MIRA
INFORM REPORT
|
Report Date : |
06.08.2014 |
IDENTIFICATION DETAILS
|
Name : |
BRANDZSTORM INDIA MARKETING PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
246, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
30.06.2013 |
|
|
|
|
Date of
Incorporation : |
09.02.2010 |
|
|
|
|
Com. Reg. No.: |
11-199895 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 0.500
Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U52100MH2010PTC199895 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMB20844F |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAECB0542P |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trader of Watches. |
|
|
|
|
No. of Employees
: |
100 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (49) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having satisfactory track record. Financial position of the company seems to be decent. Trade relations are fair. Business is active. Payment terms are
reported to be usually correct. The company can be considered normal for business dealings at usual
trade terms and conditions. |
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
N E W S
As per the latest IMF study, the total weigh of emerging markets in the
GDP of the world on a purchasing power parity basis has seen a sizeable shift.
It highlights how as against 51 % in 2005, the emerging economies now account
for close to 56 % of the global purchasing power GDP as per the latest survey.
And with the emerging economies growing at a faster rate than their developed
counterparts, there are every possibility that the their share goes up further
in the coming years. China may surpass the US over the next few years.
Politics and economics are very intricately connected. They tend to
influence each other in ways that could be very complex and far-reaching. The
prospects of the India’s economy have been seriously compromised due to
political corruption. High inflation, poor standard of living are to a great
extent a result of rampant corruption in the country. China on the other hand,
seems to be facing diametrically opposite challenge. American hedge fund manager
Jim Chanos has been keenly following the political and economic development in
the dragon economy and has figured out something that is quite worrying. He is
of the view that the Chinese economy could be heading toward trouble on account
of new Chinese President Xi Jingping’s very aggressive anti-corruption drive.
Chanos believes tat many things such as apartment sales, luxury products, etc.
were largely bought with dirty money. And it is now beginning to impact
consumption. This may indeed be bad news for an economy that is struggling to
transition from an investment-driven export-oriented economy to a domestic
consumption-driven economy.
A study published by Firstpost has revealed that asset classes like real
estate and equities were the biggest beneficiaries of the liberalization
policies. A firm called Ciane Analytics studied returns from assets
including equities, gold, fixed deposits, G-Secs and real estate since 1991.
Real estate outperformed every other asset classes during the 23-year period
with an annualized return of 20 % ! Equities came in second with annualized
return of 15.5 % ! However, while these returns may seem mouthwatering, the
fact is that the return from equities adjusted for inflation came down to just
7.1 %.
Some brief news are as under
. R-Power to buy Jaypee’s hydro assets
. Investors await justice in NSEL case
. India seeks MFN status from Pakistan ahead of meeting
. Ukrain’s clashes with rebels hinder MH17 crash investigation
. India exploring merger of state-owned hydro PSUs
..Higher costs weigh down profit growth to slowest in 9 quarters
..Wal-Mart to expand wholesale business in India
. GMR group moves to strengthen balance sheet
. Central Bank to sell 4 % stake to Life Insurance Corporation
. Tata Chemicals plans to raise up to Rs 10000 mn.
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
31-03-2014.
