MIRA INFORM REPORT

 

 

Report No. :

309724

Report Date :

26.02.2015 

 

IDENTIFICATION DETAILS

 

Name :

MAGNUM NETWORKS SUPPORT PRIVATE LIMITED

 

 

Registered Office :

Unit No.204, Sagar Tech Plaza, 2nd Floor, B - Wing, Andheri Kurla Road, Sakinaka, Andheri (East), Mumbai – 400 072, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

28.01.2003

 

 

Com. Reg. No.:

11-138877

 

 

Capital Investment / Paid-up Capital :

Rs.0.100 million

 

 

CIN No.:

[Company Identification No.]

U64202MH2003PTC138877

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMM24221B

 

 

PAN No.:

[Permanent Account No.]

AADCM3939J

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in providing Networking Solution Services.

 

 

No. of Employees :

70 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (30)

 

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.

 

As per ROC the date of balance sheet (i.e. financial filed) is shown as 31.03.2014 but the documents related to the financial for the year 2014 are not available from any sources.

 

As per available financial of 2013, general financial position of the company seems to be fair.

 

However, trade relations are reported as fair. Business is active. Payment terms are reported to be 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 31-03-2014.

 

INFORMATION PARTED BY

 

Name :

Mr. Madhu

Designation :

Finance Manager

Contact No.:

91-9987006152

Date :

25.02.2015

 

 

LOCATIONS

 

Registered Office :

Unit No.204, Sagar Tech Plaza, 2nd Floor, B - Wing, Andheri Kurla Road, Sakinaka, Andheri (East), Mumbai – 400 072, Maharashtra, India

Tel. No. :

91-22-42299333

Mobile No.:

91-9987006152 (Mr. Madhu)

Fax No. :

Not Available

E-Mail :

madhu@mns.mn

info@mns.mn

Website :

http://www.mns.mn

Area :

Approximately 1500 sq. ft.

Location :

Owned

 

 

Branch Office :

Located at:

 

·         Bangalore

·         Delhi

·         Pune

·         Chennai

·         Cochin

 

 

Overseas Office :

Magnum IT Solutions Pte. Limited

31, Cantonment Road,Singapore-089747

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Joshy Purackal Chacko

Designation :

Director

Address :

B-402, Akashdeep CHS, Shri Pratha Complex, Near Fun Fiesta, Nallasopara (West), Thane – 401 203, Maharashtra, India

Date of Birth/Age :

16.02.1978

Date of Appointment :

01.04.2012

DIN No. :

05292145

 

 

Name :

Mr. Praveen Valiya Parampath

Designation :

Director

Address :

ELM 100, Prestige Zone, Varthur Road, Whitefield, Bangalore – 560 066, Karnataka, India

Date of Birth/Age :

25.05.1970

Date of Appointment :

01.01.2014

DIN No. :

00242155

 

 

KEY EXECUTIVES

 

Name :

Mr. Madhu

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

 

No. of Shares

Sujith Kumar TK

10000

Vijoy Vasu

20000

Joshy Chacko

10000

Vinod Kumar N.

45000

Ganesh Diwankaran

2000

Manoj Kumar Nair

5000

Meneesh A.M.

2000

Jayson Joseph

2000

Madhu Mohan

2000

Shine T.

2000

Total

100000

 

AS ON 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Directors or relatives of Directors

100.00

 

                 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in providing Networking Solution Services.

 

 

Products/ Services :

Networking Solution

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Available

 

 

Imports :

Not Available

 

 

Terms :

 

Selling :

L/C and Credit

 

 

Purchasing :

L/C and Credit

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

QSI Healthcare Private Limited

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 :

End Users and OEM’s

 

Reference :

Sasken Communication Technologies Limited

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Experience :

Not Divulged

Maximum Limit Dealt :

Not Divulged

 

·         Mahindra and Mahindra Limited

·         Ashok Leyland

·         Hyundai Motor India Limited

·         Tata Communications Limited

·         OC Oerlikon

·         Syntel, Inc.

