MIRA INFORM REPORT
|
Report Date : |
04.11.2014 |
IDENTIFICATION DETAILS
|
Name : |
CYGNUS MICRO SYSTEMS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
93, Phase-II, IDA , Cherlapally, Hyderabad – 500051,
Telangana |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of
Incorporation : |
22.09.1988 |
|
|
|
|
Com. Reg. No.: |
36-009079 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.4.312 Millions |
|
|
|
|
CIN No.: [Company Identification
No.] |
U72200TG1988PTC009079 |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer of Networking Products and Data Communication. |
|
|
|
|
No. of Employees
: |
34 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
B (26) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
USD 85300 |
|
|
|
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is an established company having moderate track record. The rating is constrained on account of company’s moderate financial
risk profile marked by below average operational performance and losses that
company has incurred from its operational activities. However, trade relations are fair. Business is active. Payments are
reported to be slow. The company can be considered for business dealing 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.
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 slowly 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 wilfully 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.
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. C. Sriniwasan |
|
Designation : |
Assistant Manager |
|
Contact No.: |
91-40-27261326 |
|
Date : |
01.11.2014 |
LOCATIONS
|
Registered Office /Factory : |
93, Phase-II, IDA , Cherlapally, Hyderabad – 500051,
Telangana, India |
|
Tel. No.: |
91-40-27261326 |
|
Fax No.: |
91-40-27261167 |
|
E-Mail : |
|
|
Website : |
|
|
Location : |
Owned |
DIRECTORS
As on 26.09.2014
|
Name : |
Mr. Hemant Waman Ghayal |
|
Designation : |
Managing director |
|
Address : |
Plot No 77, New Bowenpally, Sancharpuri Colony, Secunderabad - 500011,
Andhra Pradesh, India |
|
Date of Birth/Age : |
20.06.1956 |
|
Date of Appointment : |
22.09.1988 |
|
DIN No.: |
00191615 |
|
|
|
|
Name : |
Mr. Pankaj Sethi |
|
Designation : |
Whole Time Director |
|
Address : |
Plot No 10, Sylvan Greens, Bolarum, Yapral Road, Yapral, Secunderabad
- 500087, Andhra Pradesh, India |
|
Date of Birth/Age : |
21.06.1961 |
|
Date of Appointment : |
22.09.1988 |
|
DIN No.: |
00191529 |
KEY EXECUTIVES
|
Name : |
Mr. C. Sriniwasan |
|
Designation : |
Assistant Manager |
MAJOR SHAREHOLDERS
As on 26.09.2014
|
Names of Shareholders |
|
No. of Shares |
|
Hemant Waman Ghayal |
|
9931 |
|
Pankaj Sethi |
|
9793 |
|
Kiran Krishnarao Mangrulkar |
|
687 |
|
Sushama Hemant Ghayal |
|
5662 |
|
Neelam Sethi |
|
4531 |
|
Yashpal Joint with Pankaj Sethi |
|
2231 |
|
Promila Joneja Joint with Neelam Sethi |
|
2099 |
|
Pramila Vaman Ghayal Joint with H.W. Ghayal |
|
406 |
|
KishorK.Mangrulkar |
|
687 |
|
Vasanti S. Sudame |
|
437 |
|
Jayant N Kayarkar |
|
312 |
|
Pushpalatha Dharmik |
