MIRA INFORM REPORT

 

 

 

Report Date :

18.12.2008

 

IDENTIFICATION DETAILS

 

Name :

INTERNATIONAL HOMETEX  LIMITED.

 

 

Registered Office :

401,Sumer Kendra, Pandurang Budhkar Marg, Worli, Mumbai – 400018, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2007

 

 

Date of Incorporation :

07.09.1989

 

 

Com. Reg. No.:

053349

 

 

CIN No.:

[Company Identification No.]

L99999MH1989PLC053349

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMI06347F

 

 

Legal Form :

Public limited liability company. Company's Shares are Listed on the Stocks Exchange .

 

 

Line of Business :

Manufacturer and Exporter of Cotton, Readymade Garments and Terry Towels.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

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

Small

 

Maximum Credit Limit :

USD 2713880

 

 

Status :

Moderate

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

Comments :

Subject is an old established company having moderate track. Company’s profitability is under server pressure and has incurred a loss during 2007-08. Trade relations are fair. However, no complaints have been heard.

 

The Company can be considered for business dealings, with slight caution, initially.

 

 

LOCATIONS

 

Registered Office :

401,Sumer Kendra, Pandurang Budhkar Marg, Worli, Mumbai-400018, Maharashtra, India.

Tel. No.:

91-22-24984292

Fax No.:

91-22-24984154

E-Mail :

info@intlhometex.com

Website :

http://www.intlhometex.com

 

 

Factory :

G-1, MIDC Indsutrial Area, Mahad, Dist. Raigad, Maharashtra, India.

 

 

DIRECTORS

 

Name :

Mr. V. K. Agrawal  

Designation :

Chairman

 

 

Name :

Mr. Vineet Agrawal

Designation :

Vice Chairman and Managing Director

 

 

Name :

Mr. A. Indu Sekhar Rao

Designation :

Director

 

 

Name :

Mr. V. N. Gupta

Designation :

Director

 

 

Name :

Mr. Sanjeev Bindra

Designation :

Director

 

 

NAME :

Mr. Rakesh Agrawal

Designation :

Director

 

 

KEY EXECUTIVES

 

Name :

Mr. K. R. Agrawal

Designation :

Vice President(Finance) and Company Secretary

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on :31.03.2007

 

Names of Shareholders

No. of Shares

Percentage of Holding

Promoters Holding :

 

 

Indian Promoters          

4835046

27.4695

Non Promoters Holding 

 

 

Institutional Investors

 

 

Banks, Financial Institutions, Companies(central/State Govt.institutions/                                                                                                               Non-Govt. Institutions)

100

0.0006

Flls

1300000

7.3857

Others

 

 

Private Corporate Bodies

1780093

10.1133

Indian Public

9171910

52.1086

NRIs/OCBs

501010

2.8464

Any Other clearing Member

13356

0.0759

Total

17601515

100.0000

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer and Exporter of Cotton, Readymade Garments and Terry Towels.

 

 

Products :

Cotton Terry Bath Rone, Cotton Terry Towel, High Tenacity PP Yarn, Other Polymidenylonyar

 

 

Brand Names :

Piece Dyed Dobby, Royal Touch, Rib, Plaid, Luxor Cleopatra, Corduroy, Luxor Diamond, Honey Comb, Yarn Dyed Dobby Velour, Calm Stripes, Canana, Seward Stripes, Block Stripes, Piece Dyed Jacquard Velour, Sculptured Sheared, Pearl.

 

 

Exports :

 

Products :

Cotton Terrry Bath Rone, Cotton Terry Towel, High Tenacity PP Yarn, Other polymidenylonyar.

Countries :

United States, Australia, France, United Kingdom, Italy.

