MIRA INFORM REPORT
|
Report Date : |
17.04.2014 |
IDENTIFICATION DETAILS
|
Name : |
AZALIA DISTRIBUTION PRIVATE LIMITED (w.e.f. 15.03.2014) |
|
|
|
|
Formerly Known
As : |
AZALIA DISTRIBUTION AND TELEVISION PRIVATE LIMITED (w.e.f. 21.01.2014) BIG CBS NETWORKS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
401, 4th Floor, Infiniti, Link Road, Oshiwara, Andheri
(West), Mumbai – 400053, Maharashtra |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
17.08.2010 |
|
|
|
|
Com. Reg. No.: |
11-206706 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.580.553 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U74990MH2010PTC206706 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMB20527D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAECB2295B |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Subject is engaged in the business of Channels Broadcasting i.e. Big
CBS Prime, Big CBS Love, Big CBS Spark etc. |
|
|
|
|
No. of Employees
: |
Information declined by the management |
RATING & COMMENTS
|
MIRA’s Rating : |
B (31) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 767000 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow but correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an equally owned Joint Venture between “Reliance Broadcast
Network Limited” and CBS Studios International”. It is an established company having moderate track record. There are accumulated losses recorded by the company which has eroded
net worth of the company. No external borrowing is recorded in the books
during 2013. Trade relations is fair. Business is active. Payment terms are slow
but correct. In view of experienced promoters and healthy venture companies, the
subject can be considered for business dealing 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.
INDIAN ECONOMIC OVERVIEW
US investment bank
Goldman Sachs has upgraded its outlook on Indian markets as it expects
positive impact of the election cycle.
India’s economy may grow
4.7 % in the current financial year, lower than the official estimate of 4.9 %,
Fitch Rating said. The global rating agency expects the economy to pick up in
the next two financial years.
Global ratings
agency Standard & Poor said increasing focus by India Inc on lowering debt
is likely to improve their credit profiles.
Singapore (1.1
million Indian tourists in 2012), Thailand (one million), the United Arab
Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred
holidays hotspots for Indians. The total figure is expected to increase to 1.93
million by 2017, according to the latest Eurmonitor international report.
There is a $29.34 bn
outward foreign direct investment by domestic companies between April and
January of 2013/14 which has seen some signs of recovery according to a Care
Ratings report.
There are 264 number
of new companies being set up every day on average during 2014. Most of them
are registered in Mumbai. India had 1.38 million registered companies at the
end of January, 2014.
Twitter like
messaging service Weibo Corporation has filed to raise $ 500 million via a US
initial public offering. Alibaba, which owns a stake in Weibo is expected to
raise about $ 15 billion New York this year in the highest profile Internet IPO
since Facebook’s in 2012.
Bharti Airtel has
raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at
a coupon rate of three per cent and maturing in 2020. This is the largest ever
bond offering by an Indian company in Swiss Francs. Bharat Petroleum
Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98
% coupon rate in February.
Indian Oil
Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex
at its almost complete Paradip refinery in Odhisha in three to four years. The
company board is set to consider the setting up of a 700000 tonne per annum
polypropylene plant at an estimated cost at Rs.3150 crore.
Global chief
information officers at gathering in Bangalore in April to meet Indian startups
at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in
the making.
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.
