MIRA INFORM REPORT

 

 

Report No. :

337023

Report Date :

17.08.2015

 

IDENTIFICATION DETAILS

 

Name :

OMNIACTIVE HEALTH TECHNOLOGIES LIMITED (w.e.f. 04.03.2011)

 

 

Formerly Known As :

OMNIACTIVE HEALTH TECHNOLOGIES PRIVATE LIMITED

 

 

Registered Office :

Unit No. T-8B, 5th Floor, Phoenix House, A Wing, Phoenix Mills Compound, 462, S B Marg, Lower Parel, Mumbai – 400013, Maharashtra

Tel. No.:

91-22-24970003

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

27.08.2003

 

 

Com. Reg. No.:

11-141898

 

 

Capital Investment / Paid-up Capital :

Rs.73.505 Million

 

 

CIN No.:

[Company Identification No.]

U24230MH2003PLC141898

 

 

IEC No.:

0304036927

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

MUMP18153C

 

 

PAN No.:

[Permanent Account No.]

AADCP2914Q

 

 

Legal Form :

A Closely Held Public Limited Liability Company

 

 

Line of Business :

Manufacturer of Nutraceutical ingredients and produces Lutemax range free lutein and lutein esters for food fortification, dietary supplementation, beadlets for tablets and capsules. 

 

 

No. of Employees :

Information declined by the management

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (50)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 1500000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Usually correct

 

 

Litigation :

Clear

 

 

Comments :

Subject was incorporated in 2003 and it is the manufacturer of nutraceutical ingredients and produces Lutemax range free lutein and lutein esters for food fortification, dietary supplementation, beadlets for tablets and capsules. 

 

It is an established company having satisfactory track record.

 

The rating takes into consideration company’s healthy operational risk profile supported by sound financial base and favorable profitability margins of the company.

 

Trade relations are fair. Business is active. Payment terms are reported to be usually correct.

 

The company can be considered for business dealings at usual trade terms and conditions.

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

India

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

EXTERNAL AGENCY RATING

 

Rating Agency Name

CARE

Rating

Long term bank facilities= BBB

Rating Explanation

Moderate degree of safety and moderate credit risk.

Date

20.11.2014

 

 

Rating Agency Name

CARE

Rating

Short term bank facilities= A3

Rating Explanation

Moderate degree of safety and higher credit risk.

Date

20.11.2014

 

 

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 31-03-2013.

 

 

INFORMATION DENIED

 

Management Non Co-operative (91-22-24970003)

 

 

LOCATIONS

 

Registered Office / Head Office :

Unit No. T-8B, 5th Floor, Phoenix House, A Wing, Phoenix Mills Compound, 462, S B Marg, Lower Parel, Mumbai - 400013, Maharashtra, India

Tel. No.:

91-22-24970003 / 04

Mobile No.:

91-9004050337 (Mr. Mane)

Fax No.:

91-22-66459291

E-Mail :

efilings@artismc.com

Website :

http://www.omniactives.com

 

 

Sales & Marketing Office :

Cybertech House, First Floor, J.B. Sawant Road, Wagle Industrial Estate, Thane (West) - 400604, Maharashtra, India

Tel. No.:

91-22-41845000

Fax No.:

91-22-66459291

 

 

R & D Center :

Technology Center, First Floor, A-10, Road 1, Wagle Estate, Thane (West) - 400604, Maharashtra, India

Tel. No.:

91-22-25830444

Fax No.:

91-22-25833771

 

 

Factory :

Plot No.38 and 39,Phase-II, Hinjewadi, Pune - 411 057, Maharashtra, India

 

 

DIRECTORS

 

AS ON 22.09.2014

 

Name :

Mr. Sanjay Jayasinh Mariwala

Designation :

Managing Director

Address :

E-9, Willingdon Enclave, Pandit Karuppan Road, Thevara, Kochi - 682013, Kerala, India

Date of Birth/Age :

