MIRA INFORM REPORT

 

 

 

Report Date :

20.08.2008

 

IDENTIFICATION DETAILS

 

Name :

AQUAFOUR

 

 

Registered Office :

185, P. K. Road, Mulund [West], Mumbai – 400080, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2008

 

 

Year of Establishment :

2002

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMA23272E

 

 

PAN No.:

[Permanent Account No.]

AAKFA4904D

 

 

Legal Form :

Partnership concern with an unlimited liability of the partners

 

 

Line of Business :

Manufacturer of Packaged Drinking Water

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established concern in its field. Its performance is improving. Partners are reported as experienced and respectable business. Trade relations are fair. Payments are reported as usually correct and as per commitments.

 

The concern can be considered normal for business dealings at usual trade terms and conditions.  

 

 

INFORMATION PARTED BY

 

Name :

Mr. Vinod Tandon

Designation :

Administration and Finance

Contact No.:

91-9322097014

Date :

14.08.2008

 

 

LOCATIONS

 

Registered Office / Administrative Office :

185, P. K. Road, Mulund [West], Mumbai – 400080, Maharashtra, India 

Tel. No.:

91-22-25625767

Mobile No.:

91-9322097014

Fax No.:

91-22-25690505

E-Mail :

aqua4rc@yahoo.com

Area :

Rented

 

 

Factory :

Plot No. 14, Survey No. 101, Rakholi, Silvasa Khanvel Road, Dadra Nagar Haveli – 396230

Tel. No.:

91-260-3296926

 

 

PARTNERS

 

Name :

Mrs. Rashmi Rajeev Pathak

Designation :

Partner

Address :

185 R, Alhad, P. K. Road, Mulund [West], Mumbai – 400080, Maharashtra, India 

Date of Birth/Age :

54 Years

 

 

Name :

Mrs. Aditi Kedar Vaze

Designation :

Partner

Address :

C/o S. H. Kelkar Company Private Limited, LBS Marg, Mulund [West], Mumbai

Date of Birth/Age :

30 Years

 

 

Name :

Mrs. Mayura Mohan Mungle

Designation :

Partner

Address :

759/38, Kamal Manohar, Dekan Cr, Mekhana, Pune – Maharashtra,

Date of Birth/Age :

52 Years

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Packaged Drinking Water

 

 

Brand Names :

“BISLERI”

 

 

Terms :

 

Selling :

Credit [30 days]

 

 

Purchasing :

Cash

 

PRODUCTION STATUS

 

Particulars

 

 

 

Actual Production

Packaged Drinking Water

 

 

 

75 Thousand Boxes

 

 

GENERAL INFORMATION

 

Customers :

In contract with Bisleri International Private Limited

 

 

No. of Employees :

28 [In Office : 3 and In Factory 25]

 

 

Bankers :

Corporation Bank, 185 R, Alhad, P. K. Road, Mulund [West]

 

 

Facilities :

Credit Limit upto Rs. 2.000 Millions

 

 

 

Banking Relations :

Satisfactory

 

 

Auditors :

 

Name :

Girish Patel and Company

Chartered Accountants

Address :

F – 103 / 104, Pattel Nagar, M. G. Road, Kandivali

Tel. No.:

91-22-28075966

 

 

Associates/Subsidiaries :

4 R Healthcare Products

Address : Plot No. 14, Survey No. 101, Rakholi, Silvasa

Line of Business : Factory Premises Owner

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2008

 

Capital Investment :

 

Owned :

Rs. 1.613 Millions

Borrowed :

--

Total :

Rs. 1.613 Millions

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2008

31.03.2007

31.03.2006

SHAREHOLDERS FUNDS

 

 

 

1] Partners Capital

1.613

3.170

0.351

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

0.000

0.000

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

1.613

3.170

0.351

LOAN FUNDS

 

 

 

1] Secured Loans

4.397

3.473

3.703

2] Unsecured Loans

6.320

1.946

2.669

TOTAL BORROWING

10.717

5.419

6.372

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

12.330

8.589

6.723

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

8.653

7.703

7.794

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

0.000

0.000

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

2.506

0.550

0.035

 

Sundry Debtors

1.917

0.000

0.000

 

Cash & Bank Balances

0.259

0.048

0.035

 

