MIRA INFORM REPORT

 

 

Report Date :

19.08.2013

 

IDENTIFICATION DETAILS

 

Name :

BANGLADESH DEVELOPMENT BANK LTD 

 

 

Registered Office :

BDBL Bhaban, 8, Rajuk Avenue, Dhaka, 1000

 

Country :

Bangladesh

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

16.11.2009

 

 

Legal Form :

Private Independent Company

 

 

Line of Business :

Subject provides financial and technical assistance to broaden the private, as well as public sector industrial sector

 

 

No. of Employees :

Not Available  

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Good

 

 

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 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

Bangladesh

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

Bangladesh ECONOMIC OVERVIEW

 

In real terms Bangladesh's economy has grown 5.8% per year since 1996 despite political instability, poor infrastructure, corruption, insufficient power supplies, and slow implementation of economic reforms. Bangladesh remains a poor, overpopulated, and inefficiently-governed nation. Although more than half of GDP is generated through the service sector, 45% of Bangladeshis are employed in the agriculture sector with rice as the single-most-important product. Bangladesh's growth was resilient during the 2008-09 global financial crisis and recession. Garment exports, totaling $12.3 billion in FY09 and remittances from overseas Bangladeshis, totaling $11 billion in FY10, accounted for almost 12% of GDP.

 

Source : CIA

 


COMPANY NAME & ADDRESS

 

Bangladesh Development Bank Ltd

BDBL Bhaban, 8, Rajuk Avenue

Dhaka, 1000

Bangladesh

Tel:       880-2-9563476

Fax:      880-2-9562061

Web:    www.bdbl.com.bd

 

 

Synthesis

 

Employees:                  NA

Company Type:            Private Independent

Incorporation Date:         16-Nov-2009

Auditor:                        Hoda Vasi Chowdhury & Co       

Financials in:                 USD (Millions)

Fiscal Year End:            31-Dec-2011

Reporting Currency:       Bangladesh Taka

Annual Sales:               21.7  1

Net Income:                  9.3

Total Assets:                353.8  2

 

 

Business Description     

 

Bangladesh Development Bank Limited (BDBL) is a commercial bank. The Company provides financial and technical assistance to broaden the private, as well as public sector industrial sector. BDBL prioritizes, export oriented/export linkage industrial units, efficient import substitution, joint ventures, commercialization of local technology and promotion of agro-based industry. The Company provides small and medium enterprises (SME) finance and consumer credit. For the fiscal year ended 31 December 2011, Bangladesh Development Bank Ltd interest income increased 51% to BDT1.21B. Net interest income after loan loss provision increased 32% to BDT899.6M. Net income increased 7% to BDT688M. Net interest income after loan loss provision reflects increase in interest earning assets and decrease in interest bearing liabilities.

 

Industry             

Industry            Banking

ANZSIC 2006:    6221 - Banking

ISIC Rev 4:        6419 - Other monetary intermediation

NACE Rev 2:     6419 - Other monetary intermediation

NAICS 2012:     52211 - Commercial Banking

UK SIC 2007:    64191 - Banks

US SIC 1987:    6029 - Commercial Banks, Not Elsewhere Classified

 

           

Key Executives   

 

Name

Title

Abdur Rahim Khan

Company Secretary, General Manager

Nazem Ahmad Ahmad Choudhury

Chairman of the Board

Selima Ahmad

Director

Rustom Ali Ahmed

Director

Quazi Murshed Hossain Kamal

Director

 

1 - Profit & Loss Item Exchange Rate: USD 1 = BDT 74.04171

2 - Balance Sheet Item Exchange Rate: USD 1 = BDT 81.8

 

 

Corporate Overview

 

Location

BDBL Bhaban, 8, Rajuk Avenue

Dhaka, 1000

Bangladesh

Tel:       880-2-9563476

Fax:      880-2-9562061

Web     www.bdbl.com.bd

           

Sales BDT(mil):             1,603.0

Assets BDT(mil):           28,951.5

Employees:                   NA

Fiscal Year End:            31-Dec-2011

Industry:                        Commercial Banks

Incorporation Date:         16-Nov-2009

Company Type:             Private Independent

Quoted Status:              Not Quoted

 

