MIRA INFORM REPORT

 

 

Report Date :

20.03.2008

 

 

IDENTIFICATION DETAILS

 

Name :

TEBMA SHIPYARD LIMITED

 

 

Registered Office :

3rd Floor, Khaleeli Centre, 149 Montieth Road, Egmore, Chennai - 600 008, Tamilnadu

 

 

Country :

India

 

 

Financials (as on) :

31.03.2007

 

 

Date of Incorporation :

09.07.1984

 

 

Com. Reg. No.:

10994

 

 

CIN No.:

[Company Identification No.]

L27209TN1984PLC010994

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CHET00687B

 

 

PAN No.:

[Permanent Account No.]

AAACT1281B

 

 

Legal Form :

A Public Limited Liability Company. The Company’s shares are listed on the Stock Exchanges.

 

 

Line of Business :

The company is engaged in carrying out repairs to ships, ferries and tugs.

 

 

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 3063128

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is a well-established and reputed company having satisfactory track. Trade relations are fair. Financial position is satisfactory. Payments are usually correct and as per commitments.

 

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

 

 

LOCATIONS

 

Registered Office /

Head Office :

3rd Floor, Khaleeli Centre, 149 Montieth Road, Egmore, Chennai - 600 008, Tamilnadu, India

Tel. No.:

91-44-28271009/3638/3118/28553040/42/4845/4078/4616

Fax No.:

91-44-28257475/28553655

E-Mail :

temba@vsnl.com / compsec@tebma.com / info@tebma.com

Website :

http://www.temba.bizland.com , http://www.tebma.com

Area :

3000 sq. ft.

Location :

Leased

 

 

Shipyard 1:

 

 “Aufa Building”, First Floor,  No.258/7, Kodavoor Village, Malpe, Udupi – 576113, India

Tel. No.:

0820 2521376

Fax No.:

0820 2538901

E-Mail :

info@tebma.com

 

 

Shipyard 2 :

Temba Shipyard, Harbour III Complex, Chennai, Tamilnadu (Repair Yard)

 

 

Shipyard  3 :

No. 7, Pazhamathur Village, Madurantakam Taluk, Chengalpet, Tamilnadu, India

 

 

Shipyard 4 :

No.6, S.N. Chetty Street, Fishing Harbour Complex, New Washermanpet, Chennai-600081, Tamilnadu, India

 

 

Shipyard 5:

Malpe Harbour Complex, Malpe , Udupi – 576 108, Karnataka, India

 

 

Branches :

10, Old S. B. Colony Main Road, Chennai - 600 045, Tamilnadu, India

 

 

Factory:

2nd floor, Dock house building, Cochin Shipyard premises, Perumanoor, Kochi 682015 , Gujarat India 

Tel. No.:

91-484 2364004/4006

Fax No.:

91-484 2364008

E-Mail :

info@tebma.com

 

 

DIRECTORS

 

Name :

Mr. P. K. Balan

Designation :

Managing Director

Address :

816/817, Poonamalee High Road, Kilpauk, Chennai – 600 010, Tamilnadu

Date of Birth/Age :

28/12/1951

 

 

Name :

Cdr. Dr. S. Subramanian

Designation :

Whole Time Director

Address :

10 Bharathi Nagar, Second Street, T. Nagar, Chennai – 600 017, Tamilnadu

Date of Birth/Age :

15/12/1949

 

 

Name :

Mr. Eapen Chacko

Designation :

Managing Director

Address :

Old No. 32, New No. 50, 53rd Street, Ashok Nagar, Chennai – 600 083, Tamilnadu

Date of Birth/Age :

24/09/1943

 

 

Name :

Mr. P V Krishna

Designation :

Director

Date of Birth/Age :

52 years

Qualification :

B.com.,C.A.I.I.B

Expertise  :

1. Financial Planning & Management

2. Project Management

3. Legal Matters

Other Directorships :

Dharti Dredging and Construction Limited – Director

 

 

Name :

Col. Vinod George

Designation :

Director

 

 

Name :

Mr. A G Krishnan

Designation :

Director

Date of Birth/Age :

51 years

Qualification :

B.Sc., ACA, GRAD CWA, ACS

Expertise  :

