MIRA INFORM REPORT

 

 

Report Date :

12.09.2014

 

IDENTIFICATION DETAILS

 

Name :

CLASSIC MARBLE COMPANY PRIVATE LIMITED (w.e.f. 03.09.2010)

 

 

Formerly Known As :

CLASSIC MARBLE IMPEX PRIVATE LIMITED

 

 

Registered Office :

15, Bhandup Village Road, Next to Ceat Tyres Factory, Subhash Nagar, Bhandup (West), Mumbai – 400078, Maharashtra

 

 

Country :

India

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

28.03.2008

 

 

Com. Reg. No.:

11-180617

 

 

Capital Investment / Paid-up Capital :

Rs.250.000 Millions

 

 

CIN No.:

[Company Identification No.]

U74999MH2008PTC180617

 

 

IEC No.:

0394030478

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMC15880E

 

 

PAN No.:

[Permanent Account No.]

AADCC3249H

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Trader, Exporter and Importer of Granite, Slabs, Marble and Tiles.

 

 

No. of Employees :

600 (Approximately)

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (42)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

 

Comments :

Subject is an established company having satisfactory track record.

 

General financial position of the company is normal and acceptable for business dealing.

 

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

 

N E W S

 

As per the latest IMF study, the total weigh of emerging markets in the GDP of the world on a purchasing power parity basis has seen a sizeable shift. It highlights how as against 51 % in 2005, the emerging economies now account for close to 56 % of the global purchasing power GDP as per the latest survey. And with the emerging economies growing at a faster rate than their developed counterparts, there are every possibility that the their share goes up further in the coming years.  China may surpass the US over the next few years.

 

Politics and economics are very intricately connected. They tend to influence each other in ways that could be very complex and far-reaching. The prospects of the India’s economy have been seriously compromised due to political corruption. High inflation, poor standard of living are to a great extent a result of rampant corruption in the country. China on the other hand, seems to be facing diametrically opposite challenge. American hedge fund manager Jim Chanos has been keenly following the political and economic development in the dragon economy and has figured out something that is quite worrying. He is of the view that the Chinese economy could be heading toward trouble on account of new Chinese President Xi Jingping’s very aggressive anti-corruption drive. Chanos believes tat many things such as apartment sales, luxury products, etc. were largely bought with dirty money. And it is now beginning to impact consumption. This may indeed be bad news for an economy that is struggling to transition from an investment-driven export-oriented economy to a domestic consumption-driven economy.

 

A study published by Firstpost has revealed that asset classes like real estate and equities were the biggest beneficiaries of the liberalization policies.  A firm called Ciane Analytics studied returns from assets including equities, gold, fixed deposits, G-Secs and real estate since 1991. Real estate outperformed every other asset classes during the 23-year period with an annualized return of 20 % ! Equities came in second with annualized return of 15.5 % ! However, while these returns may seem mouthwatering, the fact is that the return from equities adjusted for inflation came down to just 7.1 %.

 

Some brief news are as under

. R-Power to buy Jaypee’s hydro assets

. Investors await justice in NSEL case

. India seeks MFN status from Pakistan ahead of meeting

. Ukrain’s clashes with rebels hinder MH17 crash investigation

. India exploring merger of state-owned hydro PSUs

..Higher costs weigh down profit growth to slowest in 9 quarters

..Wal-Mart to expand wholesale business in India

. GMR group moves to strengthen balance sheet

. Central Bank to sell 4 % stake to Life Insurance Corporation

. Tata Chemicals plans to raise up to Rs 10000 mn.

 

 

EXTERNAL AGENCY RATING

 

 

Rating Agency Name

CRISIL

Rating

Long term rating: BBB-

Rating Explanation

Moderate degree of safety it carry moderate credit risk.

Date

04.09.2014

 

 

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. Anurag Jain

Designation :

Finance Manager

Contact No.:

91-22-41404140

Date :

11.09.2014

 

 

LOCATIONS

 

Registered Office :

15, Bhandup Village Road, Next to Ceat Tyres, Subhash Nagar, Bhandup (West), Mumbai-400078, Maharashtra, India

Tel. No.:

91-22-41404140/41404100

Fax No.:

91-22-40404141

E-Mail :

rushin@classicmarble.com

classic@bom5.vsnl.net.in

info@classicmarble.com

amit@classicmarble.com

nikunj@classicmarble.com

Anurag.jain@classicmarble.com

Website :

http://www.classicmarble.com

Area :

100000 sq. ft.