Company Secretary, General Manager:

Abdur Rahim Khan

 

Industry Codes

ANZSIC 2006 Codes:

6221     -          Banking

6230     -          Non-Depository Financing

 

ISIC Rev 4 Codes:

6419     -          Other monetary intermediation

6492     -          Other credit granting

 

NACE Rev 2 Codes:

6419     -          Other monetary intermediation

6492     -          Other credit granting

 

NAICS 2012 Codes:

52211   -          Commercial Banking

522291  -          Consumer Lending

 

US SIC 1987:

6029     -          Commercial Banks, Not Elsewhere Classified

6141     -          Personal Credit Institutions

 

UK SIC 2007:

64191   -          Banks

6492     -          Other credit granting

 

Business Description

Bangladesh Development Bank Limited (BDBL) is a commercial bank. The Company provides financial and technical assistance to broaden the private, as well as public sector industrial sector. BDBL prioritizes, export oriented/export linkage industrial units, efficient import substitution, joint ventures, commercialization of local technology and promotion of agro-based industry. The Company provides small and medium enterprises (SME) finance and consumer credit. For the fiscal year ended 31 December 2011, Bangladesh Development Bank Ltd interest income increased 51% to BDT1.21B. Net interest income after loan loss provision increased 32% to BDT899.6M. Net income increased 7% to BDT688M. Net interest income after loan loss provision reflects increase in interest earning assets and decrease in interest bearing liabilities.

 

More Business Descriptions

State-owned industrial development bank providing long- and short-term finance for the public and private sectors

 

 

Financial Data

Financials in:

BDT(mil)

 

Revenue:

1,603.0

Net Income:

688.0

Assets:

28,951.5

Long Term Debt:

0.0

 

Total Liabilities:

13,985.8

 

 

 

Date of Financial Data:

31-Dec-2011

 

1 Year Growth

-6.9%

NA

NA

 

Key Corporate Relationships

Auditor:

Hoda Vasi Chowdhury & Co

 

Auditor:

Hoda Vasi Chowdhury & Co

 

 

 

 

 

 

 

 

 

Executives Report

 

 

Board of Directors

 

Name

Title

Function

 

Nazem Ahmad Ahmad Choudhury

 

Chairman of the Board

Chairman

 

Santi Narayan Ghosh

 

Chairman

Chairman

 

Selima Ahmad

 

Director

Director/Board Member

 

Rustom Ali Ahmed

 

Director

Director/Board Member

 

M. Ishaque Bhuiyan

 

Director

Director/Board Member

 

Md. Fayekuzzaman

 

Director

Director/Board Member

 

Dewan Nurul Islam

 

Director

Director/Board Member

 

Quazi Murshed Hossain Kamal

 

Director

Director/Board Member

 

Amalendu Mukherjee

 

Director

Director/Board Member

 

Apter Hossain Pear

 

Director

Director/Board Member

 

Syed Hossain Pear

 

Director

Director/Board Member

 

Niaz Rahim

 

Director

Director/Board Member

 

Md. Zillur Rahman

 

Managing Director, Director

Director/Board Member

 

Krishibid Moshiur Rahman

 

Director

Director/Board Member

 

Md. Khalilur Rahman Siddiqui

 

Director

Director/Board Member

 

 

 

Executives

 

Name

Title

Function

 

Mahe Alam

 

General Manager

Division Head Executive

 

Nazmul Bari

 

General Manager

Division Head Executive

 

Md. Khalilur Rahman Chowdhury

 

General Manager

Division Head Executive

 

A M M Zeaul Haq

 

General Manager

Division Head Executive

 

Kh. Mahmudul Hasan

 

General Manager

Division Head Executive

 

Kazi Sanaul Hoq

 

General Manager

Division Head Executive

 

Md. Amirul Islam

 

General Manager

Division Head Executive

 

Education:

University of Dhaka, M (Management)

 

Abdur Rahim Khan

 

Company Secretary, General Manager

Division Head Executive

 

 

Md. Abdur Razzaque

 

