MIRA INFORM REPORT

 

 

Report Date :

26th June 2006

 

IDENTIFICATION DETAILS

 

Name :

BANNARI AMMAN SUGARS LIMITED

 

 

Registered Office :

252, Mettupalayam Road, Coimbatore – 641 043, Tamilnadu, India

 

 

Country :

India

 

 

Financials (as on) :

31.03.2005

 

 

Date of Incorporation :

01-12-1983

 

 

Com. Reg. No.:

18-1358

 

 

CIN No.:

[Company Identification No.]

Li5421t21983PLC001358

 

 

TAN No.:

(Tax Deduction & Collection Account No.)

CMBB03043F

 

 

PAN No.:

[Permanent Account No.]

AAACB8933G

 

 

Legal Form :

Public  limited liability company. The  company’s shares are listed on the stock exchange

 

 

Line of Business :

Manufacturer of Sugar, Molasses,  Granite Blocks, Polished Granite Slabs, Polished Granite Tiles, Monuments, Rectified Spirit, Denatured Spirit, Denatured Spirit, Netural Spirit, Fusel Oil and Bio Compost.

 

RATING & COMMENTS

 

MIRA’s Rating :

Aa

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD 8000000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established company having fine track. It is faring well. Financial position is good. Payments are usually correct and as per commitments. Trade relations are fair.

 

The company can be considered good for any normal business dealings.

 

It can be regarded as a promising business partner in a medium to long run

 

LOCATIONS

 

Registered Office :

252, Mettupalayam Road, Coimbatore – 641 043, Tamilnadu, India

Tel. No.:

91-422-2450045/2451515/2302277

Fax No.:

91-422-2431199/2305599

E-Mail :

bascbe@giasmd01.vsnl.net.in / bascbe@vsnl.com

Website :

http://www.bannari.com

 

 

Factory 1 :

Ø       Sugar Unit, Co-Generation & Granite Processing

Alathukombai, Erode District, Tamilnadu

 

Ø       Distillery

Sinnapuliyur, Erode District, Tamilnadu

 

Ø       Bio-Compost

Modur, Erode District, Tamilnadu

 

Ø       Wind Mills

Radhapuram, Irukkandurai And

Karunkulam Villages

Radhapuram Taluk

Tirunelveli District

 

Ø       Sugar Unit, Co-Generation, Distillery & Bio-Compost

Alaganchi, Mysore District, Karnataka

 

 

DIRECTORS

 

Name :

Sri S V Balasubramanlam

Designation :

Chairman & Managing Director

Age :

65 years

Qualification :

B.Com, ACA, ACS

Date of Appointment :

9th October 1985

Experience :

40 years

 

 

Name :

Sri V Venkata Reddy

Designation :

Vice Chairman

 

 

Name :

Sri S V Alagappan                        

Designation :

Director

 

 

Name :

Sri S G Subrahmanyan

Designation :

Director

 

 

Name :

Sri P L Sivanappan

Designation :

Director

Age :

75 years

Date of Appointment :

6th February 1984

Experience :

50 years

 

 

Name :

Sri A K Perumalsamy

Designation :

Director

Age :

65 years

Date of Appointment :

18th May, 1984

Experience :

40 years

 

 

Name :

Sri S V Arumugam

Designation :

Director

 

 

Name :

Sri E P Muthukumar

Designation :

Director

 

 

Name :

Sri B Saravanan

Designation :

Joint Managing Director

Age :

32 years

Qualification :

Commerce Graduate

Experience :

5th July 2000

 

 

Other personal

 

Name :

Sri N Solairajan

Designation :

Executive President

 

 

Name :

Sri P Dharmalingam

Designation :

Executive President (Unit I)

 

 

Name :

Sri R Murugesan

Designation :

Vice President

 

 

Name :

Sri V L Rajagopal

Designation :

Vice President (Unit I)

 

 

Name :

Sri A Ramaswamy

Designation :

Vice President (Distillery Division)

 

 

Name :

Sri K Sundaramoorthi

Designation :

Vice President (Distillery Unit)

 

 

Name :

Sri R Ramgopal

Designation :

Assistant Vice President (Unit II)

 

 

Name :

Sri C Palaniswamy

Designation :

Company Secretar

 

 

 

