MIRA INFORM REPORT

 

 

Report Date :

03.12.2014

 

IDENTIFICATION DETAILS

 

Name :

MWV INDIA PAPERBOARD PACKAGING PRIVATE LIMITED (w.e.f. 28.08.2014)

 

 

Formerly Known As :

MWV INDIA PAPERBOARD PACKAGING LIMITED

 

RUBY MACONS LIMITED

 

 

Registered Office :

203/204, Angelina Apartments,  Saroj Road, Vile Parle (West), Mumbai – 400056,  Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

08.05.1986

 

 

Com. Reg. No.:

11-039768

 

 

Rs. 33.318 Millions

Rs. 33.318 Millions

 

 

CIN No.:

[Company Identification No.]

U28920MH1986PTC039768

 

 

IEC No.:

Not Divulged

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Divulged

 

 

PAN No.:

[Permanent Account No.]

AAACR1939A

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter and Importer of Kraft Papers, Paper Boards and Supplier of paper and pulp making machineries and their parts.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (53)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 5177000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having good track record.

 

As per registrar of companies the date balance sheet (i.e. financial filed) is shown as 31.03.2014 but the documents related to the financials of 2014 are not available from any source.

 

 As per available financials of 2013, fundamentals of the company is decent. Financial position of the company is strong and healthy.

 

Trade relation reported to be fair. Business is active. Payment terms are reported to be regular and as commitment.

.

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.

 

 

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

 

Verdict Implications : Apex court order may alter coal import dynamics. Traders go slow on talks over coal supply contracts, uncertainty over cancellation of blocks weigh on stocks.

 

Recent arrest of the Chennai head of the Registrar of Companies, the ministry of corporate affairs arm that ensures that companies file all the information required by the Companies Act is the latest manifestation of a messy fight between a father and his adopted son for the control of Rs 40000 mn business empire. The Central Bureau of Investigation arrested Manumeethi Cholan after he accepted Rs 10 lakhs as bribe from M A M Ramaswamy, a CBI official said.

 

Central Bureau of Investigation books Electrotherm for cheating Central Bank of Rs 4360 mn.

 

Infosys maintains revenue guidance. COO Rao says attrition still an area of concern and it would take a few more quarters to bring down levels to 13-15 %.

 

DHL  to invest Euro 100 mn in India over next 2 years. The firm has chosen India to pilot its e-commerce business model for the Asia-Pacific region.

 

Blackstone may buy stake in BlueRidge SEZ in line with the fund’s real estate strategy in India.

 

Kingfisher Airlines Ltd grounded in October 2012 under the weight of heavy debt and accumulated losses, recently approached the Delhi high court for relief in two separate cases. The airline challenged a notice by Punjab & National Bank alleging that It had illfully defaulted on Rs 7700 mn of loans and sought more time to comply with the requirements under the listing agreements with the Stock Exchanges.

 

OnMobile likely to sack another 300 employees. The lay-offs follow a spate of senior-level exits over the past two years, starting with of its founder. The overall lay-offs could number around 600 and are driven by the need to cut costs, says a former employee.

 

 

EXTERNAL AGENCY RATING

 

Not Available

 

 

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. Purshottam

Designation :

Finance Manager

Contact No.:

91-22-26186771

Date :

01.12.20141

 

 

LOCATIONS

 

Registered Office :

203/204, Angelina Apartments,  Saroj Road, Vile Parle (West), Mumbai – 400056,  Maharashtra, India

Tel. No.:

91-22-26186771

Fax No.:

Not Available

E-Mail :

mail@rubymacons.com

gautam.slrcar@mwv.com

 

 

Factory 1 :

  • Survey No. 56/1, Village Morai, Morai Division, Vapi – 396191, Gujarat, India.
  • Dadra and  Nagar Haveli, Gujarat, India

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Sandip Ganesh Kulkarni

Designation :

Director

Address :

31, Aashirwad, Prashant Nagar, Patharti Phata, Opposite Taj Residency, Agra Road, Nashik - 422010, Maharashtra, India

Date of Birth/Age :

09.05.1976

Date of Appointment :

30.09.2014

DIN No. :

05172491

 

 

Name :

Mr. Piyush Ranjan

Designation :

Director

Address :

I-202, Crescent - I, Thewoods, Near Fountain In, Kalewadi Phata, Wakad, Pune - 411027, Maharashtra, India

Date of Birth/Age :

06.12.1971

Date of Appointment :

30.11.2012

DIN No. :

02773879

 

 

Name :

Mr. Peter Christian Durette

Designation :

Director

Address :

319, Wickham Glen Drive, Richmond Va, 232386161, United States of America

Date of Birth/Age :

21.05.1973

Date of Appointment :

30.11.2012

DIN No. :

06393740

 

 

KEY EXECUTIVES

 

Name :

Mr. Purshottam

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

 

No. of Shares

MWV Wadco India Private Limited, India

3331769

Rashna Hoshang Khan

1

Homair N. Vakil

1

Yazdi Piroj Dandiwala

1

Darius Kakalia

1

Rajesh K. Satpalkar

1

Siddharth S. Thacker

1

Total

3331775

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Foreign holdings( Foreign institutional investor(s), Foreign companie(s) Foreign financial institution(s), Non-resident Indian(s) or Overseas Corporate bodies or Others

99.99

Directors or relatives of Directors

0.01

Total

100.00

 

 

 

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Exporter and Importer of Kraft Papers, Paper Boards and Supplier of paper and pulp making machineries and their parts.