General Manager

Division Head Executive

 

 

Md. Zillur Rahman

 

Managing Director, Director

Managing Director

 

 

 

 


Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

 

 

 

 

 

31-Dec-2011

31-Dec-2010

Period Length

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Filed Currency

BDT

BDT

Exchange Rate (Period Average)

74.041708

69.60265

Auditor

Hoda Vasi Chowdhury & Co

Hoda Vasi Chowdhury & Co

Auditor Opinion

Unqualified with Explanation

No Opinion

 

 

 

    Interest on Deposits

16.4

11.5

Interest Income, Bank

16.4

11.5

    Interest on Deposit

4.2

1.7

Total Interest Expense

4.2

1.7

Net Interest Income

12.1

9.8

 

 

 

Loan Loss Provision

0.0

0.0

Net Interest Income after Loan Loss Provision

12.1

9.8

 

 

 

    Commissions & Fees from Securities Activities

0.3

0.4

    Other Revenue

9.2

14.5

Non-Interest Income, Bank

9.5

14.9

    Labor & Related Expenses

-7.4

-10.6

    Depreciation Expense

-0.6

-0.6

    Other Expense

-2.0

-1.7

Non-Interest Expense, Bank

-10.0

-12.9

Income Before Tax

11.7

11.8

 

 

 

Total Income Tax

2.4

2.6

Income After Tax

9.3

9.3

 

 

 

Net Income Before Extraord Items

9.3

9.3

Net Income

9.3

9.3

 

 

 

Income Available to Common Excl Extraord Items

9.3

9.3

 

 

 

Income Available to Common Incl Extraord Items

9.3

9.3

 

 

 

Basic/Primary Weighted Average Shares

40.0

40.0

Basic EPS Excl Extraord Items

0.23

0.23

Basic/Primary EPS Incl Extraord Items

0.23

0.23

Diluted Net Income

9.3

9.3

Diluted Weighted Average Shares

40.0

40.0

Diluted EPS Excl Extraord Items

0.23

0.23

Diluted EPS Incl Extraord Items

0.23

0.23

Depreciation, Supplemental

0.6

0.6

Normalized Income Before Tax

11.7

11.8

 

 

 

Inc Tax Ex Impact of Sp Items

2.4

2.6

Normalized Income After Tax

9.3

9.3

 

 

 

Normalized Inc. Avail to Com.

9.3

9.3

 

 

 

Basic Normalized EPS

0.23

0.23

Diluted Normalized EPS

0.23

0.23

Bank Total Revenue

21.7

24.7

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

  

 

 

 

31-Dec-2011

31-Dec-2010

UpdateType/Date

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Filed Currency

BDT

BDT

Exchange Rate

81.83

70.475

Auditor

Hoda Vasi Chowdhury & Co

Hoda Vasi Chowdhury & Co

Auditor Opinion

Unqualified with Explanation

No Opinion

 

 

 

Cash & Due from Banks

61.9

72.7

    Other Short Term Investments

37.3

26.8

Other Earning Assets, Total

37.3

26.8

Net Loans

121.9

140.6

Property/Plant/Equipment - Net

107.8

127.2

    Other Assets

24.9

23.2

Other Assets, Total

24.9

23.2

Total Assets

353.8

390.5

 

 

 

Accounts Payable

0.6

0.3

    Interest Bearing Deposits

37.5

27.1

Total Deposits

37.5

27.1

Total Short Term Borrowings

25.2

37.0

Total Long Term Debt

0.0

0.0

Total Debt

25.2

37.0

 

 

 

    Other Liabilities

107.7

104.2

Other Liabilities, Total

107.7

104.2

Total Liabilities

170.9

168.6

 

 

 

    Common Stock

1.6

1.9

Common Stock

1.6

1.9

Additional Paid-In Capital

50.1

56.8

Retained Earnings (Accumulated Deficit)

131.1

163.2

Total Equity

182.9

221.9

 

 

 

Total Liabilities & Shareholders’ Equity

353.8

390.5

 

 

 

