MIRA INFORM REPORT

 

 

Report Date :

08.10.2013

 

IDENTIFICATION DETAILS

 

Name :

BRAHMANI RIVER PELLETS LIMITED (w.e.f. 15.09.2006)

 

 

Formerly Known As :

BRAHMINI RIVER PELLETS LIMITED

 

 

Registered Office :

5th and 6th Floor, IPICOL, Annex Building, IPICOL House, Janpath, Bhubaneswar – 751 022, Orissa

 

 

Country :

India

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

24.08.2006

 

 

Com. Reg. No.:

15-008914

 

 

Capital Investment / Paid-up Capital :

Rs.4874.989 millions

 

 

CIN No.:

[Company Identification No.]

U27106OR2006PLC008914

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

BBNB01033E

 

 

PAN No.:

[Permanent Account No.]

AACCB9418Q

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturing and Mining of Iron Ore Pellets.

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (36)

 

RATING

STATUS

 

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 19500000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having a moderate track record. There appear huge losses recorded by the company.

 

However, capital base of the company seems to be strong. Trade relations are reported to be fair. Business is active. Payments are reported to be slow but correct.

 

The company can be considered for business dealings with slight 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 – March 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

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

 

We are living in a world where volatility and uncertainty have become the New Normal. We saw a change of government in countries like Tunisia, Egypt, Libya and Vietnam. Once powerful countries in Europe are now fighting for bankruptcy. We have taken growth in the developing part of the world for granted but economic growth in China and India has begun to slow. Companies that were synonymous with their product categories just a few years ago are now no longer in existence. Kodak, the inventor of the digital camera had to wind up its operations, HMV, the British entertainment retailing company and Borders, once the second largest bookstore have shut down due to their inability to evolve their business models with the changing time. Readers’ Digest, Thomson Register are no more !

 

There is another megatrend happening. The World order is changing as economic power shifts from West to East. According to McKinsey study, it took Britain more than 100 years to double its economic output per person during its industrial revolution and the US later took more than 50 years to do the same. More than a century later, China and India have doubled their GDP per capital in 12 and 18 years respectively. By 2020, emerging Asia will become the world’s largest consuming block, overtaking North America.

 

The years after the outbreak of the global financial crisis, the world economy continues to remain fragile. The Indian economy demonstrated remarkable resilience in the initial years of the contagion but finally lost ground last year. GDP growth slowed down. Currency has been weakening. There is a marked deceleration in agriculture, industry and services. Dampening sentiment led to a cut-back in investment as well as private consumption expenditure.  Inflation remained at high levels fuelled by the pressure from the food and fuel sectors. The large fiscal and current account deficit s continued to cause grave concern. It is imperative that India regains its growth trajectory of 8-9 % sooner than later. This is crucially important given the need to create gainful livelihood opportunities for the millions living in poverty as also the large contingent of young people joining the job market every year.

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

FITCH

Rating

Long Term Rating: BB+

Rating Explanation

Rating indicates vulnerability to default risk, particularly in the event of adverse change in business or economic condition.

Date

July, 2012

 

 

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 :

5th and 6th Floor, IPICOL, Annex Building, IPICOL House, Janpath, Bhubaneswar – 751 022, Orissa, India

Tel. No.:

91-674-6542235

Mobile No.:

91-9178460931 (Mr. Ajay Chakra)

Fax No.:

91-674-2543398

E-Mail :

rajendra.bohra@stemcor.com

Website :

www.stemcor.com

 

 

Corporate Office :

Nirmal, 10th Floor, Nariman Point, Mumbai – 400 021, Maharashtra, India

Tel. No.:

91-22-67406666

Fax No.:

91-22-67406699

 

 

Factory 1 :

Kalinga Nagar Industrial Complex, Khurunti, P.O. Danagadi, District Jajpur – 755 026, Orissa, India

 

 

Factory 2 :

Also located at:

 

·         Barbil, Orissa

 

 

DIRECTORS

 

AS ON 28.09.2012

 

Name :

Mr. Dharma Rao Namballa

Designation :

Managing Director

Address :

Barbil Joda Highway, Box No-86, Barbil, Keonjhar – 758 035, Orissa, India

Date of Birth/Age :

30.06.1956

Qualification :

B. Tech

Date of Appointment :

01.11.2010

DIN No.:

03388743

 

 

Name :

Mr. Matthew Graham Stock

Designation :

Director

Address :

