|
Report No. : |
339610 |
|
Report Date : |
07.09.2015 |
IDENTIFICATION DETAILS
|
Name : |
MANTHAN SOFTWARE SERVICES PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
No. 40/4, First Floor, Lavelle Road, Bangalore-560001, Karnataka |
|
Tel. No.: |
91-80-22990585 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
17.12.2003 |
|
|
|
|
Com. Reg. No.: |
08-033038 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 224.950 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U72300KA2003PTC033038 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
AADCM7750M |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in providing software services. |
|
|
|
|
No. of Employees
: |
550 (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 |
|
Maximum Credit Limit : |
USD 2000000 |
|
|
|
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company incorporated in the year 2003 having
a satisfactory track record. Available financial indicates company sound financial risk profile marked
by healthy net worth position with low borrowings and favorable gap between
trade payable and trade receivable. Further, the rating also takes into consideration good profitability
achieved by the company during FY 2014. However, the rating strength are partially offset by working capital
intensive nature of operations, and its susceptibility to volatility in
foreign exchange movements. Trade relations are reported as fair. Business is active. Payments
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.
ECGC Country Risk Classification List – March 31, 2015
|
Country Name |
Previous Rating (31.12.2014) |
Current Rating (31.03.2015) |
|
India |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL |
|
Rating |
Long Term Rating = BB |
|
Rating Explanation |
Moderate risk of default |
|
Date |
30.04.2015 |
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. Chitrashan |
|
Designation : |
Marketing Department |
|
Contact No.: |
91-80-22990585 |
|
Date : |
05.09.2015 |
LOCATIONS
|
Registered Office : |
No. 40/4, First Floor, Lavelle Road, Bangalore-560001, Karnataka,
India |
|
Tel. No.: |
91-80-22990585 |
|
Fax No.: |
91-80-22990586 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
AS ON: 11.07.2014
|
Name : |
Mr. Atul Jalan |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Managing Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No.8, Jacranda Apartments, 2nd Floor, 7 Moyenvilla Road, Langford Town, Bangalore – 560025, Karnataka, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
16.07.1967 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
01.04.2014 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAN No: |
ADOPJ0465F |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00109138 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Vishesh Shrivastav |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Nominee director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
11D, GH 10, Paschim Vihar, Delhi, 110087, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
27.04.2015 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02159016 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Veeraraghavan Mohan Kumar |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Nominee Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No. 615, 80 Feet Road, RMV II Stage, 3rd Block, Bangalore – 560094, Karnataka, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.07.1961 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
08.08.2012 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
02974504 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mrs. Gita Devi Jalan |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
No.8, Jacranda Apartments, 2nd Floor, 7 Moyenvilla Road, Langford Town, Bangalore – 560025, Karnataka, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
27.09.1940 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
05.07.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
06432591 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Name : |
Mr. Rajesh Kumar Dugar |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Designation : |
Nominee Director |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Address : |
31, Chitrakoot, Altamount Road, Mumbai-400026, Maharashtra, India |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Birth/Age : |
01.07.1969 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Date of Appointment : |
05.07.2013 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
DIN No.: |
00307729 |
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Other
Directorship:
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Chitrashan |
|
Designation : |
Marketing Department |
|
|
|
|
Name : |
H N Krishna Murthy |
|
Designation : |
Company Secretary |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON: 11.07.2014
|
Names of Equity Shareholders |
|
No. of Shares |