    Shares Outstanding - Common Stock Primary Issue

40.0

40.0

Total Common Shares Outstanding

40.0

40.0

Total Risk-Weighted Capital

0.4

0.5

Total Capital %

28.90%

28.08%

 

 

Annual Cash Flows

Financials in: USD (mil)

 

  

 

 

 

31-Dec-2011

31-Dec-2010

Period Length

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Filed Currency

BDT

BDT

Exchange Rate (Period Average)

74.041708

69.60265

Auditor

Hoda Vasi Chowdhury & Co

Hoda Vasi Chowdhury & Co

Auditor Opinion

Unqualified with Explanation

No Opinion

 

 

 

Cash Receipts

17.0

11.7

Cash Taxes Paid

-2.0

-1.2

Cash Interest Paid

-4.2

-1.7

    Other Assets

-2.1

14.5

    Other Liabilities

16.3

28.3

    Other Operating Cash Flow

-5.2

-8.5

    Sale of Loans

2.2

0.8

Changes in Working Capital

11.3

35.1

Cash from Operating Activities

22.0

44.0

 

 

 

    Purchase of Fixed Assets

-0.3

-0.2

Capital Expenditures

-0.3

-0.2

    Sale of Fixed Assets

0.0

0.0

    Sale/Maturity of Investment

0.9

7.1

    Purchase of Investments

-17.6

-8.5

Other Investing Cash Flow Items, Total

-16.8

-1.3

Cash from Investing Activities

-17.1

-1.6

 

 

 

    Other Financing Cash Flow

0.7

-0.1

Financing Cash Flow Items

0.7

-0.1

        Long Term Debt Reduction

-7.5

-7.9

    Long Term Debt, Net

-7.5

-7.9

Issuance (Retirement) of Debt, Net

-7.5

-7.9

Cash from Financing Activities

-6.8

-8.1

 

 

 

Foreign Exchange Effects

0.1

0.0

Net Change in Cash

-1.8

34.3

 

 

 

Net Cash - Beginning Balance

73.3

43.6

Net Cash - Ending Balance

71.5

77.9

 

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

 

 

 

 

31-Dec-2011

31-Dec-2010

Period Length

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Filed Currency

BDT

BDT

Exchange Rate (Period Average)

74.041708

69.60265

Auditor

Hoda Vasi Chowdhury & Co

Hoda Vasi Chowdhury & Co

Auditor Opinion

Unqualified with Explanation

No Opinion

 

 

 

    Interest and discount

16.4

11.5

Total Revenue

16.4

11.5

 

 

 

    Interest paid on deposit, borrowing, etc

4.2

1.7

    Provision for loans

0.0

0.0

Total Operating Expense

4.2

1.7

 

 

 

    Investment income

4.9

12.0

    Commission, exchange and brokerage

0.3

0.4

    Other operating income

4.4

2.5

    Salaries and allowances

-7.4

-10.6

    Rent, taxes, insurance, lighting, etc.

-0.4

-0.3

    Law charges

-0.1

0.0

    Postage, telegram, telephone and stamps

-0.1

0.0

    Stationery, printing, advertisement, etc

-0.2

-0.2

    Managing Director/Chief Executive's remu

0.0

0.0

    Director Fees

0.0

0.0

    Auditors' fees

0.0

0.0

    Depreciation and repair of Bank's assets

-0.6

-0.6

    Other expenditure

-1.2

-1.1

Total Non-Interest Revenue

9.5

14.9

 

 

 

Total Non-Interest Expense

-10.0

-12.9

 

 

 

Net Income Before Taxes

11.7

11.8

 

 

 

Provision for Income Taxes

2.4

2.6

Net Income After Taxes

9.3

9.3

 

 

 

Net Income Before Extra. Items

9.3

9.3

Net Income

9.3

9.3

 

 

 

Income Available to Com Excl ExtraOrd

9.3

9.3

 

 

 

Income Available to Com Incl ExtraOrd

9.3

9.3

 

 

 

Basic Weighted Average Shares

40.0

40.0

Basic EPS Excluding ExtraOrdinary Items

0.23

0.23

Basic EPS Including ExtraOrdinary Items

0.23

0.23

Diluted Net Income

9.3

9.3

Diluted Weighted Average Shares

40.0

40.0

Diluted EPS Excluding ExtraOrd Items

0.23

0.23

Diluted EPS Including ExtraOrd Items

0.23

0.23

Normalized Income Before Taxes

11.7

11.8

 

 

 

Inc Tax Ex Impact of Sp Items

2.4

2.6

Normalized Income After Taxes

9.3

9.3

 

 

 

Normalized Inc. Avail to Com.