C/o Stemcor India Private Limited, Block 16, Garden Court Complex, Phonix Mill Compound, S.B. Marg, Lower Parel (West), Mumbai – 400 013, Maharashtra, India

Date of Birth/Age :

10.04.1968

Date of Appointment :

24.08.2006

DIN No.:

00021030

 

 

Name :

Mr. Ratnakar Mahadev Dash

Designation :

Whole-time Director

Address :

Plot No - B/102, 1st Floor, Vaisnow Vihar, Bomikhal, Bhubaneswar – 751 010, Orissa, India

Date of Birth/Age :

16.11.1947

Date of Appointment :

27.08.2009

DIN No.:

02877427

 

 

Name :

Mr. William John Attenborough

Designation :

Additional Director

Address :

Stemcor M.E.S.A, P.O. Box 37324, Suite 707, City Tower 1, Shaikh Zayed Road, Dubai

Date of Birth/Age :

10.07.1952

Date of Appointment :

18.03.2007

DIN No.:

00021057

 

 

Name :

Mr. David Michael Faktor

Designation :

Additional Director

Address :

6 Shawfield St., London SW3 4BD, UK, London 4BD

Date of Birth/Age :

28.11.1960

Date of Appointment :

18.03.2007

DIN No.:

01712798

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

AS ON 28.09.2012

 

Names of Shareholders

 

 

No. of Shares

Stemcor Iron Ore Holdings Limited, Cyprus

 

487498888

 

AS ON 28.09.2012

 

Equity Share Breakup

 

Percentage of Holding

Category

 

 

Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others]

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing and Mining of Iron Ore Pellets.

 

 

Products/ Services :

Item Code No. (ITC Code)

73012090

Product Description

Mining of Iron Ore Pellets

 

PRODUCTION STATUS [AS ON 31.03.2011]

 

Installed Capacity

As the company has not yet started its commercial production and is under construction stage, disclosures of figures related to licensed capacity, installed capacity are not applicable.

 

Particulars

 

Actual Production

Iron ore pellets (Trial Production)

2920 MT

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

Not Available

 

 

Facilities :

Secured Loan

As on 31.03.2012

(Rs. in Millions)

As on 31.03.2011

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Rupee Term Loans from Banks

(Movable and Immovable Property and Pledging of 51% shares of the company) 

0.000

8335.924

Rupee Term Loans from Others

(Movable and Immovable Property and Pledging of 51% shares of the company) 

7000.000

0.000

Total

7000.000

8335.924

 

 

 

Banking Relations :

--

 

 

Financial Institution :

  • IDBI Trusteeship Services Limited, Asian Building, Ground Floor, 17, R. Kamani Marg, Ballard Estate, Mumbai – 400 001, Maharashtra, India
  • IL & FS Trust Company Limited, IL & FS Financial Centre, Plot No.C22 G Block Bandra, Kurla Complex Bandra (East), Mumbai – 400 051, Maharashtra, India

 

 

Auditors :

 

Name :

S.R.B. and Associates

Chartered Accountants

Address :

5th Floor, IDCO Tower, Janapath, Bhubaneshwar – 751 022, Orissa, India

PAN No.:

AAXFS6281Q

 

 

Holding Company :

Stemcor Iron Ore Holdings Limited, Cyprus

 

 

Associates :

Aryan Mining and Trading Corporation Private Limited, India (CIN No.: U13100WB1936PTC008817)

 

 

 

 

CAPITAL STRUCTURE

 

AS ON 28.09.2012

 

Authorised Capital :

No. of Shares

Type

Value

Amount

1000000000

Equity Shares

Rs.10/- each

Rs.10000.000 millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

487498894

Equity Shares

Rs.10/- each

Rs.4874.989 millions

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

 

 

31.03.2012

31.03.2011

I.              EQUITY AND LIABILITIES

 

 

 

(1) Shareholders' Funds

 

 

 

(a) Share Capital

 

4874.989

4872.158

(b) Reserves & Surplus

 

0.000

0.000

(c) Money received against share warrants

 

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

 

0.000

2.831

Total Shareholders’ Funds (1) + (2)

 

4874.989

4874.989

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) Long-term borrowings

 

8200.000

8335.924

(b) Deferred tax liabilities (Net)

 

0.000

0.000

(c) Other long term liabilities

 

0.000

0.000

(d) Long-term provisions

 

6.053

4.337

Total Non-current Liabilities (3)

 

8206.053

8340.261

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

 