 

 

MAJOR SHAREHOLDERS

 

Names of Shareholders

No. of Shares

Percentage of Holding

Promoters

4455957

46.71

UTI & Mutual Funds

105293

1.10

Bank & Insurance Companies

4400

0.05

Other Corporate Bodies

787928

8.26

Indian Public

3644133

38.20

NRI/OCB’s

541989

5.68

Total

9539700

100.00

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Sugar, Molasses,  Granite Blocks, Polished Granite Slabs, Polished Granite Tiles, Monuments, Rectified Spirit, Denatured Spirit, Denatured Spirit, Netural Spirit, Fusel Oil and Bio Compost.

 

 

Products :

Item Code No.               Product Description

17019902                        White Crestal Sugar

22072000                        Industrial Alcohol

68022301                        Granite Block and Slabs

 
PRODUCTION STATUS

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Tamilnadu – Sugar

Tones

Per day

NA

4000

Karnataka– Sugar

Tones

Per day

NA

5000

 

 

 

 

Granite Slabs

 Sq. Mtr

Per annum

50000

50000

Granite Tiles

Sq. Mtr

Per annum

95000

10000

Monuments

Sq. Mtr

Per annum

2500

2500

Tamilnadu –Industrial Alcohol

Millions Ltrs.

Per annum

24

16.33

Karnataka - Industrial Alcohol

Kilo Ltrs.

Per day

60

60

Tamilnadu - Power

MW Per Hour

NA

20

Karnataka- Power

MW Per Hour

NA

16 and 20

Tamilnadu - Power

 

NA

8750 KWH

 

GENERAL INFORMATION

 

 

 

No. of Employees :

2200

 

 

Bankers :

Ø       Punjab National Bank

Ø       Bank of Baroda

Ø       Canara Bank

Ø       The Federal Bank Limited

Ø       The Karur Vysya Bank Limited

Ø       Union Bank of India

Ø       Indian Overseas Bank

Ø       State Bank of Travancore

Ø       State Bank of India

Ø       The Lakshmi Vilas Bank Limited

 

 

 

Facilities :

SECURED LOANS

Rs. in millions

FROM BANKS

 

Cash Credit Loans

1264.648

Packing Credit

62.308

Term Loans

895.610

 

2222.566

FROM OTHERS

Sugar Development Fund

398.303

Total

2620.869

 

 

UNSECURED LOANS

 

Loan under Sales tax deferral scheme

462.169

Sugar Development Fund

10.240

Total

472.409

 

 

 

Banking Relations :

Good

 

 

Auditors :

Ø       M/s P N Raghavendra Rao & Co

Chartered Accountants

 

Ø       Internal Auditors

M/S Srivatsan & Gita

Chartered Accountants

Ø       Cost Auditor

Sri M Nagarajan

Cost Accountant

 

 

Associates :

  • Bannari Amman Spinning Mills Limited

 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

10,000,000

Equity Shares

Rs. 10/- Each
Rs.100.000 millions

100,000

Redeemable Shares

Rs. 100/- each

Rs.10.000 millions

 

Total

 

Rs. 110.000 millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

9,539,700

Equity shares

Rs. 10/- each    

Rs. 95.397 millions

 

 

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2005

31.03.2004

31.03.2003

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

95.397

95.397

95.397

3] Reserves & Surplus

2007.014

1619.233

1326.596

NETWORTH

2102.411

1714.630

1421.993

LOAN FUNDS

 

 

 

1] Secured Loans

2620.869

2636.700

2292.645

2] Unsecured Loans

472.409

397.700

342.685

TOTAL BORROWING

3093.278

3034.400

2635.330

DEFERRED TAX LIABILITIES

501.030

423.630

367.923

 

 

 

 

TOTAL

5696.719

5172.660

4425.246

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

3311.549

2736.999

2240.483

Capital work-in-progress

100.949

49.748

141.946

 

 

 

 

INVESTMENT

34.043

33.821

33.472

DEFERREX TAX ASSETS

 

 

 

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 
Inventories
2315.092

2607.416

2061.225

 
Sundry Debtors
535.728

750.158

300.752

 
Cash & Bank Balances
29.524

23.309

21.072

 
Other Current Assets
87.820

58.968

89.498

 
Loans & Advances
221.091

192.585

263.538

Total Current Assets
3189.255

3632.436

2736.085

Less : CURRENT LIABILITIES & PROVISIONS
 

 

