MIRA INFORM REPORT

 

 

Report Date :

08.10.2007

 

IDENTIFICATION DETAILS

 

Name :

NEWAGE ELECTRICAL INDIA LIMITED

 

 

Formerly Known As :

CUMMINS GENERATOR TECHNOLOGIES INDIA LIMITED

 

 

Registered Office :

C-33 M.I.D.C. Ahmednagar- 414 111 Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2006

 

 

Date of Incorporation :

01.05.1991

 

 

Com. Reg. No.:

061456

 

 

CIN No.:

[Company Identification No.]

U31101PN1991PLC061456

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNENO3919G

 

 

PAN No.:

[Permanent Account No.]

AABCC1533E

 

 

Legal Form :

A closely held public limited liability company

 

 

Line of Business :

Engaged in the business of manufacturing Brushless A. C. generators

 

 

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 1000000

 

 

Status :

Good 

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well established and reputed company having fine track records. Available information indicates high financial responsibility of the company. Trade relations are fair. Financial position is good. Payments are correct and as per commitments. 

 

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

 

It can be regarded as a promising business partners in a medium to long – run.

 

 

LOCATIONS

 

Registered Office :

C-33 M.I.D.C. Ahmednagar, Maharashtra, India - 414 111

Tel. No.:

91-241- 560 3464/ 5 / 6

Fax No.:

91-241- 277 7494

E-Mail :

info@newageelectricalindia.com ; medha.s.rane@cummins.com

Website :

http://www.newageelectricalindia.com

 

 

 

 

Corporate Office :

203, Mayfair Towers - I, wakdewadi, Shivajinagar, Pune, Maharashtra, India - 411 005

Tel. No.:

91-20-5603 464 / 5 / 6

Fax No.:

91-20-5602 5331

 

 

DIRECTORS

 

Name :

Mr. Norris Allen Michael

Designation :

Chairman

Address :

Acasid House, South Road, Bourne PE 10 RJD, England

Date of Birth/Age :

02/07/1957

Date of Appointment :

28/07/2003

 

 

Name :

Mr. Bhargava Inderoutt Pradeep

Designation :

Managing Director

Address :

19 Cazy Retreat, Sinon Society, Pune

Date of Birth/Age :

25/08/1949

Qualification :

Bachelor of Science Bachelor of Engineering PGDBA

Experience :

2 ½ years

Date of Appointment :

01/05/2003

Last Employment :

Cummins India Ltd –Director

 

 

Name :

Mr. Srikanth Padmanabhan

Designation :

Director

Address :

Holand House, Marn Street, PE9 3NB, England

Date of Birth/Age :

25/05/1964

Date of Appointment :

12/04/2004

 

 

Name :

Mr. Paul Crossley

Designation :

Director

Address :

C/o Newage International Ltd, Slamiord, England

Date of Birth/Age :

07/04/1962

Date of Appointment :

19/04/2004

 

 

Name :

Mr. Anant Talaulicar

Designation :

Director

Address :

2101, Gramdevi, Mumbai

Date of Birth/Age :

11/07/1961

Date of Appointment :

19/04/2004

 

 

Name :

Mr. Rajiv Batra

Designation :

Director

Address :

Flat No. 5 The IRIS, 3rd Floor, S No 28/29/A, Lane E, Koregaon Park Road, Pune 411001

Date of Birth/Age :

3/09/1955

Date of Appointment :

07/09/2004

 

 

Name :

Mr. Sarpotdar Govind Shrikant

Designation :

Director

Address :

Flat no. 4 & 5 Plot No 4, 137/4, Salokha Gururaj Housing Society, Near Jai Bhawani Society, Pune – 411 038

Date of Birth/Age :

08/11/1950

Date of Appointment :

13/09/2002

 

 

Name :

Mr. Mcoowell Vicent Peter

Designation :

Director 

Address :

21, Gateways, Epson, U K

Date of Birth/Age :

28/04/1945

Date of Appointment :

28/07/2003

 

 

Name :

Mr. Ibbo Son Iric Paul

Designation :

Director

Address :