INFORMATION DENIED BY
|
Name : |
Mr. Mehul Junatkat |
|
Designation : |
Finance Department |
|
Contact No.: |
91-22-30689444 |
|
Date : |
17.04.2014 |
LOCATIONS
|
Registered Office : |
401, 4th Floor, Infiniti, Link Road, Oshiwara, Andheri
(West), Mumbai – 400053, Maharashtra, India |
|
Tel. No.: |
91-22-30689444 |
|
Fax No.: |
91-22-39888927 |
|
E-Mail : |
|
|
Website : |
DIRECTORS
As on: 23.09.2013
|
|
Mr. Tarun Ashok Katial |
|
Designation : |
Director |
|
Address : |
403, A/20, Shastri Nagar, Andheri (West), Mumbai – 400053,
Maharashtra, India |
|
Date of Birth/Age : |
07.01.1975 |
|
Date of Appointment : |
31.12.2010 |
|
DIN No.: |
01665221 |
|
|
|
|
Name : |
Armando Nunez Jr |
|
Designation : |
Director |
|
Address : |
1805 N Doheny Dr Los Angeles CA 90069 |
|
Date of Birth/Age : |
29.11.1960 |
|
Date of Appointment : |
31.12.2010 |
|
DIN No.: |
03265970 |
|
|
|
|
Name : |
Lawrence Reed Manville |
|
Designation : |
Director |
|
Address : |
4450 Gentry AVE, Studio City CA 91607 |
|
Date of Birth/Age : |
10.08.1953 |
|
Date of Appointment : |
31.12.2010 |
|
DIN No.: |
03265973 |
|
|
|
|
Name : |
Laura Susan Franco |
|
Designation : |
Director |
|
Address : |
239, Central Park, W 15A, New York 10024 |
|
Date of Birth/Age : |
23.12.1962 |
|
Date of Appointment : |
31.12.2010 |
|
DIN No.: |
03268028 |
|
|
|
|
Name : |
Mr. Asheesh Kamalakanta Chatterjee |
|
Designation : |
Director |
|
Address : |
Flat No. 2B, 133, Windermere CHSL, Off New Link Road, Oshiwara,
Andheri (West), Mumbai – 400053, Maharashtra, India |
|
Date of Birth/Age : |
29.07.1973 |
|
Date of Appointment : |
29.11.2011 |
|
DIN No.: |
05135647 |
|
|
|
|
Name : |
Roopal Kulsrestha |
|
Designation : |
Alternate director |
|
Address : |
B201, Sunny Side, Lokhandwala Complex, Andheri (West), Mumbai –
400053, Maharashtra, India |
|
Date of Birth/Age : |
06.11.1983 |
|
Date of Appointment : |
14.04.2011 |
|
DIN No.: |
01875013 |
|
|
|
|
Name : |
Mr. Sunil Kumaran |
|
Designation : |
Director |
|
Address : |
Pluto B 301, Vasant Galaxy, Bangur Nagar, Goregaon (West), Mumbai –
400090, Maharashtra, India |
|
Date of Birth/Age : |
05.06.1970 |
|
Date of Appointment : |
04.12.2012 |
|
DIN No.: |
06455700 |
KEY EXECUTIVES
|
Name : |
Mr. Mehul Junatkat |
|
Designation : |
Finance Department |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on: 23.09.2013
|
Names of Shareholders |
No. of Shares |
%age |
|
CBS Studios Inc., New York |
50096555 |
50.00 |
|
Reliance Television Private Limited, India |
50096555 |
50.00 |
|
|
|
|
|
Total |
100193110 |
100.00 |
As on: 16.12.2013
|
Names of Shareholders |
|
No. of Shares |
|
CBS Studios Inc., New York |
|
13996782 |
|
Reliance Television Private Limited, India |
|
13996782 |
|
|
|
|
|
Total |
|
27993564 |
Equity Share Break up (Percentage of Total Equity)
As on: 23.09.2013
|
Category |
|
Percentage |
|
|
|
|
|
Foreign holdings [Foreign institutional investors, Foreign Companies, Foreign Financial Institutions, Non-resident Indian or Overseas corporate bodies or others] |
|
50.00 |
|
Bodies corporate |
|
50.00 |
|
Total
|
|
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Subject is engaged in the business of Channels Broadcasting i.e. Big
CBS Prime, Big CBS Love, Big CBS Spark etc. |
||||
|
|
|
||||
|
Products : |
|
GENERAL INFORMATION
|
No. of Employees : |
Information declined by the management |
|
|
|
|
Bankers : |
· HDFC Bank Limited, Mumbai · Yes Bank Limited
|
|
|
|
|
Facilities : |
-- |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Price Waterhouse Chartered Accountants |
|
Address : |
252, Veer Savarkar Marg, Shivaji Park, Dadar (West),
Mumbai – 400028, Maharashtra, India |
|
Income-tax
PAN of auditor or auditor's firm : |
