MIRA INFORM REPORT

 

 

Report No. :

340905

Report Date :

12.09.2015

 

IDENTIFICATION DETAILS

 

Name :

NST PRIVATE LIMITED (w.e.f 28.06.2014)

 

 

Formerly Known As :

NST SOLUTIONS PRIVATE LIMITED (w.e.f. 16.02.2008)

 

NEETI SYSTEMS AND TECHNOLOGIES PRIVATE LIMITED

 

 

Registered Office :

305, Sanskar - II Near Ketav Petrol Pump, Opposite Honda Showroom, Polytechnic, Ambawadi, Ahmedabad – 380015, Gujarat  

Tel. No.:

91-79-30001908

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

14.05.2004

 

 

Com. Reg. No.:

04-044130

 

 

Capital Investment / Paid-up Capital :

Rs.1.750 Million

 

 

CIN No.:

[Company Identification No.]

U72200GJ2004PTC044130

 

 

IEC No.:

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

Not Available

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Trader and service provider of all Microsoft software solution.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (45)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in the year 2004 and it is trader and service provided of all Microsoft solution. Subject is an established company having satisfactory track record.

 

Company reported sound operational performance and it has maintained above average profit margins during FY 2014.

 

Rating also takes into consideration company’s sound financial risk profile marked by zero debt balance sheet and favorable gap between trade payables to its receivables.

 

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

 

In view of sound financial base, the company can be considered for business dealings at usual trade terms and condition.

 

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 31-03-2015.

 

 

INFORMATION DENIED BY

 

Name :

Mr. Parag Shah

Designation :

Director

Contact No.:

91-79-26409601 / 91-9586000000

Date :

11.09.2015

 

 

LOCATIONS

 

Registered Office :

305, Sanskar - II Near Ketav Petrol Pump, Opposite Honda Showroom, Polytechnic, Ambawadi, Ahmedabad – 380015, Gujarat, India

Tel. No.:

91-79-30001908 / 30001907

Mobile No.:

91-9586000000 (Mr. Parag)

Fax No.:

Not Available

E-Mail :

mail@nst.co.in

Website :

www.nst.co.in

 

 

Branch Office :

Near Ketav Petrol Pump, Opposite Honda Showroom, Polytechnic, Ambawadi, Ahmedabad – 380015, Gujarat, India

 

 

Sales Office :

F-38, Sej Place, Near Kopal Bank, Marve Road, Malad (East), Mumbai – 400064, Maharashtra, India

 

 

DIRECTORS

 

AS ON 20.09.2014

 

Name :

Mrs. Ishita Parag Shah

Designation :

Director

Address :

502, Shyamvrund Apartment, Opposite Dhananjya Bunglow, Satellite, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

01.11.1974

Date of Appointment :

15.07.2006

DIN No.:

00323589

 

 

Name :

Mr. Parag Jagdish Shah

Designation :

Director

Address :

502, Shyamvrund Apartment, Opposite Dhananjya Bunglow, Satellite, Ahmedabad – 380015, Gujarat, India

Date of Birth/Age :

06.07.1973

Date of Appointment :

12.10.2010

DIN No.:

02985044

 

 

MAJOR SHAREHOLDERS

 

AS ON 20.09.2014

 

Names of Shareholders

 

No. of Shares

% of Holding

Parag Jagdish Shah

87500

50.00

Ishita Parag Shah

87500

50.00

 

 

 

Total

175000

100.00

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 20.09.2014

 

Category

 

Percentage

Directors or relatives of Directors

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Trader and service provider of all Microsoft software solution.

 

 

Products / Services :

Microsoft software solution

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Not Divulged

 

 

Purchasing :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

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 :

Company Name :

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 :

  • HDFC Bank
  • Bank of India
  • IDBI Bank

 

 

Auditors :

 

Name :

J. M. Parikh and Associates

Chartered Accountants

Address :

B-705, Nirman Complex, Opposite Havmor Restaurant, Navrangpura, Ahmedabad – 380009, Gujarat, India

Tel. No.:

91-79-26563949

Fax No.:

91-79-26569093

E-Mail :

jmparikh@yahoo.com

PAN No.:

AABFJ9885B

 

 

Collaborators :

--

 

 

Membership :

--

 

 

Associates ventures, firms, relatives of directors of the reporting company :

MMS Solution Private Limited

 

 

 

CAPITAL STRUCTURE

 

