.535

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

245.950

171.602

137.152

 

Other Income

3.726

11.923

41.927

 

TOTAL

249.676

183.525

179.079

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

0.825

6.774

10.816

 

Purchases of Stock-in-Trade

26.402

0.000

3.823

 

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

(1.762)

(0.567)

3.163

 

Employees benefits expense

24.849

25.176

28.254

 

Other expenses

59.322

43.494

57.924

 

TOTAL

109.636

74.877

103.980

 

 

 

 

 

Less

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

140.040

108.648

75.099

 

 

 

 

 

Less

FINANCIAL EXPENSES

1.277

2.096

4.112

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

138.763

106.552

70.987

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

34.102

31.523

31.386

 

 

 

 

 

Less/ Add

PRIOR PERIOD ITEMS

1.328

(67.975)

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

105.989

7.054

39.601

 

 

 

 

 

Less

TAX

 0.000

0.000

 0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

105.989

7.054

39.601

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.33

0.09

0.50

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Net Profit Margin

PAT / Sales

(%)

43.09

4.11

28.87

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

56.93

63.31

54.75

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

15.03

1.15

6.64

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.20

0.02

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Debts/Networth)

 

0.06

0.07

0.07

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

4.87

3.21

2.95

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

796.396

796.396

796.396

Reserves & Surplus

(372.482)

(365.427)

(259.437)

Net worth

423.914

430.969

536.959

 

 

 

 

long-term borrowings

0.000

0.000

8.234

Short term borrowings

31.514

31.175

23.123

Total borrowings

31.514

31.175

31.357

Debt/Equity ratio

0.074

0.072

0.058

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

137.152

171.602

245.950

 

 

25.118

43.326

 

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

137.152

171.602

245.950

Profit

39.601

7.054

105.989

 

28.87%

4.11%

43.09%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG TERM DEBTS                  

(Rs. In Millions)

Particulars

31.03.2014

31.03.2013

31.03.2012

Current maturities of long-term debt

6.765

0.000

0.000

Total

6.765

0.000

0.000

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last three years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

----------------------

14]

Estimation for coming financial year

No

15]

Capital in the business

Yes

16]

Details of sister concerns

Yes

17]

Major suppliers

No

18]

Major customers

No

19]

Payments terms

No

20]

Export / Import details (if applicable)

No

21]

Market information

----------------------

22]

Litigations that the firm / promoter involved in

----------------------

23]

Banking Details

Yes

24]

Banking facility details

Yes

25]

Conduct of the banking account

----------------------

26]

Buyer visit details

----------------------

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

Yes

 

 

OPERATIONAL PERFORMANCE

 

During the Financial Year 2013-14, the Company's grew its business in Rural Financial Inclusion as well as Urban remittances, after the consolidation exercise carried out in Financial Year 2012-13. During this period the Company's customer enrolment base has expanded to over 10.8 Million (8.3 Million in 2012-13, 29% growth) and it has effected transactions of nearly Rs. 50000.000 Millions (over Rs. 30000.000 Millions in 2011-12, 66% growth) through its network. With increased productivity per outlet, while continuing to extend its outreach, the Company looks forward to further enhance its rate of growth in coming years. This expansion shall also lead to substantial economies of scale and take the Company into financial profitability within the next few years.

 

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10491182

28/03/2014

25,000,000.00

JAIN SONS FINLEASE LIMITED

8-2-682/1, 4th Floor, Road No. 12, Banjara Hills, 
Hyderabad, Andhra Pradesh - 500034, INDIA

C04024162

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2014

(Rs. in Millions)

31.03.2013

(Rs. in Millions)

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

23.123

23.123

Total

23.123

23.123

 

 


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.61.75

UK Pound

1

Rs.93.13

Euro

1

Rs.70.02

 

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

PNM


 

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

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

 

27

 

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.