|
Atul Jalan |
|
16037257 |
|
Ganesh Prasad Jalan |
|
648000 |
|
Sanjib Kumar Khemka |
|
180000 |
|
Raman |
|
180000 |
|
Draper Fisher Jurveston Eplanet Ventures L.P., Islands |
|
1188074 |
|
Draper Fisher Jurveston Eplanet Partners Fund, LLC, United States of America |
|
24672 |
|
Draper Fisher Jurveston Eplanet Ventures GMBH and Co. KG, Germany |
|
20977 |
|
IDG Ventures India I LLC, Mauritius |
|
4782060 |
|
Fidelity India Ventures, Mauritius |
|
9771459 |
|
Fidelity India Principals, India |
|
73681 |
|
Norwest Venture Partners VII-A-Mauritius, Mauritius |
|
1412663 |
|
IDG Ventures India I LLC, Mauritius |
|
4091 |
|
Norwest Venture Partners VII-A-Mauritius, Mauritius |
|
13909 |
|
Fidelity India Ventures, Mauritius |
|
900 |
|
Fidelity India Principals, India |
|
100 |
|
IDG Ventures India I LLC, Mauritius |
|
1000 |
|
Draper Fisher Jurveston Eplanet Ventures L.P., Islands |
|
606 |
|
Draper Fisher Jurveston Eplanet Partners Fund, LLC, United States of America |
|
13 |
|
Draper Fisher Jurveston Eplanet Ventures GMBH and Co. KG, Germany |
|
11 |
|
Norwest Venture Partners VII-A-Mauritius, Mauritius |
|
370 |
|
|
|
|
|
Total |
|
34339843 |
|
Names of Preference Shareholders |
|
No. of Shares |
|
IDG Ventures India LLC, Mauritius |
|
40095706 |
|
Norwest Venture Partners VII-A-Mauritius, Mauritius |
|
134783294 |
|
Fidelity India Ventures, Mauritius |
|
6176165 |
|
Fidelity India Principals, India |
|
46478 |
|
IDG Ventures India LLC, Mauritius |
|
897547 |
|
Draper Fisher Jurveston Eplanet Ventures L.P., Islands |
|
368317 |
|
Draper Fisher Jurveston Eplanet Partners Fund, LLC, United States of America |
|
7649 |
|
Draper Fisher Jurveston Eplanet Ventures GMBH and Co. KG, Germany |
|
6502 |
|
Norwest Venture Partners VII-A-Mauritius, Mauritius |
|
225589 |
|
Norwest Venture Partners X-A-Mauritius, Mauritius |
|
3090395 |
|
Norwest Venture Partners X-A-Mauritius, Mauritius |
|
3070499 |
|
Fidelity India Ventures, Mauritius |
|
1824575 |
|
Fidelity India Principals, India |
|
17724 |
|
|
|
|
|
Total |
|
190610440 |
|
Names of Allottee |
|
No. of Shares |
|
Dunearn Investments (Mauritius) PTE Limited, Mauritius |
|
8768819 |
|
Norwest Venture Partners X-Mauritius, Mauritius |
|
348907 |
|
|
|
|
|
Total |
|
9117726 |
Equity Share Break up (Percentage of Total Equity)
AS ON: 11.07.2014
|
Category |
Percentage |
|
Venture capital |
50.00 |
|
Directors or relatives of Directors |
49.00 |
|
Other top fifty shareholders |
1.00 |
|
Total |
100.00 |

BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in providing software services. |
|
|
|
|
|
|
Products : |
Product Description |
ITC Code |
|
Right to use IT
Software |
49070030 |
|
|
|
|
|
|
Brand Names : |
Not Available |
|
|
|
|
|
|
Agencies Held : |
Not Available |
|
|
|
|
|
|
Exports : |
Not Available |
|
|
|
|
|
|
Imports : |
Not Available |
|
|
|
|
|
|
Terms : |
|
|
|
Selling : |
Cheque and Credit |
|
|
|
|
|
|
Purchasing : |
Cheque and Credit |
|
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Customers : |
Others
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
No. of Employees : |
550 (Approximately) |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Bankers : |
|
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Million)
|
|
Auditors : |
|
|
Name : |
BSR and Associates LLP Chartered Accountants |
|
Address : |
Maruthi Info-tech Centre, 11-12/1, Inner Ring Road, Koramangala, Bangalore-400071, Karnataka, India |
|
PAN No.: |
AADFB6889R |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Subsidiary Company: |
|
CAPITAL STRUCTURE
AS ON: 11.07.2014
Authorised Capital: Rs. 296.109 Million
Issued, Subscribed & Paid-up Capital: Rs. 237.753
Million
AS ON: 31.03.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
75021000 |
Equity Shares |
Re.1/- each |
Rs. 75.021 Million |
|
192728000 |
Preference Shares |
Re.1/- each |
Rs. 192.728
Million |
|
267749000 |
Total |
|
Rs. 267.749
Million |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
34339843 |
Equity Shares |
Re.1/- each |
Rs. 34.340
Million |
|
190610440 |
Preference Shares |
Re.1/- each |
Rs. 190.610
Million |
|
224950283 |
Total |
|
Rs. 224.950 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 |
224.950 |
224.950 |
220.037 |
|
(b) Reserves & Surplus |
301.725 |
204.992 |
77.068 |
|
(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) |
526.675 |
429.942 |
297.105 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
102.799 |
97.697 |
4.453 |
|
(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 |
32.314 |
29.761 |
19.639 |
|
Total
Non-current Liabilities (3) |
135.113 |
127.458 |
24.092 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
95.470 |
57.603 |
77.234 |
|
(b) Trade payables |
231.379 |
105.376 |
51.770 |
|
(c) Other current liabilities |
84.487 |
53.086 |
48.859 |
|
(d) Short-term provisions |
3.311 |
3.019 |
2.114 |
|
Total
Current Liabilities (4) |