 

 

No. of Employees :

70 (Approximately)

 

 

Bankers :

Banker Name

The Federal Bank Limited

Branch Address

Kalina, Santacruz, Mumbai, Maharashtra, 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

 

Citibank

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. In Million)

31.03.2012

(Rs. In Million)

LONG TERM BORROWINGS

 

 

Term Loan

 

 

From Banks

3.800

0.000

Total

3.800

0.000

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Ganesh Shetty and Company

Chartered Accountants

Address :

C-111, Morya House, New Link Road, Andheri (West), Mumbai – 400 053, Maharashtra, India

Tel. No. :

91-22-26731281

Fax No. :

91-22-26731282

E-Mail :

caganesh1988@rediffmail.com

PAN No.:

AAFPS8339B

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

100000

Equity Shares

Rs.10/- each

Rs.1.000 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

100000

Equity Shares

Rs.10/- each

Rs.1.000 million

 

 

 

 

 

AS ON 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

10000

Equity Shares

Rs.10/- each

Rs.0.100 million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

10000

Equity Shares

Rs.10/- each

Rs.0.100 million

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2013

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1) Shareholders' Funds

 

 

 

(a) Share Capital

0.100

0.100

0.100

(b) Reserves & Surplus

4.250

2.107

5.530

(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)

4.350

2.207

5.630

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

3.852

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(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)

3.852

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

12.294

0.134

0.000

(c) Other current liabilities

4.917

0.111

0.082

(d) Short-term provisions

2.687

0.055

0.234

Total Current Liabilities (4)

19.898

0.300

0.316

 

 

 

 

TOTAL

28.100

2.507

5.946

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

0.876

0.048

0.059

(ii) Intangible Assets

0.018

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)

0.428

0.000

0.000

(d)  Long-term Loan and Advances

3.073

1.564

2.736

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

4.395

1.612

2.795

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

2.482

0.000

0.000

(c) Trade receivables

15.628

0.291

0.709

(d) Cash and cash equivalents

5.595

0.604

2.442

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

23.705

0.895

3.151

 

 

 

 

TOTAL

28.100

2.507

5.946

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

Income

54.360

5.697

17.074

 

 

Other Income

 

 

 

 

 

TOTAL                                    

54.360

5.697

17.074

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

51.024

5.287

14.924

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

51.024

5.287

14.924

 

 

 

 

 

 

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

3.336

0.410

(Including Interest and Depreciation Expenses)

 

 

 

 

 

Less

INTEREST COST

0.132

0.000

 

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

3.204

0.410

 

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION        

0.100

0.011

 

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX 

3.104

0.399

2.150

 

 

 

 

 

Less

TAX                                                                 

1.388

0.123

0.665

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX

1.716

0.276

1.485

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

171.60

27.60

148.50

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

60.000

 

 

 

 

 

Expected Sales (2014-2015): Rs.70.000 million

 

The above information has been parted by Mr. Madhu (Finance Manager).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Return on Total Assets

(PBT/Total Assets}

(%)

11.22

15.92

36.16

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.71

0.18

0.38

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.89

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.19

2.98

9.97

 

 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2011

31.03.2012

31.03.2013

 

(INR in Million)

(INR in Million)

(INR in Million)

Share Capital

0.100

0.100

0.100

Reserves & Surplus

5.530

2.107

4.250

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

5.630

2.207

4.350

 

 

 

 

Long Term borrowings

0.000

0.000

3.852

Short Term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

3.852

Debt/Equity ratio

0.000

0.000

0.886

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2011

31.03.2012

31.03.2013

 

(INR in Million)

(INR in Million)

(INR in Million)

Total Income

17.074

5.697

54.360

 

 

(66.633)

854.186

 

 


NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(INR in Million)

(INR in Million)

(INR in Million)

Total Income

17.074

5.697

54.360

Profit

1.485

0.276

1.716

 

8.70%

4.84%

3.16%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

NOTE: Current Maturities of Long Term Debts is Not Available.

 

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

Yes

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

Yes

9]

Name of person contacted

Yes

10]

Designation of contact person

Yes

11]

Turnover of firm for last four years

Yes

12]

Profitability for last three years

Yes

13]

Reasons for variation <> 20%

-----

14]

Estimation for coming financial year

Yes

15]

Capital in the business

Yes

16]

Details of sister concerns

No

17]

Major suppliers

Yes

18]

Major customers

Yes

19]

Payments terms

Yes

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

No

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

 

Note:

 

The registered office has again shifted from No.102, 1st Floor, Shraddha Building, Mistry Complex, J.B. Nagar, Andheri (East), Mumbai – 400 059, Maharashtra to the present address w.e.f. 01.04.2013.

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2013

(Rs. In Million)

31.03.2012

(Rs. In Million)

LONG TERM BORROWINGS

 

 

Loans and Advances from related parties/ others

0.052

0.000

Total

0.052

0.000

 

 

 

INDEX OF CHARGES

 

No Charges Exist for Company.

 

 

FIXED ASSETS

 

Tangible Assets

·         Office Equipment

·         Furniture and Fixtures

·         Computer

·         Plant and Machinery

Intangible Assets

·         Software

 


 

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.62.05

UK Pound

1

Rs.96.03

Euro

1

Rs.70.43                                      

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SMN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

-- PROFITABILITY

1~10

4

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

4

--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

 

30

 

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.