9 St. Mary’s Woddnewton, PE8 5ET, England

Date of Birth/Age :

08/02/1958

Date of Appointment :

28/07/2003

 

 

Name :

Mr. Venkatesan N. Ravi

Designation :

Director

Address :

77 Natinal Co-op Housing Society Ltd, Baner Road, Aundh, Pune – 411007

Date of Birth/Age :

12/01/1963

Date of Appointment :

28/07/2003

 

 

Name :

Mr. Sachin Bhagwat

Designation :

Company Secretary

 

 

BUSINESS DETAILS

 

Line of Business :

Engaged in the business of manufacturing Brushless A. C. generators

 

 

Products :

Item Code No.                 85.01

Product Description         Brushless AC Generator

 

 

PRODUCTION STATUS

 

Particulars

Unit

Licensed Capacity

Installed Capacity

Actual Production

Brushless AC Generator

Kw

4030893

3092880

2222793

 

 

GENERAL INFORMATION

 

No. of Employees :

About 800

 

 

Suppliers :

²      Anography Sturdy Engineers (India) Private Limited

²      Bhavsar Foundries Private Limited

²      Saurabh Engineers

²      Chetak Industries

²      Superb Engineers

²      Classic Wire Insulations

²      Surya Engineering Works

²      D.P. Engineering Company

²      Suyog Industries

²      Enkay Traders

²      Sunraj Rubbers industries

²      Glassfibre and Allied industries

²      S.V. Industries

²      Kiran Udyog

²      Thriam Polymers

²      M. k. Engineers

²      Unique Industry

²      Polycom Associates

²      Vishgral industries

²      Rushas Engineering Company Limited

²      Vibha Technics

²      Sarnaik Brother private Limited

²      Wood Arts

²      Star Casting Private Limited

²      Superb Diecastings Private Limited

 

 

Bankers :

  • HDFC Bank Limited
  • Bank of Baroda
  • Citibank N. A.
  • State Bank of India

 

 

 

 

 

Banking Relations :

Good

 

 

Auditors :

 

Name :

Price Warehouse

Chartered Accountants

Collaborators :

 

 

 

Group Companies  :

  • Newage International Limited, UK
  • Newage AVK-SEG Asia Pacific Pte. Limited
  • Newage AVK-SEG, USA
  • Wuxi Newage Altrnators Limited
  • Stamford Mexico S. DE R. L. DE C.V.
  • Cummins India Limited
  • Cummins Inc, USA.
  • Onan Corporation Limited
  • AVK – SEG (India) Power Limited

 

 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

3000000

Equity Shares

Rs. 10.00 each

Rs. 30.000 millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

1607001

Equity Shares

Rs. 10.00 each

Rs. 16.070 millions

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2006

31.03.2005

31.03.2004

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

16.070

16.070

16.070

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

398.784

270.049

230.016

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

414.854

286.119

246.086

LOAN FUNDS

 

 

 

1] Secured Loans

13.305

0.000

0.000

2] Unsecured Loans

66.032

68.135

68.722

TOTAL BORROWING

79.337

68.135

68.722

DEFERRED TAX LIABILITIES

11.707

14.020

0.000

 

 

 

 

TOTAL

505.898

368.274

314.858

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

203.171

183.197

116.762

Capital work-in-progress

6.081

6.574

0.000

 

 

 

 

INVESTMENT

34.257

102.389

114.725

DEFERREX TAX ASSETS

0.000

0.000

0.110

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

142.872
123.098

71.762

 

Sundry Debtors

468.754
291.430

215.420

 

Cash & Bank Balances

44.503
15.176

22.955

 

Other Current Assets

0.000
0.000

0.000

 

Loans & Advances

44.911
20.709

22.146

Total Current Assets

701.040
450.413

332.283

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

339.040
287.440

210.736

 

Provisions

99.611
86.859

38.336

Total Current Liabilities

438.651
374.299

249.072

Net Current Assets

262.389
76.114

83.211

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

505.898

368.274

314.858

 

 

 

 

 

 

 

 

 

