MIRA INFORM REPORT

 

 

Report No. :

333998

Report Date :

30.07.2015

 

IDENTIFICATION DETAILS

 

Name :

ARYA OMNITALK RADIO TRUNKING SERVICES PRIVATE LIMITED

 

 

Registered Office :

3rd Floor, Ling Field Plaza, S No.66/67, Wanowarie, Salunke Vihar Road, Pune-411040, Maharashtra

Tel. No.:

91-20-26851072

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

22.07.2003

 

 

Com. Reg. No.:

11-018154

 

 

Capital Investment / Paid-up Capital :

Rs. 20.100 Million

 

 

CIN No.:

[Company Identification No.]

U64120PN2003PTC018154

 

 

IEC No.:

3107018562

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNEA11026B

 

 

PAN No.:

[Permanent Account No.]

AAECA9344C

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Providing Public Mobile Radio Trunking Services.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

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 a private limited company having satisfactory track.

 

Rating takes into consideration the sound financial risk profile of the company marked by adequate networth base and fair profitability of the company in FY14.

 

However, trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered for business dealings with 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.

 

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

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

 

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 31-03-2013.

 

 

INFORMATION DECLINED BY

 

Name :

Mr. Rangrao Patil

Designation :

Deputy Manager

Contact No.:

91-20-26851072

Date :

29.07.2015

 

 

LOCATIONS

 

Registered Office :

3rd Floor, Ling Field Plaza, S No.66/67, Wanowarie, Salunke Vihar Road, Pune-411040, Maharashtra, India

Tel. No.:

91-20-26851072

Fax No.:

91-20-40118100

E-Mail :

solutions@aryaomnitalk.com

ssagarwal@aryaomnitalk.com

rpatil@aryaomnitalk.com

adeshmukh@aryaomnitalk.com

Website :

http://aryaomnitalk.com

 

 

Branch Offices :

Located At:

 

·         Ahmedabad

Mumbai

Bangalore

Chennai

Delhi

Surat

Vadodara

Indore

Vishakhapatnam

Kolkata

Hyderabad

Pune

Navi Mumbai

Bharuch

Jaipur

 

 

DIRECTORS

 

AS ON 26.09.2014

 

Name :

Mr. Rajen Prithyinath Kaul

Designation :

Director

Address :

102, Panch Amrut, Panch Marg, Versova, Andheri (West), Mumbai - 400061, Maharashtra, India

Date of Birth/Age :

07.04.1949

Date of Appointment :

29.08.2003

DIN No.:

00030662

 

 

Name :

Mr. Mayank Jayantilal Shah

Designation :

Additional Director

Address :

B / 605, Raj Residency - I, Mahavir Nagar, Dhanukarwadi, Kandivali (West), Mumbai - 400067, Maharashtra, India

Date of Appointment :

18.04.2015

Date of Birth/Age :

06.05.1960

DIN No.:

00076380

 

 

KEY EXECUTIVES

 

Name :

Mr. Rangrao Patil

Designation :

Deputy Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 26.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Arvind Limited, India

1005000

50.00

Aryadoot Transport Private Limited, India

1005000

50.00

 

 

 

Total

 

2010000

100.00

 

 

 

 

AS ON 26.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Bodies corporate

100.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Providing Public Mobile Radio Trunking Services.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

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 :

Not Divulged

 

 

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:

 

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

 

·         IDBI Bank Limited

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORTTERM BORROWINGS

 

 

Loans repayable on demand

 

 

From Banks

13.370

11.134

 

 

 

Total

 

13.370

11.134

 

Banking Relations :

--

 

 

Auditors :

 

Name :

V J Shroff and Company

Chartered Accountants

Address :

303, Prayushi Appartment, P. No. 42 B, Behind Dena Bank, S. V. Road, Santacruz (West), Mumbai – 400054, Maharashtra, India

Tel. No.:

91-22-2648487

Fax No.:

91-266119223

E-Mail :

Vijay.shraff@vjshraff.com 

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

AAGFV9881L

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associate Companies :

·         Arvind Limited

Aryadhoot Transport Private Limited

 

 

Company in which KMP/Relatives of KMP can exercise significant influence :

Arya Omnltalk Wireless Solution Private Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,050,000

Equity Shares

Rs. 10/- each

Rs. 20.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2,010,000

Equity Shares

Rs. 10/- each

Rs. 20.100 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

20.100

20.100

20.100

(b) Reserves & Surplus

116.159

116.158

115.446

(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)