|
437 |
|
Sudesh Sethi Joint with Neelam Sethi |
|
343 |
|
Nirmala Kale |
|
4499 |
|
Hema Kayarkar |
|
343 |
|
Mrunal Indurkar |
|
93 |
|
Mukund M. Indurkar |
|
625 |
|
Total |
|
43116 |
Equity Share Break up (Percentage of Total Equity)
As on 26.09.2014
|
Category |
Percentage |
|
Directors or relatives of Directors |
82.01 |
|
Other top fifty shareholders |
17.99 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer of Networking Products and Data Communication. |
|
|
|
|
Imports : |
|
|
Products : |
Raw Material |
|
Countries : |
|
|
|
|
|
Terms : |
|
|
Selling : |
Cash and Cheque |
|
|
|
|
Purchasing : |
Cash and Cheque |
GENERAL INFORMATION
|
No. of Employees : |
34 (Approximately) |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Bankers : |
Andhra Bank, Cherlapally Branch, Phase II, IDA, Cherlapally, Hyderabad - 500051, Andhra Pradesh, India |
||||||||||||||||||
|
|
|
||||||||||||||||||
|
Facilities : |
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Kuldeep Verma and Company Chartered Accountants |
|
Address : |
Flat N0. 301, Unit No. 30, Malaysian Township, Kukatpally, Hyderabad –
500072, Andhra Pradesh, India |
|
PAN No.: |
AAKFK5138M |
CAPITAL STRUCTURE
As on 26.09.2014
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
50000 |
Equity Shares |
Rs.100/- each |
Rs.5.000 Millions |
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
43116 |
Equity Shares |
Rs.100/- each |
Rs.4.312 Millions |
FINANCIAL DATA
[all figures are
in Rupees Millions]
ABRIDGED BALANCE
SHEET
|
SOURCES OF FUNDS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
I.
EQUITY
AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
4.312 |
4.312 |
4.312 |
|
(b) Reserves & Surplus |
25.532 |
29.162 |
32.135 |
|
(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) |
29.844 |
33.474 |
36.447 |
|
|
|
|
|
|
(3)
Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
0.000 |
0.000 |
0.000 |
|
(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 |
2.086 |
1.915 |
1.606 |
|
Total Non-current
Liabilities (3) |
2.086 |
1.915 |
1.606 |
|
|
|
|
|
|
(4)
Current Liabilities |
|
|
|
|
(a) Short
term borrowings |
6.892 |
3.758 |
0.000 |
|
(b) Trade
payables |
5.756 |
2.450 |
0.290 |
|
(c) Other
current liabilities |
0.772 |
1.583 |
0.756 |
|
(d) Short-term
provisions |
0.768 |
1.257 |
1.413 |
|
Total Current
Liabilities (4) |
14.188 |
9.048 |
2.459 |
|
|
|
|
|
|
TOTAL |
46.118 |
44.437 |
40.512 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1)
Non-current assets |
|
|
|
|
(a) Fixed
Assets |
|
|
|
|
(i)
Tangible assets |
6.193 |
6.819 |
7.560 |
|
(ii)
Intangible Assets |
0.053 |
0.065 |
0.082 |
|
(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) |
0.832 |
0.892 |
0.790 |
|
(d) Long-term Loan and Advances |
0.000 |
0.000 |
0.000 |
|
(e) Other Non-current
assets |
0.472 |
0.372 |
0.523 |
|
Total Non-Current
Assets |
7.550 |
8.148 |
8.955 |
|
|
|
|
|
|
(2)
Current assets |
|
|
|
|
(a)
Current investments |
0.002 |
0.002 |
0.002 |
|
(b)
Inventories |
18.620 |
12.740 |
12.558 |