1. Fiancial planing & Budgetary control

2. Fund Management.

3. Accounts & Auditing.

4. Taxation.

5. Secretarial Matters.

6 System Implementation & MIS.

 

 

Name :

Mr. G Sriram

Designation :

Director

Date of Birth/Age :

53 years

Qualification :

B. Tech.

Expertise  :

1. Project Management and Engineering

2. Analysis and Optimisation of Operations

3. Financial Analysis of Project & Operation

4. Quality System Management

5. Environment & Safety Management

Other Directorships :

Bhavani Distilleries & Chemicals Limited

 

 

Name :

Mr. Hendrikus Van Berk

Designation :

Director

 

 

Name :

Mr. M M kamath

Designation :

Director

 

 

Name :

Mr. B Jayakumar

Designation :

Director

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

Names of Shareholders (as on 31.03.2007)

No. of Shares

Percentage of Holding

 

 

 

PROMOTERS HOLDING 

 

 

Promoters

 

 

-- Indian

4887351

62.83%

-- Foreign

----

---

Persons acting in Concert

---

---

Sub Total

4887351

62.83%

 

 

 

NON – PROMOTERS HOLDING

 

 

Institutional Investors

 

 

-- Mutual Funds and UTI

27500

0.35%

-- Banks, Financial Institutions, Insurance Companies (Central and State Government Institutions/ Non Government Institutions)

---

---

-- Flls

35333

0.45%

Sub Total

62833

0.81%

OTHERS

 

 

-- Private Corporate Bodies

413874

5.32%

-- Indian Public

1892548

24.34%

-- NRIs/ OCBs

510474

6.56%

-- Any Other 

11100

0.14%

Sub Total

2827996

37.36%

GRAND TOTAL

7778180

100.00%

 

 

BUSINESS DETAILS

 

Line of Business :

The company is engaged in carrying out repairs to ships, ferries and tugs.

 

 

Products :

Item Code No. (ITC Code)

89051000

Product Description

Dredgers

 

 

Item Code No. (ITC Code)

89011003

Product Description

Boats

 

 

Item Code No. (ITC Code)

89011002

Product Description

Launches

 

 

Item Code No. (ITC Code)

89040000

Product Description

Tugs

 

 

Item Code No. (ITC Code)

Plat form Supply Vessel

Product Description

89059000

 

 

Range of Products:

·         Platform Supply Vessels

·         Anchor handling Tugs

·         Pilot Launches

·         Dredgers (amphibious and conventional cutter suction)

·         Floating Cranes and workboats

 

PRODUCTION STATUS (as on 31.03.2007):-

 

Particulars

 

 

Unit

Actual Production

Sales

(Rs. in millions)

Platform supply Vessels

 

 

Nos.

4

1203.435

Tugs

 

 

Nos.

4

110.954

Dredgers

 

 

 

Nos.

---

---

Boats and Launches

 

 

Nos.

---

---

Barges

 

 

Nos.

1No.

21.769

 

 

GENERAL INFORMATION

 

Customers:

·         Active Subsea AS, Norway

·         ATVP, Navy

·         Bangladesh IWTA

·         Bhakra Beas Management Board

·         CERP, Government of Andhra Pradesh

·         Chilka Development Authority

·         Cochin Port Trust

·         Deep Sea Supply ASA, Norway

·         Delhi Administration

·         Dharti Dredging and Const Limited

·         DOF, Norway

·         Dredging Corporation. of India Limited.

·         Ennore Coal Port Project

·         Gopalpur Port, Orissa

·         Government. of Orissa

·         Gudami International Pte Limited.

·         Gujarat Maritime Board

·         Haydock International Limited, British Virgin Island

·         Indian Navy

·         Inland Waterways Authority of India

·         J and K Lakes and Waterways

·         Kakinada Port Project

·         Kandla Port Trust

·         Loktak Development Authority

·         Madhya Pradesh Elec. Board

·         Madras Port Trust

·         Male Government

·         Marino Dredgco Private Limited

·         Mumbai Port Trust

·         Ocean Dredging (India) Private. Limited.

·         Reliance Petroleum Limited

·         Shri Shakti LPG Limited.

