MIRA INFORM REPORT

 

 

Report No. :

308539

Report Date :

19.02.2015

 

IDENTIFICATION DETAILS

 

Name :

EXODUS INFORMATION TECHNOLOGY PRIVATE LIMITED

 

 

Registered Office :

717-718, 7th Floor Damji Shamji Business Galleria, Near Toyo Engg. House, L.B.S. Marg, Kanjurmarg (West), Mumbai – 400078, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

06.05.2008

 

 

Com. Reg. No.:

11-181959

 

 

Capital Investment / Paid-up Capital :

Rs. 1.500 Millions 

 

 

CIN No.:

[Company Identification No.]

U72200MH2008ULT181959

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUME07392A

 

 

PAN No.:

[Permanent Account No.]

AABCE9768M

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Audio-Visual Solutions.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

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 is an established company having satisfactory track record.

 

Profitability of the company is fair.

 

Trade relations are reported as fair. Business is active. Payments are reported to be 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

 

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 31-03-2014.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Tushar Nalawade

Designation :

Accounts Manager

Contact No.:

91-22-67790241

Date :

18.02.2015

 

 

LOCATIONS

 

Registered Office :

717-718, 7th Floor Damji Shamji Business Galleria, Near Toyo Engg. House, L.B.S. Marg, Kanjurmarg (West), Mumbai – 400078, Maharashtra, India

Tel. No.:

91-22-25777598/ 67790241

Fax No.:

91-22-25163818

E-Mail :

samirbhagat_27@yahoo.com

sales@exodusinfotech.com

service@exodusinfotech.com

Website :

http://www.exodusinfotech.com

 

 

Pune Office :

Office No. 5, 2nd Floor, Gangadhar Chambers, Lakshmi Road, 314 Narayan Peth, Pune – 411030, Maharashtra, India

Tel. No.:

91-20-24434790/ 30287047 

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Sebastian Ignatius Dsouza

Designation :

Director

Address :

403, A Wing, Crystal Palace, Ram Baug, Powai, Mumbai - 400076, Maharashtra, India

Date of Birth/Age :

12.03.1944

Date of Appointment :

06.05.2008

DIN No.:

02059346

 

 

Name :

Zita Sebastian Dsouza

Designation :

Director

Address :

403, A Wing, Crystal Palace, Ram Baug, Powai, Mumbai - 400076, Maharashtra, India

Date of Birth/Age :

10.10.1946

Date of Appointment :

06.05.2008

DIN No.:

02059370

 

 

Name :

Timothy Sebastian Dsouza

Designation :

Director

Address :

403, A Wing, Crystal Palace, Ram Baug, Powai, Mumbai - 400076, Maharashtra, India

Date of Birth/Age :

03.09.1974

Date of Appointment :

06.05.2008

DIN No.:

02059390

 

 

Name :

Lima Adrian Dsouza

Designation :

Director

Address :

403, A Wing, Crystal Palace, Ram Baug, Powai, Mumbai - 400076, Maharashtra, India

Date of Birth/Age :

30.08.1980

Date of Appointment :

06.05.2008

DIN No.:

05303848

 

 

KEY EXECUTIVES

 

Name :

Mr. Tushar Nalawade

Designation :

Accounts Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Timothy Sebastian Dsouza

45000

30.00

Sebastian Ignatius Dsouza

30000

20.00

Zita Sebastian Dsouza

30000

20.00

Lima Adrian Dsouza

45000

30.00

 

 

 

Total

 

150000

100.00

 

 

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Audio-Visual Solutions.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

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 (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

Customers :

Reference:

Not Divulged

Name of the Person (Designation):

Not Divulged

Contact Number:

Not Divulged

Since how long known:

Not Divulged

Maximum limit dealt:

Not Divulged

Experience:

Not Divulged

Remark

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank Name:

Not Divulged

Branch:

Not Divulged

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 A/c Opening):

Not Divulged

Average Balance Maintained (Optional):

Not Divulged

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

Not Divulged

Account Operation:

Not Divulged

Remarks: Not Divulged

 

·         Axis Bank Limited

Trishul 3rd Floor Opposite Samartheshwar Temple, Law Garden Ellisbridge, Ahmedabad - 380006, Gujarat, India

 

·         State Bank of India

MIDC Andheri East Branch, MIDC Industrial Area, Andheri (East), Mumbai - 400093, Maharashtra, India

 

·         Citizen Credit Co-Operative Bank Limited

Kurla Branch, Sai Dham Cooperative Housing Society Limited, Premier Road, Kurla (West), Mumbai - 400070, Maharashtra, India

 

 

Facilities :

 

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Term loans From Banks

SBI Car Loan

0.232

0.370

Axis Bank Vehicle Loan

0.276

0.000

SHORT TERM BORROWINGS

 

 

Term loans from other parties

Bank Overdraft Citizen Credit Coop. Bank Limited

(Secured by Stock and Debtors)

9.795

9.453

 

 

 

Total

 

10.303

9.823

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Samir Bhagat and Company

Chartered Accountants

Address :

