MIRA INFORM REPORT

 

 

Report No. :

331445

Report Date :

13.07.2015

 

IDENTIFICATION DETAILS

 

Name :

ELITECORE TECHNOLOGIES PRIVATE LIMITED (W.E.F 17.08.2010)

 

 

Formerly Known As :

ELITECORE TECHNOLOGIES LIMITED

 

 

Registered Office :

904, Silicon Tower, Off. C. G. Road, Ahmedabad – 380006, Gujarat

Tel. No.:

91-79-66065606

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

17.12.1999

 

 

Com. Reg. No.:

04-037038

 

 

Capital Investment / Paid-up Capital :

Rs.102.310 Million

 

 

CIN No.:

[Company Identification No.]

U72900GJ1999PTC037038

 

 

IEC No.:

Not Available

 

 

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 provides OSS/ BSS solutions and Billing & Bandwidth Management solutions.

 

 

No. of Employees :

Information declined by the management.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (53)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established and reputed company having fine track record.

 

Financial position of the company is good. Rating takes into consideration company’s healthy financial profile marked by healthy networth base, low gearing and good profitability.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be regular and as per commitment.

 

In the view of experienced promoters and long track record of operations, 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

 

Rating Agency Name

ICRA

Rating

Fund based limits = A

Rating Explanation

Adequate degree of safety and carry low credit risk.

Date

May, 2014

 

Rating Agency Name

ICRA

Rating

Non fund based limits = A1

Rating Explanation

Very strong degree of safety and lowest credit risk.

Date

May, 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 31-03-2013.

 

INFORMATION DENIED BY

 

Name :

Mr. Pratik Ghoda

Designation :

Accounts Department

Contact No.:

91-79-66065606

Date :

10.07.2015

 

 

LOCATIONS

 

Registered / Head Office :

904, Silicon Tower, Off. C. G. Road, Ahmedabad – 380006, Gujarat

Tel. No.:

91-79-66065606

Fax No.:

91-79-26407640

E-Mail :

deepak.dash@elitecore.com

amit.k.patel@elitecore.com

Website :

www.elitecore.com

 

 

Branch Office :

Located At:

 

  • Mumbai
  • Pune
  • Delhi

 

 

Overseas Office :

Located At:

  • Dubai
  • Mauritius

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Nipam Rameshchandra Shah

Designation :

Director

Address :

502, Lane No. 21, Satyagrah Chhavani Co-operative Society, Satellite, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

16.09.1961

Date of Appointment :

17.12.1999

DIN No.:

00093697

 

 

Name :

Mr. Jain Nikhil Anilkumar

Designation :

Managing Director

Address :

362, Saraswati Nagar, Azad Society, Ambawadi, Ahmedabad - 380015, Gujarat, India

Date of Birth/Age :

16.02.1974

Date of Appointment :

01.11.2007

DIN No.:

01958156

 

 

Name :

Shankar Narayanan Madhava Menon

Designation :

Nominee Director

Address :

11th Floor, Brindaban - III, Poonam Nagar, Off Mahakali Cave, Andheri (East), Mumbai - 400093, Maharashtra, India

Date of Birth/Age :

08.08.1962

Date of Appointment :

11.06.2007

DIN No.:

00219212

 

 

Name :

Nikhil Mohta

Designation :

Additional Director

Address :

A/406 Oberoi Springs, Off Link Road, Near Monginis Factory, Andheri (West), Azad Nagar, Mumbai - 400053, Maharashtra, India

Date of Appointment :

30.03.2015

DIN No.:

00932030

 

 

KEY EXECUTIVES

 

Name :

Amitkumar Kanubhai Patel

Designation :

Secretary

Address :

A/302, Dev Shrushti Apartment, Opposite Science City, Sola, Ahmedabad -  380060, Gujarat, India

Date of Birth/Age :

17.05.1977

Date of Appointment :

11.08.1914

PAN No.:

ANNPP5438M

 

 

Name :

Mr. Pratik Ghoda

Designation :

Accounts Department

 

 

MAJOR SHAREHOLDERS

 

As on 30.09.2014

 

SHAREHOLDERS FILE ATTACHED

 

As on 30.09.2014

 

Equity Share Break up (Percentage of Total Equity)

 

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

93.78

Directors or relatives of Directors

2.95

Other top fifty shareholders

3.27

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is provides OSS/ BSS solutions and Billing & Bandwidth Management solutions.

