MIRA INFORM REPORT

 

 

Report Date :

18.01.2011

 

IDENTIFICATION DETAILS

 

Name :

WILLIAMSON MAGOR AND COMPANY LIMITED

 

 

Registered Office :

Four Mangoe Lane, Surendra Mohan Ghosh Sarani, Kolkata - 700 001, West Bengal

 

 

Country :

India

 

 

Financials (as on) :

31.03.2010

 

 

Date of Incorporation :

10.03.1949

 

 

Com. Reg. No.:

21-17715

 

 

CIN No.:

[Company Identification No.]

L01132WB1949PLC017715

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

CALW01111F

 

 

PAN No.:

[Permanent Account No.]

AAACW2369P

 

 

Legal Form :

Public Limited Liability Company. Company’s Shares are listed on the Stock Exchange.

 

 

Line of Business :

The Company’s Principal Activity is to provide Non-Banking Finance and Property Ownership. 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (35)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 7628296

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having moderate track. There appears to be some losses being incurred by the company. However the networth appears to be satisfactory. Trade relations are reported as fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for small to mediocre business dealings at usual trade terms and conditions.

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – April 1, 2010

 

Country Name

Previous Rating

(31.12.2009)

Current Rating

(01.04.2010)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

LOCATIONS

 

Registered Office :

Four Mangoe Lane, Surendra Mohan Ghosh Sarani, Kolkata - 700 001, West Bengal, India  

Tel. No.:

91-33-22435391, 22489434, 22489435, 22101221

Fax No.:

91-33-2248-8114, 22483683

E-Mail :

administrator@wmg.co.in

Website :

http://www.wmtea.com

 

 

DIRECTORS

 

AS ON 31.03.2010

 

Name :

Mr. Brij Mohan Khaitan

Designation :

Chairman

Date of Birth/Age :

81 Years

Qualification :

B.Com

Other Directorship :

  • McLeod Russel India Limited
  • Eveready Industries India Limited
  • CESC Limited
  • Jay Shree Tea and Industries India Limited
  • Philips Carbon Black Limited
  • Babcock Borsig Limited

 

 

Name :

Mr. Deepak Khaitan 

Designation :

Vice Chairman

Date of Birth/Age :

54 Years

Qualification :

B.Com; MBA (IIM – Geneva)

Other Directorship :

  • McLeod Russel India Limited
  • Eveready Industries India Limited
  • Babcock Borsig Limited
  • McNally Bharat Engineering Company Limited
  • Williamson Financial Services Limited
  • Kilburn Engineering Limited
  • Majuli Tea Holdings Limited, U.K.
  • McNally Sayaji Engineering Limited

 

 

Name :

Mr. A. Khaitan

Designation :

Director

 

 

Name :

Mr. T. R. Swaminathan

Designation :

Director

Date of Birth/Age :

84 Years

Qualification :

B.Com; FCA, FCMA, J.Dip, MA and FCS

Other Directorship :

  • Williamson Financial Services Limited
  • The Standard Batteries Limited
  • White Cliff Tea Private Limited
  • Calcutta Tea Chest and Fibre Limited 

 

 

Name :

Mr. R. S. Jhawar

Designation :

Director

 

 

Name :

Mr. Padam Kumar Khaitan

Designation :

Director

 

 

Name :

Dr. R. Srinivasan

Designation :

Director

 

 

Name :

Mr. G. Momen

Designation :

Director

 

 

Name :

Mr. Bharat Bajoria

Designation :

Director

Date of Birth/Age :

56 Years

Qualification :

B.Sc. (Hons.) 