·         Tebma Marine Private Limited

·         Tuticorin Port Trust

·         Vijayawada Thermal Power Station.

·         Windia Power Limited.

 

 

No. of Employees :

About 20

 

 

Bankers :

Ř       Canara Bank, Teynampet Branch, Chennai - 600 018, Tamilnadu

Ř       ICICI Bank Limited, Nungambakkam, Chennai – 600 034, Tamilnadu

Ř       State Bank of Mauritius Limited

Ř       State Bank of India

Ř       The Dhanalakshmi Bank Limited

Ř       Andhra Bank

Ř       Syndicate Bank

Ř       State Bank of Hyderabad

Ř       HDFC Bank Limited

Ř       ABN Amro Bank

Ř       IDBI Bank Limited

Ř       Centurion Bank of Punjab Limited

Ř       Corporation Bank

 

 

Facilities :

Secured Loans (Rs. In millions) As on 31.03.2007:-

 

State Bank of Hyderabad (Term Loan)

92.114

State Bank of India (Term Loan)

104.720

Total

196.834

 

 

Banking Relations :

Good

 

 

Auditors :

V. Pichaikutty and Associates,

Chartered Accountants,

T. Nagar, Chennai- 600 017, Tamilnadu, India

 

 

Associates/Subsidiaries :

Tebma Gardens Limited

 

 

CAPITAL STRUCTURE

 

Authorised Capital :

No. of Shares

Type

Value

Amount

15000000

Equity Shares

Rs.10/- each

Rs. 150.000 millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

7778180

Equity Shares

Rs. 10/- each

Rs. 77.782 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

77.782

52.114

52.114

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

688.000

71.408

36.276

4] (Accumulated Losses)

0.000

0.000

(3.932)

NETWORTH

765.782

123.522

84.458

LOAN FUNDS

 

 

 

1] Secured Loans

196.834

69.930

0.000

2] Unsecured Loans

0.000

0.000

0.000

TOTAL BORROWING

196.834

72.472

0.496

DEFERRED TAX LIABILITIES

4.222

2.542

0.496

 

 

 

 

TOTAL

966.838

195.994

84.954

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

73.614

44.518

10.953

Capital work-in-progress

322.893

118.685

31.304

 

 

 

 

INVESTMENT

2.185

2.185

4.299

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 
Inventories
13.038
34.821
1.696
 
Sundry Debtors
643.980
269.863
13.556
 
Cash & Bank Balances
678.051
237.186
128.755
 
Other Current Assets
12.723
13.072
9.717
 
Loans & Advances
79.663
22.268
29.173
 
Deferred Revenue Expenditure

0.000

4.863

2.037

Total Current Assets
1427.455
582.073

184.934

Less : CURRENT LIABILITIES & PROVISIONS
 
 

 

 
Current Liabilities
840.640
538.634
145.518
 
Provisions
18.669
12.833
1.847
Total Current Liabilities
859.309
551.467

147.365

Net Current Assets
568.146
30.606

37.569

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.829

 

 

 

 

TOTAL

966.838

195.994

84.954

 


PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

31.03.2007

31.03.2006

31.03.2005

Sales Turnover

1390.372

892.964

443.084

Other Income

0.000

0.000

0.000

Total Income

1390.372

892.964

443.084

 

 

 

 

Profit/(Loss) Before Tax

60.921

52.506

19.709

Provision for Taxation

18.650

7.500

2.557

Profit/(Loss) After Tax

42.271

45.006

17.152

 

 

 

 

Export Value

761.542

368.428

76.937

 

 

 

 

Import Value

715.185

595.959

249.590

 

 

 

 

Expenditures :

 

 

 

 

Manufacturing Expenses

202.254

94.815

48.853

 

Raw Material Consumed

959.577

672.045

337.568

 

Salaries, Wages, Bonus, etc.

