MIRA INFORM REPORT

 

Report Date :

13.09.2012

 

IDENTIFICATION DETAILS

 

Name :

JSC VTB BANK

 

 

 

 

Registered Office :

Ul. Bolshaya Morskaya 29 Saint Petersburg, 190000

 

 

 

 

Country :

Russian Federation

 

 

 

 

Financials (as on) :

31.12.2011

 

 

 

 

Year of Establishment :

1990

 

 

 

 

Legal Form :

Public Parent

 

 

 

 

Line of Business :

Retail, Corporate & Investment Banking & Other Financial Services

 

 

 

 

No. of Employees :

65,000

 

 

 

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

 

Status :

Excellent

Payment Behaviour :

Regular

Litigation :

Clear

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 – March 31st, 2012

 

Country Name

Previous Rating

(31.12.2011)

Current Rating

(31.03.2012)

Russia

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

RUSSIA - ECONOMIC OVERVIEW

 

Russia has undergone significant changes since the collapse of the Soviet Union, moving from a globally-isolated, centrally-planned economy to a more market-based and globally-integrated economy. Economic reforms in the 1990s privatized most industry, with notable exceptions in the energy and defense-related sectors. The protection of property rights is still weak and the private sector remains subject to heavy state interference. Russian industry is primarily split between globally-competitive commodity producers. In 2011, Russia became the world's leading oil producer, surpassing Saudi Arabia; Russia is the second-largest producer of natural gas; Russia holds the world's largest natural gas reserves, the second-largest coal reserves, and the eighth-largest crude oil reserves. Russia is the third-largest exporter of both steel and primary aluminum. Other less competitive heavy industries remain dependent on the Russian domestic market. Russia's reliance on commodity exports makes it vulnerable to boom and bust cycles that follow the highly volatile swings in global commodity prices. The government since 2007 has embarked on an ambitious program to reduce this dependency and build up the country's high technology sectors, but with few results so far. The economy had averaged 7% growth in the decade following the 1998 Russian financial crisis, resulting in a doubling of real disposable incomes and the emergence of a middle class. The Russian economy, however, was one of the hardest hit by the 2008-09 global economic crisis as oil prices plummeted and the foreign credits that Russian banks and firms relied on dried up. According to the World Bank the government's anti-crisis package in 2008-09 amounted to roughly 6.7% of GDP. The Central Bank of Russia spent one-third of its $600 billion international reserves, the world's third largest, in late 2008 to slow the devaluation of the ruble. The government also devoted $200 billion in a rescue plan to increase liquidity in the banking sector and aid Russian firms unable to roll over large foreign debts coming due. The economic decline bottomed out in mid-2009 and the economy began to grow in the third quarter of 2009. However, a severe drought and fires in central Russia reduced agricultural output, prompting a ban on grain exports for part of the year, and slowed growth in other sectors such as manufacturing and retail trade. High oil prices buoyed Russian growth in 2011 and helped Russia reduce the budget deficit inherited from the lean years of 2008-09. Russia has reduced unemployment since 2009 and has made progress on reducing inflation since 2010. Russia's long-term challenges include a shrinking workforce, a high level of corruption, difficulty in accessing capital for smaller, non-energy companies, and poor infrastructure in need of large investments.

Source : CIA


Company name and address

 

Top of Form

Bottom of Form

Top of Form

JSC VTB Bank

                                                                                                                                                 

 

Ul. Bolshaya Morskaya 29

 

 

Saint Petersburg, 190000

Russian Federation

 

 

Tel:

7-495-739-7799

Fax:

7-495-258-47-81

 

www.vtb.ru

 

Employees:

65,000

Company Type:

Public Parent

Corporate Family:

Establishment 

19 Companies

1990

 

 

 

 

Financials in:

USD (mil)

 

 

Fiscal Year End:

31-Dec-2011

Reporting Currency:

US Dollar

Annual Sales:

13,501.1

Total Assets:

219,983.0

                                      

Business Description       

 

Retail, Corporate & Investment Banking & Other Financial Services

 

  Industry             

 

Industry

Commercial Banks

ANZSIC 2006:

6221 - Banking

NACE 2002:

6512 - Other monetary intermediation

NAICS 2002:

522190 - Other Depository Credit Intermediation

UK SIC 2003:

65121 - Banks

UK SIC 2007:

64191 - Banks

US SIC 1987:

6029 - Commercial Banks, Not Elsewhere Classified

                      

Key Executives           

   

 

Name

Title

David Bonderman

Supervisory Board of Directors

Andrey L. Kostin

Chairman-Management Board & President

Sergey Konstantinovich Dubinin

Chairman-Supervisory Board

Herbert Moos

Chairman-Management Board & Deputy President

Denis A. Bortnikov

Member-Management Board

          

 

1 - Profit & Loss Item Exchange Rate: USD 1 = USD 1
2 - Balance Sheet Item Exchange Rate: USD 1 = USD 1

 

 

Corporate Overview

 

Location
Ul. Bolshaya Morskaya 29
Saint Petersburg, 190000
Russian Federation

 

Tel:

7-495-739-7799

Fax:

7-495-258-47-81

 

www.vtb.ru

Sales USD(mil):

13,501.1

Assets USD(mil):

219,983.0

Employees:

65,000

Fiscal Year End:

31-Dec-2011

 

Industry:

Commercial Banks

Company Type:

Public Parent

Quoted Status:

Not Quoted

 

Chairman-Management Board & President :

Andrey L. Kostin

 

Industry Codes

 

ANZSIC 2006 Codes:

6221

-

Banking

6419

-

Other Auxiliary Finance and Investment Services

6411

-

Financial Asset Broking Services

6240

-

Financial Asset Investing

 

NACE 2002 Codes:

6512

-

Other monetary intermediation

6523

-

Other financial intermediation not elsewhere classified

6712

-

Security broking and fund management

6713

-

Activities auxiliary to financial intermediation not elsewhere classified

 

NAICS 2002 Codes:

522190

-

Other Depository Credit Intermediation

523999

-

Miscellaneous Financial Investment Activities

525920

-

Trusts, Estates, and Agency Accounts

523110

-

Investment Banking and Securities Dealing

 

US SIC 1987:

6029

-

Commercial Banks, Not Elsewhere Classified

6211

-

Security Brokers, Dealers, and Flotation Companies

6289

-

Services Allied With the Exchange of Securities or Commodities, Not Elsewhere Classified

6733

-

Trusts, Except Educational, Religious, and Charitable

 

UK SIC 2003:

65121

-

Banks

6523

-

Other financial intermediation not elsewhere classified

6713

-

Activities auxiliary to financial intermediation not elsewhere classified

6712

-

Security broking and fund management

 

UK SIC 2007:

64191

-

Banks

6619

-

Other activities auxiliary to financial services, except insurance and pension funding

6612

-

Security and commodity contracts brokerage

6499

-

Other financial service activities, except insurance and pension funding, n.e.c.

 

 

 

 

Business Description

Retail, Corporate & Investment Banking & Other Financial Services

 

More Business Descriptions

Commercial Banking

 

 

 

 

 

 

 

Financial Data

 

Financials in:

USD(mil)

 

Revenue:

13,501.1

Assets:

219,983.0

Total Liabilities:

199,729.8

 

Net Worth:

20,253.2

 

 

 

Date of Financial Data:

31-Dec-2011

 

1 Year Growth

NA

NA

 

 

 

 

Corporate Structure News

 

Total Corporate Family Members: 19

 

 

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

JSC VTB Bank

Parent

Saint Petersburg

Russian Federation

Commercial Banks

13,501.1

65,000

VTB Bank North-West Regional Centre

Subsidiary

St. Petersburg

Russian Federation

Commercial Banks

 

4,359

Multicarta Ltd

Subsidiary

Moscow

Russian Federation

Investment Services

 

300

Russian Commercial Bank (Cyprus) Limited

Subsidiary

Limassol

Cyprus

Commercial Banks

 

150

VTB Bank (France) SA

Subsidiary

Paris

France

Commercial Banks

 

149

VTB Bank (Austria) AG

Subsidiary

Wien

Austria

Commercial Banks

 

85

VTB Bank (Deutschland) AG

Subsidiary

Frankfurt Am Main, Hessen

Germany

Commercial Banks

 

81

VTB Specialized Depository CJSC

Subsidiary

Moscow

Russian Federation

Commercial Banks

 

 

VTB Leasing (Europe) Ltd

Subsidiary

Nicosia

Cyprus

Investment Services

 

 

VTB-Capital CJSC

Subsidiary

Moscow

Russian Federation

Investment Services

 

 

Vtb Capital PLC

Subsidiary

London

United Kingdom

Commercial Banks

 

350

Vtb Bank Europe Ltd.