 

 

Imports :

 

Products :

Capital Goods, Spares

 

PRODUCTION STATUS:  (As On 31.03.2007)

 

 

Particulars

Licensed Capacity

Installed Capacity

Actual Production

Terry Towels/Fabric

2180

2180

1997

High Tenacity Nylon 6 and Polypropelene Yarn

3300

2350

1046

 

 

GENERAL INFORMATION

 

No. of Employees :

343

 

 

Bankers :

·         State Bank of India

·         The South Indian Bank Limited

·         Indian Overseas Bank

·         Union Bank of India

 

 

Facilities :

 

Particulars

31.03.2007

Rs. In millions

   

 

SECURED LOANS

 

Credit Limit/ Term Loans from Banks

368.182

Hire Purchase Finance

3.286

 

 

UNSECURED LOANS

 

 

 

Loans from Directors and their Relatives

5.550

Fixed Deposits- Public

0.720

Others

17.265

 

 

 

 

 

Banking Relations :

-

 

 

Auditors :

 

Name :

Pravin Mandhane and Company

Chartered Accountant.

 

 

Associates/Subsidiaries :

·         Siddhant Exports Private Limited

·         Glone Co-generation Power limited

·         Essvi International

·         Siddhant Industries Private Limited

·         Trimbak Power Company Limited 

 

 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

                                       24000000

Equity shares

Rs.10/- each

Rs.240.000 Millions

8250000

6.50% Redeemable Cumulative Preference Shares

Rs.10/-each

Rs.82.500 Millions

 

Total

 

Rs.322.500 Millions

 

Issued, Subscribed :

No. of Shares

Type

Value

Amount

17601515

Equity Shares

Rs.10/- each

Rs.176.015Millions

6885000

6.50% Redeemable Cumulative Preference Shares

Rs.10/- each

Rs.68.850 Millions

 

Total

 

Rs.244.865 Millions

 

Paid-up Capital :

No. of Shares

Type

Value

Amount

17601515

Equity Shares

Rs.10/- each

Rs.176.015 Millions

6155500

6.50% Redeemable Cumulative Preference Shares

Rs.10/- each

Rs.61.550 Millions

 

 

 

 

 

Share Application Money

 

Rs.70.673

 

TOTAL

 

Rs.308.238 millions


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET     

 

SOURCES OF FUNDS

 

31.03.2007

31.03.2006

31.03.2005

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

  308.243

240.865

207.800

2] Reserves & Surplus

234.533

207.261

149.300

NETWORTH

542.776

448.126

357.100

LOAN FUNDS

 

 

 

1] Secured Loans

371.468

358.306

244.300

2] Unsecured Loans

23.535

14.449

22.300

TOTAL BORROWING

395.003

372.755

266.600

 

 

 

 

                                       TOTAL

937.779

820.881

623.700

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

470.381

351.365

373.600

Capital work-in-progress

70.298

178.804

35.900

 

 

 

 

INVESTMENT

56.534

0.000

0.000

DEFERREX TAX ASSETS

24.500

21.500

N.A.

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

208.377

171.908

144.600

 

Sundry Debtors

118.223

56.275

36.800

 

Cash & Bank Balances

6.845

8.980

5.700

 

Loans & Advances

74.001

78.633

62.800

Total Current Assets

407.446

315.796

249.900

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

64.604

38.510

35.800

 

Provisions

32.573

18.124

14.200

Total Current Liabilities

97.177

56.634

50.000

Net Current Assets

310.269

259.162

199.900

 

 

 

 

MISCELLANEOUS EXPENSES

5.797

10.050

14.300

 

 

 

 

TOTAL

937.779

820.881

623.700

 


 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2007

31.03.2006

31.03.2005

Sales Turnover

559.700

372.550

279.900

Other Income

7.274

11.311

13.600

Total Income

566.974

383.861

293.500

 

 

 

 

Profit/(Loss) Before Tax

22.603

32.492

12.700

Provision for Taxation

2.900

2.900

1.000

Profit/(Loss) After Tax

22.703

51.092

12.600

 

 

 

 

Earnings in Foreign Currency :

 

 

 

 

Export Earnings, Commission, Other Earning

157.396

156.361

N.A.

Total Earnings

157.396

156.361

NA.

 

 

 

 

Imports :

 

 

 

 

Stores & Spares

0.163

0.204

N.A.

 

Capital Goods

43.668

54.640

N.A.

 

Others

11.362

33.713

N.A.

Total Imports

55.193

88.557

N.A.

 

 

 

 

Expenditures :

 

 

 

 

Cost of Goods Sold

387.204

248.699

N.A.

 

Administrative Expenses

76.285

52.180

N.A.