Location :

Owned

 

 

Factory 1 :

S. No. 269/1/1/1/1/2, Village Athal, P.O. Silvassa-396230, U.T. of Dadra and Nagar Haveli, India

Tel. No.:

91-260-3984000

Fax No.:

91-260-3984036

E-Mail :

info@classicmarble.com

Area :

Owned

 

 

Factory 2 :

286, Village Naroli, Near RTO Check Post, Silvassa, U.T. of Dadra and Nagar Haveli, India

 

 

Factory 3  :

130/2, Village Athal, P O Silvassa-396230, U.T. of Dadra and Nagar Haveli, India

 

 

Factory 4 :

Survey No 90/1, Vilalge Athal, Silvassa, U.T. of Dadra and Nagar Haveli, India

 

 

DIRECTORS

 

As on 30.09.2013

 

Name :

Mr. Amit Mafatlal Shah

Designation :

Director

Address :

701, Sankalp, 7th Floor, 18 Walkeshwar Road, Mumbai – 400006, Maharashtra, India

Date of Birth/Age :

29.05.1973

Date of Appointment :

28.03.2008

DIN No.:

00007354

PAN No.:

ABIPS0914N

 

 

Name :

Mr. Madaswami Kurupaswami 

Designation :

Director

Address :

Flat No.183, 18th Floor, 1B, Kalpataru Estate, J V Link Road, Jogeshwari (East), Mumbai – 400060, Maharashtra, India

Date of Birth/Age :

01.06.1961

Date of Appointment :

28.03.2008

DIN No.:

00011613

 

 

KEY EXECUTIVES

 

Name :

Mr. Anurag Jain

Designation :

Finance Manager

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on 30.09.2013

 

Names of Shareholders (Equity Shares)

 

No. of Shares

Mafatlal Punamchand Shah

 

877500

Popatlal Punamchand Shah

 

877500

Subodh Popatlal Shah

 

3510000

Amit Mafatlal Shah

 

3510000

Mukesh Punamchand Shah

 

540000

Dinesh Punamchand Shah

 

405000

Jayesh Punamchand Shah

 

405000

Karuppaswamy Madaswami

 

2700000

Ramakrishnaswamy

 

675000

 

 

 

TOTAL

 

13500000

 

 

Names of Shareholders (Preference Shares)

 

No. of Shares

Deepali Amit Shah

 

169000

Jayesh Punamchand Shah

 

19500

Karuppaswamy Madaswami

 

130000

Mafatlal Punamchand Shah

 

42250

Popatlal Punamchand Shah

 

42250

Monica Subodh Shah

 

169000

Ramakrishnaswamy

 

32500

Mukesh Punamchand Shah

 

26000

Dinesh Punamchand Shah

 

19500

Shirdi Industries Limited, India

 

500000

TOTAL

 

1150000

 

Equity Share Break up (Percentage of Total Equity)

 

As on 30.09.2013

 

Category

Percentage

Directors or relatives of Directors

100.00

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer, Trader, Exporter and Importer of Granite, Slabs, Marble and Tiles.

 

 

Products :

Item Code No.

Product Description

25151220

Natural marble slab/tiles

68022190

Artificial Marble slab/tiles

25161200

granite

27160000

Power generation

 

 

Exports :

 

Products :

Finished Goods

Countries :

  • USA
  • European Countries
  • China
  • Sri Lanka

 

 

Imports :

 

Products :

Raw Materials

Countries :

  • Italy
  • Turkey
  • China

 

 

Terms :

 

Selling :

L/C and DP

 

 

Purchasing :

L/C and DP

 

 

GENERAL INFORMATION

 

Suppliers :

·         Fimar Mermer, Turkey

 

 

Customers :

·         Lodha Group

·         Hiranandani Developers

 

 

No. of Employees :

600 (Approximately)

 

 

Bankers :

  • Bank of Baroda, Zaveri Bazar Branch, 122, Sheikh Memon Street, Trishla Building, Zaveri Bazar, Mumbai - 400002, Maharashtra, India
  • Union Bank of India, MS Marg 
  • Bank of India, Zaveri Bazar

 

 

Facilities :

Secured Loan

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Term loans from banks

387.299

619.954

Other loans and advances

13.406

5.515

Short-term borrowings

 

