MIRA INFORM REPORT

 

 

Report No. :

342635

Report Date :

28.09.2015

 

IDENTIFICATION DETAILS

 

Name :

MEDIACOM COMMUNICATIONS PRIVATE LIMITED

 

 

Registered Office :

349, Business Point, Western Express Highway, Andheri (East), Mumbai – 400069, Maharashtra

Tel. No.:

91-22-66401500

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

27.06.2008

 

 

Com. Reg. No.:

11-184065

 

 

Capital Investment / Paid-up Capital :

Rs.5.000 Million

 

 

CIN No.:

[Company Identification No.]

U72900MH2008PTC184065

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMM34617C

 

 

PAN No.:

[Permanent Account No.]

AAFCM6252N

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

The subject is act as an advertising agencies and providing complete range of services in advertising and publicity.

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (54)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Exist

 

 

Comments :

Subject was incorporated on 27th June, 2008. It has moderate track record.

 

The rating reflects its decent financial risk profile marked by decent networth, zero debt and good profitability.

 

Trade relations are reported to be fair. Business is active. Payments are reported to be regular and as per commitments.

 

The company can be considered for normal 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.: 91-22-66401500/42448888)

 

 

LOCATIONS

 

Registered Office :

349, Business Point, Western Express Highway, Andheri (East), Mumbai – 400069, Maharashtra, India

Tel. No.:

91-22-66401500

Fax No.:

91-22-66750414

E-Mail :

sam@madisinindia.com

lara@modisonindia.com

India@mediacom.com

sanjay.sharma@mediacom.com

tushar.deshmukh@mediacom.com

divya.gururaj@mediaom.com

alex.crowther@mediacom.com

Website :

www.mediacom.com

Area :

5000 Sq. ft

Location :

Owned

 

 

Corporate/ Head Office :

201, 2nd Floor, Kamala Executive Park, B Cross Road, Andheri (East), Mumbai – 400059, Maharashtra, India  

Tel. No.:

91-22-42448888

Fax No.:

91-22-42448700

Location :

Rented

 

 

Branch Office :

Located at:

 

·         New Delhi

·         Bangalore

 

 

 

DIRECTORS

 

As on 24.11.2014

 

Name :

Mr. Sam Baman Balsara

Designation :

Director

Address :

47, Malcolm Baug, Jogeshwari (West), Mumbai – 400102, Maharashtra, India

Date of Birth/Age :

12.01.1951

Date of Appointment :

27.06.2008

DIN No.:

00076942

 

 

Name :

Ms. Lara Sam Balsara

Designation :

Director

Address :

47, Malcolm Baug, Jogeshwari (West), Mumbai – 400102, Maharashtra, India

Date of Birth/Age :

11.02.1981

Date of Appointment :

27.06.2008

DIN No.:

00089327

 

 

Name :

Mr. Soli Bomanji Balsara

Designation :

Director

Address :

47, Malcolm Baug, Jogeshwari (West), Mumbai – 400102, Maharashtra, India

Date of Birth/Age :

02.05.1940

Date of Appointment :

14.11.2009

DIN No.:

00606586

 

 

Name :

Mr. Nadaraja Kanniappan

Designation :

Alternate Director

Address :

U2 32 Burbank St, Ashburton, 3147, Australia

Date of Birth/Age :

16.08.1961

Date of Appointment :

26.11.2009

DIN No.:

02435133

 

 

Name :

Mr. Stephen David Allan

Designation :

Director

Address :

2 Spaniards Close, Hampstead, London, NW 116th , United Kingdom

Date of Birth/Age :

26.06.1963

Date of Appointment :

14.11.2009

DIN No.:

02807004

 

 

Name :

Mr. Mark Robert Heap

Designation :

Additional Director

Address :

3b Clacton Road, Singapore, 4939400

Date of Birth/Age :

19.03.1974

Date of Appointment :

28.11.2013

DIN No.:

07156536

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 24.11.2014

 

Names of Shareholders

 

 

No. of Shares

 

 

 

Sam Baman Balsara

 

5000

Lara Sam Balsara

 

5000

Sam Baman Balsara

Homai Sam Balsara

 

212805

Homai Sam Balsara

Sam Baman Balsara

 

31875

Soli Bomanji Balsara

 

320

Russell Square Holdings B.V., The Netherlands

 

245000

 

 

 

Total

 

 

500000

 

Equity Share Break up (Percentage of Total Equity)

 

 

As on 24.11.2014

 

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

49.00

Directors or relatives of Directors

51.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

The subject is act as a advertising agencies and providing complete range of services in advertising and publicity.

 

 

Products :

Products Description

Item Code No.