300.000

0.000

(b) Trade payables

 

210.084

241.870

(c) Other current liabilities

 

4079.618

1769.396

(d) Short-term provisions

 

15.277

14.395

Total Current Liabilities (4)

 

4604.979

2025.661

 

 

 

 

TOTAL

 

17686.021

15240.911

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

 

344.146

331.271

(ii) Intangible Assets

 

2.593

3.972

(iii) Capital work-in-progress

 

16595.359

14089.449

(iv) Intangible assets under development

 

0.000

0.000

(b) Non-current Investments

 

0.000

0.000

(c) Deferred tax assets (net)

 

0.000

0.000

(d)  Long-term Loan and Advances

 

157.230

63.804

(e) Other Non-current assets

 

0.344

0.344

Total Non-Current Assets

 

17099.672

14488.840

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

 

0.240

0.286

(b) Inventories

 

32.088

19.325

(c) Trade receivables

 

0.000

0.000

(d) Cash and cash equivalents

 

250.678

438.097

(e) Short-term loans and advances

 

280.104

264.445

(f) Other current assets

 

23.239

29.918

Total Current Assets

 

586.349

752.071

 

 

 

 

TOTAL

 

17686.021

15240.911

 

 

SOURCES OF FUNDS

 

 

 

31.03.2010

SHAREHOLDERS FUNDS

 

 

 

1] Share Capital

 

 

4622.562

2] Share Application Money

 

 

0.000

3] Reserves & Surplus

 

 

0.000

4] (Accumulated Losses)

 

 

0.000

NETWORTH

 

 

4622.562

LOAN FUNDS

 

 

 

1] Secured Loans

 

 

7315.599

2] Unsecured Loans

 

 

936.826

TOTAL BORROWING

 

 

8252.425

DEFERRED TAX LIABILITIES

 

 

0.000

 

 

 

 

TOTAL

 

 

12874.987

 

 

 

 

APPLICATION OF FUNDS

 

 

 

 

 

 

 

FIXED ASSETS [Net Block]

 

 

131.886

Capital work-in-progress

 

 

9792.805

Expenditure pending allocation, net

 

 

1088.092

 

 

 

 

INVESTMENT

 

 

0.200

DEFERRED TAX ASSETS

 

 

0.000

 

 

 

 

CURRENT ASSETS, LOANS & ADVANCES

 

 

 

 

Inventories

 

 

2.038

 

Sundry Debtors

 

 

0.000

 

Cash & Bank Balances

 

 

2377.802

 

Other Current Assets

 

 

0.000

 

Loans & Advances

 

 

487.110

Total Current Assets

 

 

2866.950

Less : CURRENT LIABILITIES & PROVISIONS

 

 

 

 

Sundry Creditors

 

 

988.110

 

Other Current Liabilities

 

 

3.282

 

Provisions

 

 

13.898

Total Current Liabilities

 

 

1005.290

Net Current Assets

 

 

1861.660

 

 

 

 

MISCELLANEOUS EXPENSES

 

 

0.344

 

 

 

 

TOTAL

 

 

12874.987

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2012

31.03.2011

31.03.2010

 

SALES

 

 

 

 

 

Revenue from operations

127.379

17.520

108.861

 

 

Other Income

0.000

0.000

0.000

 

 

TOTAL                                     (A)

127.379

17.520

108.861

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of materials consumed

112.944

20.530

418.324

 

 

Employee benefit expense

333.696

245.435

 

 

 

Other expenses

574.218

213.414

 

 

 

TOTAL                                     (B)

1020.858

479.379

418.324

 

 

 

 

 

Less

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

(893.479)

(461.859)

(309.463)

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

3657.836

2032.894

773.835

 

 

 

 

 

 

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

(4551.315)

(2494.753)

(1083.298)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

25.409

16.505

8.527

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX (E-F)               (G)

(4576.724)

(2511.258)

(1091.825)

 

 

 

 

 

Less

TAX                                                                  (H)

0.000

0.000

0.000

 

 

 

 

 

 

PROFIT / (LOSS) AFTER TAX (G-H)                  (I)

(4576.724)

(2511.258)

(1091.825)

 

 

 

 

 

 

CIF VALUE OF IMPORTS

NA

222.595

3542.408

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(9.39)

(5.15)

NA

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2012

31.03.2011

31.03.2010

PAT / Total Income

(%)

(3593.00)
(14333.66)
(1002.95)

 

 

 
 
 