Other Current Assets

0.120

0.068

0.000

 

Loans & Advances

0.701

1.053

0.169

Total Current Assets

5.503

1.719

0.239

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

1.826

0.833

1.310

 

Provisions

0.000

0.000

0.000

Total Current Liabilities

1.826

0.833

1.310

Net Current Assets

3.677

0.886

[1.071]

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

12.330

8.589

6.723

 


PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2008

31.03.2007

31.03.2006

 Sales Turnover

10.640

0.710

6.896

 

 

 

 

Net Profit/(Loss)

[2.057]

[1.842]

[2.564]

 

 

 

 

Expenditures :

 

 

 

 

Raw Material and Packaging

0.000

0.761

5.302

 

Salaries, Wages, Bonus, etc.

0.000

0.398

1.032

 

Payment to Auditors

0.000

0.010

0.010

 

Interest

0.718

0.713

1.174

 

Insurance Expenses

0.000

0.035

0.015

 

Power & Fuel

0.000

0.356

0.094

 

Depreciation & Amortization

1.527

0.091

0.217

 

Other Expenditure

10.451

0.188

1.616

Total Expenditure

12.696

2.552

9.460

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2008

31.03.2007

31.03.2006

PAT / Total Income

(%)

[19.33]

[259.44]

[37.18]

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

[19.33]

[259.44]

[37.18]

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

[14.53]

[19.55]

[31.92]

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

[1.28]

[0.58]

[7.30]

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

7.78

1.97

21.89

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.01

2.06

0.18

 

 

LOCAL AGENCY FURTHER INFORMATION

 

 

FIXED ASSETS

 

 

 


BALANCE SHEET

[Rs in Millions]

PARTICULARS

 

Projected

 

2008-09

2009-10

2010-11

2011-12

2012-13

Sources of Funds

 

 

 

 

 

Capital Account

6.871

10.836

16.815

15.163

15.290

Loan Liability

 

 

 

 

 

Term Loan

4.891

3.055

1.939

0.823

0.000

Cash Credit

3.500

3.500

3.500

3.500

3.500

Unsecured

6.319

4.597

0.000

0.000

0.000

Total liability

21.581

21.988

22.254

19.486

18.790

Application of Funds

 

 

 

 

 

Fixed Assets

 

 

 

 

 

Gross Block

8.654

13.508

11.482

9.760

8.296

Add :

0.000

0.000

0.000

0.000

0.000

Sold :

 

 

 

 

 

Balance

15.892

13.508

11.482

9.760

8.296

Depreciation

2.384

2.026

1.722

1.464

1.244

Net Block

13.508

11.482

9.760

8.296

7.052

Current Assets, Loans and Advances  

 

 

 

 

 

Sundry Debtors

5.000

6.350

7.620

9.145

10.897

Closing Stock

2.500

3.681

4.424

4.500

4.500

Deposits

0.150

0.150

0.150

0.150

0.150

Cash and Bank Balance

0.173

0.200

0.250

0.250

0.250

Loans and Advance

0.700

0.725

0.750

0.750

0.750

Other Current Assets

 

 

 

 

 

 

8.523

11.106

13.194

14.795

16.547

Less : Current Liabilities

 

 

 

 

 

Sundry Creditors For Goods

0.300

0.400

0.450

0.572

0.750

Sundry Creditors for Expenses

0.150

0.200

0.250

0.300

0.450

Sundry Creditors for Capital Goods

 

0.00

0.00

0.00

0.00

Provision For Taxation

 

0.00

0.00

0.00

0.00

 

0.450

0.600

0.700

3.605

4.809

Net Current Assets

8.073

10.506

12.494

11.190

11.738

Provisions

 

 

 

 

 

Total Assets

21.581

21.988

22.254

19.486

18.790

 

 

 

PROFIT AND LOSS ACCOUNT

[Rs in Millions]

Income

 

Projected

 

2008-09

2009-10

2010-11

2011-12

2012-13

 

 

 

 

 

 

Sales

44.100

52.900

63.500

76.200

91.400

 

 

 

 

 

 

Total

44.100

52.900

63.500

76.200

91.400

 

 

 

 

 

 

Expenditure

 

 

 

 

 

 

 

 

 

 

 