Subsidiary

Aberdeen

United Kingdom

Investment Services

 

 

Moscow Narodny Bank Ltd.

Subsidiary

London

United Kingdom

Investment Services

 

 

Vtb Capital Markets Ltd.

Subsidiary

London

United Kingdom

Commercial Banks

 

 

Vtb Europe Strategic Investments Ltd.

Subsidiary

London

United Kingdom

Commercial Banks

 

 

VTB-Development CJSC

Subsidiary

Saint Petersburg

Russian Federation

Investment Services

 

 

Vtb Upravlenie Proektami Zao

Subsidiary

Moscow

Russian Federation

Investment Services

2.1

161

VTB Factoring Ltd

Subsidiary

Moscow

Russian Federation

Consumer Financial Services

 

 

VTB Bank (Belarus) CJSC

Subsidiary

Minsk

Belarus

Commercial Banks

 

 

 

 

 

Executives Report

 

 

Board of Directors

 

Name

Title

Function

Sergey Konstantinovich Dubinin

 

Chairman-Supervisory Board

Chairman

Andrey L. Kostin

 

Chairman-Management Board & President

Chairman

Herbert Moos

 

Chairman-Management Board & Deputy President

Deputy Chairman

Andrey S. Puchkov

 

Chairman-Management Board & Deputy President

Deputy Chairman

Yuri A. Soloviev

 

Chairman-Management Board & First Deputy President

Deputy Chairman

Vasily N. Titov

 

Chairman-Management Board & First Deputy President

Deputy Chairman

Denis A. Bortnikov

 

Member-Management Board

Director/Board Member

Yulia G. Chupina

 

Director

Director/Board Member

Olga K. Dergunova

 

Member-Management Board

Director/Board Member

Mikhail V. Kuzovlev

 

Director

Director/Board Member

Vadim O. Levin

 

Director

Director/Board Member

Valery V. Lukyanenko

 

Member-Management Board

Director/Board Member

Erkin R. Norov

 

Member-Management Board

Director/Board Member

Evgueny V. Novikov

 

Director

Director/Board Member

Guennady V. Soldatenkov

 

Director

Director/Board Member

 

Executives

 

Name

Title

Function

Alexander Yastrib

 

Head-Risk

Insurance Executive

David Bonderman

 

Supervisory Board of Directors

Other

Muhadin Abdurakhmanovitch Eskindarov

 

Supervisory Board of Directors

Other

Grigory Y. Glazkov

 

Supervisory Board of Directors

Other

Nikolay M. Kropachev

 

Supervisory Board of Directors

Other

Ivan V. Oskolkov

 

Supervisory Board of Directors

Other

Alexey Lvovitch Savatyugin

 

Supervisory Board of Directors

Other

Pavel Mikhailovich Teplukhin

 

Supervisory Board of Directors

Other

Alexey Valentinovitch Ulyukaev

 

Supervisory Board of Directors

Other

Matthias Warnig

 

Supervisory Board of Directors

Other

 


VTB Q1 net profit decreases

                                                                                                                                                                                          

Datamonitor BankingWire
09 July 2012
                                                                                                                                                                   

 

[What follows is the full text of the news story.]

JSC VTB Bank, or VTB Group, a Russian financial group, has reported that net profit attributable to shareholders of the parent, for the first quarter ended March 31, 2012 was RUB22.7 billion, or RUB0.0022 per share, compared to RUB26 billion, or RUB0.0025 per share, for the same quarter ended March 31, 2011.

Net interest income for the first quarter ended March 31, 2012 was RUB54 billion, compared to RUB46 billion for the same quarter ended March 31, 2011.

Operating income for the first quarter ended March 31, 2012 was RUB74.8 billion, compared to RUB65.1 billion for the same quarter ended March 31, 2011.

Total assets as of March 31, 2012 were RUB6.45 trillion, compared to RUB6.79 trillion, as of December 31, 2011.