Net Profit Margin

(PBT/Sales)

(%)

(3593.00)
(14333.66)
(1002.95)

 

 

 
 
 

Return on Total Assets

(PBT/Total Assets}

(%)

(490.49)
(230.96)
(36.41)

 

 

 
 
 

Return on Investment (ROI)

(PBT/Networth)

 

(0.94)
(0.52)
(0.24)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

1.74

1.71

1.79

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.13

0.37

2.85

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

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 three years

Yes

12) Profitability for last three 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

Yes

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

No

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

Yes

 


 

Unsecured Loan

As on 31.03.2012

(Rs. in Millions)

As on 31.03.2011

(Rs. in Millions)

LONG TERM BORROWINGS

 

 

Rupee Term Loans from Others

1200.000

0.000

SHORT TERM BORROWINGS

 

 

Rupee Term Loans from Others

300.000

0.000

Total

1500.000

0.000

 

 

INDEX OF CHARGES

 

S.

No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10375283

02/08/2012

1,500,000,000.00

IL & FS TRUST COMPANY LIMITED

IL & FS FINANCIAL CENTREPLOT NO C22 G BLOCK BANDRA, KURLA COMPLEX BANDRA EAST, MUMBAI, Maharashtra
- 400051, INDIA

B57602930

2

10329278

27/12/2011 *

9,000,000,000.00

IL & FS TRUST COMPANY LIMITED

IL & FS FINANCIAL CENTREPLOT NO C22 G BLOCK BANDRA, KURLA COMPLEX BANDRA EAST, MUMBAI, Maharashtra
- 400051, INDIA

B32205171

 

* Date of charge modification

 

FIXED ASSETS:

Tangible Assets

·         Land

·         Buildings

·         Plant and Equipment

·         Factory Equipments

·         Furniture and Fixtures

·         Vehicles

·         Office Equipment

·         Computer Equipments

Intangible Assets

·         Computer Software

 

WEBSITE DETAILS:

 

PROFILE:

 

Subject, a wholly owned Stemcor project, comprises a 4m tonne per annum beneficiation plant in Barbil, Odisha, and a pellet plant complex in Jajpur, Odisha, connected by a 220km underground slurry pipeline.

 

The beneficiation plant takes low grade iron ore fines from various local mines and refines them using grinding and magnetic separation processes.  The particles are then mixed with water to form a slurry, which is pumped through an underground pipeline to the pellet plant. The underground pipeline reduces road traffic and ambient dust pollution between the beneficiation plant and the pellet plant. CO2 emissions are reduced by 91% compared to road transport and 87% compared to rail transport. Energy consumption is reduced by 97% compared to road transport and 96% compared to rail transport. The beneficiation plant takes the average iron content up from around 60% to over 65% before sending it to the pellet plant. 

 

The pellet plant, located close to a number of steel producers, uses travelling grate technology to convert low grade fines into value-added pellets.  When the slurry arrives at the pellet plant it is stored in holding tanks before being fed through pressure filters and mixed with additives. The purpose of the additives - limestone, bentonite, coke and anthracite – is to improve the physical and metallurgical properties of the pellets during processing and in final use. A disc pelletiser is then used to ball the mixture into ‘green balls’ about the size of a marble.

 

A roller screening mechanism removes any undersized material before the green balls enter the final stage of production, the induration furnace. The induration process uses travelling grate technology and a series of updrafts and downdrafts to dry and gradually heat the green balls to remove moisture before entering the combustion zone where they are first preheated to minimize thermal shock, then fired and ultimately cooled in various sections of the furnace. After screening out oversize and undersize pellets, the final product – which will have the required properties for charging a blast furnace and be ready to withstand handling and transportation – are transferred by conveyor to a stockpile.

 

Demand for pellets is set to increase in India as competing lump ore from the lower benches of seams is becoming scarcer. High grade pellets command a price premium as they offer major benefits to steel producers, reducing raw material consumption, saving energy and simplifying the furnace feed process. In addition to healthy domestic demand there is also demand from countries such as China – the nearby port of Paradip is ideal for shipping and the Indian government has made pellet exports duty free in a bid to encourage domestic value addition in the mining sector.

 

 


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.61.78

UK Pound

1

Rs.99.06

Euro

1

Rs.83.84 

 

 

INFORMATION DETAILS

 

Report Prepared by :

SMN


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

4

PAID-UP CAPITAL

1~10

4

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

4

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTERS

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

36

 

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.