Direct Expenses

36.805

44.166

52.999

63.599

76.319

 

 

 

 

 

 

Gross Profit

7.295

8.754

10.504

12.605

15.126

 

 

 

 

 

 

Indirect Expenses

1.678

1.846

2.030

2.233

2.457

 

 

 

 

 

 

Net Profit / Loss before Interest, Depreciation and Tax

5.617

6.908

8.474

10.372

12.670

 

 

 

 

 

 

Interest

0.975

0.917

0.773

0.628

0.490

 

 

 

 

 

 

Net Profit / Loss before Depreciation and Tax

4.642

5.991

7.701

9.744

12.180

 

 

 

 

 

 

Depreciation

2.384

2.026

1.722

1.464

1.244

 

 

 

 

 

 

Net Profit / Loss Before Tax

2.258

3.965

5.979

8.280

10.936

 

 

 

 

 

 

Tax

0.000

0.000

0.000

2.733

3.609

 

 

 

 

 

 

Net Profit / Loss

2.258

3.965

5.979

5.548

7.327

 

 

OPERATING STATEMENT

 

[Rs in Millions]

Particulars

31.03.2009

Projected

 

1. Gross Sales

 

Sales – Export

 

Sales – Local

44.100

 

 

Less Excise Duty

44.100

 

 

2. Net Sales [1-2]

 

3. Other Income

 

Total Income

 

4. % rise [+] or fall [-] in net sales as compared to previous year

44.100

 

 

5. COST OF SALES

 

i] Raw Materials [Including stores and other items used in the process of manufacture]

36.800

[a] Imported

 

[b] Indigenous

 

ii] Job work and other manufacturing expenses

 

iii] Other Spares

 

[a] Imported

 

[b] Indigenous

 

iv] Power and Fuel

 

v] Direct labour

 

[Factory Wages and Salaries]

 

vi] Depreciation

 

vii] SUB TOTAL [i to iv]

 

 

 

viii] Add : Opening Stocks – in – process

2.384

Sub Total

39.184

ix] Deduct : Closing Stock – in – Process

2.000

 

41.184

x] Cost of production

2.000

 

 

xi] Add : Opening Stock of finished goods

39.184

Sub – total

0.505

xii] Deduct: Closing Stock – in - finished goods

39.689

Sub Total

0.500

xiii] Total Cost of Sales

 

 

 

6. Selling general and administrative expenses

1.678

 

 

7. SUB – TOTAL [5+6]

40.867

8. Operation profit before interest [3-7]

3.233

 

 

9. Interest

0.975

10. Operating profit after interest [8-9]

2.258

11. i] Add : other non-operating income

 

Sub – total [Income]

 

ii] Deduct other non-operating expenses

 

Sub total [Expenses]

 

iii] Net of other non-operating income / expenses

 

12. Profit before tax / Loss [10+11[iii]]

2.258

13. Provision for taxes

 

 

 

Partners Salary

 

 

 

14. Net profit / loss [12-13]

2.258

 

 

15 [a] Equity Dividend Paid

0.000

[b] Dividend Rate

 

 

 

16. Retained profit [14-15]

2.258

17. Retained profit / Net profit [%]

100 %

 

 

ANALYSIS OF BALANCE SHEET

[Rs in millions]

Particulars

31.03.2009

Projected

 

 

 

CURRENT LIABILITIES

 

01 Short – Term borrowings from banks

 

I] From Applicant Bank 

3.500

II] From other bank

 

Sub Total [A]

 

 

 

02 Short Term Borrowings from others

0.000

03 Sundry creditors [Trade]

0.300

04 Advance payments from customers  / Deposits from dealers

--

05 Provision for tax [net of Tax paid]

0.000

06 Dividend and Dividend Tax payable

--

07 other statutory liabilities [due within one year]

--

08 Deposits / Installments of term loans / DPGs / debentures, etc [due within one year]

--

09 Other current liabilities and provisions [due within one year]

0.150

 

 

Sub – Total [B]

 

Total current liabilities

3.950

10 TERM LIABILITIES [Total of 1 to 9]

0.000

 

 