414.647 |
219.084 |
179.977 |
|
|
|
|
|
|
TOTAL |
1076.435 |
776.484 |
501.174 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
19.192 |
19.799 |
20.585 |
|
(ii) Intangible Assets |
1.927 |
3.205 |
1.445 |
|
(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 |
370.172 |
233.151 |
122.039 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
75.545 |
37.111 |
9.856 |
|
(e) Other Non-current assets |
20.196 |
9.396 |
9.396 |
|
Total
Non-Current Assets |
487.032 |
302.662 |
163.321 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
140.000 |
0.000 |
|
(b) Inventories |
0.000 |
0.000 |
0.000 |
|
(c) Trade receivables |
544.644 |
281.034 |
212.236 |
|
(d) Cash and cash equivalents |
19.661 |
39.975 |
107.756 |
|
(e) Short-term loans and
advances |
23.532 |
11.996 |
11.262 |
|
(f) Other current assets |
1.566 |
0.817 |
6.599 |
|
Total
Current Assets |
589.403 |
473.822 |
337.853 |
|
|
|
|
|
|
TOTAL |
1076.435 |
776.484 |
501.174 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
1331.358 |
906.788 |
678.091 |
|
|
Other Income |
94.542 |
13.027 |
37.529 |
|
|
TOTAL
(A) |
1425.900 |
919.815 |
715.620 |
|
|
|
|
|
|
|
Less |
EXPENSES |
1298.396 |
969.650 |
777.451 |
|
|
|
|
|
|
|
PROFIT/
(LOSS) BEFORE INTEREST, TAX, DEPRECIATION
AND AMORTISATION (A-B) (C) |
127.504 |
(49.835) |
(61.831) |
|
|
|
|
|
|
|
|
Less: |
FINANCIAL
EXPENSES (D) |
24.360 |
21.049 |
8.284 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
103.144 |
(70.884) |
(70.115) |
|
|
|
|
|
|
|
Less: |
DEPRECIATION/
AMORTISATION (F) |
10.586 |
9.567 |
7.964 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX (E-F)
(G) |
92.558 |
(80.451) |
(78.079) |
|
|
|
|
|
|
|
Less |
TAX (H) |
0.000 |
5.482 |
12.981 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX (G-H) (I) |
92.558 |
(85.933) |
(91.060) |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (Rs.) |
|
|
|
|
|
Basic |
2.64 |
(2.54) |
(2.45) |
|
|
Diluted |
1.3 |
(2.54) |
(2.45) |
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 flow from (used in) operations |
NA |
NA |
NA |
|
Net cash flow from operating activities |
NA |
NA |
NA |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT / Sales) |
(%) |
6.95 |
(9.48) |
(13.43) |
|
|
|
|
|
|
|
Operating Profit Margin (PBIDT/Sales) |
(%) |
9.58 |
(5.50) |
(9.12) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
13.11 |
(14.81) |
(20.59) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.18 |
(0.19) |
(0.26) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.38 |
0.36 |
0.27 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.42 |
2.16 |
1.88 |
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 |
220.037 |
224.950 |
224.950 |
|
Reserves & Surplus |
77.068 |
204.992 |
301.725 |
|
Net
worth |
297.105 |
429.942 |
526.675 |
|
|
|
|
|
|
long-term borrowings |
4.453 |
97.697 |
102.799 |
|
Short term borrowings |
77.234 |
57.603 |
95.470 |
|
Total
borrowings |
81.687 |
155.300 |
198.269 |
|
Debt/Equity
ratio |
0.275 |
0.361 |
0.376 |

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 |
678.091 |
906.788 |
1331.358 |
|
|
|
33.727 |
46.821 |

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 |
678.091 |
906.788 |
1331.358 |
|
Profit |
(91.060) |
(85.933) |
92.558 |
|
|
(13.43%) |
(9.48%) |
6.95% |

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 |
Yes |
|
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 |
Yes |
|
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 |
|
S. No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10493409 |
17/10/2014 * |
200,000,000.00 |
VIJAYA BANK |
CORPORATE BANKING BRANCH, M G ROAD, BANGALORE, KARNATAKA - 560001, INDIA |
C33367764 |
|
2 |
10453079 |
26/09/2013 |
110,000,000.00 |
SVB INDIA FINANCE PRIVATE LIMITED |
12TH FLOOR, EXPRESS TOWERS, NARIMAN POINT, MUMBAI, MAHARASHTRA - 400021, INDIA |
B86657251 |
|
3 |
10380441 |
10/09/2012 |
165,000,000.00 |
SVB INDIA FINANCE PRIVATE LIMITED |
84, FREE PRESS HOUSE,, 215, NARIMAN POINT,, MUMBAI, MAHARASHTRA - 400021, INDIA |
B59653881 |
|
4 |
10280924 |
30/03/2011 |
1,600,000.00 |
VIJAYA BANK |
CORPORATE BANKING BRANCH, MEZZANINE FLOOR, H O BUILDING, 41/2, M G ROAD, BANGALORE, KARNATAKA - 560001, INDIA |
B10782423 |
CONTINGENT
LIABILITIES:
(Rs. in million)
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
|
|
|
|
|
Guarantees |
0.251 |
0.251 |
|
|
|
|
FIXED ASSETS:
Tangible:
Intangible:
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. 66.40 |
|
UK Pound |
1 |
Rs. 101.19 |
|
Euro |
1 |
Rs. 73.89 |
INFORMATION DETAILS
|
Information
Gathered by : |
SUV |
|
|
|
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
THR |
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 |
|
--PROFITABILITY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
6 |
|
--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 |
YES |
|
--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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.