INFORMATION PARTED BY
|
Name : |
Mr. Sachin Agarwal |
|
Designation : |
Finance and Operation Head |
|
Contact No.: |
91-9819478006 |
|
Date : |
05.08.2014 |
LOCATIONS
|
Registered Office : |
246, Laxmi Plaza, New Link Road, Andheri (West), Mumbai – 400053,
Maharashtra, India |
|
Tel. No.: |
91-22-40798787/ 40798760 |
|
Mobile No.: |
91-9819478006 [Mr. Sachin Agarwal] |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Corporate Office : |
134, 1st Floor, Laxmi Industrial Estate, New Link Road, Andheri (West), Mumbai – 400053, Maharashtra, India |
|
|
|
|
Warehouse : |
T1, 1st Floor, Munisurat
Complex, Anjur Phata Road, Rahanal Village, Bhiwandi, Thane – 421302,
Maharashtra, India |
DIRECTORS
AS ON 19.08.2013
|
Name : |
Ms. Neha Saraf |
|
Designation : |
Director |
|
Address : |
129A, Mukta Ram Babu Street, Po-Burra Bazar,
Kolkata – 700007, West Bengal, India |
|
Date of Birth/Age : |
15.04.1984 |
|
Date of Appointment : |
09.02.2010 |
|
DIN No.: |
02900711 |
|
|
|
|
Name : |
Mr. Ujjaval Vinod Saraf |
|
Designation : |
Director |
|
Address : |
A/56, Kalumal Estate, Opposite Juhu Post
Office, AB Nair Road, Juhu, Mumbai – 400049, Maharashtra, India |
|
Date of Birth/Age : |
14.11.1981 |
|
Date of Appointment : |
09.02.2010 |
|
DIN No.: |
02900713 |
|
|
|
|
Name : |
Mr. Vinodkumar Saraf |
|
Designation : |
Director |
|
Address : |
A/56, Kalumal Estate, Opposite Juhu Post
Office, AB Nair Road, Juhu, Mumbai – 400049, Maharashtra, India |
|
Date of Birth/Age : |
21.07.1956 |
|
Date of Appointment : |
09.02.2010 |
|
DIN No.: |
02900716 |
KEY EXECUTIVES
|
Name : |
Mr. Sachin Agarwal |
|
Designation : |
Finance and Operation Head |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
AS ON 19.08.2013
|
Names of Shareholders |
No. of Shares |
Percentage of Holding |
|
Ujjaval Saraf |
19950 |
39.90 |
|
Vinod Saraf |
4950 |
9.90 |
|
Neha Saraf |
5100 |
10.20 |
|
Vinod Kumar Saraf HUF |
10000 |
20.00 |
|
Vidya Devi Saraf |
10000 |
20.00 |
|
|
|
|
|
Total |
50000 |
100.00 |
AS ON 24.10.2013
|
Names of Allottees |
|
No. of Shares |
|
Ujjaval Saraf |
|
3546750 |
|
Neha Saraf |
|
1731500 |
|
Vinod Saraf |
|
1121750 |
|
Vinod Kumar Saraf HUF |
|
650000 |
|
Vidya Devi Saraf |
|
650000 |
|
|
|
|
|
Total |
|
7700000 |
AS ON 19.08.2013
|
Equity Share Breakup |
Percentage of Holding |
|
Category |
|
|
Directors
or relatives of directors |
100.00 |
|
|
|
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trader of Watches. |
|
|
|
|
Imports : |
|
|
Products : |
Watches |
|
Countries : |
· Hong Kong Europe |
|
|
|
|
Terms : |
|
|
Selling : |
Cash, L/C and Credit |
|
|
|
|
Purchasing : |
Cash, L/C and Credit |
GENERAL INFORMATION
|
No. of Employees : |
100 (Approximately) |
|
|
|
|
Bankers : |
· ICICI Bank Limited Landmarkrace Cource Circle, Alkapuri, Baroda - 390015, Gujarat, India · ICICI Bank Limited Andheri Branch,
Mumbai, Maharashtra, India |
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Nikhil Naik and Company Chartered Accountants |
|
Address : |
64/68, Raja Bahadur Bansilal Building, 3rd Floor, Block No. 10, Opera
House, Mumbai – 400004, Maharashtra, India |
|
Tel. No.: |
91-22-23674651 |
|
Income-tax
PAN of auditor or auditor's firm : |
AGDPN4568M |
CAPITAL STRUCTURE
AFTER 19.08.2013
Authorised Capital : Rs. 160.000 Millions
Issued, Subscribed & Paid-up Capital : Rs. 155.000
Millions
AS ON 30.06.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
300,000 |
Equity Shares |
Rs. 10/- each |
Rs. 3.000 Millions |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
50,000 |
Equity Shares |
Rs. 10/- each |
Rs. 0.500
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