02.01.1960

Date of Appointment :

16.08.2004

DIN No.:

01111537

PAN No.:

AACPM9945Q

 

 

Name :

Mr. Jayasinh Vallabhdas Mariwala

Designation :

Director

Address :

Sudha Kunj, 3, Tardeo Road, Mumbai - 400034, Maharashtra, India

Date of Birth/Age :

09.07.1933

Date of Appointment :

27.08.2003

DIN No.:

00182835

PAN No.:

AACPM9944R

 

 

Name :

Mr. Ajay Jayasinh Mariwala

Designation :

Director

Address :

Zaver, Cochin Yacht Club Encfave, 261UA,592-A, Konthuruthy, Thevara, Ernakulam - 682013, Kerala, India

Date of Birth/Age :

24.10.1963

Date of Appointment :

16.08.2004

DIN No.:

00193786

PAN No.:

AABPM9729K

 

 

Name :

Mr. Mohan Jayasinh Mariwala

Designation :

Director

Address :

Sudha Kunj, 3, Tardeo Road, Mumbai - 400034, Maharashtra, India

Date of Birth/Age :

08.08.1967

Date of Appointment :

27.08.2003

DIN No.:

00854497

PAN No.:

AACPM9943J

 

 

Name :

Mr. Hiren Mahesh Doshi

Designation :

Director

Address :

28, Beverly Drive, Albertson, New York 11507

Date of Birth/Age :

20.03.1978

Date of Appointment :

30.09.2013

DIN No.:

06623472

PAN No.:

AACPD4400F

 

 

KEY EXECUTIVES

 

Name :

Mr. Shivram Shankar Krishnan

Designation :

Secretary

Address :

3 B , Deepak, Anushakti Nagar, Mumbai - 400094, Maharashtra, India

Date of Birth/Age :

25.10.1964

Date of Appointment :

05.10.2011

PAN No.:

AAKPS8920R

 


 

MAJOR SHAREHOLDERS

 

AS ON 22.09.2014

 

Names of Shareholders

 

 

No. of Shares

Jayasinh Vallabhdas Mariwala

 

625251

Mohan Jayasinh Mariwala

 

659467

Sanjay Jayasinh Mariwala

 

1778405

Ajay Jayasinh Mariwala

 

659466

Hiren Mahesh Doshi

 

943865

Laxmi Shivanand Mankekai and Shivanand Shankar Mankekar (Joint Holding)

 

363510

Shivanand Shankar Mankekar and Laxmi Shivanand Mankekar (Joint Holding)

 

121212

Shivanand Shankar Mankekar and Kedar Shivanand Mankekar (Joint Holding)

 

609822

Omni Active Employees Stock Trust

 

105000

Abhijit Bhattacharya

 

105000

Jayant Deshpande

 

105000

Kancor Natural Isolates Limited, India

 

1274490

 

 

 

Total

 

7350488

 

 

Equity Share Break up (Percentage of Total Equity)

 

AS ON 22.09.2014

 

Category

 

Percentage

Bodies corporate

17.34

Directors or relatives of Directors

63.48

Other top fifty shareholders

19.18

 

 

Total

100.00

 

 

 

BUSINESS DETAILS

 

Line of Business :

Manufacturer of Nutraceutical ingredients and produces Lutemax range free lutein and lutein esters for food fortification, dietary supplementation, beadlets for tablets and capsules. 