|
(c) Trade receivables |
7.890 |
7.786 |
4.617 |
|
(d) Cash
and cash equivalents |
11.067 |
14.672 |
13.706 |
|
(e)
Short-term loans and advances |
0.527 |
0.518 |
0.179 |
|
(f) Other
current assets |
0.462 |
0.571 |
0.495 |
|
Total
Current Assets |
38.568 |
36.289 |
31.557 |
|
|
|
|
|
|
TOTAL |
46.118 |
44.437 |
40.512 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
||
|
|
SALES |
|
|
|
||
|
|
|
Income |
33.916 |
37.794 |
30.242 |
|
|
|
|
Other Income |
2.276 |
1.799 |
2.890 |
|
|
|
|
TOTAL (A) |
36.192 |
39.593 |
33.132 |
|
|
|
|
|
|
|
||
|
Less |
EXPENSES |
|
|
|
||
|
|
|
TOTAL (B) |
38.457 |
41.365 |
43.940 |
|
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION (A-B) (C) |
(2.265) |
(1.772) |
(10.808) |
||
|
|
|
|
|
|
||
|
Less |
FINANCIAL
EXPENSES (D) |
0.606 |
0.501 |
0.013 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D)
(E) |
(2.871) |
(2.273) |
(10.821) |
||
|
|
|
|
|
|
||
|
Less |
DEPRECIATION/
AMORTISATION (F) |
0.699 |
0.802 |
0.929 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
BEFORE TAX (E-F) (G) |
93.570) |
(3.075) |
(11.750) |
||
|
|
|
|
|
|
||
|
Less |
TAX (H) |
0.060 |
(0.102) |
0.302 |
||
|
|
|
|
|
|
||
|
|
PROFIT/(LOSS)
AFTER TAX (G-H) (I) |
(3.630) |
(2.973) |
(12.052) |
||
|
|
|
|
|
|
||
|
Add |
PREVIOUS
YEARS’ BALANCE BROUGHT FORWARD |
21.131 |
24.104 |
36.156 |
||
|
|
|
|
|
|
||
|
|
BALANCE CARRIED TO
THE B/S |
17.501 |
21.131 |
24.104 |
||
|
|
|
|
|
|
||
|
|
IMPORTS |
|
|
|
||
|
|
|
Raw Materials and components |
16.892 |
12.334 |
4.904 |
|
|
|
TOTAL IMPORTS |
16.892 |
12.334 |
4.904 |
||
|
|
|
|
|
|
||
|
|
Earnings /
(Loss) Per Share (Rs.) |
(84.20) |
(68.95) |
NA |
||
KEY RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT/Sales) |
(%) |
(10.70) |
(7.87) |
(39.85) |
|
|
|
|
|
|
|
Operating Profit Margin (PBIDT/Sales) |
(%) |
(6.68) |
(4.69) |
(35.74) |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
(7.88) |
(7.06) |
(29.58) |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
(0.12) |
(0.09) |
(0.32) |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.23 |
0.11 |
0.00 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
2.72 |
4.01 |
12.83 |
FINANCIAL ANALYSIS
[all figures are
in Rupees Millions]
DEBT EQUITY RATIO
|
Particular |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
Rs.
In Millions |
Rs.
In Millions |
Rs.
In Millions |
|
Share Capital |
4.312 |
4.312 |
4.312 |
|
Reserves & Surplus |
32.135 |
29.162 |
25.532 |
|
Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
36.447 |
33.474 |
29.844 |
|
|
|
|
|
|
Long Term borrowings |
0.000 |
0.000 |
0.000 |
|
Short Term borrowings |
0.000 |
3.758 |
6.892 |
|
Total
borrowings |
0.000 |
3.758 |
6.892 |
|
Debt/Equity
ratio |
0.000 |
0.112 |
0.231 |
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
Rs.
In Millions |
Rs.
In Millions |
Rs.
In Millions |
|
Sales |
30.242 |
37.794 |
33.916 |
|
|
|
24.972 |
(10.261) |
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2012 |
31.03.2013 |
31.03.2014 |
|
|
Rs.
In Millions |
Rs.
In Millions |
Rs.
