MIRA INFORM REPORT

 

 

Report Date :

18.08.2014

 

IDENTIFICATION DETAILS

 

Name :

L&T - MHPS TURBINE GENERATORS PRIVATE LIMITED (w.e.f. 26.06.2014)

 

 

Formerly Known As :

L&T - MHI TURBINE GENERATORS PRIVATE LIMITED (w.e.f. 22.11.2007)

 

L&T TURBO GENERATOR PRIVATE LIMITED

 

 

Registered Office :

L and T House, Ballard Estate, Mumbai – 400001, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

27.12.2006

 

 

Com. Reg. No.:

11-166541

 

 

Capital Investment / Paid-up Capital :

Rs.3406.000 Millions

 

 

CIN No.:

[Company Identification No.]

U31101MH2006PTC166541

 

 

PAN No.:

[Permanent Account No.]

AABCL2729F

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

To carry on the business to design, engineer, manufacture and sell Super Critical Turbines and Generators. 

 

 

No. of Employees :

Not Available

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B (29)

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit :

USD 4748000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is a subsidiary of Larsen and Toubro Limited.

 

IT is a well-established and reputed company having moderate track record.

 

The company has recorded some accumulated losses. However, the company receives strong and operational and Financial support from its group companies.

 

Trade relations are reported as fair. Business is active. Payment terms are reported to be slow but correct.

 

In view of experienced promoters, 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 – June 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

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

 

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 DENIED

 

Management Non Co-Operative (91-22-67525656)

 

 

LOCATIONS

 

Registered Office :

L and T House, Ballard Estate, Mumbai – 400001, Maharashtra, India

Tel. No.:

91-22-67525656

Fax No.:

91-22-67525893

E-Mail :

Subhodh.Shetty@larsentoubro.com

 

 

Factory :

Gate No. 8, Hazira Works Surat Hazira Road P. O. Bhatha - 394510 Gujarat, India

 

 

DIRECTORS

 

As on: 05.08.2013

 

Name :

Yozaburo Mabuchi

Designation :

Director

Address :

2-33-13, Shiroyamadai, Nagasaki-Shi, Nagasaki-Ken, Nagasaki, Japan

Date of Birth/Age :

04.10.1951

Date of Appointment :

23.12.2008

DIN No.:

01585780

 

 

Name :

Masayuki Kubo

Designation :

Director

Address :

3-4-4-501 Kamioooka-Nishi, Konan-Ku, Yokohama-Shi, Kanagawa-Ken, Japan

Date of Birth/Age :

15.08.1952

Date of Appointment :

01.04.2011

DIN No.:

01585730

 

 

Name :

Hideshi Kawamoto

Designation :

Director

Address :

Koudagou,1196-135 Nagayocho, Nishisonokigun

Date of Birth/Age :

07.02.1962

Date of Appointment :

05.08.2013

DIN No.:

05256959

 

 

Name :

Mr. Subrat Kumar Das

Designation :

Whole-Time Director

Address :

No. 52, Ashirwad Bunglows, Near Rajhans Cinema, Dumas Road, Surat – 395007, Gujarat, India

Date of Birth/Age :

17.03.1952

Date of Appointment :

22.05.2012

DIN No.:

05283783

 

 

Name :

Mr. Shailendra Roy Narain

Designation :

Director appointed in casual vacancy

Address :

Flat No. 603.604, Kalpana, Opposite Ramakrishna, Mission Hospital, 11th Road, Khar – West, Mumbai – 400052, Maharashtra, India 

Date of Birth/Age :

18.09.1952

Date of Appointment :

30.08.2012

DIN No.:

02144836

 

 

Name :

Mitsuyoshi Tsuchiya

Designation :

Director appointed in casual vacancy

Address :

1-2-20-802, Rikyuunishimati, Suma-Ward, Kobe City

Date of Birth/Age :

26.03.1958

Date of Appointment :

10.10.2013

DIN No.:

06711159

 

 

Name :

Mr. Sunil Rameshchandra Pande

Designation :

Director

Address :

703, Sovereign Hiranandani Gardens, Powai, Mumbai – 400076, Maharashtra, India 

Date of Birth/Age :

13.08.1950

Date of Appointment :

05.08.2013

DIN No.:

03060968

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 05.08.2013

 

Names of Shareholders

 

No. of Shares

Mitsubishi Heavy Industries Limited, Japan

 

152434000

Mitsubishi Electric Corporation, Japan

 

34060000

Larsen and Toubro Limited, India

 

194106000

 

 

 

Total

 

380600000

 

 

Equity Share Break up (Percentage of Total Equity)

 

As on: 05.08.2013

 

Category

 

Percentage

 

 

 

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

 

49.00

Bodies corporate

 

51.00

 

 

 

Total

 

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

To carry on the business to design, engineer, manufacture and sell Super Critical Turbines and Generators. 