Andrey Kostin, president and chairman of the management board of VTB, said: "We delivered solid results with a strong ROE of 15% for the first three months of 2012. Having grown substantially over the past few years, we are now focused on extracting value from VTB's unique franchise by optimizing our asset base, further strengthening risk management policies and improving our operational efficiency. We believe these steps will help us maintain a strong position in an extremely challenging global market environment."

 

 

Deal snapshot: VTB COMPLETES OFFER TO BANK OF MOSCOW'S MINORITY SHAREHOLDERS

                                                                                                                                                                                          

M&A Navigator
18 May 2012
                                                                                                                                                                   

 

[What follows is the full text of the news story.]

Russian state-run lender VTB (MCX:VTBR) said it had wrapped up an offer placed with Bank of Moscow's (MCX:MMBM) minority shareholders to buy out their stakes in the lender.

Country: Russia

Sector: Banking/Financial Services

Target: Bank of Moscow

Buyer: JSC VTB Bank

Vendor: Minority shareholders

Deal size in USD: 2.7m

Type: Corporate acquisition

Status: Closed

 

 

VTB completes offer to Bank of Moscow's minority shareholders

                                                                                                                                                                                          

M&A Navigator
17 May 2012
                                                                                                                                                                   

 

[What follows is the full text of the news story.]

17 May 2012 - Russian state-run lender VTB (MCX:VTBR) said on Thursday it had wrapped up an offer placed with Bank of Moscow's (MCX:MMBM) minority shareholders to buy out their stakes in the lender.

Following the tender completion, VTB's stake in the Moscow-based lender was lifted to 94.87% following the purchase of RUB84m (USD2.7m/EUR2.1m) worth of shares.

The offer was presented in March to 1,030 shareholders owning an aggregate 0.05% of Bank of Moscow. The bid was accepted by some 80 minority stockholders, resulting in the sale of 75,700 shares, or a stake of 0.03%.

VTB's board member Yekaterina Petelina said the bank was satisfied with the offer's outcome.

In December, VTB boosted its holding in Bank of Moscow to 94.84% from 92.2% by purchasing RUB102bn worth of stock as part of the lender's additional share issue.

VTB, which was cleared by its supervisory board to gradually acquire Bank of Moscow (MCX:MMBM) in February 2011, had battled for control of the lender for almost a year, but eventually discovered a gaping hole in the target's loan book after it sealed the deal. Bank of Moscow obtained state funds of RUB295bn to remain afloat last year, the largest bailout in Russian financial history.

Country: Russia

Sector: Banking/Financial Services

Target: Bank of Moscow

Buyer: JSC VTB Bank

Vendor: Minority shareholders

Deal size in USD: 2.7m

Type: Corporate acquisition

Status: Closed

 

 

 

Polyus Gold closes minority stake sale to VTB, Chengdong

 

 

M&A Navigator
11 May 2012

 

 

[What follows is the full text of the news story.]

11 May 2012 � Russian gold producer Polyus Gold International Ltd (LON:POLG), or PGIL, said today it had concluded the sale of 5% less-one-share and 2.5% stakes to Chinese fund Chengdong Investment Corp and Russian VTB Bank JSC (MCX:VTBR), respectively.

Polyus said it had received gross proceeds of USD635.5m (EUR491.2m) from the two transactions. It intends to use the proceeds to pay back outstanding debt and to finance development.

When first announcing the deals at the end of last month, Polyus Gold�s chief executive officer German Pikhoya said he viewed the investment as a vote of confidence. At the same date, the company unveiled it would seek a premium listing for all of its shares in London in an effort to improve its global profile, ensure better access to capital and boost corporate governance standards and liquidity.

Under the terms of the stake sale transactions, the company�s fully-owned unit Jenington International Inc sold some 151.6m PGIL ordinary shares to Chengdong Investment, a unit of CIC International Co Ltd, and nearly 50.2m shares and 25.15m level 1 global depositary receipts (GDRs) to VTB Bank. Both transactions have been privately negotiated at a price of USD2.80 apiece.

VTB Capital plc and Debevoise & Plimpton LLP consulted Polyus Gold and Jenington in the share purchase transactions.

