MIRA INFORM REPORT

 

 

Report No. :

301004

Report Date :

05.01.2015

 

IDENTIFICATION DETAILS

 

Name :

TIMEZONE ENTERTAINMENT PRIVATE LIMITED

 

 

Registered Office :

305, B - Wing, 3rd Floor, Eureka Towers, Mindspace Link Road, Malad West, Mumbai – 400064, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

09.10.2003

 

 

Com. Reg. No.:

11-142597

 

 

Capital Investment / Paid-up Capital :

Rs.504.859 Millions

 

 

CIN No.:

[Company Identification No.]

U92199MH2003PTC142597

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMT08818F / MUMT09804E

 

 

PAN No.:

[Permanent Account No.]

AABCT9012F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in the Business of Operating Family Entertainment Center (FEC) Branded as “Timezone”

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (32)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 770000

 

 

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 marked by below average operational performance 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.

 

 

ECGC Country Risk Classification List – September 30, 2014

 

Country Name

Previous Rating

(30.06.2014)

Current Rating

(30.09.2014)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long term bank facilities=BBB+(So)

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

12.12.2014

 

 

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

 

Management Non Co-operative (91-22-40954413)

 

 

LOCATIONS

 

Registered Office / Head Office:

305, B - Wing, 3rd Floor, Eureka Towers, Mindspace Link Road, Malad West, Mumbai – 400064, Maharashtra, India

Tel. No.:

91-22-40954413 / 40954444 / 40954499

Fax No.:

91-22-40954499

E-Mail :

saurabh.shah@timezoneindia.com

info@timezonegames.co.in

Website :

http://www.timezonegames.co.in

 

DIRECTORS

 

AS ON 16.07.2014

 

Name :

Mrs. Sonal Harinder Nath Chopra

Designation :

Director

Address :

Flat No. 202 A, Serenity Heights, Mindspace, Malad Link Road, Malad (West), Mumbai – 400064, Maharashtra, India

Date of Birth/Age :

28.09.1973

Date of Appointment :

15.01.2009

Din No.:

01611458

 

 

Name :

Chong Ching Kee

Designation :

Director

Address :

Block 106d, Punggol Field, 08-500, Singapore 824106

Date of Birth/Age :

04.02.1964

Date of Appointment :

24.12.2010

Din No.:

03099574

 

 

Name :

Mr. Sanjay Manindra Nath Chakravarti

Designation :

Director

Address :

Flat No. 1101, B Wing, Anmol Apartment, Excel Industrial Estate, Opposite Petel Auto, Off S.V. Road, Goregaon (West), Mumbai-400062, Maharashtra, India

Date of Birth/Age :

05.11.1969

Date of Appointment :

29.02.2012

Din No.:

05246624

 

 

Name :

Mr. Krishna Kumar Chellappan Nair

Designation :

Director

Address :

E-2003, Anmol Towers, S.V. Road, Opposite Patel Auto, Goregaon (West), Mumbai-400062, Maharashtra, India

Date of Birth/Age :

15.09.1960

Date of Appointment :

19.10.2012

Din No.:

06411003

 

 

MAJOR SHAREHOLDERS

 

AS ON 16.07.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Louisiana Investments and Finance Private Limited, India

796699

1.58

Avel Pty Limited, Australia

59850

0.12

Aberdee Pty Limited, Australia

22289696

44.15

Shoppers Stop Limited, India

24446247

48.42

Leisure and Allied Industries India Private Limited, India

2893400

5.73

Total

50485892

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 16.07.2014

 

Category

Percentage

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

44.00

Bodies corporate

56.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in the Business of Operating Family Entertainment Center (FEC) Branded as “Timezone”

 

 

Products :

--

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

 

 

 

Not Divulged

Name of the Person :

Contact No.:

Since How Long Known :

Maximum Limit Dealt :

Experience :

Remark :

 

 

Customers :

Company Name :

 

 

 

Not Divulged

Name of the Person :

Contact No.:

Since How Long Known :

Maximum Limit Dealt :

Experience :

Remark :

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Banker Name :

Industrial Development Bank of India Limited

Branch :

Silver Apartment, Shankar Ghanekar Marg, Prabhadevi, Mumbai - 400028,Maharashtra, India

Person Name (With Designation) :

--

Contact Number :

--

Name of Account Holder :

--

Account Number :

--

Account Since (Date/Year of Account Opening) :

--

Average Balance Maintained :

--

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

--

Account Operation :

--

Remark :

--

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Long Term Borrowings

 

 

Rupee term loans from banks

95.000

0.000

 

 

 

Total

95.000

0.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V. P. Thacker and Company

Chartered Accountants

Address :

1105, Embassy Center, Nariman Point, Mumbai – 400021, Maharashtra, India

Tel. No.:

91-22-66311480

Fax No.:

91-22-66311474

E-Mail :

vptco@vsnl.com

PAN No:

AABFV6588P

 

 

Membership :

--

 

 

Associates :

·         LAI Game s International Pte Limited

·         Embed International Pty

·         P T Matahari Graha Fantasi

·         Leisure and Ailled Industries Phillipines Inc.