 

 

Products :

Description of product or service

 

ITC code

Extracts derived from medicinal plants

13021990

 

 

Brand Names :

Not Divulged

 

 

Agencies Held :

Not Divulged

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

Not Divulged

 

 

PRODUCTION STATUS – NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

Customers :

Company Name :

Not Divulged

Name of the Person :

Not Divulged

Contact No.:

Not Divulged

Since How Long Known :

Not Divulged

Maximum Limit Dealt :

Not Divulged

Experience :

Not Divulged

Remark :

Not Divulged

 

 

No. of Employees :

Information declined by the management

 

 

Bankers :

Banker Name :

ICICI Bank Limited

Branch :

Landmarkrace Cource Circle, Alkapuri, Baroda - 390015, Gujarat, India

Person Name (With Designation) :

Not Divulged

Contact Number :

Not Divulged

Name of Account Holder :

Not Divulged

Account Number :

Not Divulged

Account Since (Date/Year of Account Opening) :

Not Divulged

Average Balance Maintained :

Not Divulged

Credit Facilities Enjoyed (CC/OD/Term Loan) :

Not Divulged

Account Operation :

Not Divulged

Remark :

Not Divulged

 

  • State Bank of Travancore, Commercial Branch, Malankara Centre, M.G Road, Ernakulam - 682035, Kerala, India

 

  • Small Industries Development Bank of India, Jeevan Shree Building, Ground Floor, S.N.1109, Ganeshkhind Road, Pune Central Mail, Shivajinagar, Pune - 411005, Maharashtra, India

 

 

Facilities :

SECURED LOANS

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Term loans from banks

165.292

23.825

Other loans and advances

0.000

2.683

 

 

 

Short Term Borrowings

 

 

Term loans from banks

742.555

356.834

Other loans and advances

24.510

89.408

 

 

 

Total

932.357

472.750

 

 

Auditors :

 

Name :

Price Waterhouse

Chartered Accountant

Address :

257, Veersavarkar Marg, Shivaji Park, Dadar, Mumbai - 400035, Maharashtra, India

PAN No.:

AAAFR9528A

 

 

Memberships :

Not Divulged

 

 

Collaborators :

Not Divulged

 

 

Subsidiary company :

·         Omniactive Health Technologies (Canada) Limited

·         Omniactive Health Technologies Inc.

·         OmniKan Earth Sciences Private Limited

 

 

Enterprises which are owned, or have significant influence of or are partners with Key management personnel and their relatives :

·         Kancor Ingredients Limited

·         Vallabhdas Kanji Limited

·         Auto Hangar (India) Private Limited

·         Sanjwin Consulting Solutions Private Limited

·         Destination Unplugged

·         Id Gourmet India Private Limited

·         Kancor (Suzhou) Ingredients Limited

 


 

CAPITAL STRUCTURE

 

AS ON 22.09.2014

 

Authorised Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

7500000

Equity Shares

Rs.10/- each

Rs.75.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital:

No. of Shares

Type

Value

Amount

 

 

 

 

7350488

Equity Shares

Rs.10/- each

Rs.73.505 Million

 

 

 

 

 


 

FINANCIAL DATA

[all figures are in Rupees Million]

 

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

73.505

73.505

73.505

(b) Reserves & Surplus

456.389

370.705

246.062

(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)

529.894

444.210

319.567

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

165.292

32.859

49.189

(b) Deferred tax liabilities (Net)

0.000

9.797

14.574

(c) Other long term liabilities

0.000

0.000

0.000

(d) long-term provisions

6.259

12.683

5.824

Total Non-current Liabilities (3)

171.551

55.339

69.587

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

771.065

446.242

341.474

(b) Trade payables

247.923

222.346

81.224

(c) Other current liabilities

113.633

58.199

64.253

(d) Short-term provisions

10.256

30.713

21.628

Total Current Liabilities (4)

1142.877

757.500

508.579

 

 

 

 

TOTAL

1844.322

1257.049

897.733

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

451.619

209.266

188.449

(ii) Intangible Assets

30.460

27.989

28.303

(iii) Capital work-in-progress

26.251

44.002

0.342

(iv) Intangible assets under development

14.172

15.456

22.331

(b) Non-current Investments

78.025

45.845

24.285

(c) Deferred tax assets (net)