In Millions |
|
Sales
|
30.242 |
37.794 |
33.916 |
|
Profit |
(12.052) |
(2.973) |
(3.630) |
|
|
(39.85%) |
(7.87%) |
(10.70%) |
LOCAL AGENCY FURTHER INFORMATION
|
Sr. No. |
Check List by Info Agents |
Available in
Report (Yes / No) |
|
1] |
Year of Establishment |
Yes |
|
2] |
Locality of the firm |
Yes |
|
3] |
Constitutions of the firm |
Yes |
|
4] |
Premises details |
No |
|
5] |
Type of Business |
Yes |
|
6] |
Line of Business |
Yes |
|
7] |
Promoter's background |
Yes |
|
8] |
No. of employees |
Yes |
|
9] |
Name of person contacted |
Yes |
|
10] |
Designation of contact
person |
Yes |
|
11] |
Turnover of firm for last
three years |
Yes |
|
12] |
Profitability for last
three years |
Yes |
|
13] |
Reasons for variation
<> 20% |
----------- |
|
14] |
Estimation for coming
financial year |
No |
|
15] |
Capital in the business |
Yes |
|
16] |
Details of sister
concerns |
No |
|
17] |
Major suppliers |
No |
|
18] |
Major customers |
No |
|
19] |
Payments terms |
Yes |
|
20] |
Export / Import details
(if applicable) |
Yes |
|
21] |
Market information |
---------- |
|
22] |
Litigations that the firm
/ promoter involved in |
---------- |
|
23] |
Banking Details |
Yes |
|
24] |
Banking facility details |
Yes |
|
25] |
Conduct of the banking
account |
---------- |
|
26] |
Buyer visit details |
---------- |
|
27] |
Financials, if provided |
Yes |
|
28] |
Incorporation details, if
applicable |
Yes |
|
29] |
Last accounts filed at
ROC |
Yes |
|
30] |
Major Shareholders, if
available |
Yes |
|
31] |
Date of Birth of
Proprietor/Partner/Director, if available |
Yes |
|
32] |
PAN of
Proprietor/Partner/Director, if available |
No |
|
33] |
Voter ID No of
Proprietor/Partner/Director, if available |
No |
|
34] |
External Agency Rating,
if available |
No |
PERFORMANCE OF THE COMPANY
During the year 2013-14 the company posted gross sales of Rs.33.916 Millions and net sales of Rs.30.319 Millions. Corresponding figures for the previous year 2012-13 were Rs.37.794 Millions and Rs.33.694 Millions respectively. The decrease during 2013-14 works out to 10.26 % in gross sales and 10.02% % in net sales. Baseband Modems account for about 46.9 % of the net product sales, Terminal Servers for 39.5% of net sales and Multiplexers provided 8.82 %.The balance sales were of miscellaneous products and service contracts. The important end users of the products were Indian Railways (Western Railway, South Central Railway, South Eastern Railway, Southern Railway, Southeast Central Railway, Southwestern Railway, Central Railway, West Central Railway, Konkan Railway Corporation) and ICICI Bank, Karur Vysya Bank etc.
Some tenders got cancelled which would have improved sales over the previous year. The company had built up substantial stocks in anticipation of these tenders coming through. Some of these stocks have been cleared after 31-3-2014.
The company was able to make some sales of its new product Bridged Terminal Servers which it introduced in the year 2011-12. The company now offers a new statistical multiplexer called Next Generation Multiplexer developed in 2013-14 which the company hopes will be used by railways for replacing some of the older statistical multiplexers which have become outdated. This may help to sustain sale of Statistical Multiplexers which has dwindled significantly. Another product has been developed by the company in its range of fiber optic products. It
offers fiber optic ring based connectivity to Automatic Ticket Vending Machines (ATVMs) located in Railways station premises. This product is in final stages of completion and it is hoped that it offers some sales opportunities.
