MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

 

Report No. :

512165

Report Date :

31.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

MEDIAEDGE CIA INDIA PRIVATE LIMITED

 

 

Registered Office :

Commerz, 8th Floor, International Business Park, Oberoi Garden City, Goregaon (East), Mumbai – 400063, Maharashtra

Mob. No.:

91-22-42398888

 

 

Country :

India

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

23.10.1998

 

 

Com. Reg. No.:

11-154352

 

 

Capital Investment / Paid-up Capital :

INR 0.100 Million

 

 

CIN No.:

[Company Identification No.]

U74300MH1998PTC154352

 

 

IEC No.:

[Import-Export Code No.]

Not Available

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

GSTN :

[Goods & Service Tax Registration No.]

Not Divulged

 

 

TIN No.:

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AAACF4315L

 

 

Legal Form :

Private Limited Liability Company.

 

 

Line of Business :

Subject is engaged to carry out media distribution activities in advertising and also engaged in designing of retail outlets. [Registered Activity]

 

 

No. of Employees :

Information declined by the management 

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A+

 

Credit Rating

Explanation

Rating Comments

A+

Low Risk

Business dealings permissible with low risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a wholly owned subsidiary “Group M Asia Pacific Holdings Pte Ltd”. The company was incorporated in the year 1998.

 

It is engaged in Media distribution activities in Advertising and also engaged in designing of Retail Outlets.

 

As per the financial records of 2016, the company has achieved 42.91% growth in its revenue as compared to the previous year revenue and has maintained healthy profitability margin of 23.85% during the year under review.

 

The sound financial profile of the company is marked by adequate networth base along with negligible debt level.

 

The company has favourable Earning per Share (EPS) of INR 23,082 against a face value (FV) of INR 10.

 

The rating takes into consideration strong financial and managerial support that the company receives from its holding entity backed by its well experienced management team.

 

The rating also takes into consideration the subject’s long established track record of the business operations along with extensive experience of its promoters.

 

Business is active. Payment seems to be regular.

 

In view of aforesaid, the company can be considered for good 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 31-03-2018.

 

 

BIFR (Board for Industrial & Financial Reconstruction) LISTING STATUS

 

Subject’s name is not listed as a Sick Unit in the publicly available BIFR (Board for Industrial & Financial Reconstruction) list as of 31.05.2018.

 


 

IBBI (Insolvency and Bankruptcy Board of India) LISTING STATUS

 

Subject’s name is not listed in the publicly available IBBI (Insolvency and Bankruptcy Board of India) list as of report date.

 

 

INFORMATION DENIED

 

Management Non-Cooperative (Tel. No.: 91-22-42398888)

 

 

LOCATIONS

 

Registered Office :

Commerz, 8th Floor, International Business Park, Oberoi Garden City, Goregaon (East), Mumbai – 400063, Maharashtra

Tel. No.:

91-22-42398888

Fax No.:

Not Available

E-Mail :

vishandas.hardasani@groupm.com

 

 

DIRECTORS

 

As on 31.03.2018

 

Name :

Mr. Vishandas Hundraj Hardasani

Designation :

Additional Director

Address :

902, Satgurus Flying Carpet, Corner of 13th And 17th Road, Khar Gymkhana, Khar West, Mumbai – 400052, Maharashtra, India

Date of Appointment :

11.07.2017

DIN No.:

01447456

 

 

Name :

Mr. Mark Forbes Patterson

Designation :

Director

Address :

Flat A 32/F South Tower 1, Phase 2,Residence Bel-Air, 38 Bel-Air Avenue Hong Kong 00 Hk

Date of Birth/Age :

07.03.1963

Date of Appointment :

27.09.2007

DIN No.:

01822440

 

 

Name :

Mr. Ali Reza Broker

Designation :

Director

Address :

Flat A, 25/F, Block 3, 38 Tai Tam Road, Pacific View, Tai Tam, Hong Kong Na H Hong Kong

Date of Appointment :

28.09.2016

DIN No.:

07595981

 

 

Name :

Mr. Gangadhar Thamattoor

Designation :

Additional Director

Address :

1, Nibbana Annexe, Pali Hill, Bandra West, Mumbai – 400050, Maharashtra, India

Date of Appointment :

11.07.2017

DIN No.:

07774795

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.06.2017

 

Names of Shareholders

 

No. of Shares

WPP Group Nominees Limited

 

1

Group M Asia Pacific Holdings Pte Limited

 

9999

 

 

 

Total

 

10000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.06.2017

 

Category

Percentage

Promoter - Bodies corporate

100.00

Total

100.00

 

 


 

BUSINESS DETAILS

 

Line of Business :

Subject is engaged to carry out media distribution activities in advertising and also engaged in designing of retail outlets. [Registered Activity]

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

Customers :

 

Reference :

Not Divulged

Name of the Person :

--

Contact No.:

--

Since How Long Known :

--

Maximum Limit Dealt :

--

Experience :

--

Remark:

--

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Bank Name

Not Divulged

Branch

--

Person Name (With Designation)