 

 
Current Liabilities and Provisions
939.077

1280.344

726.740

Total Current Liabilities
939.077

1280.344

726.740

Net Current Assets
2250.178

2352.092

2009.345

 

 

 

 

TOTAL

5696.719

5172.660

4425.246

 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2005

31.03.2004

31.03.2003

Sales Turnover [including other income]

4758.049

5527.679

4096.561

 

 

 

 

Profit/(Loss) Before Tax

562.621

459.333

226.909

Provision for Taxation

49.157

72.358

30.235

Profit/(Loss) After Tax

513.464

386.975

196.674

 

 

 

 

Export Value

319.723

293.144

NA

 

 

 

 

Import Value

67.553

NA

NA

 

 

 

 

Total Expenditure

4195.428

5068.346

3869.652

 

 

 

 

 

QUARTERLY RESULTS

 

PARTICULARS

 

30.06.2005

30.09.2005

31.12.2005

Type

 1st Qtr

 2nd Qtr

3rd Qtr

 Sales Turnover

 1186.80

 1302.40

1847.500

 Other Income

 05.50

 05.00

0.300

 Total Income

 1192.30

 1307.40

1847.800

 Total Expenditure

 965.60

 886.60

1428.000

 Operating Profit

 226.70

 420.80

419.800

 Interest

 23.60

 29.00

31.200

 Gross Profit

 203.10

 391.80

388.600

 Depreciation

 93.60

 106.70

111.800

 Tax

 09.30

 60.40

57.300

 Reported PAT

 90.70

 218.00

220.100

 

200509 Quarter 2 - Expenditure Includes (Increase)/Decrease in stock in Trade Rs (296.216) million Consumption of Raw Material Rs 591.431 million Power & Fuel Rs 380.315 million Staff Cost Rs 51.741 million Other expenditure Rs 159.368 million Tax Includes Provision for Current Tax Rs 60.404 million Deferred Tax Rs 6.666 million Status of Investor Complaints for the quarter ended September 30, 2005

 

200512 Quarter 3 :-- Expenditure Includes (Increase)/Decrease in stock in Trade Rs 158.953 million Consumption of Raw Material Rs 673.511 million Power & Fuel Rs 385.196 million Staff Cost Rs 48.564 million Other expenditure Rs 161.825 million Tax Includes Provision for Taxation Rs 57.287 million Deferred Tax Rs (0.609) millions.

 

 

KEY RATIOS

 

PARTICULARS

 

31.03.2005

31.03.2004

31.03.2003

Debt-Equity Ratio

1.61

1.81

1.77

Long Term Debt-Equity Ratio

0.81

0.81

0.74

Current Ratio

1.11

1.07

1.02

TURNOVER RATIOS

 

 

 

Fixed Assets

1.14

1.34

1.23

Inventory

2.04

2.09

1.94

Debtors

7.83

9.29

10.54

Interest Cover Ratio

5.59

4.10

2.84

Operating Profit Margin(%)

19.98

17.98

15.70

Profit Before Interest And Tax Margin(%)

13.62

12.44

9.70

Cash Profit Margin(%)

15.03

12.32

9.58

Adjusted Net Profit Margin(%)

8.67

6.78

3.58

Return On Capital Employed(%)

13.78

13.80

9.17

Return On Net Worth(%)

22.85

21.12

9.41

 

STOCK PRICES

 

Face Value

Rs. 10 /-

High

Rs. 875.00

Low

Rs. 869.95

 

 

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Promoted by S V Balasubramanian and K S Thirumalaiswamy, Bannari Amman Sugars (BASL) manufactures sugar using the conventional double sulphitation process. It was incorporated in Dec.'83 and in Sep.'85 it came out with a public issue to set up a sugar plant to crush 1250 TCD of cane at Alathukombai in Tamilnadu and expanded to 2500 TCD in the year 1997. The unit in Erode district gone for expansion in March 2003 by increasing the capacities to 4000 TCD. The expansion was funded partly by term loans and rest by internal accruals. 
 