 

Rupee term loans from banks

711.165

0.000

Foreign currency term loans from banks

355.070

305.563

Rupee term loans from banks

0.000

870.026

Total

1466.940

1801.058

 

 

 

Banking Relations :

 

 

 

Auditors :

 

Name :

V.C.Shah and Company 

Chartered Accountants

Address :

22 Rajgir Chambers Iii, Floor 12-14, Shahid Bhagat, Singh Road, Opposite Old Custom House, Mumbai – 400001, Maharashtra, India

PAN N Income-tax PAN of auditor or auditor's firm :

AADFV8088N

 

 

Subsidiary company:

Classic Marble private Limited., Mauritius

 

CAPITAL STRUCTURE

 

As on 31.03.2013

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

13500000

Equity Shares

Rs.10/- each

Rs.135.000 Millions

1150000

Preference Shares

Rs.100/- each

Rs.115.000 Millions

 

Total

 

Rs.250.000 Millions

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

13500000

Equity Shares

Rs.10/- each

Rs.135.000 Millions

1150000

Preference Shares

Rs.100/- each

Es.115.000 Millions

 

Total

 

Rs.250.000 Millions

 

FINANCIAL DATA

[all figures are in Rupees Millions]

 

ABRIDGED BALANCE SHEET

 

SOURCES OF FUNDS

31.03.2013

31.03.2012

31.03.2011

 

 

 

 

I.              EQUITY AND LIABILITIES

 

 

 

(1)Shareholders' Funds

 

 

 

(a) Share Capital

250.000

250.000

250.000

(b) Reserves & Surplus

258.734

184.009

223.469

(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)

508.734

434.009

473.469

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

710.955

1003.469

1103.346

(b) Deferred tax liabilities (Net)

308.910

303.520

255.522

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

9.885

6.810

8.581

Total Non-current Liabilities (3)

1029.750

1313.799

1367.449

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

2106.003

2241.204

2161.703

(b) Trade payables

764.908

364.625

345.200

(c) Other current liabilities

1259.467

792.795

788.189

(d) Short-term provisions

60.789

32.656

28.476

Total Current Liabilities (4)

4191.167

3431.280

3323.568

 

 

 

 

TOTAL

5729.651

5179.088

5164.486

 

 

 

 

II.          ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

2533.248

2703.617

2733.955

(ii) Intangible Assets

7.289

9.716

1.009

(iii) Capital work-in-progress

1.681

0.000

69.138

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

0.142

0.142

0.001

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

12.380

15.486

6.014

(e) Other Non-current assets

0.000

0.000

0.000

Total Non-Current Assets

2554.740

2728.961

2810.117

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

1383.275

1137.528

961.636

(c) Trade receivables

678.094

675.684

842.645

(d) Cash and cash equivalents

230.107

224.771

237.804

(e) Short-term loans and advances

401.055

409.908

312.284

(f) Other current assets

482.380

2.236

0.000

Total Current Assets

3174.911

2450.127

2354.369

 

 

 

 

TOTAL

5729.651

5179.088

5164.486

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2013

31.03.2012

31.03.2011

 

SALES

 

 

 

 

Income

3736.285

3159.211

3033.350

 

Other Income

68.380

42.709

 

 

TOTAL

3804.665

3201.920

3033.350

 

 

 

 

 

Less

EXPENSES

3189.806

2636.600

2414.691

 

 

 

 

 

Less

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

614.859

565.320

618.659

 

 

 

 

 

Less

FINANCIAL EXPENSES

363.360

409.269

360.607

 

 

 

 

 

 

PROFIT / (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION

251.499

156.051

258.052

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

144.384

144.563

125.851

 

 

 

 

 

 

PROFIT/(LOSS) BEFORE TAX BUT AFTER PRIOR PERIOD EXPENSES

107.115

11.488

132.201

 

 

 

 

 

 

PRIOR PERIOD EXPENSES

0.000

0.000

5.077

 

 

 

 

 

 

PROFIT/ (LOSS)  BEFORE TAX

107.115

11.488

127.124

 

 

 

 

 

Less

TAX

32.390

50.948

65.886

 

 

 

 

 

 

PROFIT/ (LOSS)  AFTER TAX 

74.725

(39.460)

61.238

 

 

 

 

 

Add

PREVIOUS YEARS’ BALANCE BROUGHT FORWARD 

184.009

223.469

162.231

 

 

 

 

 

 

Balance Carried to the B/S

258.734

184.009

223.469

 

 

 

 

 

 

Earnings / (Loss) Per Share (Rs.)