--

Contact Number

--

Name of Account Holder

--

Account Number

--

Account Since (Date/Year of Account Opening)

--

Average Balance Maintained (If Possible)

--

Credit Facilities Enjoyed (If any)

--

Account Operation

--

Remarks (If any)

--

 

 

 

Auditors :

 

Name :

Deloitte Haskins & Sells LLP

Chartered Accountants

Address :

Indiabulls Finance Centre, Tower-3, 27th-32nd Floors, Senapati Bapat Marg,  Elphinstone Road West, Mumbai – 400013, Maharashtra, India

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

AACFD4815A

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Associates/Subsidiaries :

Not Available

 

 

CAPITAL STRUCTURE

 

As on 31.12.2016

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1000000

Equity Shares

INR 10/- each

INR 10.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

10000

Equity Shares

INR 10/- each

INR 0.100 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in INR Million]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.12.2016

31.12.2015

31.12.2014

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

0.100

0.100

0.100

(b) Reserves & Surplus

339.992

109.169

31.315

(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)

340.092

109.269

31.415

 

 

 

 

(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

50.000

55.000

55.000

(b) Trade payables

2624.566

3088.618

1975.043

(c) Other current liabilities

358.196

666.605

832.011

(d) Short-term provisions

0.000

0.000

0.000

Total Current Liabilities (4)

3032.762

3810.223

2862.054

 

 

 

 

TOTAL

3372.854

3919.492

2893.469

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

5.763

5.183

10.711

(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)

11.293

14.823

9.384

(d)  Long-term Loan and Advances

439.912

341.270

240.270

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

456.968

361.276

260.365

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

0.000

0.000

0.000

(c) Trade receivables

2312.432

2876.768

1869.059

(d) Cash and cash equivalents

367.346

358.199

282.451

(e) Short-term loans and advances

163.142

263.947

423.863

(f) Other current assets

72.966

59.302

57.731

Total Current Assets

2915.886

3558.216

2633.104

 

 

 

 

TOTAL

3372.854

3919.492

2893.469

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.12.2016

31.12.2015

31.12.2014

 

SALES

 

 

 

 

Income

967.639

677.094

556.072

 

Other Income

50.926

24.247

34.418

 

TOTAL

1018.565

701.341

590.490

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Employees benefits expense

376.283

299.898

268.143

 

Other expenses

278.417

260.541

219.202

 

TOTAL

654.700

560.439

487.345

 

 

 

 

 

 

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

363.865

140.902

103.145

 

 

 

 

 

Less

FINANCIAL EXPENSES

6.605

14.127

14.340

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

357.260

126.775

88.805

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION

3.532

9.360

11.132

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

353.728

117.415

77.673

 

 

 

 

 

Less

TAX

122.905

39.561

12.616

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

230.823

77.854

65.057

 

 

 

 

 

 

Earnings / (Loss) Per Share (INR)

23.082

7785.00

6506.00

 

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.12.2016

31.12.2015

31.12.2014

Current Maturities of Long term debt

NA

NA

NA

Cash generated from operations

NA

NA

NA

Net cash flow from operating activity

11.511

81.881

NA

 

 

KEY RATIOS

 

EFFICIENCY RATIOS

 

PARTICULARS

 

31.12.2016

31.12.2015

31.12.2014

Average Collection Days

(Sundry Debtors / Income * 365 Days)

872.27

1550.77

1226.83

 

 

 

 

Account Receivables Turnover

(Income / Sundry Debtors)

0.42

0.24

0.30

 

 

 

 

Asset Turnover

(Operating Income / Net Fixed Assets)

63.14

27.19

9.63

 

 

LEVERAGE RATIOS

 

PARTICULARS

 

31.12.2016

31.12.2015

31.12.2014

Debt Ratio

((Borrowing + Current Liabilities) / Total Assets)

0.90

0.97

0.99

 

 

 

 

Debt Equity Ratio

(Total Liability / Networth)

0.15

0.50

1.75

 

 

 

 

Current Liabilities to Networth

(Current Liabilities / Net Worth)

8.92

34.87

91.10

 

 

 

 

Fixed Assets to Networth

(Net Fixed Assets / Networth)

0.02

0.05

0.34

 

 

 

 

Interest Coverage Ratio

(PBIT / Financial Charges)

64.92

9.97

7.19

 

 

PROFITABILITY RATIOS

 

PARTICULARS

 

 

31.12.2016

31.12.2015

31.12.2014

Net Profit Margin

((PAT / Sales) * 100)

%

23.96

11.50

11.70

 

 

 

 

 

Return on Total Assets

((PAT / Total Assets) * 100)

%

6.87

1.99

2.25

 

 

 

 

 

Return on Investment (ROI)

((PAT / Networth) * 100)

%

68.16

71.25

207.09

 

 

SOLVENCY RATIOS

 

PARTICULARS

 

31.12.2016

31.12.2015

31.12.2014

Current Ratio

(Current Assets / Current Liabilities)