 Later in Sep.'92 it came out with a rights issue to establish a new sugar factory with a daily cane crushing capacity of 2500 TCD at Alaganchi in Mysore district and in the year 2001 the Karnataka unit went for a expansion mode by increasing the capacities to 5000 TCD. 
 
 To overcome the seasonal factors in operations and the cyclical nature of the sugar industry, it has consciously diversified into the lucrative field of granite exports by setting up a 100% EOU in Nov.'90, at Alathukombai to produce 50,000 sq mtr of polished granite slabs and 60,000 sq mtr of granite tiles pa. It has acquired / taken on lease several quarries in Tamilnadu, Karnataka, Andhra Pradesh and Rajasthan. Coimbatore Alcohol and Chemicals was amalgamated with BASL in 1995. 

 
 The Co-generation plant has commissioned its operations with 20 MW capacity in August 2002. The expansion of co-generation from 16 MW to 36 MW in Karnataka is under implementation stage. The project outlay is Rs.550 millions and is expected to be completed by March,2004.

 

Profile

The company's sugar unit-l situated in Tamilnadu started with an installed capacity of 1250 TCD in the year 1986 and expanded to 2500 TCD in the year 1997 and 4000 TCD in the year 2003. The company has installed a 20 MW co-generation plant in this unit which commenced its operation on 26.8.2002.

 

The company's sugar unit-ll situated in Karnataka started with an installed capacity of 2500 TCD in the year 1992 and expanded to 5000 TCD in the year 2000. The cogeneration plant in this unit started with an installed capacity of 16 MW in the year 2000 and expanded to 36 MW in the year 2004. The company has a distillery unit in Tamilnadu which was acquired by way of Amalgamation in the year 1995. The Company has also a distillery unit in Karnataka which commenced its operation on 23.3.2005. The company's granite processing unit adjacent to its Tamilnadu sugar unit started in the year 1992.

 

The company has bio-compost units in Tamilnadu and Karnataka with full fledged bio-compost monitoring laboratory which converts sugar industry pressmud into useful bio-compost manure.

 

The company has installed 7 Wind Turbine Generators having capacity of 1250 KWH each in southern part of Tamilnadu which commenced its operation in February - March 2005.

 

Bannari Amman's strategy is to produce high quality finished products, optimum utilisation of by-products and also be cost effective. The consistent endeavour is to pursue profitable growth strategies for the benefit of all concerned.

 

Biodata

 

Bannari Amman Sugars Limited (BASL) was incorporated in December 1983. The company was promoted by S V Balasubramanian and K S Thirumalaiswamy to manufacture sugar in Southern India. Now, it has scattered its activities in Distillery, Granites, Co-generation of Power, Wind Mills operations.  
 
BASL came out with a public issue in Sep' 1985, to set up a sugar plant in Alathukombai in Tamil Nadu. This plant was commissioned with initial capacity of 1250 tonnes of cane crush per day. It manufactures sugar using the conventional double sulphitation process. The company's success in its first venture, led the company to make a next step towards its way. In 1992 the company had set up a sugar mill with a daily cane crushing capacity of 2500 TCD in Alaganchi village, Mysore district in the state of Karnataka. This project was financed by rights issue of zero interest fully convertible debentures of Rs. 1968.75 lakhs, secured redeemable non-convertible debentures for Rs. 140 millions issued to Citibank N.A. and term loan of Rs. 8 crores received from ICICI Ltd. Total capacity of sugar mills in Tamil Nadu and Karnataka increased to 4000 TCD & 5000 TCD over the period. 
 
The company diversified its activity in several segments. As a first step, it started to manufacture Citric Acid in 1987 with annual capacity of 5,400 tonnes. Subsequently it diversified into the lucrative field of granite exports by setting up a 100% EOU in Nov' 1990, at Alathukombai to produce 50,000 sq mtr of polished granite slabs and 60,000 sq mtr of granite tiles per annum. It has acquired and taken on lease several quarries in Tamil Nadu, Karnataka, Andhra Pradesh and Rajasthan.  
 
In 1995, Coimbatore Alcohol and Chemicals Limited (CACL) amalgamated with BASL. The company allotted 20,00,000 equity shares of Rs. 10/- each at a premium of Rs. 80/- per share to the shareholders of CACL as per the scheme of amalgamation. 
 
