MIRA INFORM REPORT

Report Date :

03.04.2013

IDENTIFICATION DETAILS

Name :	JAI BHARAT INTERTRADE PRIVATE LIMITED
Registered Office :	4141, Gali Shahtara Ajmeri Gate, New Delhi-110006, Delhi
Country :	India
Financials (as on) :	31.03.2012
Date of Incorporation :	10.09.2004
Com. Reg. No.:	55-128975
Capital Investment / Paid-up Capital :	Rs. 0.100 Million
CIN No.: [Company Identification No.]	U51909DL2004PTC128975
TAN No.: [Tax Deduction & Collection Account No.]	DELJ05556F
Legal Form :	Private Limited Liability Company.
Line of Business :	Trader of Welding Machines and Welding Accessories
No. of Employees :	Not Available

RATING & COMMENTS

MIRA’s Rating :

B (27)

RATING		STATUS	PROPOSED CREDIT LINE
26-40	B	Capability to overcome financial difficulties seems comparatively below average.	Small

Maximum Credit Limit :	USD 5200
Status :	Moderate
Payment Behaviour :	Slow But Correct
Litigation :	Clear
Comments :	Subject is an established company having a moderate track record. Profitability of the company appears to be low. However, 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 with some caution.

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 – June 30, 2012

Country Name	Previous Rating (31.03.2012)	Current Rating (30.06.2012)
India	A1	A1

Risk Category	ECGC Classification
Insignificant	A1
Low	A2
Moderate	B1
High	B2
Very High	C1
Restricted	C2
Off-credit	D

INDIAN ECONOMIC OVERVIEW

India is developing into an open-market economy, yet traces of its past autarkic policies remain. Economic liberalization, including industrial deregulation, privatization of state-owned enterprises, and reduced controls on foreign trade and investment, began in the early 1990s and has served to accelerate the country's growth, which has averaged more than 7% per year since 1997. India's diverse economy encompasses traditional village farming, modern agriculture, handicrafts, a wide range of modern industries, and a multitude of services. Slightly more than half of the work force is in agriculture, but services are the major source of economic growth, accounting for more than half of India's output, with only one-third of its labor force. India has capitalized on its large educated English-speaking population to become a major exporter of information technology services and software workers. In 2010, the Indian economy rebounded robustly from the global financial crisis - in large part because of strong domestic demand - and growth exceeded 8% year-on-year in real terms. However, India's economic growth in 2011 slowed because of persistently high inflation and interest rates and little progress on economic reforms. High international crude prices have exacerbated the government's fuel subsidy expenditures contributing to a higher fiscal deficit, and a worsening current account deficit. Little economic reform took place in 2011 largely due to corruption scandals that have slowed legislative work. India's medium-term growth outlook is positive due to a young population and corresponding low dependency ratio, healthy savings and investment rates, and increasing integration into the global economy. India has many long-term challenges that it has not yet fully addressed, including widespread poverty, inadequate physical and social infrastructure, limited non-agricultural employment opportunities, scarce access to quality basic and higher education, and accommodating rural-to-urban migration.

RBI DEFAULTERS’ LIST STATUS

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

LOCATIONS

Registered Office :	4141, Gali Shahtara Ajmeri Gate, New Delhi-110006, Delhi, India
Tel. No.:	91-11-23217389 / 23210165 / 23210175
Mobile No :	91-9313133500 (Mr. R. K. Aggarwal) 91-9313133200 (Mr. Rahul Aggarwal)
Fax No.:	91-11-23212522
E-Mail :	anilkaushiks@yahoo.com jaybharat1@vsnl.com rahul_jbit@yahoo.co.in
Branch Office :	Near Swagat Gust House, Berry Disttrict Bilaspur, Himachal Pradesh, India

DIRECTORS

As on 28.09.2012

Name :	Mr. Raj Kumar Aggarwal
Designation :	Director
Address :	E-46, New Multan Nagar, Shakur Basti, New Delhi-110056, Delhi, India
Date of Birth/Age :	01.08.1957
Date of Appointment :	Since Incorporation
DIN No:	01338062
Name :	Mr. Rahul Aggarwal
Designation :	Director
Address :	C-123, New Multan Nagar, Paschim Vihar, New Delhi-110056, Delhi, India
Date of Birth/Age :	20.11.1981
Date of Appointment :	Since Incorporation
DIN No:	01048462
Name :	Ms. Sneha Aggarwal
Designation :	Director
Address :	C-123, New Multan Nagar, Paschim Vihar, New Delhi-110056, Delhi, India
Date of Appointment :	04.11.2006
DIN No:	01048632
Name :	Ms. Anita Aggarwal
Designation :	Director
Address :	C-123, New Multan Nagar, Paschim Vihar, New Delhi-110056, Delhi, India
Date of Appointment :	04.11.2006
DIN No:	01232005