0.96

0.93

0.92

 

 

 

 

Quick Ratio

((Current Assets – Inventories) / Current Liabilities)

0.96

0.93

0.92

 

 

 

 

G-Score Ratio Financial

(Networth / Total Assets)

0.10

0.03

0.01

 

 

 

 

G-Score Ratio Debt

(Debts / Equity Capital)

500.00

550.00

550.00

 

 

 

 

G-Score Ratio Liquidity

(Total Current Assets / Total Current Liabilities)

0.96

0.93

0.92

Total Liability = Short-term Debt + Long-term Debt + Current Maturities of Long-term debts

 

 

FINANCIAL ANALYSIS

[all figures are INR Million]

 

DEBT EQUITY RATIO

 

Particular

31.12.2014

31.12.2015

31.12.2016

 

INR In Million

INR In Million

INR In Million

Share Capital

0.100

0.100

0.100

Reserves & Surplus

31.315

109.169

339.992

Net worth

31.415

109.269

340.092

 

 

 

 

long-term borrowings

0.000

0.000

0.000

Short term borrowings

55.000

55.000

50.000

Total borrowings

55.000

55.000

50.000

Debt/Equity ratio

1.751

0.503

0.147

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.12.2014

31.12.2015

31.12.2016

 

INR In Million

INR In Million

INR In Million

Sales

556.072

677.094

967.639

 

 

21.764

42.911

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.12.2014

31.12.2015

31.12.2016

 

INR In Million

INR In Million

INR In Million

Sales

556.072

677.094

967.639

Profit

65.057

77.854

230.823

 

11.70%

11.50%

23.85%

 

 

 

 


 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

No

21

Banking facility details

No

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

No

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

 

 

 

 

UNSECURED LOANS

 

Unsecured Loan

31.12.2016

(INR in Million)

31.12.2015

(INR in Million)

Short-term borrowings

 

 

Working capital  loan from bank

50.000

55.000

 

 

 

Total

50.000

55.000

 

 

INDEX OF CHARGES: NO CHARGES EXIST FOR THE COMPANY

 

 

FIXED ASSETS

 

  • Leasehold Improvement
  • Furniture and Fitting
  • Office Equipment
  • Computer

 


 

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 records exist designating subject or any of its beneficial owners, controlling shareholders or senior officers as terrorist or terrorist organization or whom notice had been received that all financial transactions involving their assets have been blocked or convicted, found guilty or against whom a judgement or order had been entered in a proceedings for violating money-laundering, anti-corruption or bribery or international economic or anti-terrorism sanction laws or whose assets were seized, blocked, frozen or ordered forfeited for violation of money laundering or international anti-terrorism laws.

 

2]         Court Declaration :

No records exist to suggest that subject is or was the subject of any formal or informal allegations, prosecutions or other official proceeding for making any prohibited payments or other improper payments to government officials for engaging in prohibited transactions or with designated parties.

 

3]         Asset Declaration :

No records exist to suggest that the property or assets of the subject are derived from criminal conduct or a prohibited transaction.

 

4]         Record on Financial Crime :

            Charges or conviction registered against subject:                                                           None

 

5]         Records on Violation of Anti-Corruption Laws :

            Charges or investigation registered against subject:                                                        None

 

6]         Records on Int’l Anti-Money Laundering Laws/Standards :

            Charges or investigation registered against subject:                                                        None

 

7]         Criminal Records

No available information exist that suggest that subject or any of its principals have been formally charged or convicted by a competent governmental authority for any financial crime or under any formal investigation by a competent government authority for any violation of anti-corruption laws or international anti-money laundering laws or standard.

 

8]         Affiliation with Government :

No record exists to suggest that any director or indirect owners, controlling shareholders, director, officer or employee of the company is a government official or a family member or close business associate of a Government official.

 

9]         Compensation Package :

Our market survey revealed that the amount of compensation sought by the subject is fair and reasonable and comparable to compensation paid to others for similar services.

 

10]        Press Report :

            No press reports / filings exists on the subject.

 

CORPORATE GOVERNANCE

 

MIRA INFORM as part of its Due Diligence do provide comments on Corporate Governance to identify management and governance. These factors often have been predictive and in some cases have created vulnerabilities to credit deterioration.

 

Our Governance Assessment focuses principally on the interactions between a company’s management, its Board of Directors, Shareholders and other financial stakeholders.

 

 

CONTRAVENTION

 

Subject is not known to have contravened any existing local laws, regulations or policies that prohibit, restrict or otherwise affect the terms and conditions that could be included in the agreement with the subject.

 

 

FOREIGN EXCHANGE RATES

 

Currency

 

Unit

INR

US Dollar

1

INR 67.82

UK Pound

1

INR 90.17

Euro

1

INR 78.70

 

 

INFORMATION DETAILS

 

Information Gathered by :

SPR

 

 

Analysis Done by :

VAR

 

 

Report Prepared by :

JYO


 

SCORE FACTORS

 

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

 

 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

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 are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

 

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.