80.627

27.628

9.750

 

Loss on sale of asset

0.000

0.240

0.060

 

Financial Charges

38.293

20.184

10.064

 

Know how fees written off

0.000

0.829

1.252

 

Depreciation & Amortization

10.389

4.482

0.887

 

Other Expenditure

38.311

20.235

14.941

Total Expenditure

1329.451

840.458

423.375

 

KEY RATIOS

 

Year

31.03.2007

31.03.2006

31.03.2005

Debt-Equity Ratio

0.30

0.34

0.00

Long Term Debt-Equity Ratio

0.30

0.34

0.00

Current Ratio

1.41

1.09

1.22

TURNOVER RATIOS

Fixed Assets

16.05

18.63

15.75

Inventory

57.52

48.02

177.79

Debtors

3.01

6.18

24.04

Interest Cover Ratio

2.59

3.60

2.38

Operating Profit Margin(%)

7.98

8.81

5.84

Profit Before Interest And Tax Margin(%)

7.22

8.30

5.62

Cash Profit Margin(%)

3.83

5.65

3.05

Adjusted Net Profit Margin(%)

3.08

5.13

2.84

Return On Capital Employed(%)

17.18

51.74

27.63

Return On Net Worth(%)

9.51

42.49

13.70

 


 

LOCAL AGENCY FURTHER INFORMATION

 

Biodata

In 1984, the Dutch company, Hydromeer, chose Tebma Marine Private Limited to manufacture its amphibian dredgers in India. Tebma Marine was established in 1978 as a ship repairing unit. The new company, Tebma Engineering Private Limited, was thus formed in 1984 to provide dredging services on an intergrated basis covering manufacture, supply, operation and maintenance of portable cutter suction dredgers. Subject is an acronym formed from the initials of its five original promoters -- K A Thomas, Eapen Chacko, P K Balasubramanian, Biren Mukherjee and A K Singh. It has been renamed Tebma Shipyards to reflect the nature of its activities. 

 
The company commenced commercial production of dredgers in 1987 and has been almost the sole dredger manufacturer in the country. Its activities were initially confined to building small harbour crafts, amphibian dredgers (which dredge upto 6 mtr) and conventional dredgers, with technical assistance from Degroot Nijkerk, one of the biggest dredger builders in the world. Subject has diversified into building medium-range sea-going vessels such as tugs, pilot launches, etc. 

 
Inspite of the recession faced by the ship building industry, the company's profit for the year 1999-2000 was Rs.9.577 millions as against Rs.8.085 millions in the previous year.

 

FINANCIAL PERFORMANCE 

During the year under review, the Company has achieved a post tax profit of Rs.42.271 millions for the operational period from 01.04.2006 to 31.03.2007 as against Rs.45.006 millions after tax for the earlier period. Income rose from Rs.892.964 millions to Rs.1390.372 millions resulting in an yield of Rs.60.921 millions of profit before tax as against Rs.52.506 millions recorded in the previous year. 

 
CURRENT ENGAGEMENTS 

The company has secured orders worth around Rs.12000.000 millions, predominantly from foreign buyers besides orders from Cochin Port Trust and Indian Navy.

 

Deliveries in respect of the orders on hand are expected to commence after May 2008. 

 
Deliveries in respect of orders being executed on behalf of Cochin Shipyard Limited has already commenced and the company has so far delivered 2 vessels out of 8. 

 
FUTURE OUTLOOK 

As the company has gained sufficient expertise to build and deliver Platform Supply Vessels for the off-shore industry it is poised for rapid growth on account of surging demand for these kind of vessels. 

 
With the orders on hand and expected in future, the company is confident of keeping the production yards occupied to its fullest capacity. 

 
The company will continue to take efforts to tap the export markets in the years to come.

 

CAPACITY ADDITION 

The new shipyard facility of the Company at Malpe, near Udupi, South Karnataka is nearing completion. The production has already commenced with the available facilities and the first vessel built at Malpe shipyard is expected to be delivered by May 2008. The Malpe shipyard will have the annual capacity to build 12 vessels equivalent to the MPSVs being built now when all the planned facilities are installed. 

 
The new shipyard at Malpe will have facilities not only for building vessels but also for providing repair services simultaneously. 
 
The Company's own facilities at Chengalpattu and the facilities provided to the company by Cochin Shipyard in their premises are being fully put to use. 