AADFP9359C |
|
|
|
|
Entities exercising
joint control over the Company : |
U74900MH2011PLC216414
L64200MH2005PLC158355
U93000MH2010PTC206663
|
CAPITAL STRUCTURE
After : 23.09.2013
Authorised Capital : Rs.1450.000
Millions
Issued, Subscribed & Paid-up Capital : Rs.1435.615 Millions
As on: 23.09.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
130000000 |
Equity Shares |
Rs.10/- each |
Rs.1300.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
100193110 |
Equity Shares |
Rs.10/- each |
Rs.1001.931 Millions |
|
|
|
|
|
As on: 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
80000000 |
Equity Shares |
Rs.10/- each |
Rs.800.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
58055312 |
Equity Shares |
Rs.10/- each |
Rs.580.553 Millions |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES
OF FUNDS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
580.553 |
118.013 |
39.779 |
|
(b) Reserves & Surplus |
(608.129) |
(58.723) |
143.711 |
|
(c) Money received against
share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money
pending allotment |
219.447 |
0.000 |
0.100 |
|
Total
Shareholders’ Funds (1) + (2) |
191.871 |
59.290 |
183.590 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Deferred tax liabilities
(Net) |
0.000 |
0.000 |
0.000 |
|
(c) Other long term
liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term provisions |
0.156 |
0.074 |
0.281 |
|
Total
Non-current Liabilities (3) |
0.156 |
0.074 |
0.281 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
0.000 |
0.000 |
0.000 |
|
(b) Trade payables |
239.150 |
269.391 |
109.835 |
|
(c) Other current liabilities |
92.015 |
16.703 |
6.334 |
|
(d) Short-term provisions |
0.028 |
0.025 |
0.000 |
|
Total
Current Liabilities (4) |
331.193 |
286.119 |
116.169 |
|
|
|
|
|
|
TOTAL |
523.220 |
345.483 |
300.040 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
8.096 |
5.172 |
0.000 |
|
(ii) Intangible Assets |
6.396 |
12.792 |
16.156 |
|
(iii) Capital work-in-progress |
0.000 |
0.000 |
0.000 |
|
(iv) Intangible assets under
development |
0.000 |
0.000 |
0.000 |
|
(b) Non-current Investments |
0.000 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
118.916 |
87.406 |
2.443 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
133.408 |
105.370 |
18.599 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
233.232 |
125.685 |
92.612 |
|
(c) Trade receivables |
57.256 |
71.715 |
11.142 |
|
(d) Cash and cash equivalents |
14.642 |
3.621 |
11.857 |
|
(e) Short-term loans and
advances |
84.682 |
39.092 |
165.774 |
|
(f) Other current assets |
0.000 |
0.000 |
0.056 |
|
Total
Current Assets |
389.812 |
240.113 |
281.441 |
|
|
|
|
|
|
TOTAL |
523.220 |
345.483 |
300.040 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
|
|
|
|
|
Gross Income |
119.316 |
85.820 |
11.146 |
|
|
|
|
|
|
|
|
Expenditure |
680.285 |
992.363 |
224.347 |
|
|
|
|
|
|
|
|
Profit / (Loss) Before Depreciation, Interest & Tax |
(570.812) |
(914.590) |
(213.201) |
|
|
|
|
|
|
|
|
Interest & Finance Charges |
- |
- |
- |
|
|
|
|
|
|
|
|
Depreciation and Amortisation |
9.842 |
8.046 |
1.100 |
|
|
|
|
|
|
|
|
Profit/(Loss)
Before Tax |
(560.969) |
(906.543) |
(214.301) |
|
|
|
|
|
|
|
|
Tax |
- |
- |
- |
|
|
|
|
|
|
|
|
Profit/(Loss) After
Tax |
(560.969) |
(906.543) |
(214.301) |
|
|
|
|
|
|
|
|
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
(1120.844) |
(214.301) |
0.000 |
|
|
|
|
|
|
|
|
BALANCE CARRIED TO THE B/S |
(1681.813) |
(1120.844) |
(214.301) |
|
|
|
|
|
|
|
|
EARNINGS IN
FOREIGN CURRENCY |
0.339 |
0.789 |
NA |
|
|
|
|
|
|
|
|
Earnings/ (Loss)
Per Share (Rs.) |
(17.58) |
(130.63) |
NA |
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
(470.15) |
(1056.33) |