2.457

0.000

0.000

(d)  Long-term Loan and Advances

80.182

90.462

51.153

(e) Other Non-current assets

0.901

1.008

0.053

Total Non-Current Assets

684.067

434.028

314.916

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

0.000

0.000

0.000

(b) Inventories

372.102

373.187

228.074

(c) Trade receivables

485.691

294.260

251.053

(d) Cash and cash equivalents

33.404

9.113

8.727

(e) Short-term loans and advances

176.627

40.663

26.212

(f) Other current assets

92.431

105.798

68.751

Total Current Assets

1160.255

823.021

582.817

 

 

 

 

TOTAL

1844.322

1257.049

897.733

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

 

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

1530.301

1284.635

803.852

 

 

Other Income

5.375

2.915

0.224

 

 

TOTAL                                              (A)

1535.676

1287.550

804.076

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Cost of Materials Consumed

422.246

344.024

266.623

 

 

Purchase of Stock-in-trade

11.910

14.209

2.836

 

 

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

(3.977)

(122.900)

(122.067)

 

 

Employee Benefits Expenses

198.937

151.389

84.219

 

 

Other Expenses

634.092

615.177

391.366

 

 

TOTAL                                              (B)

1263.208

1001.899

622.977

 

 

 

 

 

 

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

272.468

285.651

181.099

 

 

 

 

 

Less

FINANCIAL EXPENSES                                    (D)

119.389

71.178

51.860

 

 

 

 

 

 

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

153.079

214.473

129.239

 

 

 

 

 

Less

DEPRECIATION/ AMORTISATION                     (F)

57.406

44.042

33.295

 

 

 

 

 

 

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

95.673

170.431

95.944

 

 

 

 

 

Less

TAX                                                                  (H)

9.989

45.788

9.184

 

 

 

 

 

 

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

85.684

124.643

86.760

 

 

 

 

 

 

Earnings Per Share (Rs.)

11.66

16.96

11.80

 

CURRENT MATURITIES OF LONG TERM DEBT DETAILS

 

Particulars

 

31.03.2014

31.03.2013

31.03.2012

Current Maturities of Long term debt

30.367

21.544

31.189

Cash generated from operations

NA

NA

NA

Net cash flow from (used in) operations

38.934

156.873

(42.671)

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Net Profit Margin

PAT / Sales

(%)

5.60

9.70

10.79

 

 

 

 

 

Operating Profit Margin

(PBDIT/Sales)

(%)

17.80

22.24

22.53

 

 

 

 

 

Return on Total Assets

(PBT/Total Assets)

(%)

5.55

14.80

11.28

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

0.18

0.38

0.30

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

1.82

1.13

1.32

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

1.02

1.09

1.15

 


 

FINANCIAL ANALYSIS

[all figures are in Rupees Million]

 

DEBT EQUITY RATIO

 

Particular

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Share Capital

73.505

73.505

73.505

Reserves & Surplus

246.062

370.705

456.389

Net worth

319.567

444.210

529.894

 

 

 

 

long-term borrowings

49.189

32.859

165.292

Short term borrowings

341.474

446.242

771.065

Current Maturities of Long term debt

31.189

21.544

30.367

Total borrowings

421.852

500.645

966.724

Debt/Equity ratio

1.320

1.127

1.824

 

 

 

 

YEAR-ON-YEAR GROWTH

 

Year on Year Growth

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

803.852

1284.635

1530.301

 

 

59.810

19.123

 

 

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

Rs. In Million

Rs. In Million

Rs. In Million

Sales

803.852

1284.635

1530.301

Profit

86.760

124.643

85.684

 

10.79%

9.70%

5.60%

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check list by info agents

Available in Report (Yes/No)

1

Year of establishment

Yes

2

Constitution of the entity -Incorporation details

Yes

3

Locality of the entity

Yes

4

Premises details

No

5

Buyer visit details

--

6

Contact numbers

Yes

7

Name of the person contacted

No

8

Designation of contact person

No

9

Promoter’s background

Yes

10

Date of Birth of Proprietor / Partners / Directors

Yes

11

Pan Card No. of Proprietor / Partners

No

12

Voter Id Card No. of Proprietor / Partners

No

13

Type of business

Yes

14

Line of Business

Yes

15

Export/import details (if applicable)