 

 

Products :

Item Code No. (ITC Code)

Product Description

48052500

Test Liner Recycled Liner Board Weighing More Than150 g/m2

 

 

Brand Names :

--

 

 

Agencies Held :

--

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • Dubai
  • Nepal
  • UAE
  • Sri Lanka
  • Bangladesh

 

 

Imports :

 

Products :

Raw Material

Countries :

  • USA
  • Gulf

 

 

Terms :

 

Selling :

Cash and Credit

 

 

Purchasing :

Cash and Credit

 

 

 

GENERAL INFORMATION

 

Suppliers :

Not Divulged

 

 

Customers :

Wholesalers, Retailers and Manufacturer

 

 

No. of Employees :

Not Divulged

 

 

Bankers :

·         State Bank of India, MID Corporate Branch, Vapi - 396195, Gujarat, India

·         Citi Bank NA

·         ICICI Bank Limited

·         Bank of Baroda, Industrial Estate Branch, Vapi, Gujarat, India

 

 

Facilities :

(Rs. In Millions)

 

 

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Rupee term loans from banks

0.000

30.000

 

 

 

SHORT TERM BORROWINGS

 

 

Working capital loans from banks

0.000

82.720

Loans repayable on demand from banks

(Hypothecation of all chargeable current assets)

243.278

250.270

Total

243.278

362.990

 

 

 

Auditors :

 

Name :

Deloitte Haskins and Sells

Chartered Accountants

Address :

Deloitte, 12, Dr A B Road, Opposite Shiv Sagar Estate, Worli, Mumbai – 400067, Maharashtra, India

PAN :

AABFD7919A

 

 

Holding Company :

MWV Wadco India Private Limited, India

 

 

Ultimate Holding Company :

Mead West Vaco Corporation, United States

 

 

Fellow Subsidiary Company:

MWV Services Inc. United States

 

 

Other Related Party :

Mehali Inc

 

 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorized Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

3,500,000

Equity Shares

Rs.10/- each

Rs. 35.000 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

3,331,775

Equity Shares

Rs.10/- each

Rs. 33.318 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

33.318

33.318

33.318

(b) Reserves & Surplus

1778.649

1471.776

1208.638

(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)

1811.967

1505.094

1241.956

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

0.000

30.000

123.000

(b) Deferred tax liabilities (Net)

286.955

286.076

278.904

(c) Other long term liabilities

8.880

0.000

0.000

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

295.835

316.076

401.904

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

643.278

332.990

305.102

(b) Trade payables

186.372

105.688

139.071

(c) Other current liabilities

66.783

35.636

100.092

(d) Short-term provisions

0.037

9.293

2.111

Total Current Liabilities (4)

896.470

483.607

546.376

 

 

 

 

TOTAL

3004.272

2304.777

2190.236

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1119.017

1168.053

1177.014

(ii) Intangible Assets

1.551

4.286

6.695

(iii) Capital work-in-progress

543.295

100.010

10.709

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.001

0.001

0.000

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

176.299

33.465

95.269

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

1840.163

1305.815

1289.687

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

468.630

391.482

297.732

(c) Trade receivables

599.682

517.542

498.475

(d) Cash and cash equivalents

13.880

27.418

14.520

(e) Short-term loans and advances

73.011

55.824

89.822

(f) Other current assets

8.906

6.696

0.000

Total Current Assets

1164.109

998.962

900.549

 

 

 

 

TOTAL

3004.272

2304.777

2190.236

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

4302.866

4181.207

3725.665

 

 

Other Income

11.833

15.444

20.071

 

 

TOTAL                                     (A)

4314.699

4196.651

3745.736

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

2632.007

2577.670

2243.380

 

 

Purchases of Stock-in-Trade

7.693

48.464

45.557

 

 

Changes in inventories of finished goods, work-in-progress and Stock-in-Trade

0.806

(5.526)

(3.600)

 

 

Employees benefits expense

148.132

118.552

109.185

 

 

Other expenses

979.180

934.620

837.681

 

 

TOTAL                                     (B)

3767.818

3673.780

3232.203

 

 

 

 

 

Less

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

546.881

522.871

513.533

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

12.667

66.796

52.354

 

 

 

 

 

 

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

534.214

456.075

461.179

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

88.962

86.513

83.908

 

 

 

 

 

 

PROFIT BEFORE TAX (E-F)                              (G)

445.252

369.562

377.271

 

 

 

 

 

Less

TAX                                                                  (H)

138.379

104.489

89.764

 

 

 

 

 

 

PROFIT AFTER TAX (G-H)                                (I)

306.873

265.073

287.507

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

771.680

508.507

322.900

 

 

 

 

 

Less

APPROPRIATIONS

 

 

 

 

 

Transfer to General Reserve

0.000

0.000

100.000

 

 

Dividend

0.000

0.000

0.000

 

 

Tax on Dividend

0.000

1.900

1.900

 

BALANCE CARRIED TO THE B/S

1078.553

771.680

508.507

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

41.298

46.484

51.027

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials

 

1148.285

 

 

Stores and Spares

 

 

11.279

 

 

Capital Goods

 

 

7.439

 

 

TOTAL IMPORTS

NA

NA

1167.003

 

 

 

 

 

 

Earnings Per Share (Rs.)

