MIRA INFORM REPORT

 

 

Report Date :

24.11.2008

 

IDENTIFICATION DETAILS

 

Name :

DB CORP LIMITED

 

 

Registered Office :

Plot No. 280, Sarkhej Gandhinagar Highway, Near YMCA Club, Makarba, Ahmedabad – 380 054, Gujarat

 

 

Country :

India

 

 

Financials (as on) :

31.03.2007

 

 

Date of Incorporation :

27.10.1995

 

 

Com. Reg. No.:

04-47208

 

 

CIN No.:

[Company Identification No.]

U22210GJ1995PLC047208

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

RKTD01424D  / PTLD12325F

 

 

PAN No.:

[Permanent Account No.]

AACCM5772G

 

 

Legal Form :

A Closely held Public Limited Liability Company.

 

 

Line of Business :

Publishers of Newspaper, Periodicals, Magazines, Pamphlets, Journals, etc.

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

USD 9000000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Mr. Bhupendra Mahida (Accounts Manager) directed to Mr. Mukesh Mangal (Finance Manager) who parted some vital details.

 

Subject is a new company (due to transfer of existing business from various companies) of Dainik Bhaskar Group. Available information indicates high financial responsibility of the company. Trade relations are fair. Payments are usually correct and as per commitments.

 

The company can be considered good for normal business dealings at usual trade terms and conditions. It can be regarded as a promising business partner in a medium to long run.

 

 

INFORMATION PARTED BY (GENERAL DETAILS)

 

Name :

Mr. Mukesh Mangal

Designation :

Finance Manager

Date :

21.11.2008

 

 

LOCATIONS

 

Registered Office /

Printing Press :

Plot No. 280, Sarkhej Gandhinagar Highway, Near YMCA Club, Makarba, Ahmedabad – 380 054, Gujarat

Tel No.:

91-79-39888850

Fax No.:

91-79-39814001

E-Mail :

guptanavink@gmail.com

p_jignesh@gvj.bhaskarnet.com

v_ritu@mp.bhaskarnet.com

s.sonali@bhaskarnet.com

mukesh@guj.bhaskarnet.com 

j.vilas@mp.bhaskarnet.com

Website :

www.http://gujarat.bsnl.co.in

www.bhaskar.com 

Area :

3 Acre + Printing Press

Location :

Owned

 

 

Administrative Office :

Divya Bhaskar Unit No. of DB Corp Limited, Plot No. 280, Near YMCA Club , Makarba -380 054 , Ahmedabad 380 054, Gujarat

Tel. No.:

91-22-26925466

 

 

Corporate Office :

280 S G Highway , Near Tayota, Ahmedabad – 380 054, Gujarat, India

 

 

DIRECTORS

 

Name :

Mrs. Namita Agrawal

Designation :

Director

Address :

E -1/79, Arera Colony, Bhopal – 462 016, Madhya Pradesh, India

Date of Birth/Age :

12.06.1972

Date of Appointment :

10.12.2005

Date of Ceasing:

22.09.2007

 

 

Name :

Mr. Ramesh Agarwal

Designation :

Director

Address :

E -1/79, Arera Colony, Bhopal – 462 016, Madhya Pradesh, India

Date of Birth/Age :

24.03.1945

Date of Appointment :

10.12.2005

 

 

Name :

Mr. Sudhir Agarwal

Designation :

Director

Address :

E -1/79, Arera Colony, Bhopal – 462 016, Madhya Pradesh, India

Date of Birth/Age :

20.07.1967

Date of Appointment :

10.12.2005

 

 

Name :

Mr. Girish Agarwal

Designation :

Director

Address :

E -1/79, Arera Colony, Bhopal – 462 016, Madhya Pradesh, India

Date of Birth/Age :

10.07.1971

Date of Appointment :

27.10.1995

 

 

Name :

Mr. Pawan Agarwal

Designation :

Director

Address :

E -1/79, Arera Colony, Bhopal – 462 016, Madhya Pradesh, India

Date of Birth/Age :

31.07.1974

Date of Appointment :

10.12.2005

 

 

Name :

Mrs. Jyoti Agarwal

Designation :

Director

Address :

E -1/79, Arera Colony, Bhopal – 462 016, Madhya Pradesh, India

Date of Birth/Age :