Country: Russia

Sector: Metals/Mining

Target: Polyus Gold International Limited

Buyer: JSC VTB Bank , Chengdong Investment Corporation, CIC International Co Ltd Vendor: Jenington International Inc

Deal size in USD: 635.5m

Type: Stakebuilding

Status: Closed

 

 

 

Chengdong Investment Corp, VTB Bank to buy into Polyus Gold

                                                                                                                                                                                          

M&A Navigator
30 April 2012
                                                                                                                                                                  

 

[What follows is the full text of the news story.]

30 April 2012 - Russian gold producer Polyus Gold International Ltd (LON:POLG), or PGIL, said on Monday that Chinese fund Chengdong Investment Corporation and Russian JSC VTB Bank (MCX:VTBR) will buy 5% less-one-share and 2.5% in it, respectively.

German Pikhoya, Polyus Gold�s CEO welcomed the new investors, saying he viewed their decision to buy into the company as a vote of confidence.

Under two separate agreements, Polyus Gold�s fully-owned unit Jenington International Inc will sell 151.6m PGIL ordinary shares to Chengdong Investment, a unit of CIC International Co Ltd, and 50.2m shares and 25.15m level 1 global depositary receipts (GDRs) to VTB Bank.

Both transactions have been privately negotiated at a price of USD2.80(EUR2.11) a share, bringing total gross proceeds of USD635.5m, which Polyus Gold will use to pay back outstanding debt and to finance development, it said.

The two deals, subject to one another and to other conditions, are expected to wrap up by 11 May 2012.

The agreements stipulate lock-up periods of 180 days for the bought PGIL shares, as well as restrictions on the purchase of further PGIL shares or level 1 GDRs by Chengdong and VTB.

Polyus Gold also said it would seek a premium listing for all of its shares in London, a move expected to improve its global profile, ensure better access to capital, as well as boost corporate governance standards and liquidity, the Russian gold producer said. JPMorgan Cazenove has been selected as sponsor for the listing.

VTB Capital plc and Debevoise & Plimpton LLP are advising Polyus Gold and Jenington in the share purchase transactions.

Country: Russia

Sector: Metals/Mining

Target: Polyus Gold International Ltd

Buyer: JSC VTB Bank , Chengdong Investment Corporation, CIC International Co Ltd Vendor: Jenington International Inc

Deal size in USD: 635.5m

Type: Stakebuilding

Status: Agreed

 

 

 

VTB plans to take full control of Belarusian arm

                                                                                                                                                                                          

M&A Navigator
30 January 2012
                                                                                                                                                            

 

[What follows is the full text of the news story.]

30 January 2012 - Russian state-run lender VTB (MCX:VTBR) is getting ready to make a bid for the 28.6% it does not already own in its Belarusian arm from the Belarusian state, Olga Dergunova, member of the Russian bank�s management board, told Prime Tass today.

At present, VTB holds a 71.4% stake in its Belarusian unit and is mulling buying the rest of it.

The Belarusian government intends to dispose of its minority stakes in VTB Bank Belarus, Belarusbank and Belagroprombank JSC along with its controlling interests in Belinvestbank JSC and Paritetbank OJSC.

Country: Belarus,

Sector: Banking/Financial Services

Target: VTB Bank (Belarus)

Buyer: Bank VTB OAO

Type: Privatisation

Status: Bidding

 

 


Financials

 

Consolidated Statements of Financial Position as at 31 December

(in billions of Russian Roubles)   

 

 

Note

2011

2010

Assets

 

 

 

Cash and short-term funds

7

407.0

275.5

Mandatory reserve deposits with central banks

 

71.9

26.4

Financial assets at fair value through profit or loss

8

571.5

344.6

Financial assets pledged under repurchase agreements and

 

 

 

loaned financial assets

9

198.6

16.9

Due from other banks

10

424.6

349.9

Loans and advances to customers

11

4,301.6

2,785.4

Assets of disposal group held for sale

19

10.3

-

Financial assets available-for-sale

12

167.7

55.9

Investments in associates and joint ventures

13

32.5

15.7

Investment securities held-to-maturity

14

32.4

34.2

Premises and equipment

15

116.8

113.2

Investment property

16

122.5

102.2

Intangible assets and goodwill

17

141.2

30.5

Deferred tax asset

33

42.7

37.9

Other assets

18

148.3

102.6

Total assets

 

6,789.6

4,290.9

Liabilities

 

 

 