 

Other Expenditure

80.882

50.490

280.300

Total Expenditure

544.371

351.369

280.300

 

QUARTERLY / SUMMARISED RESULTS

 

PARTICULARS

 

30.06.2007

1stQuarter

30.09.2007

2nd Quarter

30.12.2007

3rd Quarter

31.03.2008

4thQuarter

Sales Turnover

146.700

128.200

118.100

110.900

Other income

0.000

0.100

1.800

0.000

Total Income

146.700

128.300

119.900

110.900

Total Expenditure

122.200

103.400

97.700

96.700

Operating Profit

24.500

24.900

22.200

14.200

Interest

10.500

10.900

13.300

14.100

Gross Profit

14.000

14.000

8.900

0.100

Depreciation

7.700

7.700

7.600

8.900

Tax

0.100

0.100

0.000

0.000

Reported PAT

6.200

6.200

1.200

-8.900

 

                                                     SUMMARISED RESULTS

 

PARTICULARS 

     30.09.2008

      Full Year

Sales Turnover

624.500

Other Income

5.800

Total Income

630.300

Total Expenditure

534.900

Operating Profit

95.400

Interest

78.900

Gross Profit

16.500

Depreciation

49.800

Tax

0.300

Reported PAT

-33.600

Dividend(%)

0.000

 

KEY RATIOS

 

PARTICULARS

 

31.03.2007

31.03.2006

31.03.2005

Debt-Equity Ratio

                 0.86      

0.83

0.71

Long Term Debt-Equity Ratio

                 0.86

0.51

0.09

Current Ratio

                 3.01

1.54

0.90

Turnover Ratios

                

 

 

Fixed Assets

                 0.94

0.72

0.61

Inventory

                 2.94

2.35

1.97

Debtors

                 6.41 

8.00

9.39

Interest Cover Ratio

                 2.24

2.31

1.76

Operating Profit Margin(%)

               18.28

21.74

17.15

Profit Before Interest And Tax Margin(%)

               13.35

15.41

10.50

Cash Profit Margin(%)

               11.83

20.05

11.15

Adjusted Net Profit Margin(%)

                 6.90

13.72

4.50

Return On Capital Employed(%)

                 9.11

8.27

5.30

Return On Net Worth(%)

                 9.77

14.62

4.02

 

 

LOCAL AGENCY FURTHER INFORMATION

 

HISTORY:

 

Subject was incorporated as Trimbak Fibres Industries, a private limited company, in Sep.'89. It was taken over by the present management in Dec.'89. In Feb.'92, TIL was converted into a public limited company and got its presentnameinMay'92.  
 
TIL went public in Oct.'93 with FCDs of Rs 300 each to part-finance a 100% EOU (inst. cap. : 2725 tpa) at Mahad, Maharashtra. The company entered into a technical collaboration with Cointex, Hunger Gueistrasse, Switzerland. 
 
As a part of its backward integration programme, TIL set up a spinning unit to meet its requirements of quality yarn as well as to increase the terry towel capacity by 25% on achieving full operation of its present capacity. 
 
The name of the company has been changed during the May 2004,from Trimbak Industries Ltd to International Hometex Limited.

 

 

FIXED ASSETS:

 

·         Leasehold land

·          Building

·          Plant and Machinery

·          Furniture and Fixture

·          Office and Other Equipment

·          Motor Vehicles.

 

PERFORMANCE:

 

The sales and other income of the company for the year under review was Rs. 566.974 Millions as compared to Rs. 383.861 Millions for the previous year. There is an increase of 47.50%in sales and other income of the company as compared with the previous year. The company had made a Profit of Rs. 22.703 Millions during the year against Rs. 51.092 Millions for the previous year.

 

EXPANSION AND DIVERSIFICATION:

 

MULTIFILAMENT YARN(MFY) AND BATH MAT

 

The company has been able to put the MFY division on stream during the course of the year under review. The capacity Utilization was around 45% for the year under review. The company has now in the process of setting up the down activities and envisaged to complete the same by October 2007.

 

The company now envisage to start the setting up of the Bathmat from Jan 2008 onwards. It has a 18 month construction time and is envisaged to go on stream by the third quarter of 2009. The capital outlay for the project is about Rs. 250 million and the funding for the same is currently being tied up by the company.