 

 

Products :

Not Available

 

 

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

Indian Overseas Bank

Branch Address

B. D. Patel House, Naranpura, Ahmedabad – 380006, Gujarat, 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 :

(Rs. In Million)

SECURED LOAN

As on

31.03.2014

As on

31.03.2013

SHORT TERM BORROWING

 

 

Other Loans and Advances

49.399

0.000

Total

49.399

0.000

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

Heritage Builiding, Usmanpura, Ahmedabad – 380013, Gujarat, India

PAN No.:

AADFD2337G

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiary company :

  • Elitecore Technologies (Mauritius) Limited, Mauritius
  • Cyberoam Technologies Private Limited  (Up to 9th December, 2013)
  • Elitecore Tech. Middle East Co. WLL, Bahrain (Up to 3rd March, 2014)

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

10551050

Equity Shares

Rs.10/- each

Rs.105.510 Million

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

10231043

Equity Shares

Rs.10/- each

Rs.102.310 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

102.310

102.310

102.046

(b) Reserves & Surplus

334.036

247.167

216.703

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.569

Total Shareholders’ Funds (1) + (2)

436.346

349.477

319.318

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.496

1.366

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

24.591

21.368

15.122

Total Non-current Liabilities (3)

24.591

21.864

16.488

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

49.399

0.000

0.000

(b) Trade payables

213.941

66.448

70.251

(c) Other current liabilities

53.577

28.592

80.538

(d) Short-term provisions

6.336

4.065

11.173

Total Current Liabilities (4)

323.253

99.105

161.962

 

 

 

 

TOTAL

784.190

470.446

497.768

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

68.611

50.087

44.051

(ii) Intangible Assets

8.433

6.887

6.190

(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

1.402

2.776

1.374

(c) Deferred tax assets (net)

3.562

0.000

0.000

(d)  Long-term Loan and Advances

24.074

9.009

8.946

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

106.082

68.759

60.561

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

14.351

12.487

12.673

(c) Trade receivables

391.185

258.683

335.130

(d) Cash and cash equivalents

215.960

77.271

33.885

(e) Short-term loans and advances

54.407

49.070

36.887

(f) Other current assets

2.205

4.176

18.632

Total Current Assets

678.108

401.687

437.207

 

 

 

 

TOTAL

784.190

470.446

497.768

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

1333.360

725.770

507.190

 

Other Income

 NA

NA

 NA

 

TOTAL

 NA

NA

 NA

 

 

 

 

 

EXPENSES

 NA

NA

 NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION 

138.000

58.740

52.490

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

14.750

13.750

9.760

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

123.250

44.990

42.730

 

 

 

 

 

Less

TAX

36.380

15.060

10.690

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

86.870

29.930

32.040

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

 

 

 

 

Income from sales

 NA

376.013

299.426

 

TOTAL EARNINGS

NA

376.013

299.426

 

 

 

 

 

 

IMPORTS

 

 

 

 

Data Processing Unit and HDD

 NA

50.493

53.026

 

Capital Goods

 NA

1.125

1.778

 

TOTAL IMPORTS

NA

51.618

54.804

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

8.49

2.92

3.13

 


 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

169.202

80.538

Cash generated from operations

NA

NA

NA

Net cash flows from (used in) operations

180.529

90.282

(20.449)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

6.52

4.12

6.32

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

15.82

9.62

8.61

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.28

0.13

0.13

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.11

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.10

4.05

2.70

 

 

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

102.046

102.310

102.310

Reserves & Surplus

216.703

247.167

334.036

Net worth

319.318

349.477

436.346

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

49.399

Total borrowings

0.000

0.000

49.399

Debt/Equity ratio

0.000

0.000

0.113

 

 

 

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

507.190

725.770

1333.360

 

 

43.096

83.717

 

 

 

 

 

 

 

 

 

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

507.190

725.770

1333.360

Profit

32.040

29.930

86.870

 

6.32%

4.12%

6.52%

 

 

 

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

No

17

Details of sister concerns

Yes

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

Yes

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

Yes

32

Litigations that the firm/promoter involved in

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

33

Market information

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

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

OPERATIONS

 

During the period, Company has achieved sales (including other income), on a standalone basis, of Rs. 1333.360 Million as against Rs.725.770 Million during the previous year. The Company has made a Net Profit of Rs. 86.870 Million as against Rs. 29.930 Million during the previous year.

 

 

INDEX OF CHARGES

 

S. NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10566056

06/04/2015

100,000,000.00

KOTAK MAHINDRA BANK LIMITED

27BKC, C 27, G BLOCK, BANDRA KURLA COMPLEX, BANDRA (EAST), MUMBAI - 400051, MAHARASHTRA, INDIA

C51999639

2

90105262

11/11/2014 *

250,000,000.00

INDIAN OVERSEAS BANK

B D PATEL HOUSE, NARANPURA, AHMEDABAD - 
380014, GUJARAT, INDIA

C34330118

 

* Date of charge modification

 

 

FIXED ASSETS

 

  • Buildings
  • Furniture and fixtures
  • Vehicles
  • Motor vehicles
  • Office equipment
  • Computer Equipments

 


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.63.37

UK Pound

1

Rs.97.65

Euro

1

Rs.70.43

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

SAN

 

 

Report Prepared by :

PNM


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY 

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

6

--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

 

53

 

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.