 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2006

31.03.2005

31.03.2004

Sales Turnover

2093.554

1426.486

1035.519

Other Income

0.000

0.000

0.000

Total Income

2093.554

1426.486

1035.519

 

 

 

 

Profit/(Loss) Before Tax

392.324

226.563

118.525

Provision for Taxation

135.322

84.224

40.507

Profit/(Loss) After Tax

257.002

142.339

78.018

 

 

 

 

Export Value

362.221

87.515

40.749

 

 

 

 

Import Value

106.435

160.103

93.351

 

 

 

 

Total Expenditure

1701.230

1199.923

916.994

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2006

31.03.2005

31.03.2004

PAT / Total Income

(%)

12.27

9.978

7.534

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

18.73

14.058

10.117

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

43.38

30.510

21.019

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.94

0.791

0.481

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

1.05

1.546

1.291

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.59

1.203

1.334

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Cummins Generator Technologies is present in India as Newage Electrical India Limited

Cummins Generator Technologies is present in India as Newage Electrical India Ltd., a recognized market leader in Brushles A. C. Generator (Alternator) product range. Established in 1991, the company has consistently set new standards of quality and business excellence. The market perceives 'STAMFORD Alternators' as a premium quality product. The company has won several prestigious awards including the Rajiv Gandhi National Quality Award & golden peacock national quality award.

Reserves :

 

The reserves at the beginning of the year stood at Rs. 213.900 millions the directors propose to transfer Rs. 15.300 millions to general reserve, after which the total reserves as at 31st March, 2005 would be Rs. 229.200 millions.

 

Opening balance in profit and loss account was Rs .10.200 millions the closing balance in profit and loss account of Rs. 35 million is proposed to be carried forward to the next year.

 

Performance :

 

The year 2004-05 was on more cheerful year for the company. Sales in value grew by 38% whereas the sales volume increased by 42%. Pre tax profit was Rs. 226.600 millions as against Rs. 118.500 millions for the year 2003-04.

 

Exports grew from Rs. 41.300 millions in the previous yea to Rs. 8.75 millions in the year 2004-05, an increase of 111%.

 

Outlook :

 

The company expects that the domestic economy would perform better. Various measures taken by the central government are anticipated to provide booster to the industrial and economic growth in the domestic market. This would lead to a higher demand for electrical power. On the supply side no remarkable improvements are seen in generation and distribution of electrical power, with this it is expected that the peak power deficit will widen. This will provide stimulus to growth of captive power industry.

 

Price of steel. Copper and the other prime industrial metals have increased over last year. This has put pressure on net sales realization. The company is trying with every possible way of cost containment.

 

The expansion of the company’s plant at Ahemednagar is progressing on schedule. The company has been giving  trust on increasing export wherein good opportunities do exist. The company has now a wide range of alternators  available in its stable. With the recent introduction of alternators in P 7 series, the company produces alternators in the range of 7.5 KVA to 2200 KVA. It has recently renewed it agreement for technical assistance with Newage  international limited, UK. The company believes that it will continue to record good performance in the current year also.

 

Finance :

 

Capital expenditure during the year was Rs. 51.700 millions and was financed out of the internal accruals.

 

Fixed Assets :

 

²      Leased Hold,

²      Building,

²      Plant and Machinery,

²      Furniture and Fixtures

²      Vehicles

 

AVK SEG (India) Power Limited (AVK India) was formed as a joint venture between AVK SEG Holding Beteiligungs Gesellschaft Mbh (AVK Germany) and Control and Switchgear Company Limited.

 

Newage International Limited UK has acquired management control over AVK Germany through acquisition of majority shares in it.

 

The company is in trade terms with :

 

  • Amit Engineering and Metal Pressing
  • Bhavsar Foundries Private Limited
  • Casilon Polymers Private Limited
  • Kalantri Chemical Industries
  • Rushas Engineering Company Limited
  • Raja Rubbers & Tubes Private Limited
  • Sarnaik Brothers Private Limited
  • Sturdy Engineers (India) Private Limited
  • Surya Engineering Works
  • Ujwal Electrical Stampings.