30.06.2013 [15 Months] |
31.03.2012 |
31.03.2011 |
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
0.500 |
0.628 |
0.500 |
|
(b) Reserves & Surplus |
32.879 |
16.893 |
6.840 |
|
(c) Money received against share warrants |
0.000 |
0.000 |
0.000 |
|
|
|
|
|
|
(2) Share Application money
pending allotment |
0.000 |
0.000 |
5.000 |
|
Total
Shareholders’ Funds (1) + (2) |
33.379 |
17.521 |
12.340 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
58.623 |
53.223 |
|
(b) Deferred tax liabilities (Net) |
0.000 |
0.023 |
0.035 |
|
(c) Other long
term liabilities |
0.000 |
0.000 |
0.000 |
|
(d) long-term
provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
0.000 |
58.646 |
53.258 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a)
Short term borrowings |
34.900 |
0.000 |
1.000 |
|
(b)
Trade payables |
49.823 |
21.416 |
21.779 |
|
(c)
Other current liabilities |
5.409 |
2.367 |
0.483 |
|
(d) Short-term
provisions |
5.153 |
0.000 |
0.000 |
|
Total Current
Liabilities (4) |
95.285 |
23.783 |
23.262 |
|
|
|
|
|
|
TOTAL |
128.664 |
99.950 |
88.860 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a)
Fixed Assets |
|
|
|
|
(i)
Tangible assets |
1.888 |
1.132 |
1.003 |
|
(ii)
Intangible Assets |
12.463 |
0.000 |
0.000 |
|
(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) |
0.044 |
0.000 |
0.000 |
|
(d) Long-term Loan and Advances |
0.333 |
0.851 |
0.737 |
|
(e) Other Non-current
assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current
Assets |
14.728 |
1.983 |
1.740 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.000 |
0.000 |
0.000 |
|
(b)
Inventories |
58.935 |
58.175 |
34.384 |
|
(c) Trade
receivables |
37.308 |
31.857 |
41.085 |
|
(d) Cash
and cash equivalents |
7.889 |
1.458 |
5.214 |
|
(e)
Short-term loans and advances |
1.035 |
0.000 |
0.008 |
|
(f)
Other current assets |
8.769 |
6.477 |
6.429 |
|
Total
Current Assets |
113.936 |
97.967 |
87.120 |
|
|
|
|
|
|
TOTAL |
128.664 |
99.950 |
88.860 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
30.06.2013 [15 Months] |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
Revenue from Operations |
130.000
[Approx.] |
92.873 |
98.545 |
|
|
|
Other Income |
NA |
0.004 |
0.540 |
|
|
|
TOTAL |
NA
|
92.877 |
99.085 |
|
|
|
|
|
|
|
|
Less |
|
|
|
|
|
|
|
|
Purchases of Stock-in-Trade |
|
69.659 |
100.624 |
|
|
|
Changes in inventories of finished goods, work-in-progress
and Stock-in-Trade |
|
(23.791) |
(34.384) |
|
|
|
Employees benefits expense |
|
9.457 |
2.346 |
|
|
|
Other expenses |
|
34.685 |
19.639 |
|
|
|
TOTAL |
NA |
90.010 |
88.225 |
|
|
|
|
|
|
|
|
Less |
PROFIT
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION |
[Including
Financial Expenses] |
2.867 |
10.860 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES |
|
2.573 |
0.689 |
|
|
|
|
|
|
|
|
|
|
PROFIT
BEFORE TAX, DEPRECIATION AND AMORTISATION |
20.880 |
0.294 |
10.171 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
0.589 |
0.382 |
0.164 |
|
|
|
|
|
|
|
|
|
|
PRIOR PERIOD ITEM |
0.000 |
7.613 |
0.000 |
|
|
|
|
|
|
|
|
|
|
PROFIT BEFORE
TAX |
20.291 |
7.525 |
10.007 |
|
|
|
|
|
|
|
|
|
Less |
TAX |
4.433 |
2.343 |
3.167 |
|
|
|
|
|
|
|
|
|
|
PROFIT AFTER TAX
|
15.858 |
5.182 |
6.840 |
|
|
|
|
|
|
|
|
|
|
CIF VALUE OF
IMPORTS |
19.266 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
|
|
Earnings Per
Share (Rs.) |
317.15 |
103.62 |
136.80 |
|
|
Particulars |
|
|
2013-2014 |
|
Sales Turnover (Approximately) |
|
|
190.000 |
|
|
|
|
|
The above information has been parted by Mr. Sachin Agarwal [Finance and
Operation Head]
KEY RATIOS
|
PARTICULARS |
|
30.06.2013 [15 Months] |
31.03.2012 |
31.03.2011 |
