MIRA INFORM REPORT

 

 

Report No. :

322764

Report Date :

18.05.2015

 

IDENTIFICATION DETAILS

 

Name :

MAGIC I.T. SOLUTION PRIVATE LIMITED

 

 

Registered Office :

B-25/26, Matru Chhaya, S.N. Road, Mulund (West), Mumbai – 400080, Maharashtra

Tel. No.:

91-22-25934486

 

 

Country :

India

 

 

Financials (as on) :

3103.2014

 

 

Date of Incorporation :

11.01.2010

 

 

Com. Reg. No.:

11-198727

 

 

Capital Investment / Paid-up Capital :

Rs. 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2010PTC198727

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMM44293E

 

 

PAN No.:

[Permanent Account No.]

AAGCM3180L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged into providing IT services.

 

 

No. of Employees :

12 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (27)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track.

 

The rating takes into considered, company’s moderate financial risk profile marked by low profitability levels and huge external borrowing taken by the company, which acts as threatening to liquidity position of the company.

 

However, trade relation are reported to be fair. Business is active. Payment terms are reported to be slow.

 

The company 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

 

 

Rating Agency Name

Not Available

Rating

Not Available

Rating Explanation

Not Available

Date

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 :

Ms. Neha Tiwari

Designation :

Accountant

Contact No.:

91-22-25934486

Date :

15.05.2015

 

 

LOCATIONS

 

Registered Office :

B-25/26, Matru Chhaya, S.N. Road, Mulund (West), Mumbai – 400080, Maharashtra, India

Tel. No.:

91-22-25934486

Mobile No.:

91-9820140727 (Mr. Rajesh)

Fax No.:

Not Available

E-Mail :

roclakhanica@gmail.com

magicworld2004@yahoo.com

Location:

Owned

Locality :

Industrial

 

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Rajesh Daulat Rupani

Designation :

Director

Address :

C-58, Premnagar, Kopari Colony, Thane(E), Thane - 400603, Maharashtra, India

Date of Birth/Age :

08.04.1974

Date of Appointment :

11.01.2010

DIN No.:

00937439

 

 

Name :

Mr. Daulat Revachand Rupani

Designation :

Director

Address :

C-58, Premnagar, Kopari Colony, Thane(E), Thane - 400603, Maharashtra, India

Date of Birth/Age :

20.10.1944

Date of Appointment :

11.01.2010

DIN No.:

01457919

 

 

Name :

Mr. Vinod Daulat Rupani

Designation :

Director

Address :

C-58, Premnagar, Kopari Colony, Thane(E), Thane - 400603, Maharashtra, India

Date of Birth/Age :

18.04.1972

Date of Appointment :

11.01.2010

DIN No.:

02762247

 

 

Name :

Mr. Sunil Bansilal Jaisingh

Designation :

Director

Address :

B-26, Matru Chhaya, S.N. Road, Mulund (West), Mumbai, 400080, Maharashtra, India

Date of Birth/Age :

04.08.1974

Date of Appointment :

08.03.2010

DIN No.:

02983680

 

 

KEY EXECUTIVES

 

Name :

Ms. Neha Tiwari

Designation :

Accountant

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

No. of Shares

%age holding

Rajesh Daulat Rupani

99900

9.99

Vinod Daulat Rupani

99900

9.99

Daulat Revchand Rupani

99900

9.99

Kavita D Rupani

90900

9.09

Sneha R Rupani

90900

9.09

Heena R Rupani

90900

9.09

Vishakha D Puwani

90900

9.09

Sunil Jaisingh

64000

6.40

Rajesh Rupani (HUF)

90900

9.09

Daulat Rupani (HUF)

90900

9.09

Vinod Rupani (HUF)

90900

9.09

Total

1000000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2014

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged into providing IT services.

 

 

Products :

--

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

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

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

Customers :

Reference :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark:

Not Divulged

 

 

No. of Employees :

12 (Approximately)

 

 

Bankers :

Bank Name

Punjab and Maharashtra Co-Operative Bank Limited

Branch

Central Office No. 4&5, 3rd Floor, Dreams Mall, L.B.S. Marg, Bhandup (West), Mumbai -- 400078, 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 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 :

Lakhani and Lakhani

Chartered Accountants

Address :

B-2, 3rd Floor, Ashar IT Park, Ambika Nagar, Wagle Estate, Thane – 400604, Maharashtra, India

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

AABFL3818Q

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

--

 

 

CAPITAL STRUCTURE

 

As on 30.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

Rs.10/- each

Rs. 10.000 Million

 

 

 

 

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

300000

Equity Shares

Rs.10/- each

Rs. 3.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

Rs.10/- each

Rs. 0.100 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

0.100

0.100

0.100

(b) Reserves & Surplus

1.342

0.325

-0.061

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

2.900

0.000

0.000

Total Shareholders’ Funds (1) + (2)

