MIRA INFORM REPORT

 

 

Report No. :

310594

Report Date :

03.03.2015

 

IDENTIFICATION DETAILS

 

Name :

MINDWAVE SYSTEMS PRIVATE LIMITED

 

 

Registered Office :

2101, Shivalaya Tower, 90 Feet Road, Thakur Comlex, Near Thakur Polytechnic, Kandivali (East), Mumbai – 400101, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

20.11.2009

 

 

Com. Reg. No.:

11-197162

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2009PTC197162

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMM37959F

 

 

PAN No.:

[Permanent Account No.]

AAGCM2596Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Service provider in the field of IT, Communication and Technology.

 

 

No. of Employees :

30 (Approximately)

 

 

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 an established company having satisfactory track record.

 

General financial position of the company is decent.

 

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

 

The company can be considered normal 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

 

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. Manu Gupta

Designation :

Director

Contact No.:

91-9867372197

Date :

02.03.2015

 

 

LOCATIONS

 

Registered Office :

2101, Shivalaya Tower, 90 Feet Road, Thakur Comlex, Near Thakur Polytechnic, Kandivali (East), Mumbai – 400101, Maharashtra, India

Tel. No.:

91-22-42643411/ 40407777

Mobile No.:

91-9867372197 (Mr. Manu Gupta)

Fax No.:

91-22-40407798

E-Mail :

cataxindia@gmail.com

info@mindwavesystems.com

manu@mindwavesystems.com

info@mindwavesystems.in

Website :

www.mindwavesystems.com

Area :

1500 Sq. Ft.

Location :

Owned

 

 

Delhi Office :

Office No 2, Plot No 362,  Chand Nagar, Gurudwara Road,  New Delhi -110018, India

 

 

Overseas Office :

Blk 158C, Rivervale Cres, #09-679, Singapore - 543158

Tel. No.:

6591474549

 

 

DIRECTORS

 

AS ON 30.09.2014

 

Name :

Mr. Kuldeep Singh

Designation :

Director

Address :

Kranti 10, Flat No. 11, Jai Mata Bhawani, Road, Ramesh Nagar, Ambali, Andheri (West), Mumbai – 400058, Maharashtra, India

Date of Birth/Age :

18.12.1980

Date of Appointment :

20.11.2009

DIN No.:

02754533

 

 

Name :

Mr. Manu Gupta

Designation :

Director

Address :

2101, Shivalaya Tower, 90 Feet Road, Thakur Comlex, Near Thakur Polytechnic, Kandivali (East), Mumbai – 400101, Maharashtra, India

Date of Birth/Age :

20.11.1977

Date of Appointment :

20.11.2009

DIN No.:

02746623

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 30.09.2014

 

Names of Shareholders

No. of Shares

 

Percentage of Holding

Manu Gupta

5000

50.00

Kuldeep Singh

5000

50.00

 

 

 

Total

 

10000

100.00

 

 

 

 

AS ON 30.09.2014

 

Equity Share Breakup

Percentage of Holding

Category

 

Directors or relatives of directors

100.00

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Service provider in the field of IT, Communication and Technology.

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

--

 

 

Imports :

--

 

 

Terms :

 

Selling :

Cash, Advance Payment and Credit (30 Days/ 60 Days)

 

 

Purchasing :

Cash, Advance Payment and Credit (30 Days/ 60 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 :

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

 

·         Omkar Realtors and Developers Private Limited

·         Waban Software Private Limited

·         Oilmax Energy Private Limited (Oil Exploration company)

·         Omnitech Oilfield Services Private Limited

·         Nelco Limited

·         Indian Navy

·         Bharat Electronics Limited

·         Steel Mart India Private Limited (A group company of Arcelor Mittal group company)

·         Unitech Limited.(Construction company)

·         Dhamm Steel Services Private Limited (A group company of Arcelor Mittal group company)

 

 

No. of Employees :

30 (Approximately)

 

 

Bankers :

Bank Name:

Yes Bank Limited

Branch:

9th Floor, Nehru Centre, Discovery of India, Dr.
Annie Besant Road, Worli, Mumbai - 400018, 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):

Cash Crdit: Rs.6.435 Millions

Account Operation:

Not Divulged

Remarks:

Not Divulged

 

 

Facilities :

 

SECURED LOANS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Term Loans – Banks

Yes Bank

6.372

0.000

 

 

 

Total

6.372

0.000

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Om Prakash Bohra

Chartered Accountant

Address :

141, V-Mall, W.E. Highway, Near Saidham Temple, Asha Nagar, Kandivali (East), Mumbai – 400101, Maharashtra, India

