MIRA INFORM REPORT

 

 

Report Date :

05.05.2014

 

IDENTIFICATION DETAILS

 

Name :

SARA PLAST PRIVATE LIMITED

 

 

Registered Office :

Plot No.34, Industrial Estate, Gat No. 156+1544+168+169+170+171, Village Sanaswadi, Taluka Shirur - 412208, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

28.02.2006

 

 

Com. Reg. No.:

11-022093

 

 

Capital Investment / Paid-up Capital :

Rs.11.629 Millions

 

 

CIN No.:

[Company Identification No.]

U25209PN2006PTC022093

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

PNES18793F

 

 

PAN No.:

[Permanent Account No.]

AAJCS6876Q

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturing, Trading and Hiring of Portable Toilets and Rendering Cleaning Services.

 

 

No. of Employees :

350 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (46)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 382000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

There seems slight dip in the profit during 2013 however, the net worth and general financial position of the company is satisfactory.

 

Trade relations are reported as fair. Business is active. Payments 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

 

US investment bank Goldman Sachs has upgraded its outlook on Indian markets as it expects positive impact of the election cycle.

 

India’s economy may grow 4.7 % in the current financial year, lower than the official estimate of 4.9 %, Fitch Rating said. The global rating agency expects the economy to pick up in the next two financial years.

 

Global ratings agency Standard & Poor said increasing focus by India Inc on lowering debt is likely to improve their credit profiles.

 

Singapore (1.1 million Indian tourists in 2012), Thailand (one million), the United Arab Emirates ().98 million) and Malaysia ().82 million) emerged as the preferred holidays hotspots for Indians. The total figure is expected to increase to 1.93 million by 2017, according to the latest Eurmonitor international report.

 

There is a $29.34 bn outward foreign direct investment by domestic companies between April and January of 2013/14 which has seen some signs of recovery according to a Care Ratings report.

 

There are 264 number of new companies being set up every day on average during 2014. Most of them are registered in Mumbai. India had 1.38 million registered companies at the end of January, 2014.

 

Twitter like messaging service Weibo Corporation has filed to raise $ 500 million via a US initial public offering. Alibaba, which owns a stake in Weibo is expected to raise about $ 15 billion New York this year in the highest profile Internet IPO since Facebook’s in 2012.

 

Bharti Airtel has raised Rs.2,453.2 crore (350 million Swiss Francs) by selling six-year bonds at a coupon rate of three per cent and maturing in 2020. This is the largest ever bond offering by an Indian company in Swiss Francs. Bharat Petroleum Corporation raised 175 million Swiss Francs by selling five year bonds at 2.98 % coupon rate in February.

 

Indian Oil Corporation plans to invest Rs 7650 crore in setting up a petrochemical complex at its almost complete Paradip refinery in Odhisha in three to four years. The company board is set to consider the setting up of a 700000 tonne per annum polypropylene plant at an estimated cost at Rs.3150 crore.

 

Global chief information officers at gathering in Bangalore in April to meet Indian startups at an event called Tech50 Watchout for Little Eye Labs-Facebook type deals in the making.

 

 

RBI DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available RBI Defaulters’ list.

 

 

EPF (Employee Provident Fund) DEFAULTERS’ LIST STATUS

 

Subject’s name is not enlisted as a defaulter in the publicly available EPF (Employee Provident Fund) Defaulters’ list as of 31-03-2012.

 

 

INFORMATION PARTED BY

 

Name :

Mr. Prasad Bhole

Designation :

Account Manager

Contact No.:

91-9860426402

Date :

02.05.2014

 

 

LOCATIONS

 

Registered Office/ Factory :

Plot No.34, Industrial Estate, Gat No. 156+1544+168+169+170+171, Village Sanaswadi, Taluka Shirur - 412208, Maharashtra, India

Tel. No.:

91-20-25537551 / 27290604 / 27292601

Mobile No.:

91-9823074747 (Mr. Aparna Chitnis)

Fax No.:

91-20-25539580

E-Mail :

info@3sindia.com

sureshmarulkar@yahoo.com

Prasad.bhole@3sindia.com 

Website :

http://www.3sindia.com

 

 

Corporate Office :

203, Rutuja Complex, Nachiket Park, Dania Road, Pune, Maharashtra, India

 

 

Branch Office :

Located At:

 

*         Mumbai

*         Pune

*         Delhi

*         Bangalore

*         Chennai

*         Hyderabad

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Rajeev Dilip Kher

Designation :

Managing director

Address :

3, Navshantiban Society, 1134/2, Shivaji Nagar, Pune – 411016, Maharashtra, India

Date of Birth/Age :

14.10.1974

Date of Appointment :

28.02.2006

DIN :

00764123

 

 

Name :

Ms. Ulka Ashok Sadalkar

Designation :

Whole-time director

Address :

702, Jasper Lapis, Lazuli, 5th Lane, South Main Road, Koregaopark, Pune – 411001, Maharashtra, India

Date of Birth/Age :

18.05.1976

Date of Appointment :