|
PAT / Total Income |
(%) |
NA |
5.58 |
6.90 |
|
|
|
|
|
|
|
Net Profit Margin (PBT/Sales) |
(%) |
NA |
8.10 |
10.15 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
15.78 |
7.53 |
11.26 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.61 |
0.43 |
0.81 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
1.05 |
3.35 |
4.39 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.20 |
4.12 |
3.75 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
31.03.2011 |
31.03.2012 |
30.06.2013 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Share Capital |
0.500 |
0.628 |
0.500 |
|
Reserves & Surplus |
6.840 |
16.893 |
32.879 |
|
Share Application money pending allotment |
5.000 |
0.000 |
0.000 |
|
Net
worth |
12.340 |
17.521 |
33.379 |
|
|
|
|
|
|
long-term borrowings |
53.223 |
58.623 |
0.000 |
|
Short term borrowings |
1.000 |
0.000 |
34.900 |
|
Total
borrowings |
54.223 |
58.623 |
34.900 |
|
Debt/Equity ratio |
4.394 |
3.346 |
1.046 |
YEAR-ON-YEAR GROWTH
|
Year on Year Growth |
31.03.2011 |
31.03.2012 |
30.06.2013 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Sales |
98.545 |
92.873 |
130.000 [Approximately] |
|
|
|
(5.756) |
39.976 |
NET PROFIT MARGIN
|
Net Profit Margin |
31.03.2011 |
31.03.2012 |
30.06.2013 |
|
|
(Rs.
In Millions) |
(Rs.
In Millions) |
(Rs.
In Millions) |
|
Sales |
98.545 |
92.873 |
130.000 [Approximately] |
|
Profit |
6.840 |
5.182 |
15.858 |
|
|
6.94% |
5.58% |
12.20% |
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 |
Yes |
|
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 |
No |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
No |
|
19] |
Payments terms |
Yes |
|
20] |
Export / Import details
(if applicable) |
Yes |
|
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 |
CURRENT MATURITIES
OF LONG TERM DEBT: NOT AVAILABLE
INDEX OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE CREATION/MODIFICATION |
CHARGE AMOUNT SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER (SRN) |
|
1 |
10358025 |
11/05/2012 |
17,500,000.00 |
ICICI BANK LIMITED |
LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA |
B40568859 |
UNSECURED LOANS
|
UNSECURED LOANS |
30.06.2013 (Rs.
In Millions) |
31.03.2012 (Rs.
In Millions) |
|
LONG-TERM BORROWINGS |
|
|
|
From Related Parties |
0.000 |
37.623 |
|
From Other Parties |
0.000 |
21.000 |
|
SHORT TERM BORROWINGS |
|
|
|
From Related Parties |
23.591 |
0.000 |
|
From Other Parties |
11.309 |
0.000 |
|
|
|
|
|
Total |
34.900 |
58.623 |
PERFORMANCE
The Company has made a profit before tax of Rs. 20.291 Millions after providing
for depreciation of Rs. 0.589 Million.
In terms of amended provision of section 217 inserted by the companies
(Amendment) Act, 1988 the clause [d] and [e] of subsection 1 of section 217
relating to the material changes after the date of Balance Sheet and the
conversation of energy, technology absorption, foreign exchange earning and
outgo respectively are Nil during the period.
FIXED ASSETS:
· Air Conditioner
Computer
Furniture
and Fixture
Office
Equipment
Distribution
Rights
Brand
Purchased
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
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. 60.87 |
|
|
1 |
Rs. 102.67 |
|
Euro |
1 |
Rs. 81.70 |
INFORMATION DETAILS
|
Information
Gathered by : |
HTL |
|
|
|
|
Analysis Done by
: |
RAS |
|
|
|
|
Report Prepared by
: |
BVA |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
6 |
|
--CREDIT LINES |
1~10 |
6 |
|
--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 |
|
DEFAULTERS |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
49 |
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.