MIRA INFORM REPORT

 

 

Report No. :

328894

Report Date :

26.06.2015

           

IDENTIFICATION DETAILS

 

Name :

VEE THREE INFORMATICS LIMITED

 

 

Registered Office :

2, Geetanjali Apartments., Manchhu Bhai Road, Near Manali Hotel, Near Subway, Malad (East), Mumbai-400097, Maharashtra

Tel. No.:

91-22-40676000

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

03.08.2009

 

 

Com. Reg. No.:

11-194556

 

 

Capital Investment / Paid-up Capital :

Rs. 23.730 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2009PLC194556

 

 

IEC No.:

0309060516

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMV17731A

 

 

PAN No.:

[Permanent Account No.]

AADCV1129K

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Trading and Assembling of Mobiles.

 

 

No. of Employees :

50 (Approximately)

 

 

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.

 

The rating takes into consideration company’s sound financial risk profile marked by adequate net worth base and favorable gap between trade receivables to its payables.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered for business dealings at usual trade terms and condition.

 

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 31-03-2013.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Amit

Designation :

Finance Department

Contact No.:

91-22-40676000

Date :

25.06.2015

 

 

LOCATIONS

 

Registered Office :

2, Geetanjali Apartments., Manchhu Bhai Road, Near Manali Hotel, Near Subway, Malad (East), Mumbai-400097, Maharashtra, India

Tel. No.:

91-22-40676000

Fax No.:

Not Available

E-Mail :

vmtiwari@prabhatgroup.net

Website :

http://www.v3mobiles.com

Location :

Owned

Locality :

Commercial

 

 

Warehouse:

No 14, Sagar complex Opposite Sai petrol Pump, Thane Nashik Highway Owali Village, Tal Bhiwandhi, Mumbai, Maharashtra, India

 

 

Corporate/ Head Office:

402, Prabhat Telecoms (India) Limited, Western Edge 1, Off. Western Express Highway, Metro Mall, Borivali East, Mumbai-400066, Maharashtra, India

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Vishwamani Matamani Tiwari

Designation :

Director

Address :

2, Geetanjali Apartments., Manchhu Bhai Road, Near Manali Hotel, Near Subway, Malad (East), Mumbai-400097, Maharashtra, India

Date of Birth/Age :

26.06.1974

Qualification :

Bechelors of Engineering Mechanical

Date of Appointment :

03.08.2009

PAN No.:

ABWPT2569G

DIN No.:

01932624

 

 

Name :

Mr. Parag Rameshchandra Malde

Designation :

Director

Address :

1/2, Prabha Kunj, S. V. Road, Malad (West), Mumbai-400064, Maharashtra, India

Date of Birth/Age :

11.06.1979

Qualification :

Graduate

Date of Appointment :

31.10.2011

DIN No.:

05354513

 

 

Name :

Mr. Shishir Chandrakant Tripathi

Designation :

Additional Director

Address :

57-Ratnadeep Bunglow, Manchhu Bhai Road, Mahakali Caves Road, Andheri East, Mumbai-400093, Maharashtra, India

Date of Birth/Age :

27.01.1983

Qualification :

M.B.A.

Date of Appointment :

01.03.2014

PAN No.:

ABKPT0979N

DIN No.:

02061516

 

 

KEY EXECUTIVES

 

Name :

Mr. Amit

Designation :

Finance Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Equity Shareholders

No. of Shares

 

Vishwamani Matamani Tiwari

1136425

Prabha Vishwamani Tiwari

585000

Basantraj Meghraj Sethia

485

Chandramani Matamani Tiwari

452425

Vishal Wadkar

665

United Systems

100000

Parag Malde

10000

Surya Prakash Pandey

10000

Bipin Verma

5000

Total

2300000

Names of Preference Shareholders

No. of Shares

 

United Systems, India

15000

Rexol Ecofuels Private Limited, India

20000

Om enterprises, India

30000

Alipta Malde

8000

Total

73000

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

94.95

Other top fifty shareholders

5.05

Total

100.00

 

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Trading and Assembling of Mobiles.

 

 

Products :

ITC Code No.

 

Product Descriptions

85171290

Mobile Phone

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

 

Selling :

Cash, Cheque and Credit (90 days)

 

 

Purchasing :

Cash, Cheque and Credit (90 days)

 

 

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 :

End Users and Others

 

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 :

50 (Approximately)

 

 

Bankers :

Bank Name:

Allahabad Bank

Branch:

Parel Branch, 35-41, Hiramoni Super Market, Dr. Ambedkar Road, Lalbaug, Mumbai-400012, 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 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

 

·         The Greater Bombay Co-Operative Bank Limited

·         ICICI Bank Limited

·         Bank of Baroda

·         AXIS Bank

 

 

Facilities :

SECURED LOANS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT TERM BORROWINGS

 

 

Term loans from banks 

46.967

47.991

Total

46.967

47.991

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Verma Mehta And Associates

Chartered Accountants

Address :

4 0 4 , Sai Chambers, Opposite Railway Station, Santacruz East, Mumbai-400055, Maharashtra, India

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

AAKFA1346F

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associate :