01.04.1971

Date of Appointment :

27.10.1995

 

 

Name :

Mr. Niten Malhan

Designation :

Director   

Address :

112/122 A Wing Sarnath Building, Warden Road, Mumbai – 400 026, Maharashtra, India

Date of Birth/Age :

02.08.1971

Date of Appointment :

12.12.2006

 

 

Name :

Mr. Ajay Gopikisan Piramal

Designation :

Director    

Address :

41/42 4th Floor, Benzer Terrace, Worli Sea Face, Worli, Mumbai – 400 018, Maharashtra, India

Date of Birth/Age :

03.08.1955

Date of Appointment :

29.08.2008

 

 

Name :

Mr. Piyush Pandey

Designation :

Director    

Address :

1st Floor Krishna Kunj Road No. 5, opposite Cadell Road Mahim, Mumbai – 400 016, Maharashtra

Date of Birth/Age :

05.09.1955

Date of Appointment :

29.08.2008

 

 

Name :

Mr. Kailashchandra Chowdhary

Designation :

Director    

Address :

F No. 405, Anand Bhawan  %77, MG Road, Indore – 452 001, Madhya Pradesh

Date of Birth/Age :

08.05.1940

Date of Appointment :

29.08.2008

 

 

Name :

Mr. Harish Bijoor

Designation :

Director    

Address :

D - 47, Golden Enclave , Airport Road, Bangalore – 560 017, Karnataka, India

Date of Birth/Age :

03.06.1961

Date of Appointment :

29.08.2008

 

 

Name :

Mr. Ashwani Singhal

Designation :

Director     

Address :

Flat No. 509, Mittal Park, 44 Janardan Mhatre Marg, Juhu, Mumbai – 400 049, Maharashtra

Date of Birth/Age :

31.10.1961

Date of Appointment :

29.08.2008

 

 

KEY EXECUTIVES

 

Name :

Mrs. Ritu Varshney

Designation :

Secretary

Address :

35, Senior, Hig Katar Hills,  Bhopal – 462 043, Madhya Pradesh , India

Date of Birth/Age :

17.04.1978

Date of Appointment :

12.12.2006

E-Mail :

v_ritu@mp.bhaskarnet.com

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

Names of Shareholders

 

No. of Shares

Mr. Chandra Agarwal

 

32009062

Mrs. Kasturi Devi Agarwal

 

3452695

Mr. Sudhir Agarwal

 

18005206

Bhaskar Industries Limited

 

1106000

Mrs. Jyoti Agarwal

 

19905788

Mr. Girish Agarwal

 

15526186

Mr. R C Agarwal HUF

 

821758

Bhaskar Fiscal and Infrastructure Limited

 

9280920

Mrs. Namita Agarwal

 

6541200

Peacock Trading and Investment Private Limited

 

10127247

Chambal Trading Private Limited

 

8421400

Mr. Pawan Agarwal

 

17723808

Mrs.  Nitika Agarwal

 

3476000

Bhopal  Financial  Services Private Limited

 

5657190

Devfiscal Services Private Limited

 

1659000

Bhaskar Publication and Allied Industries Private Limited

 

3017800

Cliffrose Investment Limited

 

12056190

 

List of Allotees (As on 29.09.2007):-

 

Names of Allotees

 

No. of Shares

Mr. Ramesh Chandra Agarwal

 

31603884

Mrs. Kasturi Devi Agarwal

 

3408990

Mr. Sudhir Agarwal

 

17777292

Bhaskar Industries Limited

 

1092000

Mrs. Jyoti Agarwal

 

19653816

Mr. Girish Agarwal

 

15329652

Mr. R C Agarwal HUF

 

811356

Bhaskar Fiscal and Infrastructure Limited

 

9163440

Mrs. Namita Agarwal

 

6458400

Peacock Trading and Investment Private Limited

 

9999054

Chambal Trading Private Limited

 

8314800

Mr. Pawan Agarwal

 

17499456

Mrs.  Nitika Agarwal

 

3432000

Bhopal  Financial  Services Private Limited

 

5585580

Dev Fiscal Services Private Limited

 

1638000

Bhaskar Publication and Allied Industries Private Limited

 

2979600

Cliffrose Investment Limited

 

11903580

Mr. Sunderbabu Venugopal

 

312

 

 

 

(As on 31.07.2007)

 

 

 

 

 

Mr. Sunderbabu Venugopal

 

 

Equity Shares

 

4

Preference Shares

 

1

 

 

(As on 30.09.2007):-

 

Equity Shares Breakup (Percentage of Total Equity):

 

Sr No.