AS ON 20.09.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

250000

Equity Shares

Rs.10/- each

Rs.2.500 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

175000

Equity Shares

Rs.10/- each

Rs.1.750 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

1.750

1.750

1.750

(b) Reserves & Surplus

16.513

14.449

14.080

(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)

18.263

16.199

15.830

 

 

 

 

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

0.000

0.000

0.000

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

2.885

2.069

(b) Trade payables

28.387

9.309

1.025

(c) Other current liabilities

0.878

0.789

2.318

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

29.265

12.983

5.412

 

 

 

 

TOTAL

47.528

29.182

21.242

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

11.070

11.628

12.422

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

0.000

0.000

0.000

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.163

0.483

0.000

(c) Deferred tax assets (net)

0.122

0.110

0.592

(d)  Long-term Loan and Advances

0.892

1.124

1.175

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

12.247

13.345

14.189

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1.464

3.181

0.000

(c) Trade receivables

28.357

9.496

5.116

(d) Cash and cash equivalents

2.597

1.379

0.857

(e) Short-term loans and advances

0.000

0.000

0.000

(f) Other current assets

2.863

1.781

1.080

Total Current Assets

35.281

15.837

7.053

 

 

 

 

TOTAL

47.528

29.182

21.242

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

45.673

5.050

 

 

Other Income

 

0.587

1.607

 

 

TOTAL                                              (A)

48.231

46.260

6.657

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Purchases

 

40.166

3.309

 

 

Changes in inventories

 

(3.181)

0.000

 

 

Operating expenses

 

0.641

0.252

 

 

Employees benefits expense

 

0.956

0.911

 

 

Other expenses

 

5.494

0.854

 

 

TOTAL                                              (B)

45.478

44.076

5.326

 

 

 

 

 

 

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

 [Including Financial & Depreciation Expenses]

2.184

1.331

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

 

0.104

1.282

 

 

 

 

 

 

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

 

2.080

0.049

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

 

0.816

0.76

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX (E-F)                  (G)     

2.753

1.264

(0.711)

 

 

 

 

 

Less

TAX                                                                  (H)

0.688

0.895

(0.092)

 

 

 

 

 

 

PROFIT/(LOSS) AFTER TAX (G-H)                    (I)

2.065

0.369

(0.619)

 

 

 

 

 

 

Earnings Per Share (Rs.)

11.80

2.11

(3.54)

 

 

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

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

NA

0.81

(12.26)

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

NA

4.78

26.36

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

5.83

4.42

(3.44)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.15

0.08

(0.04)

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.18

0.22

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.21

1.22

1.30

 


 

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

1.750

1.750

1.750

Reserves & Surplus

14.080

14.449

16.513

Net worth

15.830

16.199

18.263

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

2.069

2.885

0.000

Current Maturities of Long term debt

1.370

0.000

0.000

Total borrowings

3.439

2.885

0.000

Debt/Equity ratio

0.217

0.178

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

6.657

46.260

48.231

 

 

594.908

4.261

 

 

 

 

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

6.657

46.260

48.231

Profit

(0.619)

0.369

2.065

 

(9.30%)

0.80%

4.28%

 

 

 

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

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

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

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:

 

Registered office of the company has been shifted from A-202, Shapath -IV, Opposite Karnavati Club, Sarkhej Gandhinagar Highway, Ahmedabad – 380051, Gujarat, India to the present address w.e.f. 16.02.2009

 

 

OPERATIONS

 

During the year income of the company increase from Rs.46.260 Million to Rs.48.231 Million. The net profit after tax also increased substantially from Rs.0.369 Million to Rs.2.064 Million. The directors are confident of better sales and profit in the next year also.

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Short Term Borrowings

 

 

From Related parties - Director

0.000

2.885

 

 

 

Total

0.000

2.885

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10153631

24/03/2009

2,400,000.00

AXIS BANK

TRISHUL, OPPOSITE SAMARTHESHWAR TEMPLE, LAW GARDEN, ELLISBRIDGE, AHMEDABAD, GUJARAT - 380006, INDIA

A60771060

 

 

FIXED ASSETS:

 

·         Office Building

·         Vehicles

·         Computers

·         Telephone

·         Furniture and Fixtures

·         Office Equipment

·         Refrigerator

·         Television

·         Air Conditioner

 


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.66.39

UK Pound

1

Rs.102.59

Euro

1

Rs.74.90

 

 

INFORMATION DETAILS

 

Information Gathered by :

GYT

 

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NKT

 


 

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

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

45

 

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.