MIRA INFORM REPORT
|
Report No. : |
342487 |
|
Report Date : |
25.09.2015 |
IDENTIFICATION DETAILS
|
Name : |
AXN NETWORKS INDIA PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
Interface Building 7, 4th floor, Malad Link Road, Malad (West), Mumbai - 400064, Maharashtra |
|
Tel. No.: |
91-22-67081259 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
13.12.2010 |
|
|
|
|
Com. Reg. No.: |
11-210915 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 128.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U92419MH2010FTC210915 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMA38893B |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAJCA0935A |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in providing general administrative and support services in respect of marketing, finance and other related services. |
|
|
|
|
No. of Employees
: |
Information declined by the management |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (50) |
|
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 is a wholly owned subsidiary of “South Asian Regional
Investments Singapore Pte. Limited” Singapore established in the year 2010 in
India. Rating takes into consideration sound and financial risk profile of
the company marked by adequate networth base along with debt free capital
structure in FY14. Management has reported decent growth in revenue base along with
decent profit margin in the year under consideration. Moreover, the Company achieves strong managerial and technical support
from its parent company. Trade relations are fair. Business is active. Payment terms are slow
but correct. In view of aforesaid, the Company can be considered for business
dealings with 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 BY
Management non-cooperative (Tel No.: 91-22-67081111 / 22-66434748)
LOCATIONS
|
Registered Office : |
Interface Building 7, 4th floor, Malad Link Road, Malad (West), Mumbai - 400064, Maharashtra, India |
|
Tel. No.: |
91-22-67081259 |
|
Fax No.: |
Not Available |
|
E-Mail : |
DIRECTORS
As on 30.09.2014
|
Name : |
Mr. Hui Keng Ang |
|
Designation : |
Director |
|
Address : |
73 Jalan Tua Kong #07-04, Singapore - 457266 |
|
Date of Birth/Age : |
12.01.1967 |
|
Date of Appointment : |
13.12.2010 |
|
DIN No.: |
03075663 |
|
|
|
|
Name : |
Mr. George Chung-Chi Chien |
|
Designation : |
Additional director |
|
Address : |
6440 West 82ND Street, Los Angeles, California, 90045, USA |
|
Date of Birth/Age : |
09.07.1972 |
|
Date of Appointment : |
16.12.2011 |
|
DIN No.: |
03101431 |
|
|
|
|
Name : |
Mr. Andrew Jay Kaplan |
|
Designation : |
Additional director |
|
Address : |
13225 Old Oak Lane, Los Angeles, California, 90045, USA |
|
Date of Birth/Age : |
02.11.1960 |
|
Date of Appointment : |
11.01.2011 |
|
DIN No.: |
01532580 |
|
|
|
|
Name : |
Mr. Narinder Pal Singh |
|
Designation : |
Additional Director |
|
Address : |
22, Harshavardhan, J.P. Road, Versova, Andheri (West), Mumbai - 400061, Maharashtra, India |
|
Date of Appointment : |
07.04.2015 |
|
DIN No.: |
03335912 |
KEY EXECUTIVES
|
Name : |
Ms. Asha Kurian Kariath |
|
Designation : |
Secretary |
|
Address : |
B/16, Swagat, J. V. Link Road, Andheri (East), Mumbai - 400093, Maharashtra, India |
|
Date of Appointment : |
01.04.2015 |
|
PAN No.: |
BKMPK7158N |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2014
|
Names of Shareholders |
No. of Shares |
%age
holding |
|
South Asian Regional Investments Singapore, Pte. Limited, Singapore |
9600000 |
75.00 |
|
South Asian Regional Investments Singapore II, Pte. Limited, Singapore |
3200000 |
25.00 |
|
Total |
12800000 |
100.00 |
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2014
|
Category |
Percentage |
|
Foreign holdings( Foreign institutional investor(s),
Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s)
or Overseas Corporate bodies or Others |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in providing general administrative and support services in respect of marketing, finance and other related services. |
|
|
|
|
Products / Services : |
Providing General Administrative and Support Services in
respect of marketing |
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
|
Auditors : |
|
|
Name : |
Price Waterhouse Chartered Accountants |
|
Address : |
252 Veer Savarkar Marg, Shivaji Park, Dadar, Mumbai – 400028,
Maharashtra, India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAEFP3641G |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associate : |
U92100MH1995PTC111487
|
|
|
|
|
Holding Company : |
South Asian Regional Investments Singapore Pte Limited, Singapore |
|
|
|
|
Ultimate Holding
company : |
Sony Corporation (Japan), Japan |
|
|
|
|
Other related parties : |
South Asian Regional Investments Singapore II Pte Limited, Singapore |
CAPITAL STRUCTURE
As on 30.09.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
25000000 |
Equity Shares |
Rs.10/- each |
Rs.250.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
12800000 |
Equity Shares |
Rs.10/- each |
Rs.128.000