 

 

GENERAL INFORMATION

 

No. of Employees :

Not Available

 

 

Bankers :

ICICI Bank Limited, Landmark Race Cource Circle, Alkapuri, Baroda - 390015, Gujarat, India

 

 

Facilities :

(Rs. In Millions)

Secured Loan

As on

31.03.2013

As on

31.03.2012

SHORT TERM BORROWINGS

 

 

Loans repayable on demand from banks

3476.947

1652.756

 

 

 

Total

3476.947

1652.756

 

 

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Sharp and Tannan

Chartered Accountants

Address :

Ravindra Annexe 194, Churchgate, Reclamation, Dinshaw, Vachha Road, Mumbai – 400020, Maharashtra, India

PAN No.:

AAAFS2967E

 

 

Other Related Parties :

·         Mitsubishi Electric India Private Limited

U51909DL2010FTC227827

 

·         Mitsubishi Heavy Industries India Private Limited

U29299DL2005PTC133062

 

·         Mitsubishi Power Systems India Private Limited

U29292DL2011FTC225628

 

 

Holding Company :

·         Larsen and Toubro Limited

L99999MH1946PLC004768

 

 

Joint Venture :

·         Mitsubishi Heavy Industries Limited

·         Mitsubishi Electric Corporation

 

 

Fellow Subsidiary company :

·         Larsen and Toubro Infotech Limited

U72900MH1996PLC104693

 

·         L and T - MHI Boilers Private Limited

U29119MH2006PTC165102

 

·         Land T Special Steels And Heavy Forgings Private Limited

U27109MH2009PTC193699

 

·         L and T Howden Private Limited

U31401MH2010PTC204403

 

·         EWAC Alloys Limited

U74999MH1962PLC012315

 

·         L and T-Valdel Engineering Limited

U74210KA2004PLC035094

 

 

CAPITAL STRUCTURE

 

As on: 05.08.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

390000000

Equity Shares

Rs.10/- each

Rs.3900.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

380600000

Equity Shares

Rs.10/- each

Rs.3806.000 Millions

 

 

 

 

As on: 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

390000000

Equity Shares

Rs.10/- each

Rs.3900.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

340600000

Equity Shares

Rs.10/- each

Rs.3406.000 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

3406.000

2501.000

2501.000

(b) Reserves & Surplus

(2218.840)

(1172.005)

(955.990)

(c) Money received against share warrants

0.000

0.000

0.000

 

 

 

 

(2) Share Application money pending allotment

0.000

0.000

0.000

Total Shareholders’ Funds (1) + (2)

1187.160

1328.995

1545.010

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

9577.333

8707.283

5268.407

(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

0.000

0.000

0.000

Total Non-current Liabilities (3)

9577.333

8707.283

5268.407

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

3476.947

1652.756

0.000

(b) Trade payables

11866.059

12591.570

9615.340

(c) Other current liabilities

3404.392

3787.701

4938.441

(d) Short-term provisions

66.708

677.527

532.861

Total Current Liabilities (4)

18814.106

18709.554

15086.642

 

 

 

 

TOTAL

29578.599

28745.832

21900.059

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

10126.201

6891.293

4969.653

(ii) Intangible Assets

147.776

147.030

157.308

(iii) Capital work-in-progress

1694.421

2298.789

1620.489

(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)

577.947

577.999

0.000

(d)  Long-term Loan and Advances

143.563

370.996

1472.739

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

12689.908

10286.107

8220.189

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

312.159

(b) Inventories

1326.515

247.956

51.208

(c) Trade receivables

9782.999

5910.980

1528.362

(d) Cash and cash equivalents

(83.667)

0.303

129.056

(e) Short-term loans and advances

1798.160

1375.650

3220.256

(f) Other current assets

4064.684

10924.836

8438.829

Total Current Assets

16888.691

18459.725

13679.870

 

 

 

 

TOTAL

29578.599

28745.832

21900.059


 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

10350.400

12274.400

 

 

Other Income

(427.100)

49.400

 

 

TOTAL (A)

9923.300

12323.800

11352.367

 

 

 

 

 

Less

EXPENSES

 

 

 

 

Cost of Materials Consumed

 

 

 

 

Purchases of Stock-in-Trade

 

 

 

 

Other expenses

 

 

 

 

TOTAL (B)

9595.800

11928.100

11503.805

 

 

 

 

 

Less

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

327.500

395.700

(151.438)

 

 

 

 

 

Less

FINANCIAL EXPENSES (D)

619.000

732.700

39.639

 

 

 

 

 

 

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

(291.500)

(337.000)

(191.077)

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION (F)

603.100

412.300

94.119

 

 

 

 

 

 

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

(894.600)

(749.300)

(285.196)

 

 

 

 

 

Less

TAX (I)

0.000

0.000

0.000

 

 

 

 

 

 

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

(894.600)