Prabhat Telecom (India) Private Limited, India (U72100MH2007PLC169551)

 

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2500000

Equity Shares

Rs. 10/- each

Rs. 25.000 Million

500000

Preferences Shares

Rs. 10/- each

Rs. 5.000 Million

 

Total

 

Rs. 30.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2300000

Equity Shares

Rs. 10/- each

Rs. 23.000 Million

73000

Preferences Shares

Rs. 10/- each

Rs. 0.730 Million

 

Total

 

Rs. 23.730 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

23.730

23.650

23.650

(b) Reserves & Surplus

104.457

98.719

95.752

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

4.000

0.000

Total Shareholders’ Funds (1) + (2)

128.187

126.369

119.402

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

0.000

0.000

101.700

(b) Deferred tax liabilities (Net)

0.565

0.446

0.685

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

3.945

1.875

2.825

Total Non-current Liabilities (3)

4.510

2.321

105.210

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

46.967

48.932

0.000

(b) Trade payables

32.475

125.305

423.417

(c) Other current liabilities

0.096

1.060

0.111

(d) Short-term provisions

0.564

2.345

0.118

Total Current Liabilities (4)

80.102

177.642

423.646

 

 

 

 

TOTAL

212.799

306.332

648.258

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.870

6.145

0.939

(ii) Intangible Assets

5.005

1.784

2.973

(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

68.900

68.900

68.900

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

0.956

4.176

31.793

(e) Other Non-current assets

0.056

0.122

0.000

Total Non-Current Assets

80.787

81.127

104.605

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

48.420

57.893

50.669

(c) Trade receivables

71.151

163.660

395.297

(d) Cash and cash equivalents

0.475

0.257

97.451

(e) Short-term loans and advances

11.040

3.395

0.048

(f) Other current assets

0.926

0.000

0.188

Total Current Assets

132.012

225.205

543.653

 

 

 

 

TOTAL

212.799

306.332

648.258

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

698.675

842.085

982.979

 

 

Other Income

0.996

0.431

2.136

 

 

TOTAL                                     (A)

699.671

842.516

985.115

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

0.000

0.000

972.825

 

 

Purchases of Stock-in-Trade

678.429

835.525

0.000

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

9.474

(7.225)

0.000

 

 

Employees benefits expense

0.199

0.899

2.580

 

 

Other expenses

1.486

1.985

1.238

 

 

TOTAL                                     (B)

689.588

831.184

976.643

 

 

 

 

 

 

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

10.083

11.332

8.472

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

6.677

5.111

0.134

 

 

 

 

 

 

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

3.406

6.221

8.338

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

1.120

1.424

2.067

 

 

 

 

 

 

PROFIT/ LOSS BEFORE TAX (E-F)                   (G)

2.286

4.797

6.271

 

 

 

 

 

Less

TAX                                                                  (H)

0.469

1.830

1.700

 

 

 

 

 

 

PROFIT/ LOSS AFTER TAX (G-H)                     (I)

1.817

2.967

4.571

 

 

 

 

 

 

Earnings Per Share (Rs.)

0.79

1.29

7.56

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

0.000

0.000

NA

 

 

 

 

Cash generated from operations

NA

NA

NA

 

 

KEY RATIOS

 

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

0.26

0.35

0.47

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

1.44

1.35

0.86

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.59

2.02

1.08

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.02

0.04

0.05

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.37

0.39

0.85

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.65

1.27

1.28

 

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 


 

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

23.650

23.650

23.730

Reserves & Surplus

95.752

98.719

104.457

Money received against share warrants

0.000

0.000

0.000

Share Application money pending allotment

0.000

4.000

0.000

Net worth

119.402

126.369

128.187

 

 

 

 

Long-term borrowings

101.700

0.000

0.000

Short term borrowings

0.000

48.932

46.967

Total borrowings

101.700

48.932

46.967

Debt/Equity ratio

0.852

0.387

0.366

 

 

 

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

982.979

842.085

698.675

 

 

(14.333)

(17.030)

 

 

 

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

982.979

842.085

698.675

Profit

4.571

2.967

1.817

 

0.47%

0.35%

0.26%

 

 


 

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

Yes

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

Yes

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

Yes

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

10364425

11/06/2012

47,500,000.00

ALLAHABAD BANK

PAREL BRANCH, 35-41, HIRAMONI SUPER MARKET, DR.
AMBEDKAR ROAD, LALBAUG, MUMBAI-400012, MAHARASHTRA, INDIA

B43168210

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Million)

31.03.2013

(Rs. In Million)

SHORT-TERM BORROWINGS

 

 

Loans repayable on demand

0.000

0.941

 

 

 

Total

0.000

0.941

 

 

FIXED ASSETS:

 

Tangible Assets

 

·         Land

·         Building

·         Plant and equipment

·         Furniture and Fixtures

·         Office Equipment

·         Other Equipment

 

Intangible Assets

 

Computer 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. 63.61

UK Pound

1

Rs. 99.79

Euro

1

Rs. 71.17

 

 

INFORMATION DETAILS

 

Information Gathered by :

MAN

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

IND

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

 

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.