28.02.2006

DIN :

00676822

 

 

Name :

Mr. Ranjit Dilip Kher

Designation :

Whole-time director

Address :

3, Navshantiban Society, 1134/2, Shivaji Nagar, Pune – 411016, Maharashtra, India

Date of Birth/Age :

02.02.1976

Date of Appointment :

01.08.2006

DIN :

00764054

 

 

Name :

Mr. Noshir Dady Colah

Designation :

Nominee director

Address :

5-8, Spenta, B.G.Kher Marg, Mumbai-400006, Maharashtra, India

Date of Birth/Age :

13.01.1961

Date of Appointment :

29.08.2011

DIN :

02272595

 

 

Name :

Mr. Chandani Anand

Designation :

Nominee Director

Address :

No. 385 13th Main, Rajamhal Vilas Extension, Banglore – 560080, Karnatka, India

Date of Birth/Age :

24.01.1972

Date of Appointment :

30.05.2013

DIN :

00081658

 

 

KEY EXECUTIVES

 

Name :

Mr. Prasad Bhole

Designation :

Account Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders

No. of Shares

%age

Rajeev Dilip Kher

311000

26.74

Ulka Ashok Sadalkar

110000

9.46

Ranjit Dilip Kher

110000

9.46

Dilip Vasudeo Kher

210000

18.06

Sara Rajiv Kher

19500

1.68

Ira Rajiv Kher

19500

1.68

Aavishkaar Venture Trustees Private Limited

207342

17.83

Responsibility venture I – Kommanditgesellschaft Furkollektive Kapitalanlagen

175527

15.09

 

 

 

Total

1162869

100.00

 

 

 

As on 30.09.2013

 

Equity Share Break up (Percentage of Total Equity)

 

Category

Percentage of Holding

Venture Capital

32.92

Directors or relatives of Directors

67.08

Total

100.00

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturing, Trading and Hiring of Portable Toilets and Rendering Cleaning Services.

 

 

Exports :

 

Products :

·         Hiring of Portable Toilets

·         Rendering Cleaning Services

Countries :

Kenya

 

 

Imports :

 

Products :

Raw Material

Countries :

USA

 

 

Terms :

 

Selling :

Cash and Advance Payment

 

 

Purchasing :

Cash and Advance Payment

 

 

GENERAL INFORMATION

 

No. of Employees :

350 (Approximately)

 

 

Bankers :

Ø       Indian Overseas Bank Aundh Branch, 161/162 'B'wing', Supriya Towers, New D.P. Road Aundh, Pune - 411007, Maharashtra, India

Ø       Axis Bank Limited, 214/215,City Mall,2nd Floor, Plot No.1, S.No.132, Ganeshkhind Road, Pune - 411007, Maharashtra, India

Ø       HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel (West), Mumbai - 400013, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Term loans

 

 

From bank

13.571

11.030

From other parties

2.211

0.000

 

 

 

SHORT TERM BORROWINGS

 

 

Loans repayable on demand

24.315

14.605

 

 

 

Total

40.097

25.635

 

Banking Relations :

--

 

 

Auditors :

 

Name :

Gokhale Tanksale and Ghatpande

Chartered Accountants

Address :

102, R.K. Classic, New D.P. Road, Oppo Ashish Garden, Kothrud, pune – 411029, Maharashtra, India

Tel. No. :

91-20-25388390  / 25389154 / 25399914

Mobile No. :

91-20-25389302

E-Mail :

suneel@gtgca.com

PAN No. :

AACFG4275H

 

 

Related Parties :

Ecologis

 


 

CAPITAL STRUCTURE

 

As on 30.09.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1250000

Equity Shares

Rs.10/- each

Rs.12.500 Millions

172000

Preference Shares

Rs.10/- each

Rs.1.720 Millions

 

 

 

 

 

Total

 

Rs.14.220 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1162869

Equity Shares

Rs.10/- each

Rs.11.629 Millions

 

 

 

 

 

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1250000

Equity Shares

Rs.10/- each

Rs.12.500 Millions

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

987342

Equity Shares

Rs.10/- each

Rs.9.873 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

9.873

9.873

9.873

(b) Reserves & Surplus

85.765

73.664

56.379

(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)

95.638

83.537

66.252

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

18.255

13.520

9.331

(b) Deferred tax liabilities (Net)

5.862

3.963

3.172

(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)

24.117

17.483

12.503

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

24.315

14.605

6.873

(b) Trade payables

15.035

7.140

11.776

(c) Other current liabilities

16.933

9.977

7.590

(d) Short-term provisions

12.716

17.568

8.101

Total Current Liabilities (4)

68.999

49.290

34.340

 

 

 

 

TOTAL

188.754

150.310

113.095

 

 

 

 