 

Advertising

701

 

 

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

Citi Bank

Branch

Andheri (East), Mumbai, Maharashtra, India

Person Name (With Designation)

Not Divulged

Contact Number

91-22-28232484

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 :

Deloitte Haskins and Sells

Chartered Accountant

Address :

Indiabulls Finance Centre, Torer 3, 27th-32nd FR., Senapati Bapat Marg, Elphinstone Road (West), Mumbai – 400013, Maharashtra, India

Tel. No.:

91-022-61854000

Fax No.:

91-022-61854501/4601

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

AACFD4815A

 

 

Memberships :

--

 

 

Collaborators :

--

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 24.11.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs.5.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

500000

Equity Shares

Rs.10/- each

Rs.5.000 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

5.000

5.000

5.000

(b) Reserves & Surplus

255.561

158.344

132.199

(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)

260.561

163.344

137.199

 

 

 

 

(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

13.379

12.971

14.745

Total Non-current Liabilities (3)

13.379

12.971

14.745

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

0.000

0.000

0.000

(b) Trade payables

1692.162

1403.814

1164.452

(c) Other current liabilities

8.283

16.154

33.909

(d) Short-term provisions

1.317

50.546

9.453

Total Current Liabilities (4)

1701.762

1470.514

1207.814

 

 

 

 

TOTAL

1975.702

1646.829

1359.758

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

12.860

11.636

19.278

(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

0.000

0.000

0.000

(c) Deferred tax assets (net)

9.764

7.382

5.364

(d)  Long-term Loan and Advances

423.759

320.819

169.283

(e) Other Non-current assets

8.554

2.782

8.458

Total Non-Current Assets

454.937

342.619

202.383

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

879.144

964.726

1102.091

(d) Cash and cash equivalents

600.814

313.478

8.338

(e) Short-term loans and advances

12.691

16.445

40.748

(f) Other current assets

28.116

9.561

6.198

Total Current Assets

1520.765

1304.210

1157.375

 

 

 

 

TOTAL

1975.702

1646.829

1359.758

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

Income

436.448

374.976

356.213

 

Other Income

27.484

19.486

12.475

 

TOTAL

463.932

394.462

368.688

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Employees benefits expense

 

170.396

150.111

 

Other expenses

101.819

107.736

 

TOTAL

311.098

(Including Financial and Depreciation)

272.215

257.847

 

 

 

 

 

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

 

122.247

110.841

 

 

 

 

 

Less

FINANCIAL EXPENSES

 

0.057

0.318

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

 

122.190

110.523

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

 

11.075

13.413

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

152.834

111.115

97.110

 

 

 

 

 

Less

TAX

55.617

35.249

38.729

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

97.217

75.866

58.381

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD  (K)

144.918

126.362

82.536

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

Transfer to General Reserve

Nil

7.587

5.838

 

Proposed Dividend

Nil

42.500

7.500

 

Dividend Distribution Tax

Nil

7.223

1.217

 

Total

Nil

57.310

14.555

 

 

 

 

 

 

Balance Carried to the B/S

242.135

144.918

126.362

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

194.434

151.73

116.76

 

 

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

337.007

(96.742)

Net cash flow from operating activity

NA

337.007

(96.742)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

(PAT / Sales)

(%)

22.27

20.23

16.39

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

35.04

 

32.60

31.12

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

7.77

6.78

7.17

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.59

0.68

0.71

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.00

0.00

0.00

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.89

0.89

0.96

 

 

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

5.000

5.000

5.000

Reserves & Surplus

132.199

158.344

255.561

Net worth

137.199

163.344

260.561

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

356.213

374.976

436.448

 

 

5.267

16.394

 

 

 

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

356.213

374.976

436.448

Profit

58.381

75.866

97.217

 

16.39%

20.23%

22.27%

 

 

 

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

Yes

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

Yes

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

No

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

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

Yes

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

Litigation Details:

 

Case Details

Bench:- Bombay

Presentation Date:-

16/.07/2015

Lodging No.:-

RAL/714/2015

Filing Date:-

16/07/2015

Reg. No.:-

RA/714/2015

Reg. Date:-

16/07/2015

Main Matter

Lodging No.:-

SL/1201/2014

Reg No.:-

S/677/2015

 

Petitioner:-

MULTI COMMODITY EXCHANGE OF INDIA

Respondent:-

MEDIACOM COMMUNICATION PRIVATE LIMITED

Petn.Adv:-

JAYAKAR & PARTNERS (0)

District:-

MUMBAI

Bench:-

SINGLE

Status:-

Pre-Admission

 

 

Act :-

Code of Civil Procedure 1908

 

 

Review of Operations:

 

During the year, the company has earned a net profit of Rs.97.217 Million as against a net profit of Rs.95.866 Million in the previous year.

 

 

INDEX OF CHARGES

 

No Charges Exist for Company

 

 


 

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.66.09

UK Pound

1

Rs.100.88

Euro

1

Rs.73.95

 

 

INFORMATION DETAILS

 

Information Gathered by :

PRT

 

 

Analysis Done by :

RAS

 

 

Report Prepared by :

SUD


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

7

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

5

--MARGINS

-5~5

--

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

YES

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

54

 

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.