9.3

9.3

 

 

 

Basic Normalized EPS

0.23

0.23

Diluted Normalized EPS

0.23

0.23

Depreciation, Supplemental

0.6

0.6

 

 

 


Annual Balance Sheet

Financials in: USD (mil)

 

 

 

 

 

31-Dec-2011

31-Dec-2010

UpdateType/Date

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Filed Currency

BDT

BDT

Exchange Rate

81.83

70.475

Auditor

Hoda Vasi Chowdhury & Co

Hoda Vasi Chowdhury & Co

Auditor Opinion

Unqualified with Explanation

No Opinion

 

 

 

    Cash in Hand

0.3

0.4

    Balance with Bangladesh Bank & its Agent

4.1

3.9

    Balance with other banks In Bangladesh

57.1

68.2

    Balance with other Outside Bangladesh

0.4

0.2

    Money at Call and Short Notice

2.8

4.3

    Investment in Government

0.0

0.0

    Investment in Others

34.4

22.5

    Loans, Cash Credit, Overdrafts, etc.

121.9

140.6

    Bill purchased and discounted

0.8

0.0

    Premises and Fixed Assets

107.8

127.2

    Other Assets

24.0

23.2

Total Assets

353.8

390.5

 

 

 

    Borrowing from other Banks, Agents, etc.

25.2

37.0

    Current and other Contingency Accounts,

19.4

18.8

    Bills Payable

0.6

0.3

    Saving Bank Deposits

5.2

6.6

    Fixed Deposits

32.2

20.5

    Other Liabilities

88.2

85.4

Total Liabilities

170.9

168.6

 

 

 

    Paid-up Capital

50.1

56.8

    Quasi Equity

1.6

1.9

    Statutory Reserve

14.9

14.8

    General Reserve

16.0

13.5

    Revaluation Reserve

87.9

122.1

    Other Reserve

11.8

12.3

    Retained Earnings

0.5

0.5

Total Equity

182.9

221.9

 

 

 

Total Liabilities & Shareholders' Equity

353.8

390.5

 

 

 

    S/O-Common Stock

40.0

40.0

Total Common Shares Outstanding

40.0

40.0

Total Capital %

28.90%

28.08%

Total Risk-Weighted Capital

435.6

537.2

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

 

 

31-Dec-2011

31-Dec-2010

Period Length

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2010

Filed Currency

BDT

BDT

Exchange Rate (Period Average)

74.041708

69.60265

Auditor

Hoda Vasi Chowdhury & Co

Hoda Vasi Chowdhury & Co

Auditor Opinion

Unqualified with Explanation

No Opinion

 

 

 

    Cash Receipts

17.0

11.7

    Interest Paid

-4.2

-1.7

    Cash Taxes Paid

-2.0

-1.2

    Dividend received

2.2

2.1

    Fees and commission received

0.3

0.4

    Recovery of Loans previously written-off

2.2

0.8

    Salary and allowances paid

-7.4

-10.6

    Other expenditure

-2.3

-2.0

    assets and liabilities

2.0

1.2

    Increase in liabilities & provisions

-3.3

2.0

    Increase in deposits from customers & ot

19.6

26.3

    Increase in other assets

-2.3

-0.4

    Increase in loans & advances

-1.9

5.2

    Net increase in security trading

2.1

9.7

    Adjustment

-

0.4

Cash from Operating Activities

22.0

44.0

 

 

 

    Disposal/adjustment of fixed assets

0.0

0.0

    Purchase of securities

-17.6

-8.5

    Sale/Liquidation of securities

0.9

7.1

    Capital Expenditure

-0.3

-0.2

Cash from Investing Activities

-17.1

-1.6

 

