MIRA INFORM REPORT

 

 

Report No. :

350531

Report Date :

23.11.2015

 

IDENTIFICATION DETAILS

 

Name :

BT GLOBAL COMMUNICATIONS INDIA PRIVATE LIMITED (w.e.f. 21.07.2007)

 

 

Formerly Known As :

I2I ENTERPRISE PRIVATE LIMITED (w.e.f. 14.12.2006)

I2I ENTERPRISE LIMITED

 

 

Registered Office :

11th Floor, Eros Corporate Tower, Opposite International Trade Tower, Nehru Place, Delhi – 110019

Tel. No.:

91-11-47811251

 

 

Country :

India

 

 

Financials (as on) :

31.03.2015 ([Partial)

 

 

Date of Incorporation :

08.10.1992

 

 

Com. Reg. No.:

11-280617

 

 

Capital Investment / Paid-up Capital :

Rs.112.484 Million

 

 

CIN No.:

[Company Identification No.]

U72900DL1992PTC280617

 

 

IEC No.:

0393016684

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACG1534A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Subject is engaged in providing telecom services under the ILD, ISP and Voice Mail / Audiotex Services licenses.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A (64)

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of “BT Telecom India Private Limited”.

 

It is an established company incorporated in the year 1992 having good track.

 

Financial position of the company is sound. Fundamentals of the company are strong and healthy.

 

The ratings further take into consideration long established track record, rich experience of its promoters and strong operating efficiency of the company.

 

The rating also derives strength from its holding company and its experienced management.

 

Trade relations are reported as fair. Business is active. Payments terms are reported as regular and as per commitment.

 

In view of long track record, sound financial base and strong holding support, 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

 

 

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 31-03-2015.

 

 

INFORMATION DENIED

 

MANAGEMENT NON-COOPERATIVE (Tel No.: 91-22-42430000)

 

 

LOCATIONS

 

Registered Office :

11th Floor, Eros Corporate Tower, Opposite International Trade Tower, Nehru Place, Delhi – 110019, India

Tel. No.:

91-11-47811251

Fax No.:

Not Available

E-Mail :

namrata.panjwani@bt.com

Website :

http://www.btglobalservices.com

 

 

Branch Office:

502, 5th Floor, Raheja Titanium-2 Off. Western Express Highway Jogeshwari, Mumbai – 400063, Maharashtra, India

Tel. No.:

91-22-42430000

 

DIRECTORS

 

As on 30.09.2014

 

Name :

Mr. Pawan Kumar Khandelwal

Designation :

Director

Address :

Flat # 0763, ATS Green Village, Sector – 93A, Noida - 201301, Uttar Pradesh, India

Date of Birth/Age :

24.11.1973

Date of Appointment :

29.09.2011

DIN No.:

01237758

 

 

Name :

Mr. Sudhir Narang

Designation :

Director

Address :

10, Vikas Marg, Defence Enclave, Delhi - 110092, India

Date of Birth/Age :

18.08.1964

Date of Appointment :

15.01.2008

DIN No.:

02015024

 

 

Name :

Mr. Shyam Hardwerilal Mittal

Designation :

Director

Address :

B6/41, Green Fields, Mahakali, Caves Road, Andheri East, Mumbai, 400093, Maharashtra, India

Date of Birth/Age :

10.10.1961

Date of Appointment :

23.12.2008

DIN No.:

02547644

 

 

KEY EXECUTIVES

 

Name :

Ms. Namrata Panjwani

Designation :

Secretary

Address :

Ganga Niwas, F- 323, Sarita Vihar, New Delhi - 110076, INDIA

Date of Birth/Age :

15.01.1980

Date of Appointment :

28.12.2009

PAN No.:

ALAPP4812C

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2014

 

Names of Shareholders

 

No. of Shares

BT Telecom India Private Limited, India

 

22496881

Sudhir Narang

 

1

Total

 

22496882

 

As on 30.09.2014

 

Category

Percentage

Bodies corporate

99.99

Directors or relatives of Directors

0.01

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged in providing telecom services under the ILD, ISP and Voice Mail / Audiotex Services licenses.

 

 

Products/ Servives :

Item Code No.

Product/ Services Description

99841909

International Long

Distance and

Internet services

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

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

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 :

Information declined by the management

 

 

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

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 :

Price Waterhouse and Company, Bangalore LLP(formerly Price Waterhouse and Company Bangalore )

Chartered Accountants

Address :

Building 8, 7th and 8th Floor, Tower - B, DLF Cyber City, Gurgaon – 122001,  Haryana, India

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

AAEFP3641G

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Holding Company:

BT Telecom India Private Limited, India (U64201DL2005PTC140907)

 

 

Ultimate Holding Company

Bt Group Plc. ('Bt Group')

 

 

Enterprises which

are owned, or have

significant

influence of or are

partners with key

management

personnel and their

relatives:

  • Infonet Services Corporation, United States
  • BT (India) Private Limited, India (U74899DL2000PTC109012)
  • BT E-Serv (India) Private Limited, India (U72900DL2007PTC169335)

 

 

 

Entities Under Common Control:

Communications Networking Services (UK)

 

 

Other Related Parties:

  • British Telecommunications Plc. ('BT Plc.'), United Kingdom
  • BT Americas Inc., United States

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

50000000

Equity Shares

Rs.5/- each

Rs.250.000 Million

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

22496882

Equity Shares

Rs.5/- each

Rs.112.484 Million

 