92.10

79.56

86.29

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

5200.000

 

 

 

 

 

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

Net Profit Margin

(PAT / Sales)

(%)

7.13

6.34

7.72

 

 

 

 

 

Operating Profit Margin

(PBIDT/Sales)

(%)

12.71

12.51

13.78

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

18.09

16.76

17.31

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.25

0.25

0.30

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.36

0.24

0.34

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.30

2.07

1.65

 

 

 

 

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

33.318

33.318

33.318

Reserves & Surplus

1208.638

1471.776

1778.649

Net worth

1241.956

1505.094

1811.967

 

 

 

 

long-term borrowings

123.000

30.000

0.000

Short term borrowings

305.102

332.990

643.278

Total borrowings

428.102

362.990

643.278

Debt/Equity ratio

0.345

0.241

0.355

 

 

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)

Sales

3725.665

4181.207

4302.866

 

 

12.227

2.910

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2011

31.03.2012

31.03.2013

 

(Rs. In Millions)

(Rs. In Millions)

(Rs. In Millions)

Sales

3725.665

4181.207

4302.866

Profit

287.507

265.073

306.873

 

7.72%

6.34%

7.13%

 

 

 

 

 

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

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

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

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

SHORT TERM BORROWINGS

 

 

Loans repayable on demand from banks

400.000

0.000

Total

400.000

0.000

 

CORPORATE INFORMATION:

 

Subject incorporated in the year 1986, is in the business of manufacturing of kraft papers (test liner and fluting papers) and supply of paper and pulp making machineries and their parts.

 

 

PERFORMANCE REVIEW:

 

During the year, the company’s inherent capabilities and superior product quality/delivery stood the company in good stead in a difficult operating environment. Overall, Sales increased by 2.81% though the profitability was under some pressure due to high inflation and increasing costs.

 

 

MACHINERY SEGMENT:

 

The share of machinery division in total sales and profit has also progressively declined in past years.

 

 

POWER GENERATION:

 

The company has generated 406.05 lacs units (KWH) of power during the year against 390.88 lacs (KWH) in the previous year for captive consumption. The company’s main objective is to operate a modern, cost-effective, energy efficient and environment friendly production plant. The management is committed towards Conservation of Energy.

 

 

FUTURE OUTLOOK:

 

The global environment and economic activity is likely to continue to be an area of concern, especially due to depreciation of Indian Rupee against global currencies and inflationary pressures.

 

Despite this scenario, Indian economy stands on a strong footing because of lower export dependency, favourable demographics and rising middle class income expected to result into improved living standards.

 

The Indian Packaging industry is set to witness good growth, with policy changes and the growth in Indian retail environment. Increasing urbanization and low penetration of packaged products offers good opportunities.

 

The Company has embarked on an expansion and setting up a new production line (PM4) with better technology and better product mix. The Machine has already been procured and the civil work for proposed expansion with additional production line (PM#4) has commenced at site. On startup of this Paper Machine, RML will be able to capitalize on its brand image and expand its customer base.

 

The company has made Environment and Safety a subject of focus. Special efforts are being made at all manufacturing facilities to improve the standards of Environment and Safety.

 

They are confident that these initiatives will results in a better performance for their company 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

90225295

16/08/2012 *

721,600,000.00

State Bank Of India

MID Corporate Branch, Vapi, Gujarat - 396195, India

B56452154

2

90237453

12/12/2005 *

117,800,000.00

State Bank Of India

Industrial Township Branch, GIDC, Vapi, Gujarat -
396195, India

-

3

90225158

30/06/2012 *

721,600,000.00

State Bank Of India

MID Corporate Branch, Vapi, Gujarat - 396195, India

B43038009

 

* Date of charge modification

 

 

FIXED ASSETS

 

Tangible Assets

·         Land

·         Buildings

·         Plant and Equipment

·         Furniture and Fixtures

·         Vehicles

·         Motor Vehicles

·         Office Equipment

·         Other Equipments

 

Intangible Assets

·         Computer Software

 

 


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.61.92

UK Pound

1

Rs.97.39

Euro

1

Rs.77.21

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

SMT

 

 

Report Prepared by :

MTN

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILIRY

1~10

6

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

6

--RESERVES

1~10

6

--CREDIT LINES

1~10

 

--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

YES

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

53

 

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.