 

 

Name of the Company                                           CG NEWAGE ELECTRICALS LIMITED

 

Presented by                  

CG NEWAGE ELECTRICALS LIMITED

  1. Date and description of instrument creating the change

Deed of Hypothecation dated the 26th May 1992, executed by CG NEWAGE ELECTRICALS LIMITED (there in and hereinafter referred to as the company) in favour of the Industrial Credit And Investment Corporation of India Limited

  1. Amount secured by the charge/amount owing on the securities of charge

Terms loan of Rs. 22 millions only (therein and hereinafter referred to as the loan)

  1. Short particular of the property charged. If the property acquired is subject to charge, date of the acquired of the property should be given

The whole of the movable property of the company situate at C-33, MIDC Industrial Area, Ahmednagar including the company’s movable plant and machinery, machinery spares, tools and accessories and other movables both present and future (save and except book debts) (therein and hereinafter referred to as “the said goods” ) short particulars whereof are giver in the annexure 1 hereto.

  1. Gist of the terms and conditions and extent and operation of the charge.

In consideration of ICICI having lent and advanced  to lend and advance to the company the  loan, agreement and declaration buy the company inter alias, as follows :

  1. Covenant by the company to repay the loan and pay interest  and all other monies in the manner set out in the  loan agreement between the company and ICICI and to comply with the terms and conditions of the said loan agreement.
  2. The said Goods were thereby hypothecated inter aliao ICICI as and by way of first charge as security for and  by charge with the repayment of he loan with interest thereon, additional interest, commitment charge, liquidated damages, premium on prepayment of on redemption, costs, charges and other expenses payable by the company to ICICI in respect thereof  provided that the charge of ICICI on provided  that the  charged  of ICICI on the said goods will be subject other charge of Charges Created and Or to be Created by the company in  favour of its bankers on its  stores and book debts and such other movable as may be specifically permitted by ICICI in writing to secure borrowings for working capital requirements.
  3. The company to keep the said goods in marketable and good condition and also insured as provided therein.
  4. Power of entry, power to take charge and or possession of, seize, recover, receive, appoint receivers of and remove and or sale by auction or private contract, despatch for realisation or otherwise dispose of or deal will all or any part of the said goods etc. as provided therein.
  1. Name and Address and description of the person entitled to the charge.

The Industrial Credit and Investment Corporation of Indian Limited

163 Backbay Reclamation, Bombay 400020

  1. Date  and brief description of instrument modifying the charge

No instrument was executed but on the 31st day of January , 1995 a joint mortgage was created by the company jointly in favour of ICICI and BOB by deposit of title deeds with ICICI, ICICI acting, for itself and as agent of BOB in respect of the company immovable properties situate at Plot No. C-33, MIDC Industrial Area, Ahmednagar in the State of Maharashtra in order to create a security thereon as and by way of a joint mortgage by deposit of title deeds pursuant to the resolution passed by the company on the 31st day of December, 1993

  1. Particulars of modifications specifying the terms and conditions or the extent of operations of the charge in which modification is made and the details of the modification.

The Loan together with interest, compound interest, further interest additional interest commitment charges liquidated damages, premise on prepayment or on redemption, costs, charges, and other expenses payable by the company to ICICI in respect thereof  secured under the abovementioned deed of hypothecation is also now secured by the said join mortgaged by deposit of title deeds in respect of the company’s immovable properties situate at Plot No C-33, MIDC Industrial Area, Ahmednagar in the state of Maharashtra together with all buildings and structures thereon and all plant and machinery attached to the earth or permanently fastened to anything to the earth.

 

 

AS PER WEBSITE

 

Business Overview

 

The company is in business of manufacturing Brushless A. C. generators. Its focus is to harness the power of years of experience and channel in unison the effort and commitment of thousands of employees towards a clear vision to electrify the future of all customers. They manufacture Brushless A. C. Generators from 5 kVA to 2200 kVA range by STAMFORD brand & market in SAARC region. Company product is well accepted in the market as a quality product & achieved a Major market share. All the expansion in the Company is made with the internal finance without any loans. The company is ISO 9001 : 2000 certified. The Company has dedicated vendor base having mutual dependability with the Company.