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

ADQPB0433M

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

AS ON 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000

Equity Shares

Rs. 10/- each

Rs. 0.100 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10,000

Equity Shares

Rs. 10/- each

Rs. 0.100 Million

 

 

 

 

 


 

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

0.100

0.100

0.100

(b) Reserves & Surplus

4.731

2.960

1.733

(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)

4.831

3.060

1.833

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

10.867

2.342

1.177

(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)

10.867

2.342

1.177

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

12.102

7.579

3.937

(c) Other current liabilities

0.000

0.000

0.019

(d) Short-term provisions

2.749

1.042

0.477

Total Current Liabilities (4)

14.851

8.621

4.433

 

 

 

 

TOTAL

30.549

14.023

7.443

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10.433

0.084

0.074

(ii) Intangible Assets

0.000

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)

0.000

0.000

0.000

(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

10.433

0.084

0.074

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.369

0.365

0.156

(c) Trade receivables

15.441

12.183

4.390

(d) Cash and cash equivalents

3.040

0.166

1.677

(e) Short-term loans and advances

0.045

0.550

0.575

(f) Other current assets

1.221

0.675

0.571

Total Current Assets

20.116

13.939

7.369

 

 

 

 

TOTAL

30.549

14.023

7.443

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Revenue from Operations

83.755

43.920

38.358

 

 

Other Income

0.068

0.135

0.099

 

 

TOTAL                                     (A)

83.823

44.055

38.457

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Purchases of Stock-in-Trade

71.600

34.803

 

 

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

(0.004)

(0.209)

 

 

 

Employees benefits expense

7.122

3.968

 

 

 

Other expenses

2.174

3.783

 

 

 

TOTAL                                     (B)

80.892

42.345

36.862

 

 

 

 

 

 

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

2.931

1.710

[Including Financial Expenses]

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

0.342

0.006

 

 

 

 

 

 

 

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

2.589

1.704

1.595

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

0.028

0.028

0.060

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

2.561

1.676

1.535

 

 

 

 

 

Less

TAX                                                                  (H)

0.792

0.517

0.504

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

1.769

1.159

1.031

 

 

 

 

 

 

Earnings Per Share (Rs.)

176.90

115.90

103.10

 

Expected Sales (2014-2015): Rs. 160.000 Millions

 

The above information has been parted by Mr. Manu Gupta (Director).

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT/Sales)

(%)

2.11

2.64

2.69

 

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

3.50

3.89

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

8.38

11.95

20.62

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.53

0.55

0.84

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

2.25

0.77

0.64

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.35

1.62

1.66

 


 

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

0.100

0.100

0.100

Reserves & Surplus

1.733

2.960

4.731

Net worth

1.833

3.060

4.831

 

 

 

 

long-term borrowings

1.177

2.342

10.867

Short term borrowings

0.000

0.000

0.000

Total borrowings

1.177

2.342

10.867

Debt/Equity ratio

0.642

0.765

2.249

 

 

 

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

38.358

43.920

83.755

 

 

14.500

90.699

 

 

 

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

38.358

43.920

83.755

Profit

1.031

1.159

1.769

 

2.69%

2.64%

2.11%

 

 

 

 


 

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

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 three 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

No

18]

Major customers

No

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

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

No

 

 

CURRENT MATURITIES OF LONG TERM DEBT: NOT AVAILABLE

 

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10458466

25/09/2013

6,435,000.00

YES BANK LIMITED

9TH FLOOR, NEHRU CENTRE, DISCOVERY OF INDIA,, DR.
ANNIE BESANT ROAD, WORLI,, MUMBAI, MAHARASHTRA -
400018, INDIA

B88885975

 

 

 

UNSECURED LOANS

 

PARTICULARS

31.03.2014

(Rs. In Millions)

31.03.2013

(Rs. In Millions)

LONG-TERM BORROWINGS

 

 

Loans and advances from related parties

 

 

Associate

 

 

Mindwave Solution

0.400

1.050

Narendra Kumar Gupta

0.000

0.200

Mindwave Solution [Prop.]

0.200

0.000

Director

 

 

Kuldeep Singh

1.030

0.047

Manu Gupta

2.865

1.045

Total

4.495

2.342

 

 

FIXED ASSETS:

 

·         Office Building

·         Plant and Machinery

·         Air Conditioner

·         Other Equipment

·         Furniture and Fixture

 


 

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. 61.82

UK Pound

1

Rs. 95.14

Euro

1

Rs. 69.14

 

 

INFORMATION DETAILS

 

Information Gathered by :

PPT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

MRI

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILITY

1~10

5

--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

NO

--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.