Due to other banks

20

699.7

397.3

Customer deposits

21

3,596.7

2,212.9

Liabilities of disposal group held for sale

19

8.5

-

Other borrowed funds

22

734.6

185.7

Debt securities issued

V:

664.5

593.1

Deferred tax liability

33

10.0

7.3

Other liabilities

25

209.4

110.9

Total liabilities before subordinated debt

 

5,923.4

3,507.2

Subordinated debt

24

241.1

205.5

Total liabilities

 

6,164.5

3,712.7

Equity

 

 

 

Share capital

26

113.1

113.1

Share premium

 

358.5

358.5

Treasury shares

 

(0.6)

(0.3)

Unrealized gain on financial assets available-for-sale and cash

 

 

 

flow hedge

 

7.9

4.0

Premises revaluation reserve

 

11.4

11.4

Currency translation difference

 

11.0

11.0

Retained earnings

 

102.2

56.6

Equity attributable to shareholders of the parent

 

603.5

554.3

Non-controlling interests

 

21.6

23.9

Total equity

 

625.1

578.2

Total liabilities and equity

 

6,789.6

4,290.9


 

Consolidated Income Statements for the Years Ended 31 December

(in billions of Russian Roubles)

 

 

Note

2011

2010

Interest income

27

416.7

330.5

Interest expense

27

(189.7)

(159.4)

Net interest income

 

227.0

171.1

Provision charge for impairment of debt financial assets

32

(31.6)

(51.6)

Net interest income after provision for impairment

 

195.4

119.5

(Losses net of gains) / gains less losses arising from financial

 

 

 

instruments at fair value through profit or loss

28

(30.8)

14.8

Gains less losses / (losses net of gains) from available-for-sale

 

 

 

financial assets

12

4.1

(0.1)

Losses net of gains arising from extinguishment of liability

 

(0.7)

 

Net recovery of losses / (losses) on initial recognition of financial

 

 

 

instruments, restructuring and other gains / (losses) on loans and

 

 

 

advances to customers

 

20.2

(0.2)

Gains less losses / (losses net of gains) arising from dealing in

 

 

 

foreign currencies

 

6.1

(7.5)

Foreign exchange translation (losses net of gains) / gains less losses

 

(6.5)

12.1

Fee and commission income

29

47.4

28.8

Fee and commission expense

29

(8.2)

(4.1)

Share in income /(loss) of associates and joint ventures

13

7.5

(0.7)

Provision charge for impairment of other assets, contingencies and

 

 

 

credit related commitments

32

(1.4)

(2.2)

Income arising from non-banking activities

30

20.4

11.0

Expenses arising from non-banking activities

 

(9.1)

(7.2)

Other operating income

30

9.2

3.1

Net non-interest income

 

58.2

47.8

Operating income

 

253.6

167.3

Staff costs and administrative expenses

31

(141.5)

(95.1)

Impairment of goodwill

17

-

(1.1)

Profit from disposal of subsidiaries and associates

 

3.4

-

Profit before taxation

 

115.5

71.1

Income tax expense

33

(25.0)

(16.3)

Net profit

 

90.5

54.8

Net profit / (loss) attributable to:

 

 

 

Shareholders of the parent

 

89.4

58.2

Non-controlling interests

 

1.1

(3.4)

Basic and diluted earnings per share

 

 

 

(expressed in Russian Roubles per share)

34

0.00855

0.00557

 

 


Consolidated Statements of Comprehensive Income for the Years Ended 31 December

(in billions of Russian Roubles)

 

 

2011

2010

Net profit

90.5

54.8

Other comprehensive income:

 

 

Net result on financial assets available-for-sale, net of tax

2.7

0.6

Actuarial losses net of gains arising from difference between pension plan assets and obligations

(0.5)

(0.2)

Share of other comprehensive income of associates and joint ventures

(0.5)

(0.2)

Effect of translation, net of tax

2.4

(2.4)

Other comprehensive income, net of tax

4.1

(2.2)

Total comprehensive income

94.6

52.6

Total comprehensive income attributable to:

Shareholders of the parent

Non-controlling interests

93.7

0.9

56.3

(3.7)


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.55.26

UK Pound

1

Rs.88.85

Euro

1

Rs.71.13

 

 

INFORMATION DETAILS

 

Report Prepared by :

PRL

 

 

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

 

--

 

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%)

 

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.