INDEX OF CHARGE:
|
Sr. No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10228896 |
28/12/2011 * |
19,500,000.00 |
Andhra Bank |
Cherlapally Branch, Phase Ii, IDA, Cherlapally, Hyderabad, Andhra Pradesh - 500051, India |
B31481005 |
|
2 |
90134540 |
23/02/2005 * |
18,000,000.00 |
Andhra Bank |
Ssi Branch, Nacharam, Hyderabad, Andhra Pradesh, India |
- |
|
3 |
90134200 |
02/03/1999 |
13,000,000.00 |
Andhra Bank |
Ashok Nagar Branch, Hyderabad, Andhra Pradesh, India |
- |
|
4 |
90135859 |
23/03/2002 * |
13,000,000.00 |
Andhra Bank |
Ashok Nagar Branch, Hyderabad, Andhra Pradesh, India |
- |
|
5 |
90131654 |
08/05/1989 |
100,000.00 |
Andhra Bank |
Ashok Nagar Branch, Hyderabad, Andhra Pradesh, India |
- |
*Date of modification Charges
FIXED ASSETS:
·
Land
·
Building
·
Plant and Machinery
·
Computer
·
Vehicles
·
Furniture and Fixture
CMT REPORT (Corruption, Money Laundering & Terrorism]
The Public Notice information has been collected from various sources
including but not limited to: The Courts,
1] INFORMATION ON
DESIGNATED PARTY
No exist designating subject or any of its beneficial owners,
controlling shareholders or senior officers as terrorist or terrorist
organization or whom notice had been received that all financial transactions
involving their assets have been blocked or convicted, found guilty or against
whom a judgement or order had been entered in a proceedings for violating
money-laundering, anti-corruption or bribery or international economic or
anti-terrorism sanction laws or whose assets were seized, blocked, frozen or
ordered forfeited for violation of money laundering or international
anti-terrorism laws.
2] Court Declaration :
No exist to suggest that subject is or was
the subject of any formal or informal allegations, prosecutions or other
official proceeding for making any prohibited payments or other improper
payments to government officials for engaging in prohibited transactions or
with designated parties.
3] Asset Declaration :
No records exist to suggest that the property or assets of the subject
are derived from criminal conduct or a prohibited transaction.
4] Record on Financial
Crime :
Charges or conviction
registered against subject: None
5] Records on Violation of
Anti-Corruption Laws :
Charges or
investigation registered against subject: None
6] Records on Int’l
Anti-Money Laundering Laws/Standards :
Charges or
investigation registered against subject: None
7] Criminal Records
No
available information exist that suggest that subject or any of its principals
have been formally charged or convicted by a competent governmental authority
for any financial crime or under any formal investigation by a competent
government authority for any violation of anti-corruption laws or international
anti-money laundering laws or standard.
8] Affiliation with
Government :
No record
exists to suggest that any director or indirect owners, controlling
shareholders, director, officer or employee of the company is a government
official or a family member or close business associate of a Government
official.
9] Compensation Package :
Our market
survey revealed that the amount of compensation sought by the subject is fair
and reasonable and comparable to compensation paid to others for similar
services.
10] Press Report :
No press reports / filings exists on
the subject.
CORPORATE GOVERNANCE
MIRA INFORM as part of its Due Diligence do provide comments on
Corporate Governance to identify management and governance. These factors often
have been predictive and in some cases have created vulnerabilities to credit deterioration.
Our Governance Assessment focuses principally on the interactions
between a company’s management, its Board of Directors, Shareholders and other
financial stakeholders.
CONTRAVENTION
Subject is not known to have contravened any existing local laws,
regulations or policies that prohibit, restrict or otherwise affect the terms
and conditions that could be included in the agreement with the subject.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.41 |
|
|
1 |
Rs.98.06 |
|
Euro |
1 |
Rs.77.19 |
INFORMATION DETAILS
|
Information
Gathered by : |
GYT |
|
|
|
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
VNT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
4 |
|
PAID-UP CAPITAL |
1~10 |
3 |
|
OPERATING SCALE |
1~10 |
4 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
3 |
|
--PROFITABILIRY |
1~10 |
0 |
|
--LIQUIDITY |
1~10 |
3 |
|
--LEVERAGE |
1~10 |
3 |
|
--RESERVES |
1~10 |
4 |
|
--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 |
|
26 |
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.