The company made its next diversification for Co-generation of power in the year 2000. It has set up a co-generation power plant with an installed capacity of 16 MW in the sugar factory in Karnataka. The company has also set up a 20 MW co-generation plant at Alathukombai in Aug' 2002 and an additional 20 MW co-generation plant at Alaganchi in Mar' 2004. Total capacity of co-generation power plant stands at 56 MW.  
 
During 2004-05, the company has diversified into windmill operation and commissioned 7 wind turbine generator at Radhapuram in the state of Tamil Nadu. The windmill has started its operation.  

 

 

OUTLOOK

During the current year also, due to acute drought conditions prevailed during the previous years, the sugar production is expected to be lower with consequential lower production of by-products. However, the prices of sugar are expected to firm up further. The Granite division would register better turnover and realisations. The establishment of distillery at the company's sugar unit at Nanjangud and installation of wind turbine generators will make significant contribution to the revenue.

 

During the year under review, the company has crushed 1.99 lakh tonnes of cane in the sugar factory in Tamilnadu as against the estimated cane crush of 1.50 lakh tonnes. In Karnataka sugar factory, 8.84 lakh tonnes of sugarcane has been crushed as against the estimated cane crush of 10 lakh tonnes. 0.51 lakh tonnes of raw sugar was processed in the Sugar Unit in Tamilnadu and 0.06 lakh tonnes of raw sugar was processed in the sugar unit in Karnataka. Free sugar prices remained favourable throughout the year.

 

Distillery Division

The distillery in Sinnapuliyur, Erode District in the State of Tamilnadu has worked for 282 days and produced 13.21 lakh B.Ltrs of Rectified Spirit and 110.13 lakh B.Ltrs of Neutral Spirit.

In Karnataka Sugar factory, a distillery with a capacity to produce 60 kilo litres of alcohol per day commenced its operations on 23.3.2005.

 

Granite Division

85,616 square meters of Granite Slabs, 7,496 square meters of Granite Tiles and 2,495 square meters of Granite Monuments were produced. The granite division has maintained steady progress.

 

Co-generation of Power

The co-generation plant in Tamilnadu had generated 1,228.11 lakh units of power and exported 950.70 lakh units to Tamilnadu Government Grid. In Karnataka sugar factory, the 16 MW co-generation plant had generated 593.82 lakh units of power and the 20MW co-generation plant had generated 235.42 lakh units of power and exported 362.58 lakh units and 96.73 lakh units respectively to Karnataka Government Grid, Due to shortage of bagasse, the production in co-generation plant at Karnataka Sugar Unit could not be optimized.

 

Wind Mills

During the year under review, the Company has installed 7 Wind Turbine Generators in Radhapuram Taluk, Tirunelveli District in the State of Tamilnadu. The windmills had generated 71,630 units of power upto 31.3.2005 and exported the same to TNEB grid.

 

Prospects for the Current year 2005-2006

During the current financial year it is estimated to crush 6 lakh tonnes of sugarcane in the sugar factory in Tamilnadu and 12 lakh tonnes of sugarcane in the sugar factory in Karnataka. The Distillery unit in Tamilnadu is estimated to produce 120 lakh B.Ltrs of spirit. The windmills and the distillery in Karnataka Sugar Unit are expected to work for the full year and make significant contribution to the revenue of the company. The sugar prices are expected to remain firm. Demand for granite products is expected to improve further.

 

 

Fixed Assets :

 

Ø       Land-Free hold

Ø       Land-Lease hold

Ø       Buildings

Ø       Plant and Machinery

Ø       Furniture, Fixtures,

Ø       Office and Canteen

Ø       Equipments

Ø       Live Stock

Ø       Motor Vehicles

 

 

 


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

Indian Rupees

US Dollar

1

Rs.46.40

UK Pound

1

Rs.84.50

Euro

1

Rs.58.32

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

8

PAID-UP CAPITAL

1~10

8

OPERATING SCALE

1~10

8

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

8

--PROFITABILIRY

1~10

8

--LIQUIDITY

1~10

8

--LEVERAGE

1~10

8

--RESERVES

1~10

8

--CREDIT LINES

1~10

8

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

YES

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

72

 

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

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

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average/normal.

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

 

 

 

 

 

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