 

JIT System is effectively implemented in the Company. The Company has a young & dynamic technical & professional workforce. The average age of the employee is 28 years. Continuous development and improvement as the main thrust. - Product Up gradation to IP23, Differential protection for HC6Z frame, new frame developments like UC27V, BC,P7 frame. The complete office building was automated by Desk to desk computer system interconnected LAN system for networking. Use of MAPICS as the ERP solution for Computerization of all the departmental system for the flow of the information & records.

 

Vision and Future

 

·         Customer’s Delight

·         Preferred Product Supplier      

·         Improved Growth, Profitability

·         Stake holder’s Pride

·         Maintain Market Leadership

·         Thrust on Technology

·         Enriched Environment & Society

·         Dedicated Workforce

 

Leadership

Individually and collectively we commit to realizing its shared goals through the innovation, courage, energy and tenacity of the team. they continuously  seek to improve industry standards.

Team

The Core Values of Newage AVK SEG provide employees with the foundation for a healthy culture and strong relationships with our customers and suppliers:

 

Customers

Its commitment is to listen to and understand the needs of its customers and strive to exceed their expectations. We build relationships based on reliability, quality and innovation.

Growth

They seek opportunities for financial improvement in all areas of its business. They challenge the status quo to identify and pursue ways of delivering sustainable growth.

Talent

They recognize and nurture talent to secure our future. They commit to a culture which rewards achievement and constantly expands our knowledge, experience and opportunities.

Its team also likes to have fun – the team that plays together, stays together!

 

 

History

The company is a public limited company. Its Plant was inaugurated on 15th May, 1992. The operations commenced in the year 1993-94. Right from the inception, the Company has implemented many industrial engineering principles in the TQM way. The Company has achieved the phenomenal growth. Starting from humble sales of Rs. 0.5 millions in the first year 1993/94, progressed rapidly to the turnover of Rs. 6.400 millions in 1999-2000.& turnover of Rs 13 millions in the financial year 2004-2005. This has established Newage Electrical India Ltd. as a market leader in the Indian alternator market. The companies Manufacturing plant and registered office is located  at Ahmednagar in India. The corporate office started at Pune in year 2002-2003. Newage has achieved a largest capacity of manufacturing 30,000 alternators per annum in year 2004.

Major Highlights:-

·        •April 1993 – Commercial Production Started.

·        •May 1996 –  Accredited With ISO 9000.

·        •Year 1996 – Received Rajiv Gandhi National Quality Award – (Also In Year 2000)

·        •April 2003 – NEIL Product IP 23 Compliant (First Newage Unit World-Wide)

·        •Year 2003 – Sales Volume 13000 Alternators And Value US $ 19.3 Mn.

·        •Jan   2004 – Formal Inauguration Of Facilities After Expansion (CAPEX US$ 1 Mn)

·        •Feb  2004 – Started Exports To Newage Entities.

·        •Aug  2004 – 800 Alternators Valued at US$ 0.8 Mn Exported Up To August 04.

·        •Mid  2004 –  Women Employed At All Levels In The Company.

·        •End  2004 – Capacity In Place For Manufacturing 30000 Alternators Per Year.

·        •April 2005 – Phase –III expansion capacity ramp up

·        Profit Making Enterprise since Inception …..

 

Product Range

 

Company Manufactures Brush-less Alternators with the most advanced design, production and testing facilities sets an international standard for ruggedness and reliability.

Presently available from 5 kVA to 2200 KVA, STAMFORD generators are suitable for all generator set configurations to meet the most demanding range of industrial, commercial, construction, telecommunications, mining and other standby or prime power applications.

Company leads the way in Automatic Voltage Regulator (AVR) technology, for both self-excited and PMG excited generators. Ongoing quality control programmes, based on rigorous component selection, testing, design refinement and encapsulation developments, and have made Newage's AVR technology a byword of reliability.

 


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. 39.49

UK Pound

1

Rs. 80.41

Euro

1

Rs. 55.76

 

 

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

NO

--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 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

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

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

 

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