 

ACQUISITION OF SHARES IN A US COMPANY

 

During the current year the company had taken step to acquire about 27% shares in Gordon and Ferguson Inc(GFI). The company is based in New york, USA and is in the business of importing and distribution of Textiles. GFI also owns three brands of repute in USA. The company will now sell its product directly to the US retailers thus improving its margins. The company will also have access for these brands for the Indian market.

 

POWER PLANT

 

The company is in the process of setting up a mini power plant of about 3.5 MW at a capital outlay of Rs.75.00 millions. This will have the advantage of reducing the power cost of the company by around 45% as well as making the steam available for the Towel division at negligible costs. The project is envisaged to be completed in about 18 months time.

 

PREFRENCE SHARES

 

The company has issued Redeemable Cumulative Preference Shares of Rs. 24.000 millions during the year.

 

RETAILING

 

The Board of Management have shown their keen desire for the company to make a foray into retailing of Home Textiles on a pan India basis. The company is studying the viability of the same and the various formats for retailing. The company is also in talks with Venture capitalists. And is taking a good look at the finance models available for the retailing venture.

 

OVERALL REVIEW :

 

The Home Textiles market continues to grow for the Indian product. Having said that the composition of growth and export percentage have changed. The one single factor that has led to decline in the growth of export percentage have changed. The one single factor that has led to decline in the growth of export of Textile goods from India is the appreciation of the Indian Rupees. A10% appreciation of the Rupees vis-à-vis the dollar in the year under review great challanges to all exporters owing to stiff competition from neighboring countries as well as continued growth in capacities within the country. A combined effect of the same has been and erosion of margins as well as capacities being under utilization within the country. If the Rupees continues its appreciation as is anticipated it to even maintain its exports at current levels.

 

On the other hand the retail market in India is getting more organized with the set up of new retail chains across India. Also with the per capita consumption seeing rise within India the demand for Home Textile goods has increased significantly. Thus demand for goods from within the country having increased dramatically, more and more manufacturers are turning to the local market for selling their products. Thus some of the unutilized capacities have been moved towards the local market and although the price realization may not be very remunerative to start with, but with the organized retail trade growing rapidly in India it is a question of time when these capacities shall be gainfully employed for sales within India.

 

One of the major worries for the industry remains the continued investment in additional capacities in almost every sphere of Home Textiles. With funds under TUFS being available and the scheme having been extended, additional investments at lower funds cost are being set up across the countries. However, this leaves the existing units at a disadvantage and in a scenario of over capacity within the country the new investment will merely boil down to being a swap in capacities from old to new in the long term.

 

BUSINESS SEGMENT:

 

Industry Structure and Development :

 

Towel Division :

 

The hectic pace of investment in the Home Textiles industry continues unabated. Also during the period under review the Rupee appreciated sharply against the dollar. A combines effects of the same has been the under utilization of capacities. New capacities have lost some business and all this because the industry has not been able to increase its market size owing to Rupee appreciation which is making the Indian Home Textiles steeply priced when compare to our competing countries. It is anticipated that the trend shall continue in the medium term thus putting pressure on capacity utilization as well as profitability.

 

A couple of factors helped the industry. Firstly, a stable cotton helped the industry at a tine when it would have been unable to absorb the shock of any rise in raw material prices. Secondly, the growth the country. This has helped in reducing the under utilization of capacities to start with and with a promise of being a big market in the medium term,especially with the growth of organized retail trade within country.

 

Multi Filament Yarn Division :

 

The company`s new venture is the manufacture of polypropylene, Nylon and Polyester multi filament yarn. The industry has been an increase in raw material prices owing to the firming up of crude prices. Most of the increase, the industry has been able to pass on, which has led to the increased prices of the end product. Also, cheaper imports mainly from China has had some effect on the demand for Indian manufactured goods. The industry has tried to mitigate this by importing its requirement of raw materials and thus trying to keep its margins intact.

 

Opportunities and Threat :

 

The company is committed towards being a niche player in Bath Textiles. Its vision to be a Bath solution company is a step closer. The product quality has been well appreciated in the market and the company is now in its second phase of setting up the downstream facilities for manufacture of value added yarn for the Home Textiles sector. This phase is set to be completed by October 2007 and the company is already inundated with orders for its products from Oct/Nov 2007. The company`s plane for the setting up of the Bathmat manufacturing plant shall be taken up from Jan 2008 onwards and has a completion time of 18 months.