 

 

    Increase in Capital

1.4

0.0

    Decrease in long term borrowing

-7.5

-7.9

    Dividend to the Government

-0.7

-0.1

Cash from Financing Activities

-6.8

-8.1

 

 

 

Foreign Exchange Effects

0.1

0.0

Net Change in Cash

-1.8

34.3

 

 

 

Cash & equivalent at Beginning Period

73.3

43.6

Cash & equivalent at Ending period

71.5

77.9

 

 

 

Financial Health

 

Financials in: USD (mil)          

Except for share items (millions) and per share items (actual units)   

Key Indicators USD (mil)

 

Quarter
Ending

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2011

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 

-

-

21.7

-6.94%

-

-

Income Available to Common Excl Extraord Items1 

-

-

9.3

6.75%

-

-

Basic EPS Excl Extraord Items1 

-

-

0.23

6.75%

-

-

Capital Expenditures2 

-

-

0.3

35.05%

-

-

Cash from Operating Activities2 

-

-

22.0

-46.77%

-

-

Free Cash Flow 

-

-

19.6

-47.21%

-

-

Total Assets3 

-

-

353.8

5.21%

-

-

Total Liabilities3 

-

-

170.9

17.71%

-

-

Total Long Term Debt3 

-

-

0.0

-

-

-

Total Common Shares Outstanding3 

-

-

40.0

0.00%

-

-

1-ExchangeRate: BDT to USD Average for Period

 

 

74.041708

 

 

 

2-ExchangeRate: BDT to USD Average for Period

 

 

74.041708

 

 

 

3-ExchangeRate: BDT to USD Period End Date

 

 

81.830000

 

 

 

Banking Industry Specific USD (mil)

 

31-Dec-2011

31-Dec-2010

 

 

 

 

Interest Income, Bank1 

16.4

11.5

 

 

 

 

Total Interest Expense1 

4.2

1.7

 

 

 

 

Loan Loss Provision1 

0.0

0.0

 

 

 

 

Cash & Due from Banks3 

61.9

72.7

 

 

 

 

Total Deposits3 

37.5

27.1

 

 

 

 

1-ExchangeRate: BDT to USD Average for Period

74.041708

69.602650

 

 

 

 

3-ExchangeRate: BDT to USD Period End Date

81.830000

70.475000

 

 

 

 

Key Ratios

 

31-Dec-2011

31-Dec-2010

Profitability

Pretax Margin 

71.31%

102.82%

Net Profit Margin 

56.83%

80.57%

Financial Strength

Long Term Debt/Equity 

0.00

0.00

Total Debt/Equity 

0.14

0.17

Management Effectiveness

Return on Assets 

2.44%

-

Return on Equity 

4.50%

-

Efficiency

Receivables Turnover 

0.16

-

Asset Turnover 

0.06

-

 

 

Annual Ratios

 

Financials in: USD (mil)          

Except for share items (millions) and per share items (actual units)   

 

 

 

 

 

31-Dec-2011

31-Dec-2010

Financial Strength

Long Term Debt/Equity 

0.00

0.00

Total Debt/Equity 

0.14

0.17

Long Term Debt/Total Capital 

0.00

0.00

Total Debt/Total Capital 

0.14

0.17

Effective Tax Rate 

20.31%

21.64%

Total Capital1 

182.9

221.9

 

 

 

Efficiency

Asset Turnover 

0.06

-

Receivables Turnover 

0.16

-

Days Receivables Outstanding 

2,263.81

-

 

 

 

Profitability

Pretax Margin 

71.31%

102.82%

Net Profit Margin 

56.83%

80.57%

 

 

 

Management Effectiveness

Return on Assets 

2.44%

-

Return on Equity 

4.50%

-

 

 

 

Valuation

Free Cash Flow/Share2 

0.49

1.08

Operating Cash Flow/Share 2 

0.50

1.09

1-ExchangeRate: BDT to USD Period End Date

81.83

70.475

2-ExchangeRate: BDT to USD Average for Period

81.83

70.475


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.82

UK Pound

1

Rs.96.57

Euro

1

Rs.82.45

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

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.