4.342

0.425

0.039

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

2.284

0.000

0.000

(b) Deferred tax liabilities (Net)

0.290

0.116

0.000

(c) Other long term liabilities

0.075

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

2.649

0.116

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

31.235

27.403

7.115

(b) Trade payables

19.095

11.493

3.372

(c) Other current liabilities

0.044

0.039

0.033

(d) Short-term provisions

0.264

0.308

0.000

Total Current Liabilities (4)

50.638

39.243

10.520

 

 

 

 

TOTAL

57.629

39.784

10.559

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

4.922

1.054

0.000

(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

6.557

4.951

5.604

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

2.797

0.319

0.000

(e) Other Non-current assets

0.565

0.038

0.060

Total Non-Current Assets

14.841

6.362

5.664

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

18.546

10.132

2.008

(c) Trade receivables

23.334

23.222

2.467

(d) Cash and cash equivalents

0.167

0.068

0.420

(e) Short-term loans and advances

0.741

0.000

0.000

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

42.788

33.422

4.895

 

 

 

 

TOTAL

57.629

39.784

10.559

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

214.450

134.471

NA

 

Other Income

 

 

NA

 

TOTAL

214.450

134.471

NA

 

 

 

 

 

Less

EXPENSES

209.944

131.765

NA

 

 

 

 

 

Less

PROFIT/ (LOSS)  BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION 

4.506

2.706

NA

 

 

 

 

 

Less

FINANCIAL EXPENSES

1.623

1.276

NA

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

2.883

1.430

NA

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

1.404

0.626

 NA

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

1.479

0.804

0.725

 

 

 

 

 

Less

TAX

0.462

0.419

0.000

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

1.017

0.385

0.725

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

1.02

38.57

NA

 

 

Particulars

 

 

 

31.03.2015

Sales Turnover (Approximately)

 

 

250.000

 

The above information has been parted by Ms. Neha Tiwari

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

2.90

2.31

14.63

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.34

1.89

18.59

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

7.72

64.48

182.44

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.84

0.85

0.47

 

 

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

0.100

0.100

0.100

Reserves & Surplus

(0.061)

0.325

1.342

Net worth

0.039

0.425

1.442

 

 

 

 

long-term borrowings

0.000

0.000

2.284

Short term borrowings

7.115

27.403

31.235

Total borrowings

7.115

27.403

33.519

Debt/Equity ratio

182.436

64.478

23.245

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Total Income

134.471

214.450

 

59.477

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

Total Income

134.471

214.450

Profit

0.385

1.017

 

0.29%

0.47%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS: NOT AVAILABLE

 

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

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

No

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

 

NOTE: Registered office of the company has been shifted from A -3, Gorund Floor, Hemkrupa Building, S N Road, Mulund (West), Mumbai – 400080, Maharashtra, India to the present address w.e.f. 06.11.2013

 

UNSECURED LOAN

 

PARTICULARS

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Dimple J.Sanghvi

0.250

0.000

Kinjal Sanghvi

0.080

0.000

Kokila R Sanghavi

1.100

0.000

Rajnikant D Sanghvi

0.300

0.000

Rajnikant D Sanghvi (HUF)

0.150

0.000

Daulat Rupani

0.100

0.000

Monica Harisinghani

0.013

0.000

Rajesh Rupani

0.163

0.000

Rajesh Rupani(HUF)

0.128

0.000

Short-term borrowings

 

 

Bank OD A/c

6.660

9.458

Buyers Credit Loan

18.281

11.700

Avas Tradelinks Private Limited

6.240

6.245

Ritu Tikam Makhija

0.054

0.000

Total

33.519

27.403

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10406980

07/08/2014 *

90,000,000.00

PUNJAB & MAHARASHTRA CO-OPERATIVE BANK LIMITED

CENTRAL OFFICE NO. 4&5, 3RD FLOOR, DREAMS MALL, L.B.S. MARG, BHANDUP (W), MUMBAI, MAHARASHTRA - 400078, INDIA

C16166167

2

10213461

18/03/2010

9,500,000.00

PUNJAB AND MAHARASHTRA CO-OP. BANK LTD.

SARDAR PRATAP SINGH INDUSTRIAL ESTATE NO.3, BASEMENT, L. B. S. MARG, BHANDUP (W), MUMBAI, MAHARASHTRA - 400078, INDIA

A83709576

 

* Date of charge modification

 

FIXED ASSETS

 

  • Alfa Water Purifier
  • Epabx System
  • Mobile
  • Air Conditioner
  • Machine Stock

 


 

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.63.58

UK Pound

1

Rs.100.30

Euro

1

Rs.72.38

 

 

INFORMATION DETAILS

 

Information Gathered by :

NYA

 

 

Analysis Done by :

SAN

 

 

Report Prepared by :

KVT


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

3

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

3

--PROFITABILITY

1~10

2

--LIQUIDITY

1~10

2

--LEVERAGE

1~10

5

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--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

 

27

 

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.