MIRA
INFORM REPORT
|
Report Date : |
19.12.2014 |
IDENTIFICATION DETAILS
|
Name : |
AEGIS INFOWARE PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
230, 2nd Floor, Platinum Plaza, Opposite IOC Petrol Pump,
Judges Bungalow Road, Bodakdev, Ahmedabad - 380015, Gujarat |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2013 |
|
|
|
|
Date of
Incorporation : |
23.06.2006 |
|
|
|
|
Com. Reg. No.: |
04-048546 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 0.900 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U72100GJ2006PTC048546 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
AHMA07034G |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAFCA7944P |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Trader of computer hardware and software and other parts and peripherals. |
|
|
|
|
No. of Employees
: |
80 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (35) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow But Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having a moderate track. Management has failed to file latest financial of FY14, with the
statutory authorities. As per available records, the profit margin appears to be low. There
also appears huge external borrowing which may acts as a threat to the
liquidity. However, trade relations are fair. Business is active. Payments are
reported as slow but correct. The company can be considered for business dealings 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.
EXTERNAL AGENCY RATING
|
Rating Agency Name |
CRISIL SME |
|
Rating |
NSIC Rating (SE1B) |
|
Rating Explanation |
Highest performance capability and moderate financial strength |
|
Date |
October 2013 |
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 (GENERAL DETAILS)
|
Name : |
Mr. Deepak Kadia |
|
Designation : |
Accounts Manager |
|
Contact No.: |
91-9974444511 |
|
Date : |
16.12.2014 |
LOCATIONS
|
Registered Office : |
230, 2nd Floor, Platinum Plaza, Opposite IOC Petrol Pump,
Judges Bungalow Road, Bodakdev, Ahmedabad - 380015, Gujarat, India |
|
Tel. No.: |
91-79-66097903 / 4 |
|
Mobile No.: |
91-9974444511 (Mr. Deepak Kadia) |
|
Fax No.: |
91-79-66097903 / 26731004 |
|
E-Mail : |
|
|
Website : |
|
|
Area : |
1200 sq.ft. |
|
Location : |
Owned |
|
|
|
|
Branch Office : |
Located At ·
Tagore Road ·
Rajkot ·
Gujarat ·
India |
DIRECTORS
As on 28.09.2013
|
Name : |
Mr. Atul Rajarambhai Shah |
|
Designation : |
Director |
|
Address : |
806, Rajgarden, New Vikash Gruh, Paldi, Ahmedabad - 380007, |
|
Date of Birth/Age : |
19.10.1967 |
|
Date of Appointment : |
23.06.2006 |
|
DIN No.: |
00311081 |
|
|
|
|
Name : |
Mr. Manish Harishbhai Acharya |
|
Designation : |
Director |
|
Address : |
A/4, Satellite Plaza, Row House, Opposite Akar Society, P. N. Road, Satellite,
Ahmedabad - 380015, Gujarat, India |
|
Date of Birth/Age : |
16.05.1970 |
|
Date of Appointment : |
23.06.2006 |
|
DIN No.: |
00311222 |
|
|
|
|
Name : |
Mr. Nirav Yashvant Jani |
|
Designation : |
Director |
|
Address : |
Manjula Deep, Plot No.1214/1, Sector 7D, Gandhinagar - 382007, |
|
Date of Birth/Age : |
14.06.1973 |
|
Date of Appointment : |
23.06.2006 |
|
DIN No.: |
00337159 |
|
|
|
|
Name : |
Mr. Ashish Chandrakant Mehta |
|
Designation : |
Director |
|
Address : |
Himanshu Villa, 2 Vimanagar Raiya Road, Rajkot - 360004,
Gujarat, India |
|
Date of Birth/Age : |
28.11.1982 |
|
Date of Appointment : |
07.04.2011 |
|
DIN No.: |
03483580 |
|
|
|
|
Name : |
Mr. Abhaykumar Arvindbhai Gandhi |
|
Designation : |
Director |
|
Address : |
2914 Vaghan Pole, Zaveri Wad Relif Road, Ahmedabad -
380001, Gujarat, India |
|
Date of Birth/Age : |
22.05.1974 |
|
Date of Appointment : |
07.04.2011 |
|
DIN No.: |
03483586 |
|
|
|
|
Name : |
Mr. Samkit Atulbhai Shah |
|
Designation : |
Director |
|
Address : |
901,Gulmoharc Heights Between Surgan 1 & 2, Anand NGR Opposite Auda Garden, Vejalpur, Ahmedabad – 380051, Gujarat, India |
|
Date of Birth/Age : |
09.11.1989 |
|
Date of Appointment : |
02.11.2012 |
|
DIN No.: |
06430338 |
|
|
|
|
Name : |
Mr. Devendrabhai Baulal Patel |
|
Designation : |
Director |
|
Address : |
504/1,Paiky Plot No-11, 1st Floor, Ishwar Nagar Soc, Opposite Vihar Soc. Ved Road, Surat - 395004, Gujarat, India |
|
Date of Birth/Age : |
18.06.1979 |
|
Date of Appointment : |
01.08.2013 |
|
DIN No.: |