Other Directorship :

  • The Bormah Jan Tea Company (1936) Limited
  • Teesta Valley Tea Company Limited
  • Teesta Valley Exports Limited
  • McLeod and Company Limited
  • Birdie Trading Private Limited
  • Banarhat Investment Company Private Limited
  • Sppedways International Private Limited
  • The Phoenix Mills Limited
  • Trishul Company Private Limited
  • McLeod Russel India Limited
  • Tezpore Tea Company Limited
  • Globe (India) Limited
  • Dhunseri Tea and Industries Limited
  • The Budge Investment Company Private Limited

 

 

Name :

Mr. H. M. Parekh

Designation :

Director

Date of Birth/Age :

72 Years

Other Directorship :

  • The Methoni Tea Company Limited
  • Gujarat Tea Processors and Packers Limited
  • Quality Tea Plantations Private Limited
  • Rossel Tea Limited
  • Trans Global Logistics Private Limited
  • Beeyu Overseas Limited
  • Diana Tea Company Limited
  • Gillanders Arbuthnot and Company Limited
  • The Grob Tea Company Limited

 

 

KEY EXECUTIVES

 

Name :

Mr. H. U. Sanghavi

Designation :

Company Secretary

 

 

Name :

Mr. A. Guha Sarkar

Designation :

Company Secretary

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2010

 

Category of Shareholder

No. of Shares

Percentage of Holding

 

 

 

Shareholding of Promoter and Promoter Group2

 

 

Indian

 

 

Bodies Corporate

6779203

61.87

 

 

 

Public shareholding

 

 

Institutions

 

 

Financial Institutions / Banks

6880

0.06

Insurance Companies

409520

3.74

 

 

 

Non-institutions

 

 

Bodies Corporate

573066

6.72

 

 

 

Individuals

 

 

Individuals -i. Individual shareholders holding nominal share capital up to Rs 0.100 Million

1918178

17.51

ii. Individual shareholders holding nominal   share capital in excess of Rs. 0.100 Million

1153686

10.53

 

 

 

Any Other (specify)

 

 

Non resident Indians

93907

0.86

Foreign Nationals

21920

0.20

 

 

 

Shares  held  by Custodians and against     which Depository Receipts have been issued

--

--

 

 

 

GRAND TOTAL

10956360

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

The Company’s Principal Activity is to provide Non-Banking Finance and Property Ownership. 

 

 

GENERAL INFORMATION

 

Bankers :

  • HDFC Bank Limited
  • ICICI Bank Limited
  • Standard Chartered Bank
  • United Bank of India

 

 

Facilities :

 

Secured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

Term Loans:

 

 

Other than Banks

699.641

1007.184

Total

699.641

1007.184

Notes :

The above includes:

i) loans from HDFC secured by way of

– mortgage of certain immovable properties of the Company

– pledge of shares of Eveready Industries India Limited

ii) loans from IL and FS Financial Services Limited secured by way of

– corporate guarantee from McLeod Russel India Limited

– pledge of shares of Eveready Industries India Limited and shares of McLeod Russel India Limited

iii) loans from ICICI Home Finance Ltd secured by way of

– mortgage of certain immovable properties by way of a parri passu charge pending no objection certificate from HDFC

– pledge of shares of McLeod Russel India Limited , Mcnally Bharat Engineering Company  Limited  and Kilburn Engineering Limited 

 

 

 

 

 

Unsecured Loan

 

Rs. In Millions

31.03.2010

Rs. In Millions

31.03.2009

Short Term Loans

 

 

From Other than Banks

592.000

367.500

Interest accrued and due

13.032

0.803

Other Loans

 

 

From Other than Banks

0.000

256.500

Interest accrued and due

4.501

13.712

Total

609.533

638.515

 

 

 

 

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Lovelock and Lewes

Chartered Accountants

 

 

Joint Venture Company :

D1 Williamson Magor Bio Fuel Limited Joint Venture company with Middlebrough Oils UK Limited

 

 

Subsidiaries :

  • Woodside Parks Limited
  • Majerhat Estates and Developers Limited

 

 

Associates :

  • Babcock Borsig Limited
  • Kilburn Engineering Limited
  • Eveready Industries India Limited

 

 

CAPITAL STRUCTURE

 

AS ON 31.03.2010

 

Authorised Capital :