 

NA 

NA 

 

 

Particulars

 

 

 

31.03.2014

Sales Turnover (Approximately)

 

 

3800.000

 

The above information has been parted by Mr. Anurag Jain (Finance Manager)

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2013

31.03.2012

31.03.2011

PAT / Total Income

(%)

1.96

(1.23)

2.02

 

 

 

 

 

Net Profit Margin

(PBT/Sales)

(%)

2.87

0.36

NA

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets}

(%)

1.87

0.22

2.49

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.21

0.03

0.27

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

5.54

7.48

6.90

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

0.76

0.71

0.71

 

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

250.000

250.000

250.000

Reserves & Surplus

223.469

184.009

258.734

Net worth

473.469

434.009

508.734

 

 

 

 

long-term borrowings

1103.346

1003.469

710.955

Short term borrowings

2161.703

2241.204

2106.003

Total borrowings

3265.049

3244.673

2816.958

Debt/Equity ratio

6.896

7.476

5.537

 

 

 

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

3033.350

3201.920

3804.665

 

 

5.557

18.824

 

 

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

3033.350

3201.920

3804.665

Profit

61.238

(39.460)

74.725

 

2.02%

(1.23%)

1.96%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

CURRENT MATURITIES OF LONG-TERM DEBT DETAILS:

 

Particulars

31.03.2013

31.03.2012

31.03.2011

 

(Rs. In Millions)

Current maturities of long-term debt

265.874

343.973

348.409

 

 

 

 

Total

265.874

343.973

348.409

 

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

Yes

17]

Major suppliers

Yes

18]

Major customers

Yes

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

Yes

33]

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

No

34]

External Agency Rating, if available

Yes

 

UNSECURED LOAN

 

PARTICULARS

31.03.2013

(Rs. in Millions)

31.03.2012

(Rs. in Millions)

Long-term Borrowings

 

 

Loans and advances from directors

310.250

190.000

Loans and advances from others

0.000

188.000

Short-term borrowings

 

 

Loans and advances from others

738.738

0.000

Loans and advances from directors

301.030

269.903

Loans and advances from others

0.000

795.712

Total

1350.018

1443.615

 

INDEX OF CHARGES

 

S.NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10133956

18/07/2013 *

2,614,800,000.00

BANK OF BARODA

ZAVERI BAZAR BRANCH, 122, SHEIKH MENON STREET, T RISHLA BUILDING, ZAVERI BAZAR, MUMBAI, MAHARASHTRA - 400002, INDIA

B81663379

2

10133957

22/11/2008

1,209,200,000.00

BANK OF BARODA

ZAVERI BAZAR BRANCH, 122, SHEIKH MEMON STREET, T RISHLA BUILDING, ZAVERI BAZAR, MUMBAI, MAHARASHTRA - 400002, INDIA

A52662830

 

* Date of charge modification

 

CONTINGENT LIABILITIES

 

Particulars

31.03.2013

 

 

Letter of Credit given by the Bank on behalf of the Company.

259.256

Guarantees given by the Bank on behalf of the Company.

38.100

Arrears of Preference Dividend on 3% Cumulative Preference Share Capital.

13.800

The Company has not been able to meet export obligation in respect of one advance license and there is a contingent liability for which no provision has been made.

0.744

Claims against the company not acknowledged as debts

 

Income tax matters in dispute under appeal #

19.839

Excise Matter in dispute

 

Demand

2.245

Penalty

2.245

 

FIXED ASSETS

 

Tangible assets

  • Land
  • Buildings
  • Plant and equipment
  • Furniture and fixtures
  • Vehicles
  • Office equipment
  • Computer equipments

 

Intangible assets

  • Brands and trade marks
  • 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]         Rcord 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.60.92

UK Pound

1

Rs.98.66

Euro

1

Rs.78.64

 

INFORMATION DETAILS

 

Information Gathered by :

HNA

 

 

Analysis Done by :

DIV

 

 

Report Prepared by :

KVT

 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

5

PAID-UP CAPITAL

1~10

5

OPERATING SCALE

1~10

4

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

5

--PROFITABILIRY

1~10

5

--LIQUIDITY

1~10

5

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

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

 

42

 

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.