Category

Percentage

1

Foreign holdings (Foreign institutional investor(s), Foreign companie(s), Foreign financial institution(s), Non – Resident Indian(s) or Overseas corporate bodies or others

7.14

2

Bodies Corporate

23.26

3

Directors or relative of directors

69.60

 

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Publishers of Newspaper, Periodicals, Magazines, Pamphlets, Journals, etc.

 

 

Brand / Paper Name

·         Divya Bhaskar

·         Dainik Bhaskar

 

 

Terms :

 

Selling :

Cash, Credit (30-60 days)

 

 

Purchasing :

Cash Credit (30 days)

 

 

PRODUCTION STATUS (As on 31.03.2007):-

 

Licensed capacity is not applicable

 

Installed Capacity :

 

Particulars

 

 

No. of Machines

Installed Capacity

Cold Set Machines

 

 

49

1584000

Heat Set Machines

 

 

4

96000

 

Actual Production:

 

Particulars

 

 

 

Actual Production

Newspaper

 

 

 

1197977

 

 

GENERAL INFORMATION

 

Customers :

Distributors

 

 

No. of Employees :

2000

 

 

Bankers :

·         Industrial Development Bank of India Limited

Address : IDBI Tower WTC Complex, Cuffe Parade, Mumbai – 400 005, Maharashtra, India

 

·         Standard Chartered Bank

Address : 90, MG Road, Fort Branch, Mumbai, Maharashtra, India 

 

 

 

Secured Loans

31.03.2007

 (Rs. In Millions)

Term Loans

 

Rupee Loans from Bank

1293.457

Foreign Currency Loans from Bank

---

From Financial Institutions

1011.111

 

 

 

 

Cash Credit Facility from Banks

936.506

Total

3241.074

 

Unsecured Loans

31.03.2007

(Rs. In Millions )

Security Deposits from Agents

186.201

From Subsidiary Company

28.582

Total

214.783

 

 

Financial Institutions:

·         Rabo India Finance Limited

Address: 1 A, Janpath, New Delhi – 110 001, India

Email ID: sejal.jaradi@rabobank.com

 

·         IL And FS Trust Company Limited

Address : Financial Centre Plot No. 22, G Block, Bandra Kurla Complex, Bandra East, Mumbai – 400 051, Maharashtra, India

 

 

Banking Relations :

Satisfactory

 

 

Auditors :

 

Name 1:

Gupta Navin K and Company

Chartered Accountants

Address :

Near Pyarelal ka Bada, Dal Bazar, Gwalior – 474 009, Madhya Pradesh, India

Tel No.:

91-751-2328302 / 4076611

 

 

Name 2:

S R Batliboi and Associates

Chartered Accountants 

Address :

6th Floor, Express Tower, Nariman Point, Mumbai – 400 021, Maharashtra, India

Tel No.:

91-22-22876485 / 22876401

 

 

Group Companies :

·         Writers and publisher limited

·         Bhaskar Phototyope Setter

·         Bhaskar Printing Press

·         RC Phototype Setter

·         RC Printer

·         Bhaskar Publications and Allied Industries Private Limited

·         New Era Publications Private Limited

·         Bhaskar Fiscal and Infrastructure Limited

·         Bhaskar industries Limited

·         Bhasskar Multinet Limited

·         Bhaskar Exxoil Limited

 

 

Associates/Subsidiaries :

Name of the company: Synergy Media Entertainment Limited

CIN of the company :U92132MP2005PLC18039

 

Name of the Company : I Media Corp Limited

CIN of the Company : U64202MP2006PLC018676

 

Name of the Company : All Season Events Private Limited

CIN of the company : U74140MP2006PTC019035

 

CAPITAL STRUCTURE

 

(As on 30.09.2007):-

 

Authorised Capital :