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 |
128.000 |
128.000 |
93.000 |
|
(b) Reserves & Surplus |
30.345 |
15.537 |
7.042 |
|
(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) |
158.345 |
143.537 |
100.042 |
|
|
|
|
|
|
(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 |
2.401 |
0.230 |
2.054 |
|
Total
Non-current Liabilities (3) |
2.401 |
0.230 |
2.054 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade payables |
9.268 |
16.817 |
6.533 |
|
(c) Other current liabilities |
8.460 |
6.137 |
3.413 |
|
(d) Short-term provisions |
0.435 |
0.000 |
0.267 |
|
Total
Current Liabilities (4) |
18.163 |
22.954 |
10.213 |
|
|
|
|
|
|
TOTAL |
178.909 |
166.721 |
112.309 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
1.120 |
0.626 |
0.937 |
|
(ii) Intangible Assets |
0.085 |
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 |
0.000 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
0.830 |
0.044 |
1.537 |
|
(d) Long-term Loan and Advances |
2.760 |
3.423 |
1.059 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
4.795 |
4.093 |
3.533 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
0.000 |
0.000 |
0.000 |
|
(c) Trade receivables |
70.395 |
57.708 |
30.483 |
|
(d) Cash and cash equivalents |
101.648 |
104.836 |
77.331 |
|
(e) Short-term loans and
advances |
2.071 |
0.084 |
0.016 |
|
(f) Other current assets |
0.000 |
0.000 |
0.946 |
|
Total
Current Assets |
174.114 |
162.628 |
108.776 |
|
|
|
|
|
|
TOTAL |
178.909 |
166.721 |
112.309 |
PROFIT
& LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
TOTAL INCOME |
158.060 |
98.000 |
94.570 |
|
|
|
|
|
|
|
Less |
TOTAL
EXPENSES |
135.330 |
82.760 |
82.900 |
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION |
22.730 |
15.240 |
11.670 |
|
|
|
|
|
|
|
Less/
Add |
DEPRECIATION/
AMORTISATION |
0.810 |
0.440 |
0.320 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX |
21.920 |
14.800 |
11.350 |
|
|
|
|
|
|
|
Less |
TAX |
7.110 |
6.300 |
3.690 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
AFTER TAX |
14.810 |
8.500 |
7.660 |
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
15.530 |
7.040 |
-0.620 |
|
|
|
|
|
|
|
|
Balance
Carried to the B/S |
30.340 |
15.540 |
7.040 |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (Rs.) |
1.15 |
0.66 |
0.59 |
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 |
NA |
44.069 |
(58.128) |
|
Net cash flow from operating activity |
NA |
36.896 |
(64.406) |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT / Sales) |
(%) |
9.37 |
8.67 |
8.10 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
12.31 |
8.88 |
10.25 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.14 |
0.10 |
0.11 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
9.59 |
7.08 |
10.65 |
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 |
93.000 |
128.000 |
128.000 |
|
Reserves & Surplus |
7.042 |
15.537 |
30.345 |
|
Net
worth |
100.042 |
143.537 |
158.345 |
|
|
|
|
|
|
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) |
|
Sales |
94.570 |
98.000 |
158.060 |
|
|
|
3.627 |
61.286 |
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 |
94.570 |
98.000 |
158.060 |
|
Profit |
7.660 |
8.500 |
14.810 |
|
|
8.10% |
8.67% |
9.37% |
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 |
No |
|
18 |
Major suppliers |
No |
|
19 |
Major customers |
No |
|
20 |
Banking Details |
No |
|
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 601, Piri Majestic, Plot No. 149, Sindhi Society, Chembur, Mumbai – 400071, Maharashtra, India to the present address w.e.f. 01.09.2011
Company Profile
AXN Networks India Private Limited (the Company) was incorporated in India as a Private Limited Company under the Companies Act, 1956 on December 13, 2010 and has its registered office at Interface Building 7, 4th Floor, Malad Link Road, Malad West, Mumbai 400 064. The Company is engaged in providing general administrative and support services in respect of marketing, finance and other related services.
Operations and
Financial Results
The Company is engaged in providing general administrative and support services in respect of marketing, finance and other related services.
The audited accounts of the Company are presented for the year ended March 31, 2014, and comprise the Balance Sheet as on that date, the Profit and Loss Account for the year ended on that date, along with Notes to Accounts.
INDEX
OF CHARGES : NO CHARGES EXIST FOR THE COMPANY
FIXED ASSETS
- Furniture and fixtures
- Office equipment
- Computer equipments
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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.65.96 |
|
|
1 |
Rs.101.19 |
|
Euro |
1 |
Rs.73.37 |
INFORMATION DETAILS
|
Information
Gathered by : |
GYT |
|
|
|
|
Analysis Done by
: |
KIN |
|
|
|
|
Report Prepared
by : |
SUJ |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILITY |
1~10 |
7 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
6 |
|
--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 |
|
50 |
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.