 

The company Terry Towel division continued to maintain its share in the value added segement.

The company could maintain the profit levels owing to better utilization of capacities as its UVR eroded by around 9% in the year under review. Thus competition is severe and prices tend to be under pressure especially in a scenario where demand from developed countries have either stagnated of have reduced a bit because of slow down in their economies.

 

During the year under review, electricity prices were raised in Maharashtra. In the new price structure the per unit cost of electricity has risen from Rs. 3.90/ unit to an average price of around Rs.5.70/unit i.e. a46% increase in the electricity cost. The company has been unable to pass on this increase in cost to the buyers in full as competition from other manufacturers within the country has made it difficult for any upward revision in prices. On the other hand the company was able to save in the purchase of furnace oil by 15% and owing to better utilization of the steam generated from the boiler the company has been able to bring down the Furnace oil consumption from 0.91/ltrs/kg of fabric to 0.81 ltrs/kg of fabric i.e. a saving in consumption by 11%. However, in the Multi Filament Yarn division the company continues to bear the brunt of rise in Electricity cost and is exploring the possibility of setting up a mini power plant of about 3.5 MW to bring the cost of electricity down to Rs. 2.75/unit and have the steam available at negligible cost.

 

On the marketing front, the company has taken steps to acquire a 275 holding in a USA based company viz., Gordon and Ferguson inc. The company is in the textile import and distribution business and had a turnover of about usd 20 million for the year ended 31.12.2006. G and F also owns three strong brands in the US market. Also, the company has access to these Brands for the Indian market and is studying the best way possible launch these brands in Indian market and is studying the best way possible launch these brands in India in the mid terms.

 

The company is also studying the feasibility of getting into retailing. The company plans to retail Home Textiles on a pan India basis. Once it has been able to make a bankable report on its foray into retail the management shall approach the shareholders for their necessary approvals.

 

Risks And Concerns :

 

The towel division continues to be plagued by over capacity. Also with stiff competition from Pakistan and China on the low to mid end from Turkey and Brazil on the mid to high end there is a difficulty in getting remunerative prices. This continues to have a negative impact on the profitability of the company. 

 

The rise in electricity cost is hampering the Multi Filament Yarn division. Any further increase in the same shall have adverse impact on the division working. The company is in the process of setting up a mini power plant to meet its requirement as almost 50% of current costs of steam and electricity. The company plans to complete the same in 18 months time.

 

The appreciation of Rupee by around 15%in last 18 months had deeply affected the working of the company. The UVR in the towel division is down 9%  owing to the same and it is only because of capacity utilizations that profit could be maintained. Although the government did increase the DEPB by 3% it has been too late as also grossly insufficient to meet the requirements. If the rupee continues to appreciate in the future the company`s  profits and capacity utilizations will be adversely affected.

 

Outlook :

 

It has been the companys endeavour to be a multiproduct company and to be in the value added sector. To this end all steps taken by the company are slowly and steadily falling into place. The company`s aim to be a bath solution company is set to fructify in the year 2009 once the bath mat project is set up. The company now has  a marketing arm in one of the biggest markets for Home Textiles i.e. USA. Thease shall have the effect of helping the company to maintain a 15-20% growth levels in the next few years as well as improve the realizations of the companys product.

 

Steps taken to set up the power plant shall result in huge savings as combined billing for these two for both division included on 85% capacity basis is about Rs. 35.000 millions per year and this can be got down to about Rs.35.000 millions per year and this can be got down to about Rs20 millions annually. This saving of Rs. 15.000 millions will help reduce cost and shore up the margins.

 

The company is very optimistic that with all the above efforts taken in the prior years the company is now set to have sustained growth and to meet the challenges that the industry faces currently and in the future.

 

 


 

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.47.33

UK Pound

1

Rs.73.33

Euro

1

Rs.66.69

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

4

--LEVERAGE

1~10

4

--RESERVES

1~10

4

--CREDIT LINES

1~10

4

--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

 

35

 

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