(1922.67) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(107.21) |
(262.40) |
(71.42) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(2.92) |
(15.29) |
(1.17) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
0.00 |
0.00 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.18 |
0.84 |
2.42 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Share Capital |
39.779 |
118.013 |
580.553 |
|
Reserves & Surplus |
143.711 |
(58.723) |
(608.129) |
|
Share Application money
pending allotment |
0.100 |
0.000 |
219.447 |
|
Net
worth |
183.590 |
59.290 |
191.871 |
|
|
|
|
|
|
long-term borrowings |
0.000 |
0.000 |
0.000 |
|
Short term borrowings |
0.000 |
0.000 |
0.000 |
|
Total
borrowings |
0.000 |
0.000 |
0.000 |
|
Debt/Equity
ratio |
0.000 |
0.000 |
0.000 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Gross Income |
11.146 |
85.820 |
119.316 |
|
|
|
669.962 |
39.031 |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2011 |
31.03.2012 |
31.03.2013 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Gross Income |
11.146 |
85.820 |
119.316 |
|
Profit |
(214.301) |
(906.543) |
(560.969) |
|
|
(1922.67%) |
(1056.33%) |
(470.15%) |
LOCAL AGENCY FURTHER INFORMATION
CURRENT
MATURITIES OF LONG-TERM DEBT DETAILS – NOT AVAILABLE
|
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 |
Yes |
|
10] |
Designation of contact person |
Yes |
|
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 |
Yes |
|
24] |
Banking facility details |
No |
|
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 |
Financial Performance
The total income from operations of the Company which has been derived from media operations for the year ended March 31, 2013 was Rs.119.316 Millions.
The operating loss i.e. Loss before Depreciation Interest and Tax of the Company for the year ended March 31, 2013 was Rs. 570.812 Millions.The loss after interest, depreciation and amortization was Rs. 560.969 Millions primarily on account of amortization of Rs. 9.842, Millions.
Review of Business
Operations
The BIG CBS channels namely BIG CBS Prime, BIG CBS Love and BIG CBS Spark Punjabi consolidated their positions in their respective genres during the FY. Some of the key shows on BIG CBS channels were:
BIG CBS Prime and BIG CBS Love:
Americas Got Talent, American Idol, X Factor, Crime Scene Investigation (CSI), Sex and the City, Excused, Americas Next Top Model and I Love Style
BIG CBS Spark Punjabi :
BIG Boli Star, SP Top 20, Police Files, BIG Punjaban and Rasoi di Rani
With the content muscle of CBS Studios International, the BIG CBS Network made a significant impact in the growing English language entertainment seeking audiences and stood as a leader in the English General Entertainment Network.
Note: No Charges Exist for Company
FIXED ASSETS
Tangible Assets
- Plant and Equipment
- Furniture and Fixtures
- Office Equipment
- Computer Equipments
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.60.23 |
|
UK Pound |
1 |
Rs.100.79 |
|
Euro |
1 |
Rs.83.29 |
INFORMATION DETAILS
|
Information Gathered
by : |
NAY |
|
|
|
|
Analysis Done by
: |
SUM |
|
|
|
|
Report Prepared
by : |
VRN |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
3 |
|
PAID-UP CAPITAL |
1~10 |
4 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
4 |
|
--PROFITABILIRY |
1~10 |
3 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
4 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
3 |
|
--MARGINS |
-5~5 |
- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
NO |
|
--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 |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
|
|
|
|
TOTAL |
|
31 |
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 |
-- |
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.