No. of Shares

Type

Value

Amount

249000000

Equity Shares

Rs. 10/- each

Rs. 2490.000 millions

1000

Preference Shares

Rs. 10000/- each

Rs. 10.000 millions

 

 

Total

Rs. 2500.000 millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

168787766       

Equity Shares

Rs. 10/- each

Rs. 1687.878 millions

1

Preference Shares

Rs. 10000/- each

Rs. 0.010 millions

 

 

Total

Rs. 1687.888 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

21.466

0.500

0.500

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

1711.193

1136.664

0.000

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

1732.659

1137.164

0.500

LOAN FUNDS

 

 

 

1] Secured Loans

3241.075

3398.873

0.000

2] Unsecured Loans

214.783

182.062

0.000

TOTAL BORROWING

3455.858

3580.935

0.000

DEFERRED TAX LIABILITIES

269.108

247.470

0.000

 

 

 

 

TOTAL

5457.625

4965.569

0.500

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

1854.128

1357.865

0.000

Capital work-in-progress

84.371

5.029

0.000

 

 

 

 

INVESTMENT

705.841

700.868

0.000

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

633.408

559.897

0.000

 

Sundry Debtors

1461.422

1146.710

0.000

 

Cash & Bank Balances

176.716

79.581

0.000

 

Other Current Assets

0.000

0.000

0.000

 

Loans & Advances

1595.481

1606.599

0.470

Total Current Assets

3867.027

3392.787

0.470

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Current Liabilities

969.210

361.119

0.005

 

Provisions

95.167

151.165

0.000

Total Current Liabilities

1064.377

512.284

0.005

Net Current Assets

2802.650

2880.503

0.465

 

 

 

 

MISCELLANEOUS EXPENSES

10.635

21.304

0.035

 

 

 

 

TOTAL

5457.625

4965.569

0.500

 


 

PROFIT & LOSS ACCOUNT

 

PARTICULARS

 

 

31.03.2007

31.03.2006

Sales Turnover

 

6633.230

5276.578

Other Income

 

90.980

53.368

Total Income

 

6724.210

5329.946

 

 

 

 

Net profit for the year

 

672.980

509.974

 

 

 

 

Import Value

 

1150.342

1471.953

 

 

 

 

Expenditures :

 

 

 

 

Raw Material Consumed

 

3271.304

2740.619

 

Purchases made for re-sale

 

17.652

15.867

 

Consumption of stores and spares parts

 

377.149

338.922

 

Salaries, Wages, Bonus, etc.

 

519.253

341.424

 

Managerial Remuneration

 

2.122

1.192

 

Payment to Auditors

 

3.652

0.600

 

Interest

 

181.838

165.298

 

Insurance Expenses

 

6.931

5.730

 

Power & Fuel

 

104.623

89.573

 

Depreciation & Amortization

 

108.780

84.536

 

Other Expenditure

 

1457.926

1036.211

Total Expenditure

 

6051.230

4819.972

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2007

31.03.2006

31.03.2005

Net Profit Margin

(PBT/Sales)

(%)

10.15

9.66

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.34

9.35

NA

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.39

0.45

NA

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

2.61

3.60

0.01

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

3.63

6.62

94.00

 

 

LOCAL AGENCY FURTHER INFORMATION

 

FIXED ASSETS:-

 

·         Building

·         Plant and Machinery

·         Office Equipments

·         Vehicles

·         Furniture and Fixtures

·         Computers

·         Electric Fitting – Fan and Coolers

 

 

FORM 8:-

 

Corporate identity number of the company

U22210GJ1995PLC047208

Name of the company

DB CORP LIMITED

Address of the registered office or of the principal place of  business in India of the company

Plot No. 280, Sarkhej Gandhinagar Highway, Near YMCA Club, Makarba, Ahmedabad – 380 054, Gujarat

This form is for

Creation of charge

Type of charge

·         Book Debts

·         Movable Property

·         Floating Charge

Particular of charge holder

Standard Chartered Bank

Address : 90, MG Road, Fort, Mumbai – 400 001, Maharashtra

E-Mail: reenabang@rediffmail.com

Nature of instrument creating charge

Unattested Memorandum of Hypothecation

Date of instrument Creating the charge

21.07.2008

Amount secured by the charge

Rs. 500.000 millions

Brief of the principal terms an conditions and extent and operation of the charge

Rate of interest:

Letter of Credit / payment Undertaking Facility / OD / WCDL

Interest / Commission – As Agreed by and with the bank from time to time.