06654466 |
KEY EXECUTIVES
|
Name : |
Mr. Deepak Kadia |
|
Designation : |
Accounts Manager |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 28.09.2013
|
Names of Shareholders |
|
No. of Shares |
|
Atul Rajarambhai Shah Rajarambhai B. Shah |
|
18000 |
|
Manish Harishbhai Acharya Harishbhai T. Acharya |
|
18000 |
|
Nirav Yashvantrai Jani Yashvantrai Jani |
|
17940 |
|
Seema Atul Shah |
|
18000 |
|
Sharmilee Manishbhai Acharya |
|
18000 |
|
Parulben Kirti Thakkar |
|
10 |
|
Anilbhai D. Shah (HUF) |
|
10 |
|
Kirtivallan Jagjivandas Thakkar |
|
10 |
|
Rekha D. Mehta |
|
10 |
|
Ushaben Anilbhai Shah |
|
10 |
|
Anilbhai Dahyalal Shah |
|
1 |
|
Chandresh Harsukhlal Vithlani |
|
1 |
|
Manish Uchhrangrai Vithlani |
|
1 |
|
Sunil Vinodbhai Shah HUF |
|
1 |
|
Kailash O. Sheth |
|
1 |
|
Sharad Kantilal Desai |
|
1 |
|
Chetna Sanjay Dalwadi |
|
1 |
|
Vijaybhai Subhodhchandra Vkaharia |
|
1 |
|
Shree Malinath Tax Tile, India |
|
1 |
|
Shree Padmavati Tex Tile, India |
|
1 |
|
Total |
|
90000 |
As on 28.09.2013
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage of Holding |
|
Directors or relatives of Directors |
99.94 |
|
Others |
0.06 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Trader of computer hardware and software and other parts and peripherals. |
|
|
|
|
Products : |
Not Divulged |
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
|
|
Products : |
Raw Material |
|
Countries : |
Hong Kong |
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Credit |
|
|
|
|
Purchasing : |
Cash and Credit |
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
Customers : |
Wholesalers and Retailers
|
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
No. of Employees : |
80 (Approximately) |
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||||
|
Facilities : |
|
|
Auditors : |
|
|
Name : |
D. G. Patel and Company Chartered Accountant |
|
Address : |
5/A, Dineshnagar Society, Near Naranpura Railway Crossing,
Ahmedabad-380013, |
|
Income-tax
PAN of auditor or auditor's firm : |
AAFFD4114M |
|
|
|
|
Memberships : |
Not Divulged |
|
|
|
|
Collaborators : |
Not Divulged |
|
|
|
|
Associates/Subsidiaries : |
Not Divulged |
CAPITAL STRUCTURE
As on 31.03.2013
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
100000 |
Equity Shares |
Rs.10/- each |
Rs. 1.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
90000 |
Equity Shares |
Rs.10/- each |
Rs. 0.900
Million |
|
|
|
|
|
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 |
0.900 |
0.900 |
0.100 |
|
(b) Reserves & Surplus |
32.307 |
16.269 |
3.871 |
|
(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) |
33.207 |
17.169 |
3.971 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
49.756 |
33.003 |
27.912 |
|
(b) Deferred tax liabilities (Net) |
0.028 |
0.022 |
0.047 |
|
(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) |
49.784 |
33.025 |
27.959 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
83.913 |
66.088 |
49.946 |
|
(b) Trade payables |
155.024 |
149.546 |
63.276 |
|
(c) Other current
liabilities |
3.029 |
1.224 |
0.527 |
|
(d) Short-term provisions |
1.225 |
1.007 |
0.756 |
|
Total Current Liabilities (4) |
243.191 |
217.865 |
114.505 |
|
|
|
|
|
|
TOTAL |
326.182 |
268.059 |
146.435 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
4.469 |
3.223 |
2.506 |
|
(ii) Intangible Assets |
0.027 |
0.036 |
0.032 |
|
(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 |
0.333 |
0.042 |
0.091 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total Non-Current Assets |
4.829 |
3.301 |
2.629 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
140.201 |
105.948 |
50.612 |
|
(c) Trade receivables |
156.335 |
156.873 |
91.855 |
|
(d) Cash and cash
equivalents |
4.541 |
0.359 |
0.641 |
|
(e) Short-term loans and
advances |
20.276 |
1.578 |
0.675 |
|
(f) Other current assets |
0.000 |
0.000 |
0.023 |
|
Total Current Assets |
321.353 |
264.758 |
143.806 |
|
|
|
|
|
|
TOTAL |
326.182 |
268.059 |
146.435 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
|
|
SALES |
|
|
|
|
|
|
|
TOTAL (A) |
1666.252 |
1426.320 |
1037.177 |
|
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
|
|
TOTAL (B) |
1628.787 |
1396.981 |
1025.102 |
|
|
|
|
|
|
|
|
Less |
PROFIT
/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
37.465 |
29.339 |
12.075 |
|
|
|
|
|
|