 

 

MANAGEMENT DISCUSSION AND ANALYSIS 

A lot of shipbuilding activity has shifted to Asian region and more particularly to India on account of availability of cheap labour but also on account of order book position of shipyards in Europe being more than full. Further, the Indian ship building industry is also developing sufficient expertise to undertake complex assignments. 

 
There is also a 'replacement' demand for aging offshore vessels especially tugs and offshore vessels. This has resulted in a fast track growth for many Indian shipyards which have their order books full. This scenario is expected to continue for the next few years. 

 
Current scenario in Tebma 

Subject has secured orders worth more than Rs.12000.000 millions, most of which are from foreign buyers besides orders from Cochin Port Trust and Indian Navy. 

 
Deliveries in respect of the orders on hand are expected to commence after May 2008. 

 
Deliveries in respect of orders being executed on behalf of Cochin Shipyard Limited has already commenced and the company has so far delivered 2 vessels. 

 
Strength 
Subject has built and delivered over 109 vessels till date and another 20 vessels, for which orders have been secured are in the process of being built and delivered. As the core management team has the required skill sets to execute any complex tasks, it is expected that the company would be able to secure more repeat orders from its existing customers, as in the past, and also from other buyers. 

 
Opportunities 
As the new shipyard of the company is located on the west coast of India, where the movement of defence and cargo vessels is expected to multiply manifold, there are plenty of opportunities available not only for ship building but also for providing repair services. 

 
Further, as the demand for the off-shore vessels are expected to grow substantially in the years to come, Subject is confident of bagging sufficient orders to keep its yards fully occupied. 

 
There is a possibility of Subject entering into strategic agreements with European yards to potentially exploit the Western European Market. 

 
Threats 
Even though there is intense competition from other companies in the private sector, subject is confident of sustaining itself on the basis of its core strengths and also on account of the expertise developed in building Tugs and off-shore vessels over the years at competitive prices. 

 
Risks and concerns 

Appreciating rupee against dollar is a major concern facing every company in India engaged in execution of export orders. Necessary steps are being taken to overcome the forex risks to the extent possible. 

 
As building of PSV is a highly sophisticated area of operation, there is a shortage of of qualified and skilled manpower to execute the ship building processes. However, employees of Subject are regularly trained in India and abroad to acquire the required skill sets. Subject also has plans to outsource training and trained supply of crew to meet the future requirements. 

 
Financial Performance 

The total income of the Company during the year under review was Rs. 1390.372 millions and the Net Profit is Rs.42.271 millions. 

 

FIXED ASSSET:

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fittings

·         Office Equipment

·         Vehicle

·         Miscellaneous Assets

·         Air Conditioner

 

WEBSITE DETAILS:

Company Profile:

Subject was incorporated in 1984 and is primarily engaged in the design and construction of workboat category of vessels including dredgers, tugs, floating cranes, offshore support vessels like PSVs,OSVs DSVs and Anchor handling Tugs etc. The company commenced commercial construction of amphibious cutter suction dredgers in technical tie-up with Hydromeer BV of Netherlands in 1987; with the first order from Madhya Pradesh Electricity Board.


The company has built and delivered 110 vessels in the past 20 years to clients like Government departments, The Indian Navy, major ports, leading Corporate bodies and clients in Male, Bangladesh and Sinsgapore.


The company with its production centers at Chengalpettu in Tamil Nadu, Malpe in Karnataka and Kochi in Kerala employs an experienced team of over 300 engineers. The company has entered into an MoU with Cochin Shipyard, India’s biggest shipbuilding hub, to construct off shore vessels and tugs at their yard. The Shipyard at Malpe in Karnataka ,when fully functional will have a capacity to build 10 vessels every year and repair upto 4 vessels simultaneously.

 

Corporate Information

Incorporated in 1984, subject had made rapid strides during the past two decades in design and construction of world class vessels in workboat category.

 

Current product range

·         Platform Supply Vessels

·         Anchor handling Tugs

·         Pilot Launches

·         Dredgers (amphibious and conventional cutter suction)

·         Floating Cranes and workboats

 

 


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. 40.45

UK Pound

1

Rs. 81.20.

Euro

1

Rs. 63.48

 

 

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

9

--PROFITABILIRY

1~10

7

--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 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