No

16

No. of employees

No

17

Details of sister concerns

Yes

18

Major suppliers

No

19

Major customers

No

20

Banking Details

Yes

21

Banking facility details

Yes

22

Conduct of the banking account

--

23

Financials, if provided

Yes

24

Capital in the business

Yes

25

Last accounts filed at ROC, if applicable

Yes

26

Turnover of firm for last three years

Yes

27

Reasons for variation <> 20%

--

28

Estimation for coming financial year

No

29

Profitability for last three years

Yes

30

Major shareholders, if available

Yes

31

External Agency Rating, if available

Yes

32

Litigations that the firm/promoter involved in

--

33

Market information

--

34

Payments terms

No

35

Negative Reporting by Auditors in the Annual Report

No

 

 

 

UNSECURED LOANS:

 

Particulars

31.03.2014

Rs. In Million

31.03.2013

Rs. In Million

Long Term Borrowings

 

 

Term loans from banks

0.000

1.350

Rupee term loans from others

0.000

5.001

 

 

 

Short Term Borrowings

 

 

Intercorporate borrowings

4.000

0.000

 

 

 

Total

4.000

6.351

 

 

INDEX OF CHARGE:

 

Sr. No.

Charge ID

Date of Charge Creation/Modification

Charge amount secured

Charge Holder

Address

Service Request Number (SRN)

1

10507359

13/05/2014

26,100,000.00

State Bank of Travancore

Commercial Branch,, Malankara Centre, M.G Road, Ernakulam, Kerala - 682035, India

C10089910

2

10497146

07/05/2014

100,500,000.00

ICICI Bank

Landmarkrace Cource Circle, Alkapuri, Baroda, Gujarat - 390015, India

C05357983

3

10452217

21/08/2013

200,000,000.00

Citibank

N. A.

First International Financial Centre , 9th Floor,, Plot No.C-54, C-55, G-Block, BKC, Bandra (E), Pune, Maharashtra - 400051, India

B86316262

4

10436307

13/05/2014 *

185,000,000.00

State Bank of Travancore

Commercial Branch,, Malankara Centre, M.G Road, Ernakulam, Kerala - 682035, India

C10090595

5

10225640

13/05/2014 *

690,000,000.00

State Bank of Travancore

Commercial Branch, Malankara Centre, M.G Road, Ernakulam, Kerala - 682035, India

C10967701

 

*Date of modification Charges

 


 

FIXED ASSETS:

 

·         Land

·         Building

·         Plant and Machinery

·         Furniture and Fixture

·         Office Equipment

·         Computer

·         Vehicles

 

 


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.64.92

UK Pound

1

Rs.101.44

Euro

1

Rs.72.26

 

 

INFORMATION DETAILS

 

Information Gathered by :

SPR

 

 

Analysis Done by :

HNA

 

 

Report Prepared by :

NKT

 


 

SCORE & RATING EXPLANATIONS

 

SCORE FACTORS

 

RANGE

POINTS

HISTORY

1~10

6

PAID-UP CAPITAL

1~10

6

OPERATING SCALE

1~10

6

FINANCIAL CONDITION

 

 

--BUSINESS SCALE

1~10

6

--PROFITABILITY

1~10

5

--LIQUIDITY

1~10

6

--LEVERAGE

1~10

5

--RESERVES

1~10

5

--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

NO

--AFFILIATION

YES/NO

YES

--LISTED

YES/NO

NO

--OTHER MERIT FACTORS

YES/NO

YES

DEFAULTER

 

 

--RBI

YES/NO

NO

--EPF

YES/NO

NO

 

 

 

TOTAL

 

50

 

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.