FINANCIAL DATA

[all figures are in Rupees Million]

 

PARTIAL DETAILS

 

Value addition and distribution of earnings

 

Particulars

31.03.2015

Gross revenue from operations of company

7350.885

Excise and other duties of company

0.000

Net revenue from operations of company for value addition

7350.845

Export incentives of company

0.000

Adjustments in work-in-progress and finished stocks of company

0.000

Cost of materials consumed of company

0.000

Cost of process materials or chemicals of company

0.000

Cost of stores and spares consumed of company

0.000

Cost of utilities of company

7.260

Cost of other bought out inputs of company

6354.823

Total cost of bought out inputs of company

6362.089

Value added of company

988.796

Other incomes of company

348.443

Extraordinary income

0.000

Earnings available for distribution

1337.239

To employees as salaries, wages, retirement benefits and others

284.783

To shareholders as dividend

0.000

Funds retained by company

790.684

To government as taxes

246.402

Extraordinary expenses

0.000

Other distribution of earnings

15.370

Total distribution of earnings

1337.239

 

Financial position

 

Particulars

31.03.2015

Share capital

112.484

Reserves and surplus

3968.767

Long-term borrowings

0.000

Gross fixed assets

867.047

Net fixed assets

184.527

Current assets

5772.968

Current liabilities

2896.289

Net current assets

2876.679

Capital employed

2855.830

Net worth

4081.251

Value added of company

988.796

Net revenue from operations of company

7699.328

Profit before tax

718.028

 

 

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

112.484

112.484

112.484

(b) Reserves & Surplus

3250.739

2698.459

2281.344

(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)

3363.223

2810.943

2393.828

 

 

 

 

(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

0.000

0.000

0.000

(d) long-term provisions

34.384

29.985

24.890

Total Non-current Liabilities (3)

34.384

29.985

24.890

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

902.930

139.379

6169.908

(c) Other current liabilities

354.838

438.100

385.060

(d) Short-term provisions

2.409

3.607

2.117

Total Current Liabilities (4)

1260.177

581.086

6557.085

 

 

 

 

TOTAL

4657.784

3422.014

8975.803

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

148.760

55.126

86.133

(ii) Intangible Assets

35.337

33.141

35.641

(iii) Capital work-in-progress

12.106

79.499

3.372

(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)

74.947

74.880

74.491

(d)  Long-term Loan and Advances

659.665

1380.987

594.808

(e) Other Non-current assets

0.434

0.734

0.375

Total Non-Current Assets

931.249

1624.367

794.820

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

793.952

757.011

7086.085

(d) Cash and cash equivalents

985.754

464.905

939.175

(e) Short-term loans and advances

1648.382

381.616

10.909

(f) Other current assets

298.447

194.115

144.814

Total Current Assets

3726.535

1797.647

8180.983

 

 

 

 

TOTAL

4657.784

3422.014

8975.803

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

TOTAL INCOME

6878.500

6542.100

5560.800

 

 

 

 

 

EXPENSES

 

 

 

 

TOTAL

6147.200

5938.000

5023.800

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

743.000

604.100

358.100

 

 

 

 

 

TAX

190.700

146.500

96.200

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

552.300

457.600

261.900

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

24.55

20.34

11.64

 

 

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 flows from (used in) operations

1212.461

417.858

752.722

Net cash flow from operating activity

872.648

352.740

573.420

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

8.03

6.99

4.71

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

16.26

18.49

4.02

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.22

0.21

0.15

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.96

3.09

1.25

 

 

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

112.484

112.484

112.484

Reserves & Surplus

2281.344

2698.459

3250.739

Money received against share warrants

0.000

0.000

0.000

 Share Application money pending allotment

0.000

0.000

0.000

Net worth

2393.828

2810.943

3363.223

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

0.000

0.000

0.000

Total borrowings

0.000

0.000

0.000

Debt/Equity ratio

0.000

0.000

0.000

 

 

 

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

5560.800

6542.100

6878.500

 

 

17.647

5.142

 

 

 

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

5560.800

6542.100

6878.500

Profit

261.900

457.600

552.300

 

4.71%

6.99%

8.03%

 

 

 

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

No

8

Designation of contact person

No

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

No

21

Banking facility details

No

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

 

NOTE: The Registered office of the company has been shifted from 502, 5th Floor, Raheja Titanium-2 Off. Western Express Highway Jogeshwari, Mumbai – 400063, Maharashtra, India to the present address

 

 

CORPORATE INFORMATION

 

The Company was acquired by BT Telecom India Private Limited on May 31, 2007. The Company has obtained International Long Distance (ILD), National Long Distance (NLD), Internet Service licenses (ISP) and Voice Mail/ Audiotex Services licenses. The Company is mainly engaged in providing telecom services under the ILD, ISP and Voice Mail / Audiotex Services licenses.

 

 

INDEX OF CHARGES

 

No Charges Exist for Company

 

 

FIXED ASSETS

 

  • Land
  • Buildings
  • Other building
  • Plant and equipment
  • Other plant and equipment
  • Furniture and fixtures
  • Office equipment
  • Computer equipments
  • Other equipments

 

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.66.09

UK Pound

1

Rs.101.03

Euro

1

Rs.70.85

 

 

INFORMATION DETAILS

 

Information Gathered by :

DIP

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SUD


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

8

PAID-UP CAPITAL

1~10

7

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILITY

1~10

7

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

7

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

NO

--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

 

64

 

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.