·         LAI Games International Pte Limited

·         LAI Singapore Pte Limited

·         P T Matahari Leisure

·         Timezone Funtasia

·         LAI Games Sales Inc.

·         Shoppers Stop Limited

·         Aberdee Pty Limited

·         Avel Pty Limited (Royalty)

·         Avel Pty Limited

·         LAI India Private Limited

·         P T Matahari Graha Fantasi

 


 

CAPITAL STRUCTURE

 

AS ON 16.07.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

51000000

Equity Shares

Rs.10/- each

Rs.510.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50485892

Equity Shares

Rs.10/- each

Rs.504.859 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

504.859

393.791

356.335

(b) Reserves & Surplus

(235.745)

(220.858)

(219.362)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

24.010

Total Shareholders’ Funds (1) + (2)

269.114

172.933

160.983

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

95.000

0.000

19.780

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

12.654

0.457

1.571

(d) long-term provisions

0.379

0.445

0.466

Total Non-current Liabilities (3)

108.033

0.902

21.817

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

40.000

20.000

(b) Trade payables

5.248

9.288

5.810

(c) Other current liabilities

81.423

108.334

116.210

(d) Short-term provisions

3.160

2.285

1.033

Total Current Liabilities (4)

89.831

159.907

143.053

 

 

 

 

TOTAL

466.978

333.742

325.853

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

310.223

239.015

222.597

(ii) Intangible Assets

2.456

2.378

0.000

(iii) Capital work-in-progress

32.507

4.157

23.573

(iv) Intangible assets under development

0.000

0.894

4.430

(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

67.473

42.337

44.633

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

412.659

288.781

295.233

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

7.298

6.622

4.846

(c) Trade receivables

1.487

2.025

1.428

(d) Cash and cash equivalents

17.976

11.973

8.222

(e) Short-term loans and advances

24.159

19.672

15.764

(f) Other current assets

3.399

4.669

0.360

Total Current Assets

54.319

44.961

30.620

 

 

 

 

TOTAL

466.978

333.742

325.853

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

460.615

423.603

329.224

 

 

Other Income

NA

NA

NA

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

NA

NA

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

49.995

56.615

27.805

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION        

63.641

56.556

54.564

 

 

 

 

 

 

PRIOR PERIOD ITEMS

1.241

1.556

3.897

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX

(14.887)

(1.497)

(30.656)

 

 

 

 

 

Less

TAX                                                                 

0.000

(0.001)

0.000

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX

(14.887)

(1.496)

(30.656)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(220.857)

(219.361)

(188.705)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(235.744)

(220.857)

(219.361)

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(0.29)

(0.04)

--

 

 

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

(3.23)

(0.35)

(9.31)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(3.43)

(0.46)

(10.29)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.06)

(0.01)

(0.19)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.35

0.23

0.25

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.60

0.28

0.21

 

 

 

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

356.335

393.791

504.859

Reserves & Surplus

(219.362)

(220.858)

(235.745)

Share Application money pending allotment

24.010

0.000

0.000

Net worth

160.983

172.933

269.114

 

 

 

 

long-term borrowings

19.780

0.000

95.000

Short term borrowings

20.000

40.000

0.000

Total borrowings

39.780

40.000

95.000

Debt/Equity ratio

0.247

0.231

0.353

 

 

 

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

329.224

423.603

460.615

 

 

28.667

8.737

 

 

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

329.224

423.603

460.615

Profit

(30.656)

(1.496)

(14.887)

 

(9.31%)

(0.35%)

(3.23%)

 

 

 

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

No

10]

Designation of contact person

No

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

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Millions

31.03.2013

Rs. In Millions

Short Term Borrowings

 

 

Other loans and advances

0.000

40.000

 

 

 

Total

0.000

40.000

 

 


INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10508249

08/07/2014

30,000,000.00

ICICI BANK LIMITED

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

C10705994

2

10459716

05/11/2013

100,000,000.00

ICICI BANK LIMITED

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

B89291843

 

*Date of modification Charges

 

 

 

FIXED ASSETS:

 

·         Plant and Machinery

·         Furniture and Fixtures

·         Electrical Installation

·         Other Equipment

 


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.63.28

UK Pound

1

Rs.98.39

Euro

1

Rs.76.31

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

NKT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILITY

1~10

--

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

32

 

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.