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

As on 28.09.2012

Names of Shareholders	No. of Shares
Raj Kumar Aggarwal	2500
Rahul Aggarwal	2500
Sneha Aggarwal	2500
Anita Aggarwal	2500
Total	10000

Equity Share Break up (Percentage of Total Equity)

As on 28.09.2012

Category	Percentage
Bodies corporate	100.00
Total	100.00

BUSINESS DETAILS

Line of Business :	Trader of Welding Machines and Welding Accessories.
Products :	Welding Machines and Welding Accessories

GENERAL INFORMATION

No. of Employees :

Not Available

Bankers :

· Canara Bank, Quazi Hauz, delhi-110006, Delhi, India

Facilities :

(Rs. In Millions)

Secured Loan	As on 31.03.2012	As on 31.03.2011
Long Term Borrowing
Loan from Banks Against Vehicles
Kotak Mahindra Bank Limited- Against Vehicle	0.000	0.063
ICICI Bank- Against Car- Honda City	0.420	0.000
Volkswagen Finance Private Limited- Against Car	1.134	0.000
Short Term Borrowing
Working Capital Loans
From Banks
Canara Banks	0.000	6.654
HDFC Bank Limited	5.559	0.000
From Bank Term Loans
Kotak Mahindra Bank Limited- Against Vehicle	0.000	0.026
Kotak Mahindra Bank Limited- Against Vehicle	0.063	0.249
ICICI Bank- Against Car- Honda City	0.409	0.000
Volkswagen Finance Private Limited- Against Car	0.966	0.000
Total	8.551	6.992

Note :

Working capital Loans Referred above to the extent of :

Rs. 5.559 Millions (Previous Year Rs. 6.654 Millions) are secured by hypothecation of present and future stock of Raw Materials, Stock-in-progress, Finished Goods, Stores and Spares, Book Debts, Outstanding Incomes, Receivables, Claims, Bills, Materials in transit.

Banking Relations :	--
Auditors :
Name :	Rajendra Prasad and Associates Chartered Accountant
Address :	BE-125, Upper Ground Floor, Street No-3, Hari Nagar, New Delhi-110064, Delhi, India

CAPITAL STRUCTURE

As on 28.09.2012

Authorised Capital :

No. of Shares	Type	Value	Amount
50000	Equity Shares	Rs.10/- each	Rs. 0.500 Million

Issued, Subscribed & Paid-up Capital :

No. of Shares	Type	Value	Amount
10000	Equity Shares	Rs.10/- each	Rs. 0.100 Million

FINANCIAL DATA

[all figures are in Rupees Millions]

ABRIDGED BALANCE SHEET

SOURCES OF FUNDS		31.03.2012	31.03.2011	31.03.2010
SHAREHOLDERS FUNDS
1] Share Capital		0.100	0.100	0.100
2] Share Application Money		0.000	0.000	0.400
3] Reserves & Surplus		1.212	0.961	0.560
4] (Accumulated Losses)		0.000	0.000	0.000
NETWORTH		1.312	1.061	1.060
LOAN FUNDS
1] Secured Loans		8.551	6.992	4.981
2] Unsecured Loans		11.613	11.933	5.069
TOTAL BORROWING		20.164	18.925	10.050
DEFERRED TAX LIABILITIES		0.000	0.000	0.000
TOTAL		21.476	19.986	11.110
APPLICATION OF FUNDS
FIXED ASSETS [Net Block]		5.453	1.905	2.420
Capital work-in-progress		0.000	0.000	0.000
INVESTMENT		0.000	0.000	0.000
DEFERREX TAX ASSETS		0.194	0.136	0.102
CURRENT ASSETS, LOANS & ADVANCES
	Inventories	8.380	6.528	8.663
	Sundry Debtors	11.246	14.164	16.975
	Cash & Bank Balances	1.058	1.742	1.361
	Other Current Assets	0.506	0.567	1.378
	Loans & Advances	0.255	0.378	0.000
Total Current Assets		21.445	23.379	28.377
Less : CURRENT LIABILITIES & PROVISIONS
	Sundry Creditors	4.357	4.159	18.817
	Other Current Liabilities	1.149	1.117	0.787
	Provisions	0.110	0.158	0.185
Total Current Liabilities		5.616	5.434	19.789
Net Current Assets		15.829	17.945	8.588
MISCELLANEOUS EXPENSES		0.000	0.000	0.000
TOTAL		21.476	19.986	11.110