(749.300)

(285.196)

 

 

 

 

 

 Less/ Add

Provision for Deferred Tax

0.000

578.000

0.000

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

(2044.800

(1150.200

(978.837

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

111.700 

4.800

0.000 

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

(2.95)

(0.69)

(1.80)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

(9.02)

(6.08)

(2.51)

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

(8.64)

(6.10)

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

(3.28)

(2.90)

(1.41)

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.75)

(0.56)

(0.18)

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

11.00

7.80

3.41

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.90

0.99

0.91

 

 

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

2501.000

2501.000

3406.000

Reserves & Surplus

(955.990)

(1172.005)

(2218.840)

Net worth

1545.010

1328.995

1187.160

 

 

 

 

long-term borrowings

5268.407

8707.283

9577.333

Short term borrowings

0.000

1652.756

3476.947

Total borrowings

5268.407

10360.039

13054.280

Debt/Equity ratio

3.410

7.795

10.996

 

 

 

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)

Total Income

11352.367

12323.800

9923.300

 

 

8.557

(19.479)

 

 

NET PROFIT MARGIN

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Total Income

11352.367

12323.800

9923.300

Profit

(285.196)

(749.300)

(894.600)

 

(2.51%)

(6.08%)

(9.02%)

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

9]

Name of person contacted

No

10]

Designation of contact person

No

11]

Turnover of firm for last 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

Yes

25]

Conduct of the banking account

--

26]

Buyer visit details

--

27]

Financials, if provided

Yes

28]

Incorporation details, if applicable

Yes

29]

Last accounts filed at ROC

Yes

30]

Major Shareholders, if available

Yes

31]

Date of Birth of Proprietor/Partner/Director, if available

Yes

32]

PAN of Proprietor/Partner/Director, if available

No

33]

Voter ID No of Proprietor/Partner/Director, if available

No

34]

External Agency Rating, if available

No

 

 

UNSECURED LOAN

(Rs. In Millions)

Particular

As on

31.03.2013

As on

31.03.2012

LONG TERM BORROWINGS

 

 

Term loans from others

9577.333

8707.283

 

 

 

Total

9577.333

8707.283

 

 

FINANCIALS AND PERFORMANCE OF THE COMPANY

 

The financial year 2012-13 has been one of the challenging years for the Company. The combined effect of general economic slowdown along with the problems faced by the power sector has impacted the performance of the Company. The Company was not able to meet order inflow targets for the year for reasons beyond its control, consequently the revenue has reduced by 15.7% compared to previous year. However, the Company has made a good progress in completing the major portion of the existing customer projects. Due to sustained effort from the Management to remain competitive in the market has resulted in improvements in the manufacturing processes and the Supply chain initiative, the Company is able to achieve significant improvement in Operating Margin. However, mark-to-market loss (MTM) on term loans has resulted in bringing down the margin significantly during the year.

 

The Company has fully completed the manufacturing facility including the Heavy Casting Unit establishment at Hazira, Surat. The Company has received ISO/IEC 27000 certification for Information Security Management Systems and ISO 50001:2011 certification for Energy Management Systems. Their Company is the first engineering Company in India to get all the ISO certifications. During the year the Company is also accredited with the British Safety Councils 5 star rating and sword of honor for Occupational Health, Safety and Environment management system.

 

Further, the Company has increased the talent pool and trained the employees to absorb the manufacturing technology to meet the market demands. During the year, the Company has received small orders for export of components to United States and Middle East countries. The Company is confident of receiving major orders in the coming months and is expected to achieve the targets in the coming years.

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10240270

23/09/2011 *

12,500,000,000.00

ICICI BANK LIMITED

LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA, GUJARAT - 390015, INDIA

B22575625

 

* Date of charge modification

 

 

FIXED ASSETS

 

Tangible Assets

·         Land

·         Buildings

·         Plant and equipment

·         Furniture and fixtures

·         Vehicles

·         Office equipment

·         Computer equipments

 

Intangible Assets

·         Computer software

·         Know-how

 


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.61.06

UK Pound

1

Rs.101.84

Euro

1

Rs.81.56

 

 

INFORMATION DETAILS

 

Information Gathered by :

NAY

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

VRN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

3

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

3

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

4

--PROFITABILIRY

1~10

2

--LIQUIDITY

1~10

3

--LEVERAGE

1~10

3

--RESERVES

1~10

3

--CREDIT LINES

1~10

3

--MARGINS

-5~5

-

DEMERIT POINTS

 

 

--BANK CHARGES

YES/NO

YES

--LITIGATION

YES/NO

NO

--OTHER ADVERSE INFORMATION

YES/NO

NO

MERIT POINTS

 

 

--SOLE DISTRIBUTORSHIP

YES/NO

NO

--EXPORT ACTIVITIES

YES/NO

NO

--AFFILIATION

YES/NO

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

29

 

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.