MIRA INFORM REPORT

 

 

Report No. :

321915

Report Date :

11.05.2015

 

IDENTIFICATION DETAILS

 

Name :

NAAPTOL ONLINE SHOPPING PRIVATE LIMITED

 

 

Registered Office :

Shop #11, Kabra Galaxy Star I CHS, Conopus Brahmand, Azad Nagar, Thane-400607, Maharashtra

Tel. No.:

91-22-61434343/67102221

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

25.02.2008

 

 

Com. Reg. No.:

11-179371

 

 

Capital Investment / Paid-up Capital :

Rs. 37.013 Million

 

 

CIN No.:

[Company Identification No.]

U52190MH2008PTC179371

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AACCN7103Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The company is engaged in providing shopping platform through print media and e-commerce.

 

 

No. of Employees :

Information declined by the management

 

 

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

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Exist

 

 

Comments :

Subject is an established company having moderate track.

 

The rating is constrained due to continuous losses made by the company over the years. However, liquidity of the company is fair. It is to be noted that the company is very much active on television promoting their range of products, and has strong presence in Gujarat region.

 

Trade relations are fair. Business is active. Payment terms are slow but correct.

 

Subject can be considered for business dealings 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.

 

 

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 DECLINED

 

Management non cooperative (91-9223537000)

 

 

LOCATIONS

 

Registered Office :

Shop #11, Kabra Galaxy Star I CHS, Conopus Brahmand, Azad Nagar, Thane-400607, Maharashtra, India

Tel. No.:

91-22-61434343/67102221

Fax No.:

91-22-67102220

E-Mail :

yusuf.khan@naaptol.com

 

 

DIRECTORS

 

As on 30.12.2014

 

Name :

Mr. Manu Agarwal

Designation :

Director

Address :

2602, Glen Heights, Hiranandani Gardens,, Powai,, Mumbai-400076, Maharashtra, India

Date of Birth/Age :

14.12.1970

Date of Appointment :

25.02.2008

DIN No.:

00004186

 

 

Name :

Mr. Ruchir Lahoty

Designation :

Nominee Director

Address :

D-905, 9th Floor, Ashok Garden, T J Road,, Sawree,, Mumbai-400015, Maharashtra, India

Date of Birth/Age :

31.10.1978

Date of Appointment :

30.07.2013

DIN No.:

02191430

 

 

Name :

Mr. Mohd Yusuf Khan

Designation :

Director

Address :

14/501 Nai Basti , Murad Ali Lane, Hussain Ganj, Lucknow-261125, Uttar Pradesh, India

Date of Birth/Age :

06.05.1976

Date of Appointment :

29.11.2010

DIN No.:

03183828

 

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 31.12.2014

 

SHAREHOLDING FILE ATTACHED

 

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

4.78

Bodies corporate

13.39

Directors or relatives of Directors

45.37

Other top fifty shareholders

36.46

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The company is engaged in providing shopping platform through print media and e-commerce.

 

 

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 :

Not Divulged

Branch Address :

Not Divulged

Facilities :

Not Divulged

Person Name :

Not Divulged

Contact No.:

Not Divulged

Report :

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

 

Auditors :

 

Name :

S.R Batliboi and Associates LLP

Chartered Accountants

Address :

The Ruby, 14th Floor, 29, Senapati Bapat Marg, Dadar, West, Mumbai -400028, Maharashtra, India

PAN No.:

ACHFS9118A

 

 

Memberships :      

Not Available

 

 

Collaborators :

Not Available

 

 

Subsidiaries :

Softline Creations Private Limited

Cinema 24x7 Private Limited

 

 

Entities over which key

management personnel exercise significant influence :

Octashop Eretail Services Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.12.2014

 

Authorised Capital : Rs.49.500 Million

 

Issued, Subscribed & Paid-up Capital : Rs.42.453 Million

 

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,700,000

Equity Shares

Rs.10/- each

Rs.17.000 Million

6,32,000

8% Series "A" Compulsorily Convertible Non-Cumulative Preference

Rs.10/- each

Rs. 6.320 Million

13,09,000

8% Series "B" Compulsorily Convertible Non-Cumulative Preference

Rs.20/- each

Rs. 26.180 Million

 

 

 

Rs. 49.500 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,287,891

Equity Shares

Rs.10/- each

Rs.12.879 Million

6,31,013

8% Series "A" Compulsorily Convertible Non-Cumulative Preference

Rs.10/- each

Rs. 6.310 Million

8,91,200

8% Series "B" Compulsorily Convertible Non-Cumulative Preference

Rs.20/- each

Rs. 17.824 Million

 

 

 