 

Term of repayment:

As agreed by and with the Bank from time to time.

 

Margin:

As applicable, if any

 

Extent and operation of the charge:

The Bank is having pari-passu charge on stocks and book debts of the company.

Short particulars of the property charged (Including location of the property)

Hypothecation by way of first pari-passu floating charge on

 

a) all present and future book debts, outstanding monies, receivables, claims and bills

 

b) All present and future stock in trade consisting of raw materials, finished goods, goods in process of manufacturing and other merchandise.

 

Corporation identity number or foreign company registrations number of the company 

U22210GJ1995PLC047208

Name of the company

DB CORP LIMITED

Address

Plot No. 280, Sarkhej Gandhinagar Highway, Near YMCA Club , Makarba -380 054, Ahmedabad, Gujarat

This Form is for

Creation of charge

Type of Charges

Book debts

Others

Particular of the charge holder 

Rabo India Finance Limited

Address: 1 A, Janpath, New Delhi – 110 001, India

Email ID: sejal.jaradi@rabobank.com

Nature or description of the instrument creating charge  

Deed of hypothecation

Date of the instrument creating charge

04.05.2007

Amount Secure by the charge

Rs. 1400.000 millions

Brief of the principal terms and conditions and extent and operation of the charge

Rate of interest  :

A variable interest rate linked to RIF Reference Rate. This interest rate currently works out to 11.25% p.a. The interest rate shall be reset on annual basis at the end of every year from the date of disbursal based on RIF ‘s reference rate.

 

Terms of repayment:

In 18 equal quarterly installment starting at the end of 9 month from date of first drawdown

 

Margin:

Not applicable

 

Extent and operation of the charge:

1st charge on pari passu basis with yes Bank Limited for term loan of Rs. 700.000 millions on all movable properties, both present and future, including, but not limited to plant and machinery, etc. pertaining to “Dainik Bhaskar” Centres,/ Location At Chandigarh, Panipat, Hissar, Noida, Faridabad, Delhi, Bhopal / Govindpura (Bhopal), Indore, Raipur, Bilaspur, Jaipur, Udaipur, Kota, Ajmer, Jodhpur, and Bikaner with a rest as per the optional attachment.

 

Others:

Pursuant to the scheme of arrangement between Writers and Publishers Limited and DB Corp Limited Sanctioned buy hon’ble high court of Gujarat vide its order dated 10.10.2006, Writers and Publishers writers is demerged into DB Corp Limited w.e.f. 12.12.2006. Therefore this hypothecation deed is executed to secure the term loan of Rs. 1400.000 millions which was the Term loan of Writers and Publishers limited prior to de-merger, and as per the scheme is now the Term loan of DB Corp Limited.

 Short particulars of the Property charged  

The whole of the movable properties of the borrower pertaining to “Dainik Bhaskar centres” / location as more particularly described in the schedule I of the hypothecation deed and the whole of the current assets of the borrower’s stock of raw materials, semi finished and finished goods, stores and spares not relating to plant and machinery (consumable stores and Spares), Bills receivables and book debts and all other movables , both present and future whether lying - rest as per the optional attachment.

 

 

Other details:-

 

Business:

The company has entered into business Transfer Agreement with Saurashtra Samachar Private Limited and New Era Publications Private Limited for acquisitions of certain business as a going concern with effect from January 1, 2007. The respective assets and liabilities of the business have been acquired by the company at their book values. The difference of Rs. 5.155 millions between the book value of net assets and the consideration paid by the company has been accounted as goodwill.

 

 

Contingent Liabilities:

Letter of Credit against purchase of capital goods Rs. 2.100 millions.

 

 


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.50.03

UK Pound

1

Rs.74.42

Euro

1

Rs.62.71

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

7

OPERATING SCALE

1~10

7

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

7

--PROFITABILIRY

1~10

7

--LIQUIDITY

1~10

7

--LEVERAGE

1~10

7

--RESERVES

1~10

7

--CREDIT LINES

1~10

7

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

TOTAL

 

63

 

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