No. of Shares

Type

Value

Amount

23750000

Equity Shares

Rs.10/- each

Rs.237.500 millions

125000

Preference Shares

Rs.100/- each

Rs.12.500 millions

 

Total

 

Rs.250.000 millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

10956360

Equity Shares

Rs.10/- each

Rs.109.564 millions

 

 

 

 

 

Of these —

a) 14,99,930 Shares were allotted as fully paid-up pursuant to a contract without payment being received in cash ;

b) 12,39,090 Shares were allotted as fully paid-up pursuant to a Scheme of Amalgamation sanctioned by the Court without payment being received in cash ; and

c) 82,17,270 Shares were allotted as fully paid-up by way of Bonus Shares by capitalization of Preference Share Capital Redemption Reserve, Capital Reserve and General Reserve.  


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

31.03.2010

31.03.2009

31.03.2008

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

109.564

109.564

109.564

2] Share Application Money

0.000

0.000

0.000

3] Reserves & Surplus

1797.510

1842.973

1891.850

4] (Accumulated Losses)

0.000

0.000

0.000

NETWORTH

1907.074

1952.537

2001.414

LOAN FUNDS

 

 

 

1] Secured Loans

699.641

1007.184

1187.013

2] Unsecured Loans

609.533

638.515

165.068

TOTAL BORROWING

1309.174

1645.699

1352.081

DEFERRED TAX LIABILITIES

0.000

0.000

0.000

 

 

 

 

TOTAL

3216.248

3598.236

3353.495

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

689.138

703.936

714.287

Capital work-in-progress

0.000

0.000

0.000

 

 

 

 

INVESTMENT

2059.025

2062.493

1927.763

DEFERREX TAX ASSETS

0.000

0.000

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

0.000

0.000

0.000

 

Sundry Debtors

11.661

18.626

35.988

 

Cash & Bank Balances

136.582

25.506

24.519

 

Other Current Assets

52.346

72.372

39.029

 

Loans & Advances

290.769

780.753

682.501

Total Current Assets

491.358

897.257

782.037

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

2.984

5.507

7.806

 

Other Current Liabilities

15.222

52.606

50.275

 

Provisions

5.067

7.337

12.511

Total Current Liabilities

23.273

65.450

70.592

Net Current Assets

468.085

831.807

711.445

 

 

 

 

MISCELLANEOUS EXPENSES

0.000

0.000

0.000

 

 

 

 

TOTAL

3216.248

3598.236

3353.495

 


PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2010

31.03.2009

31.03.2008

 

SALES

 

 

 

 

 

Income

269.181

202.231

208.761

 

 

Other Income

3.923

5.949

12.292

 

 

TOTAL                                     (A)

273.104

208.180

221.053

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Expenses

85.858

48.856

104.532

 

 

TOTAL                                     (B)

85.858

48.856

104.532

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B)      (C)

187.246

159.324

116.521

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

218.261

204.718

123.162

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)                                       (E)

(31.015)

(45.394)

(6.641)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

2.159

2.265

1.781

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                               (G)

(33.174)

(47.659)

(8.422)

 

 

 

 

 

Less

TAX                                                                  (I)

0.179

(11.907)

3.252

 

 

 

 

 

 

PROFIT AFTER TAX (G-I)                                  (J)

(32.995)

(35.752)

(11.674)

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

(249.294)

(213.542)

(201.868)

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(282.289)

(249.294)

(213.542)

 

 

 

 

 

 

Earnings Per Share (Rs.)