Rs. 37.013 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

37.013

37.013

32.769

(b) Reserves & Surplus

543.365

1056.856

1060.814

(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)

580.378

1093.869

1093.583

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.483

1.165

0.000

(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)

0.483

1.165

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.867

0.867

0.000

(b) Trade payables

408.744

233.661

184.802

(c) Other current liabilities

75.549

42.980

41.660

(d) Short-term provisions

90.863

4.968

2.439

Total Current Liabilities (4)

576.023

282.476

228.901

 

 

 

 

TOTAL

1156.884

1377.510

1322.484

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

51.467

50.891

18.992

(ii) Intangible Assets

9.279

4.712

3.766

(iii) Capital work-in-progress

0.000

20.151

12.960

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

152.083

14.873

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

239.095

367.973

143.553

(e) Other Non-current assets

14.329

5.472

14.810

Total Non-Current Assets

466.253

464.072

194.081

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

188.921

382.947

10.025

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

0.000

0.000

2.482

(d) Cash and cash equivalents

149.135

166.629

737.479

(e) Short-term loans and advances

352.017

358.422

352.904

(f) Other current assets

0.558

5.440

25.513

Total Current Assets

690.631

913.438

1128.403

 

 

 

 

TOTAL

1156.884

1377.510

1322.484

 

 

PROFIT & LOSS ACCOUNT

 

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                    

1282.820

1082.721

878.222

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

TOTAL                                    

1822.098

1437.393

552.619

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

(539.278)

(354.672)

325.603

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                    

29.719

19.030

4.250

 

 

 

 

 

 

PROFIT / (LOSS)  BEFORE TAX                      

(568.997)

(373.702)

329.853

 

 

 

 

 

Less

TAX                                                                 

0.000

0.000

0.446

 

 

 

 

 

 

PROFIT / (LOSS)  AFTER TAX

(568.997)

(373.702)

329.407

 

 

 

 

 

 

Earnings Per Share (Rs.)

(202.48)

(132.99)

--

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

(44.36)

-34.52

37.51

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(56.63)

(27.84)

25.19

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.98)

(0.34)

0.30

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.20

3.23

4.93

 

 

 

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

32.769

37.013

37.013

Reserves & Surplus

1060.814

1056.856

543.365

Net worth

1093.583

1093.869

580.378

 

 

 

 

long-term borrowings

0.000

1.165

0.483

Short term borrowings

0.000

0.867

0.867

Total borrowings

0.000

2.032

1.350

Debt/Equity ratio

0.000

0.002

0.002

 

 

 

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

878.222

1082.721

1282.820

 

 

23.286

18.481

 

 

 

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

878.222

1082.721

1282.820

Profit

329.407

(373.702)

(568.997)

 

37.51%

(34.52%)

(44.36%)

 

 

 

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

No

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

Yes

23]

Banking Details

No

24]

Banking facility details

No

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

 

Note:

Registered office of the company has been Shifted Gala No.418, Building No2, Sector-1, Millennium Business Park, Mahape Navi Mumbai- 400710, Maharashtra, India to the present address w.e.f. 16.01.2012

 

 

 

LITIGATION DETAILS

Bench:- Bombay

Presentation Date:- 30/04/2014

Lodging No. :

ARBPL/735/2014

Failing Date:-

30/04/2014

Reg. No.:-

ARBP/1279/2014

Reg. Date:-

24/09/2014

 

 

 

 

Petitioner:-

TATA CAPITAL FINANCE SERVICE LIMITED

Respondent:-

NAAPTOL ONLINE SHOPPING

PRIVATE LIMITED

Petn.Adv:-

MDP AND PARTNER (I3989)

Resp Adv.:-

VND AND ASSOCIATES (I9737)

District:-

MUMBAI

Bench:-

SINGLE

Category:-

ARBITRATION ACT

Status:-

Pre-Admission

Stage:-

FIRST ON BOARD [ORIGANAL SIDE MATTERS]

Next Date:-

08/05/2015

Stage:-

--

Coram:-

HON'BLE SHRI JUSTICE S.J. KATHAWALLA

 

 

Act. :

Companies Act & Rules 1956

Under Section:

9

 

 

 

(Rs. In Million)

UNSECURED LOAN

As on

31.03.2014

As on

31.03.2013

Long Term Borrowing

 

 

Other loans and advances

0.483

1.165

 

 

 

Short Term Borrowing

 

 

Other loans and advances

0.867

0.867

Total

1.350

2.032

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer
  • Leasehold improvements
  • Land

 


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.64.04

UK Pound

1

Rs.99.04

Euro

1

Rs.71.76

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

SUM

 

 

Report Prepared by :

JYTK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

3

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--LITIGATION

YES/NO

YES

--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

 

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.