D-311, Mathura Bhavan, D. S. Phalke Road, Dadar (East), Mumbai – 400014, Maharashtra, India

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

ABVPB7436K

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150,000

Equity Shares

Rs. 10/- each

Rs. 1.500 Millions 

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

150,000

Equity Shares

Rs. 10/- each

Rs. 1.500 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

1.500

1.500

1.500

(b) Reserves & Surplus

8.001

5.725

3.068

(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)

9.501

7.225

4.568

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.508

0.370

0.501

(b) Deferred tax liabilities (Net)

0.091

0.047

0.035

(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)

0.599

0.417

0.536

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

9.795

9.453

5.745

(b) Trade payables

26.433

21.356

11.508

(c) Other current liabilities

4.908

5.806

2.301

(d) Short-term provisions

0.000

0.307

0.086

Total Current Liabilities (4)

41.136

36.922

19.640

 

 

 

 

TOTAL

51.236

44.564

24.744

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.536

1.276

1.164

(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

0.080

0.113

0.062

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

4.616

1.389

1.226

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

15.085

16.843

5.300

(c) Trade receivables

28.643

24.247

16.598

(d) Cash and cash equivalents

0.626

0.925

0.825

(e) Short-term loans and advances

2.266

1.144

0.777

(f) Other current assets

0.000

0.016

0.018

Total Current Assets

46.620

43.175

23.518

 

 

 

 

TOTAL

51.236

44.564

24.744

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

136.169

126.072

77.540

 

 

Other Income

2.147

3.063

1.344

 

 

TOTAL                                     (A)

138.316

129.135

78.884

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

115.170

109.362

67.078

 

 

Employees benefits expense

9.593

7.301

4.201

 

 

Other expenses

8.353

7.049

4.848

 

 

TOTAL                                     (B)

133.116

123.712

76.127

 

 

 

 

 

 

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

5.200

5.423

2.757

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

1.362

1.117

1.017

 

 

 

 

 

 

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

3.838

4.306

1.740

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.508

0.386

0.181

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

3.330

3.920

1.559

 

 

 

 

 

Less

TAX                                                                  (H)

1.053

1.264

0.498

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

2.277

2.656

1.061

 

 

 

 

 

 

Earnings Per Share (Rs.)

15.18

17.71

7.07

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

1.67

2.11

1.37

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

3.82

4.30

3.56

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

6.50

8.80

6.30

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.35

0.54

0.34

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.08

1.36

1.37

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.13

1.17

1.20

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Millions]

 

DEBT EQUITY RATIO

 

Particulars

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Share Capital

1.500

1.500

1.500

Reserves & Surplus

3.068

5.725

8.001

Net worth

4.568

7.225

9.501

 

 

 

 

Long-term borrowings

0.501

0.370

0.508

Short term borrowings

5.745

9.453

9.795

Total borrowings

6.246

9.823

10.303

Debt/Equity ratio

1.367

1.360

1.084

 

 

 

 

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

77.540

126.072

136.169

 

 

62.590

8.009

 

 

 

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

77.540

126.072

136.169

Profit

1.061

2.656

2.277

 

1.37%

2.11%

1.67%

 

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

 

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

No

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

No

 

 

CURRENT MATURITIES OF LONG TERM DEBT: NOT AVAILABLE

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10441491

26/07/2013

325,000.00

AXIS BANK LIMITED

TRISHUL 3RD FLOOR OPP SAMARTHESHWAR TEMPLE, LAW GARDEN ELLISBRIDGE, AHMEDABAD, GUJARAT - 380006, INDIA

B81442519

2

10379158

02/07/2014 *

15,000,000.00

CITIZEN CREDIT CO-OPERATIVE BANK LIMITED KURLA BRANCH

SAI DHAM CO-OP. HSG. SOC. LTD., PREMIER ROAD, KURLA (W), MUMBAI, MAHARASHTRA - 400070, INDIA

C12317947

3

10331305

30/12/2011

514,000.00

STATE BANK OF INDIA

MIDC, ANDHERI (EAST) BRANCH,, PLOT NO. B-1, CENTRAL ROAD, ANDHERI (EAST), MUMBAI, MAHARASHTRA - 400096, INDIA

B30407779

4

10142809

12/10/2010 *

8,500,000.00

STATE BANK OF INDIA

MIDC ANDHERI EAST BRANCH, MIDC INDUSTRIAL AREA, 
ANDHERI (EAST), MUMBAI, MAHARASHTRA - 400093, INDIA

A97908388

 

* Date of charge modification


FIXED ASSETS:

 

·         Air Condition

·         Computer and Software

·         Drill Machine

·         Furniture

·         Mobile Phone

·         Office Equipments

·         Phone Instrument

·         Printer

·         Vehicles

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. 62.25

UK Pound

1

Rs. 95.57

Euro

1

Rs. 71.01

 

 

INFORMATION DETAILS

 

Information Gathered by :

SUM

 

 

Analysis Done by :

PRT

 

 

Report Prepared by :

BVA

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

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

 

43

 

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.