11 Debentures [not maturing within one year]

0.000

12 Preference Shares [Redeemable after 1 year]

0.000

13 Term loans [excluding installments  payable within one year]

4.891

14 Deferred Sales Tax / Deferred Loan Deferred Payment Credit [Excluding installments due within one year] 

0.000

15 Term deposit [repayable after one year]

0.000

16 other Term Liabilities

6.319

17 TOTAL TERM LIABILITIES

[Total of 11 to 16]

11.210

18 TOTAL OUTSIDE LIABILITIES [10 + 17]

15.160

 

 

NET WORTH

 

19 Partner’s Capital Account 

1.613

Add : Addition

3.000

Less : Withdrawal

0.000

20 General Reserve

 

21 Revaluation Reserve

 

22 Other Reserves [Excluding provisions]

 

23 Surplus [+] or deficit [-] in Profit and Loss Account

2.258

 

 

Less : Drawings

 

 

 

24 NET WORTH [19+23]

6.871

25 TOTAL LIABILITIES [18+24]

22.031

 

 

CURRENT ASSETS

 

 

 

26 Cash and Bank Balance

0.173

27 Investments [Other than long term investments] Government and other Trustee securities

0.000

I] Fixed deposit with bank

0.000

II] Share with Co-operative Bank

0.000

 

0.000

28 I] Receivables other than deferred and exports [Including bills purchased and discounted by banks]

5.000

II] Export receivables [Including bills purchased / discounted by banks]

0.000

29 Instalments of Deferred  receivables [due within one year]

0.000

30 Inventory

0.000

I] Raw materials [Including stores and other items used in the process of manufacture]

2.000

II] Stock – in – process

0.000

II] Finished Goods

0.500

IV] Other consumable spares

 

Imported

 

Indigenous

 

31 Advances recordable in Cash or kind

0.000

32 Advance payment of taxes [NET]

0.000

33 Excise and Sales Tax Refund

 

Other current assets

 

Other Deposit

0.850

34 TOTAL CURRENT ASSETS [Total of 26 to 33]

8.523

FIXED ASSETS

 

35 Gross Block

8.654

Addition

7.238

36. Depreciation to date

2.384

 

 

37 NET BLOCK [35-36]

13.508

 

 

OTHER NON – CURRENT ASSETS

 

38 Investments / book / debts / advances / deposits which are not Current Assts

0.000

I] [a] Others Investments in Subsidiary

0.000

[b] Others companies / affiliates

0.000

II] Advances to suppliers of capital goods and contractors

0.000

III} Deferred receivables [maturity exceeding one year]

0.000

IV] Others

0.000

39 Non consumables Stores and Spares

0.000

40 Other non – current assets including dues from directors

0.000

 

 

41 TOTAL OTHER NON – CURRENT ASSETS [total of 38 to 40]

0.000

42 Intangible assets [Patents, goodwill, prelim, expenses, bad / doubtful debts Not provided for etc.]

0.000

 

 

43 TOTAL ASSETS

[Total of 34, 37, 41 and 42]

22.031

44 TANGIBLE NET WORTH [24-22]

6.871

45 NET WORKING CAPITAL

4.573

[17 + 24]-[37+41+42]

 

to tally with [34-10]

 

 

 

46 Current Ratio  [Items 34/10]

0.216

 

 

47 Total Outside Liabilities / Tangible Net Worth

0.045

 

 

48 Total Debt Equity Ratio

10:52:39

 

 

FUND FLOW STATEMENT

[Rs in Millions]

Particulars

31.03.2009

Projected

 

SOURCES

 

1 Net Profit [after tax]

2.258

[a] Depreciation

2.384

[b] Increase in [i] Partner’s Capital

 

[c] [ii] Other Term Liabilities

 

Increase in Unsecured Loans

 

[d] Increase in Term Liability

3.993

[e] Decrease in

 

Fixed Assets

0

[f] Others

0

 

 

[g] TOTAL

8.635

 

 

2 USES [a] Net Loss

0

[b] Decrease in Term Liabilities [Including A Closely Held Public Limited Liability Company Deposits]

0

[c] Increase in

 

Other Non Current Assets

 

Fixed Assets [Net]

7.238

[d] Dividend

0.000

[e] Others

0.000

 

 

[f] Total

7.238

 

 

3 Long – Term Surplus [+] / Deficit [-] [Item 1 minus Item 2]

1.397

 

 