II.      ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

99.259

81.810

71.516

(ii) Intangible Assets

0.480

0.644

0.763

(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

0.000

0.000

0.000

(e) Other Non-current assets

4.040

3.020

0.000

Total Non-Current Assets

103.779

85.474

72.279

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

12.351

11.166

10.848

(c) Trade receivables

40.622

27.390

18.008

(d) Cash and cash equivalents

15.084

8.075

1.334

(e) Short-term loans and advances

1.082

0.738

3.117

(f) Other current assets

15.836

17.467

7.509

Total Current Assets

84.975

64.836

40.816

 

 

 

 

TOTAL

188.754

150.310

113.095

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

 

Income

 

110.158

90.692

 

 

Other Income

 

0.151

0.979

 

 

TOTAL                                     (A)

136.763

110.309

91.671

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Material consumed

23.252

 

 

Servicing expenses

 

16.581

 

 

 

Manufacturing and Other Expenses

 

1.367

 

 

 

Employee Benefits Expenses

 

34.695

 

 

 

Office and Administration Expenses

 

7.748

 

 

 

Selling Expenses

 

7.475

 

 

 

Exceptional Items

 

(12.736)

 

 

 

Changes in inventories of finished goods, work-in-progress and stock-in-trade

 

(5.341)

 

 

 

TOTAL                                     (B)

116.219

73.041

60.053

 

 

 

 

 

 

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

(Including Financial and Depreciation Expenses)

37.269

31.618

 

 

 

 

 

Less

FINANCIAL EXPENSES                         (D)

 

3.925

2.053

 

 

 

 

 

 

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

 

33.344

29.565

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION                     (F)

 

5.925

6.057

 

 

 

 

 

 

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

20.544

27.419

23.508

 

 

 

 

 

Less

TAX                                                                  (H)

6.870

8.536

8.615

 

 

 

 

 

 

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

13.674

18.883

14.893

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD

53.085

34.202

19.309

 

 

 

 

 

 

BALANCE CARRIED TO THE B/S

66.759

53.085

34.202

 

 

 

 

 

 

EARNINGS IN FOREIGN CURRENCY

--

0.016

1.174

 

 

 

 

 

 

IMPORTS

 

 

 

 

 

Raw Materials and consumables

13.094

11.224

20.750

 

TOTAL IMPORTS

13.094

11.224

20.750

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

11.76

19.12

15.08

 

 

Particulars

 

 

 

31.03.2014

 

 

 

 

Sales Turnover (Approximately)

 

 

150.000

 

 

 

 

 

Expected Sales (2014-2015): Rs.170.000 Millions

 

The above information has been parted by Mr. Prasad Bhole

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

10.00

17.12

16.25

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

NA

24.89

25.92

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

10.88

18.24

20.79

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.21

0.33

0.35

 

 

 

 

 

Debt Equity Ratio

(Total Debt/Networth)

 

0.45

0.34

0.24

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.23

1.32

1.19

 

 

 

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

9.873

9.873

9.873

Reserves & Surplus

56.379

73.664

85.765

Net worth

66.252

83.537

95.638

 

 

 

 

long-term borrowings

9.331

13.520

18.255

Short term borrowings

6.873

14.605

24.315

Total borrowings

16.204

28.125

42.570

Debt/Equity ratio

0.245

0.337

0.445

 

 

 

 

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

91.671

110.309

136.763

 

 

20.331

23.982

 

 

 

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

91.671

110.309

136.763

Profit

14.893

18.883

13.674

 

16.25%

17.12%

10.00%

 

 

 

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 Debts

7.195

4.141

2.137

 

 

 

 

Total

7.195

4.141

2.137

 

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

Yes

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

 

 

NOTE:

 

Registered office address of the company has been shifted from Flat No. 103/203, Rujuta Residency, S. No. 266, Baner, Pune – 412208, Maharashtra, India to the present address w.e.f. 30.05.2009

 

 

UNSECURED LOANS

 

PARTICULAR

31.03.2013

(Rs. In Millions)

31.03.2012

(Rs. In Millions)

LONG TERM BORROWINGS

 

 

Loans and advance from related parties

2.473

2.490

 

 

 

Total

2.473

2.490

 

 

INDEX OF CHARGES

 

S.No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10478247

18/02/2014

8,039,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

B96664198

2

10473534

23/01/2014

2,196,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

B94696614

3

10473533

23/01/2014

2,506,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBAI, Maharashtra - 400013, INDIA

B94696283

4

10444246

13/12/2013 *

73,500,000.00

Axis Bank Limited

214/215,City Mall,2nd Floor, Plot No.1, S.No.132, Ganeshkhind Road, Pune, Maharashtra - 411007, INDIA

B92907252

 

* Date of charge modification

 

 

FIXED ASSETS

 

œ      B.U. Bhandari Industrial Estate Plot

œ      Building

œ      Plant and Machinery

œ      Office Equipment

œ      Furniture and Fixture

œ      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.60.22

UK Pound

1

Rs.101.68

Euro

1

Rs.83.46

 

 

INFORMATION DETAILS

 

Information Gathered by :

SVA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

ANK

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

5

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

6

--CREDIT LINES

1~10

5

--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

NO

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

TOTAL

 

46

 

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.