(3.01)

(3.26)

--

 

QUARTERLY RESULTS

 

PARTICULARS

 

 

30.06.2010

(1st Quarter)

30.09.2010

(2nd Quarter)

 Sales Turnover

 

25.600

84.900

 Total Expenditure

 

7.200

11.600

 PBIDT (Excl OI)

 

18.400

73.300

 Other Income

 

0.000

0.000

 Operating Profit

 

18.400

73.300

 Interest

 

45.200

43.400

 Exceptional Items

 

0.000

0.000

 PBDT

 

(26.800)

29.900

 Depreciation

 

0.500

0.400

 Profit Before Tax

 

(27.300)

29.500

 Tax

 

0.000

0.000

 Reported PAT

 

(27.300)

29.500

Extraordinary Items       

 

0.000

0.000

Prior Period Expenses

 

0.000

0.000

Other Adjustments

 

0.000

0.000

Net Profit

 

(27.300)

29.500

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2010

31.03.2009

31.03.2008

PAT / Total Income

(%)

(12.08)

(17.17)

(5.28)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(12.32)

(23.57)

(4.03)

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(2.81)

(2.98)

(0.56)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.02)

(0.02)

(0.00)

 

 

 

 

 

Debt Equity Ratio

(Total Liability/Networth)

 

0.70

0.88

0.71

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

21.11

13.71

11.08

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

HISTORY:

 

The Calcutta-based Macneill and Magor was renamed Williamson Magor and Company in 1992. The change of name is in line with the company's reorganisation programme. Over the last few years, it has been hiving off its engineering divisions, spinning them off into separate companies. In fact, both the Khaitans and the Magors who are the co-promoters, were of the view that for the different product groups to thrive, it is necessary to convert them into separate companies. In 1989, the industrial machinery product group was transferred to Kilburn Engineering. 1990 saw the transfer of the materials handling and electrical products groups to Macneill Engineering; and in 1992, the last two engineering groups (mining and trading) were transferred to Macneill International. The company transferred 2 tea gardens to its group outfit, Mcleod Russel (I) and 7 tea estates to The Bishnauth Tea Company. After transferring nine of its tea estates to the group companies, it virtually became a holding company of the subsidiary tea firms. Divested of its tea interests, the company's present activities include trading and investments, and are property owners and tea warehousemen. It also diversified into new areas. As a part of diversification into the power sector, it floated Assam Valley Power Corporation to set up a 90-MW combined-cycle gas-based power plant at Namrup, Assam. Eventually, the project was shelved due to non-allocation of natural gas by the Government of Assam. It also plans to set up an LPG storage terminal in Haldia, in collaboration with a US construction company -- Veco International. The two wholly owned subsidiaries of the company viz. Dirai Investments and Fairlie Place Services were amalgamated with the company with effect from 1st April 1997. Portside Estates Limited and BSK Real Estates Limited have ceased to be the subsidiaries of the company with effect from 28.09.2004.

 

OPERATIONS

 

The Company during the year under review earned interest income of Rs.92.300 Millions, dividend on trade investments of Rs.35.000 Millions and profit on sale of long term investments of Rs.23.300 Millions.

 

The total income of the Company was Rs.273.100 Millions as against Rs.208.200 Millions earned in the previous year. The company has suffered a loss of Rs.33.000 Millions during the year under review as against a loss of Rs.35.800 Millions in the previous year.

 

D1 WILLIAMSON MAGOR BIO FUEL LIMITED

 

D1 Williamson Magor Bio Fuel Ltd. (D1WML) was incorporated in July 2006 under a 50:50 Joint Venture Agreement between subject, (WML) and D1 Oils Trading Ltd., U.K. to facilitate development of Jatropha Plantation under contract farming arrangements for production of bio diesel from Jatropha Oilseeds. The Company presently holds 16.44% of equity capital in D1WML.

As a clean fuel, alternate to fossil fuel, the market for bio diesel has been increasing globally at a faster rate. The global production of bio diesel during the year 2008 at 11.1 Million MT registered a growth of 23% over previous year.

 

There has been an acute shortage of bio diesel feedstock and D1WML has developed about 132,000 hectares of plantation at different stages of maturity. The company has observed 2009-10 as the year of consolidation of plantation and estimates about 60% of the farms are duly maintained by the farmers to produce commercial crop.

 

The initial harvest of oilseed on young plantation carried out during 2009-10 is being used for extension and consolidation. D1WML expects sub-commercial harvest during 2010-11 for oil expelling and commercial harvest in 2011-12. The company has acquired about 28 acres of land in Balipara Industrial Growth Centre, Assam for setting up a bio diesel processing unit.