PROFIT & LOSS ACCOUNT

	PARTICULARS		31.03.2012	31.03.2011	31.03.2010
	SALES
		Income	68.291	79.228
		Other Income	0.462	0.256
		TOTAL	68.753	79.484	N.A
Less	EXPENSES
		Purchase of stock-in-trade	63.809	69.168
		Changes in inventories of finished goods, stock in process and stock in trade	(1.852)	2.134
		Direct expenses	0.909	1.899
		Employee Benefits expenses	1.512	1.966
		Other expenses	0.995	1.665
		TOTAL	65.373	76.832	N.A
Less	PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION		3.380	2.652
Less	FINANCIAL EXPENSES		2.021	1.568
	PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION		1.359	1.084
Less/ Add	DEPRECIATION/ AMORTISATION		1.004	0.562	N.A
	PROFIT BEFORE TAX		0.355	0.522
Less	TAX		0.052	0.124
	PROFIT AFTER TAX		0.303	0.398
	Earnings Per Share (Rs.)		30.29	39.82	N.A

KEY RATIOS

PARTICULARS		31.03.2012	31.03.2011	31.03.2010
PAT / Total Income	(%)	0.44	0.50	N.A
Net Profit Margin (PBT/Sales)	(%)	0.52	0.66	N.A
Return on Total Assets (PBT/Total Assets}	(%)	1.32	2.06	N.A
Return on Investment (ROI) (PBT/Networth)		0.27	0.49	N.A
Debt Equity Ratio (Total Debt /Networth)		15.37	17.83	9.48
Current Ratio (Current Asset/Current Liability)		3.82	4.30	1.43

LOCAL AGENCY FURTHER INFORMATION

Sr. No.	Check List by Info Agents	Available in Report (Yes / No)
1]	Year of Establishment	Yes
2]	Locality of the firm	Yes
3]	Constitutions of the firm	Yes
4]	Premises details	No
5]	Type of Business	Yes
6]	Line of Business	Yes
7]	Promoter's background	Yes
8]	No. of employees	No
9]	Name of person contacted	No
10]	Designation of contact person	No
11]	Turnover of firm for last two years	Yes
12]	Profitability for last two years	Yes
13]	Reasons for variation <> 20%	----------------------
14]	Estimation for coming financial year	No
15]	Capital in the business	Yes
16]	Details of sister concerns	No
17]	Major suppliers	No
18]	Major customers	No
19]	Payments terms	No
20]	Export / Import details (if applicable)	No
21]	Market information	----------------------
22]	Litigations that the firm / promoter involved in	----------------------
23]	Banking Details	Yes
24]	Banking facility details	Yes
25]	Conduct of the banking account	----------------------
26]	Buyer visit details	----------------------
27]	Financials, if provided	Yes
28]	Incorporation details, if applicable	Yes
29]	Last accounts filed at ROC	Yes
30]	Major Shareholders, if available	Yes
31]	Date of Birth of Proprietor/Partner/Director, if available	Yes
32]	PAN of Proprietor/Partner/Director, if available	No
33]	Voter ID No of Proprietor/Partner/Director, if available	No
34]	External Agency Rating, if available	No

UNSECURED LOAN

(Rs. In Millions)

Paraticulars	As on 31.03.2012	As on 31.03.2011
Loans from Related Parties
Anita Agarwal	0.807	0.743
Arun Bansal	1.420	1.281
Rahul Agarwal – HUF	0.565	0.395
Rahul Agarwal	2.489	2.399
Raj Kumar Agarwal	0.018	0.016
Raj Kumar Agarwal	1.913	2.219
Ram Niwas Bansal	0.584	0.527
Ram Niwas Bansal – HUF	0.680	0.613
Silpi Agarwal	0.919	0.829
Sneha Agarwal	0.670	0.605
Tarun Bansal	1.525	1.376
Vijay Bansal	0.023	0.930
Total	11.613	11.933

Note :

As per management confirmation that these loans are not repayable in short term.

FIXED ASSETS

· Furniture and Fittings

· Computer, UPS and Printers

· Vehicles

· Scooter

· Office Equipment

· Cellular Phone

· Motor Cycle

· Machinery

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 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.54.33
UK Pound	1	Rs.82.72
Euro	1	Rs.69.82

INFORMATION DETAILS

Report Prepared by :

RSMK

SCORE & RATING EXPLANATIONS

SCORE FACTORS	RANGE	POINTS
HISTORY	1~10	4
PAID-UP CAPITAL	1~10	3
OPERATING SCALE	1~10	3
FINANCIAL CONDITION
--BUSINESS SCALE	1~10	3
--PROFITABILIRY	1~10	2
--LIQUIDITY	1~10	3
--LEVERAGE	1~10	3
--RESERVES	1~10	3
--CREDIT LINES	1~10	3
--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
DEFAULTER
--RBI	YES/NO	NO
--EPF	YES/NO	NO
TOTAL		27

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.