4 Increase / Decrease in Current Assets [As per details given below]

2.573

 

 

5 Increase / Decrease in Current Liabilities other than bank borrowings. 

[1.376]

 

 

6 Increase / Decrease in Working Capital Gap

4.397

 

 

7 Net Surplus [+] / Deficit [-] [Difference of 3 & 6]

[3.000]

 

 

8 Increase / Decrease in Bank Borrowings

3.994

 

 

INCREASE / DECREASE IN NET SALES

33.460

 

 

BREAK UP OF [4]

 

 [i] Increase / Decrease in raw Materials

0

 

 

[ii] Increase / Decrease stock – in – process

0

 

 

[iii] Increase / Decrease in Finished goods

0.005

 

 

[iii] Increase / Decrease in Receivables

3.083

[a] Domestic

 

[b] Exports

 

 

 

[v] Increase / Decrease in Store and Spares

0

 

 

[vi] Increase / Decrease in other Current Assets

3.020

     

 

MRS. ADITI KEDAR VAZE

 

Annual Income : Rs. : 75.000 Millions

 

 

Investment in Business Capital

 

Name of the Company / Firm / Concern in which investment in made

Account investment [Rs.]

 

 

Aquafour

Rs. 3.500 Millions

 

 

Life Insurance Policies

Rs in Millions

Policy No.

Sum assured [Rs.]

Surrender value as on 25.06.2008

 

 

 

12 Polices

4.252

0.578

 

Immovable Properties  

 

Name of the owner

Description of property

Location / address of property

Extent of land

 

 

 

 

Aditi Kedar Vaze

Agricultural Land

Village shilotter Shahaur 

4.67 Acre

 

Government securities / national saving certificates / Shares of listed companies / units of Unit trust of India etc

 

Description of security

Face value [Rs.]

Market value as on

 

 

 

 

Shares

Rs. 0.212 Million

Rs. 0.175 Million

PPF

 

Rs. 0.675 Million

Bonds

 

Rs. 0.100 Million

 

 

Including Movable assets like furniture and fixture / plant and machinery / vehicles / jewels etc 

 

Nature / Details of assets

Market value of assets as on

 

 

 

Jewellery

Rs. 0.550 Million

 

Net Worth : Rs. 6.045 Millions

 

 

MRS. RASHMI RAJEEV PATHAK

 

Annual Income Rs.1.000 millions

 

Name of the company / firm / concern in which investment is made

Amount invested [Rs.]

 

 

Aditya Apro

Rs. 2.700 Millions

Dgha Four

Rs. 3.000 Millions

 

Life Insurance Policies

 

Sum assured [Rs.]

Surrender value as on

 

Rs. 2.654 Millions

Rs. 0.755 Million

 

 

 

Name of the owner

Description of property

Location / address of property

Extent of land

Original purchase cost [Rs.]

Present market value as on

 

 

 

 

 

 

Mrs. Rashmi Rajeev Pathak

Presidential Flat

Hiranandani

3500 Acre

Flat

Rs. 26.200 Millions

Mrs. Rashmi Rajeev Pathak

Land

Shahapur

20 Acres

Land

Rs. 15.000 Millions

 

Total Assets : Rs. 58.087 Millions

 

Total Liabilities Rs. 6.036 Millions

 

Net Worth Rs. 52.051 Millions

 

 

MRS. MAYURA MOHAN MUNGLE

 

Annual Income Rs. 0.500 Million

 

Name of the company / firm / concern in which investment is made

Amount invested [Rs.]

 

 

Personal Capital

Rs. 1.000 Million

 

Deposits held with Banks

 

Name of the company

Amount of Deposits [Rs.]

 

 

Share with company

Rs. 0.250 Million

 

 

Life Insurance Policies

Rs in Millions

Annual premium

Sum assured [Rs.]

Surrender value as on

 

 

 

 

3800.000

0.500

0.175

 

Immovable Properties 

Rs in Millions

Name of the owner

Original Purchase cost [RS.]

Present, market value as on

 

 

 

 

Residential flat

0.967

3.500

 

 


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 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.43.23

UK Pound

1

Rs.80.89

Euro

1

Rs.63.80

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

4

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--CREDIT LINES

1~10

5

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

45

 

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.

 

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