 

 

MANAGEMENT DISCUSSION AND ANALYSIS REPORT

 

INDUSTRY STRUCTURE AND DEVELOPMENTS

 

After the year of economic recession all over the world, signs of recovery were seen in 2009-10. The impact of recession was not as much on the Indian Economy, as their economy was relatively protected by better monitoring and handling of credit policy and comparatively lower dependence on exports. On account of these factors as well as faster fiscal and monetary measures by the Government of India and the Reserve Bank of India, the revival of their economy has been faster than many in the West. While Indian GDP is poised for growth @ 8.5% this year, the main cause for concern for the present is the high rate of inflation which the Government and Reserve Bank of India are trying to mitigate through fiscal measures.

 

With the revival of the economy, the Government is considering withdrawal of stimulus packages in a phased manner. Despite increase in repo and reverse repo rates three times in the recent past by the Reserve Bank of India, the liquidity available in the system is still comfortable. While the commercial banks have increased their rates of interest on deposits, most of them are yet to do so in respect of lendings. Funds have started flowing in from the Foreign Investors into the Indian Equity Market. The expectation of a good economic growth coupled with a positive outlook of the FIIs have pushed stock indices up to a thirty month high level. With all these, the environment for the companies engaged in the financial sector is considered to be favourable.

 

OPPORTUNITIES AND THREATS, RISKS AND CONCERNS

 

The principal business of the company is investments and lending of funds. With the economic revival, most of the investee companies have started doing well and declaring higher dividends, which should boost income of the Company. Recovery of loans and interest is also expected to be easier.

 

The Company is a part of the Williamson Magor Group possessing good infrastructure and carries a good reputation in the Corporate World. High rate of inflation is a major cause of concern for the country, the industry as also for the Company. If inflation cannot be contained, there is a possibility of interest rates to go up and liquidity being sucked by Reserve Bank of India further through fiscal measures. Such a scenario might pose threat to the companies engaged in the Financial Sector.

 

The Global Economy is still not fully out of the crisis. Any major negative news could again drag down the market. However, as most of the investments held by the Company are on long term basis, any temporary fall in the market is unlikely to have impact on the Company’s operations.

 

OUTLOOK

 

The earnings of the Company in the current year are expected to improve on account of higher dividends being declared by some of the investee companies. Recovery of loans together with interest is also expected to be better in the current year.

 

In view of these, the Directors are reasonably hopeful of improved performance in the current year, barring unforseen circumstances.

 

 

FIXED ASSETS:

 

  • Land – Freehold
  • Buildings
  • Plant and Machinery
  • Motor Vehicles
  • Furniture and Fixtures
  • Electric Installation
  • Water Supply

 

WEBSITE DETAILS:

 

PROFILE:

 

Established in 1868 as a tea company, the group has grown in size and experience. Today their gardens stretch from the foothills of the Himalayas to the banks of the Brahamputra, producing that magic brew, tea.

 

More importantly, it has grown to become the world's largest producer of tea, having 28 tea estates with an output of 35  million Kgs of tea per year. The group's reliability and efficiency as a supplier of bulk tea has helped increase tea exports steadily up to 15% per year for the past few years.

           

With an average fine leaf count targeted at over 75% on a 7 day round, the WM Group is aimed at achieving consistency in quality. From the handling of leaf to its transportation their systems and processes cater to preserve the leaf quality on its way to the factory.

 

The group is well established in the bulk tea selling network, both at home and overseas. They have installed state-of-the-art machinery and have centralised research facilities to enhance yield and quality.

 

As consumer tastes become more sophisticated, the group is on course at satisfying this demand and adding value to its products and has successfully launched three brands of packet tea - Tez, Premium Gold and Jaago.

 

 


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.45.59

UK Pound

1

Rs.72.31

Euro

1

Rs.60.73

 

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

7

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

-

--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

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

-

NB

                                       New Business

-

 

 

 

 

 

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

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.