|
|
|
Less |
FINANCIAL
EXPENSES (D) |
12.815 |
10.139 |
5.781 |
|
|
|
|
|
|
|
|
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
24.650 |
19.200 |
6.294 |
|
|
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/ AMORTISATION (F) |
0.900 |
0.755 |
0.676 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
BEFORE TAX (E-F) (G) |
23.750 |
18.445 |
5.618 |
|
|
|
|
|
|
|
|
|
Less |
TAX (H) |
7.713 |
6.047 |
1.741 |
|
|
|
|
|
|
|
|
|
|
PROFIT / (LOSS)
AFTER TAX (G-H) (I) |
16.037 |
12.398 |
3.877 |
|
|
|
|
|
|
|
|
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
16.268 |
3.870 |
(0.007) |
|
|
|
|
|
|
|
|
|
|
BALANCE CARRIED
TO THE B/S |
32.305 |
16.268 |
3.870 |
|
|
|
|
|
|
|
|
|
|
Earnings Per Share
(Rs.) |
178.19 |
137.76 |
387.70 |
|
KEY RATIOS
|
PARTICULARS |
|
31.03.2013 |
31.03.2012 |
31.03.2011 |
|
Net Profit Margin (PAT/Sales) |
(%) |
0.96
|
0.87
|
0.37 |
|
|
|
|
|
|
|
Operating Profit Margin (PBITD/Sales) |
(%) |
2.24
|
2.05
|
1.16 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
7.28 |
6.88 |
3.84 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.72 |
1.07 |
1.41 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
4.03 |
5.77 |
19.61 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.32 |
1.22 |
1.26 |
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 |
0.100 |
0.900 |
0.900 |
|
Reserves & Surplus |
3.871 |
16.269 |
32.307 |
|
Net
worth |
3.971 |
17.169 |
33.207 |
|
|
|
|
|
|
long-term borrowings |
27.912 |
33.003 |
49.756 |
|
Short term borrowings |
49.946 |
66.088 |
83.913 |
|
Total
borrowings |
77.858 |
99.091 |
133.669 |
|
Debt/Equity
ratio |
19.607 |
5.772 |
4.025 |
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 |
1037.177 |
1426.320 |
1666.252 |
|
|
|
37.519 |
16.822 |
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 |
1037.177 |
1426.320 |
1666.252 |
|
Profit |
3.877 |
12.398 |
16.037 |
|
|
0.37% |
0.87% |
0.96% |
LOCAL AGENCY FURTHER INFORMATION
CURRENT
MATURITIES OF LONG TERM DEBTS
|
Particulars |
31.03.2013 (Rs.
In Millions) |
31.03.2012 (Rs.
In Millions) |
31.03.2011 (Rs.
In Millions) |
|
|
|
|
|
|
Current maturities of long-term debt |
0.000 |
0.000 |
0.186 |
|
|
|
|
|
|
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 |
Yes |
|
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 |
No |
|
30] |
Major Shareholders, if
available |
Yes |
|
31] |
Date of Birth of
Proprietor/Partner/Director, if available |
Yes |
|
32] |
PAN of
Proprietor/Partner/Director, if available |
No |
|
33] |
Voter ID No of
Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating,
if available |
Yes |
UNSECURED LOANS
|
PARTICULAR |
31.03.2013 (Rs.
in Millions) |
31.03.2012 (Rs.
in Millions) |
|
LONG TERM
BORROWINGS |
|
|
|
Loans and advances from directors |
17.369 |
17.295 |
|
Loans and advances from others |
31.863 |
15.708 |
|
SHORT TERM
BORROWINGS |
|
|
|
Other loans and advances |
0.000 |
6.230 |
|
Total |
49.232 |
39.233 |
INDEX OF CHARGES
|
S.No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10495628 |
13/05/2014 |
163,500,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W |
C04747432 |
|
2 |
10220972 |
12/05/2014 * |
160,500,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W |
C05660188 |
* Date of charge modification
FIXED ASSETS
v
Tangible
Assets
Furniture
and Fixtures
Vehicles
Office
Equipment
Computer
Equipment
Other
Equipment
v
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,
1] INFORMATION ON
DESIGNATED PARTY
No records 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 records 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.63.31 |
|
|
1 |
Rs.98.67 |
|
Euro |
1 |
Rs.78.10 |
INFORMATION DETAILS
|
Information Gathered
by : |
PRT |
|
|
|
|
Analysis Done by
: |
SUB |
|
|
|
|
Report Prepared
by : |
JYTK |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILIRY |
1~10 |
5 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
3 |
|
--CREDIT LINES |
1~10 |
4 |
|
--MARGINS |
-5~5 |
-- |
|
DEMERIT POINTS |
|
|
|
--BANK CHARGES |
YES/NO |
YES |
|
--LITIGATION |
YES/NO |
NO |
|
--OTHER ADVERSE INFORMATION |
YES/NO |
NO |
|
MERIT POINTS |
|
|
|
--SOLE DISTRIBUTORSHIP |
YES/NO |
NO |
|
--EXPORT ACTIVITIES |
YES/NO |
NO |
|
--AFFILIATION |
YES/NO |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
35 |
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.