136.259

136.258

135.546

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

0.000

0.000

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

0.074

0.376

0.011

(d) long-term provisions

5.250

4.534

3.345

Total Non-current Liabilities (3)

5.324

4.910

3.356

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

13.370

11.134

11.504

(b) Trade payables

0.000

0.000

0.000

(c) Other current liabilities

39.327

42.815

37.797

(d) Short-term provisions

31.647

24.266

30.618

Total Current Liabilities (4)

84.344

78.215

79.919

 

 

 

 

TOTAL

225.927

219.383

218.821

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

13.060

13.759

12.909

(ii) Intangible Assets

1.998

1.471

0.000 

(iii) Capital work-in-progress

0.000

0.000

2.077

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.200

0.000

0.000

(c) Deferred tax assets (net)

7.609

8.911

8.472

(d)  Long-term Loan and Advances

0.000

0.000

0.000

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

22.867

24.141

23.458

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

27.852

20.021

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

131.900

135.216

104.391

(d) Cash and cash equivalents

18.177

16.401

44.081

(e) Short-term loans and advances

24.646

23.062

45.687

(f) Other current assets

0.485

0.542

1.204

Total Current Assets

203.060

195.242

195.363

 

 

 

 

TOTAL

225.927

219.383

218.821

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

TOTAL                                    

200.124

153.525

120.217

 

 

 

 

 

Less

EXPENSES

180.844

138.638

108.457

 

 

 

 

 

 

PROFIT/ (LOSS) BEFORE TAX

19.280

14.887

11.760

 

 

 

 

 

Less

TAX                                                                 

9.168

4.770

2.412

 

 

 

 

 

 

PROFIT/ (LOSS) AFTER TAX

10.112

10.117

9.348

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

29.652

29.950

20.602

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

1.011

1.012

0.000

 

 

Dividend

8.643

8.040

0.000

 

 

Tax on Dividend

1.469

1.363

0.000

 

BALANCE CARRIED TO THE B/S

28.641

29.652

29.951

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Capital Goods

0.084

0.014

3.217

 

 

 

 

 

 

Earnings Per Share (Rs.)

5.03

5.03

4.65

 

 

 

 

 

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

NA

NA

NA

 

 

 

 

Cash Generated from Operations

NA

NA

NA

 

 

 

 

Net Cash Flow from used in Operations

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.84

7.07

5.65

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.14

0.11

0.09

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.10

0.08

0.08

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.41

2.50

2.44

 


 

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

20.100

20.100

20.100

Reserves & Surplus

115.446

116.158

116.159

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

0.000

0.000

Net worth

135.546

136.258

136.259

 

 

 

 

Long-term borrowings

0.000

0.000

0.000

Short term borrowings

11.504

11.134

13.370

Total borrowings

11.504

11.134

13.370

Debt/Equity ratio

0.085

0.082

0.098

 

 

 

 

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)

Total Income

120.217

153.525

200.124

 

 

27.707

30.353

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

120.217

153.525

200.124

Profit

9.348

10.117

10.112

 

7.78%

6.59%

5.05%

 

 

 

 

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

No

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

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10549644

09/02/2015

50,000,000.00

IDBI BANK LIMITED

IDBI TOWER, WORLD TRADE COMPLEX, CUFFE PARADE, M 
UMBAI, MAHARASHTRA - 400005, INDIA

C43860774

 

 

CONTINGENT LIABILITIES:

 

Particulars

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

Bank Guarantees issued

18.118

9.811

Service tax matters

8.710

8.710

 


CORPORATE INFORMATION

 

The company was incorporated on July 22, 2003.

 

The Registered Office of the company is at pune. The company is engaged in providing public mobile radio Trunking Service (‘PMRTS”) duly licensed by the department of Telecommunication having validity for a period of 20years from the date of issue/renewal, to its subscribers. In the financial year 2009-10, the company had acquired and consolidated its PMRTS business with various group companies under a scheme of arrangement duty sanctioned by the Hon’ble High Court.

 

 

FIXED ASSETS:

 

Tangible Assets

·         Plant and Equipment

Furniture and Fixtures

Vehicles

Office Equipment

Computer

Electrical Installation

 

Intangible Assets

·         Computer Software

Trademark 

 

 

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 records 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.63.89

UK Pound

1

Rs.99.71

Euro

1

Rs.70.63

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

KIN

 

 

Report Prepared by :

ARC

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--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

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

46

 

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.