MIRA INFORM REPORT
|
Report No. : |
330176 |
|
Report Date : |
03.07.2015 |
IDENTIFICATION DETAILS
|
Name : |
KITCHEN XPRESS
OVERSEAS LIMITED |
|
|
|
|
Registered
Office : |
311, Sola Ramdev Estate, Near Sola Over Bridge, Sarkhej Gandhinagar Highway, Ahmedabad – 380060, Gujarat |
|
Tel. No.: |
91-9904241835 (Mr. Milan Soni) |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2014 |
|
|
|
|
Date of Incorporation
: |
19.10.2007 |
|
|
|
|
Com. Reg. No.: |
04-052007 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs.75.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U01111GJ2007PLC052007 |
|
|
|
|
IEC No.: |
Not Available |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
Not Available |
|
|
|
|
PAN No.: [Permanent Account No.] |
Not Available |
|
|
|
|
Legal Form : |
A Closely Held Public Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Exporter of Spices and food products. |
|
|
|
|
No. of Employees
: |
400 (Approximately) |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (49) |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Usually Correct |
|
|
|
|
Litigation : |
Clear |
|
|
|
|
Comments : |
Subject is established company incorporated on 19th October
2007, it is having satisfactory track record. Rating take in account on company healthy financial risk profile
marked growing scale of operation and capital structure, adequate networth
and comfortable debt protection metrics. The rating continue to drive strength from sound track record of the
company, experienced promoter and established marketing channels. However, these rating are partially offset by the seasonal availability
of raw material and fluctuating raw material prices and intense competition
from its peer group. Trade relations are fair. Business is active. Payments are reported to
be usually correct. In view of decent operational base backed by established track record,
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.
EXTERNAL AGENCY RATING
NOT AVAILABLE
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 PARTED BY
|
Name : |
Mr. Milan Soni |
|
Designation : |
Finance and Treasury Manager |
|
Contact No.: |
91-9904241835 |
|
Date : |
02.07.2015 |
LOCATIONS
|
Registered Office : |
311, Sola Ramdev Estate, Near Sola Over Bridge, Sarkhej Gandhinagar Highway, Ahmedabad – 380060, Gujarat, India |
|
Tel. No.: |
Not Available |
|
Mobile No.: |
91-9904241835 (Mr. Milan Soni) |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
Website : |
|
|
|
|
|
Factory : |
Plot No.29-P, Santej Vadsar Road, Santej, Gandhinagar – 387721,
Gujarat, India |
DIRECTORS
As on 30.09.2014
|
Name : |
Mr. Chirag Arvindbhai Patel |
|
Designation : |
Managing Director |
|
Address : |
30, Laxminagar Society, Naranpura, Ahmedabad, 380013, Gujarat, India |
|
Date of Birth/Age : |
21.04.1974 |
|
Date of Appointment : |
30.10.2010 |
|
DIN No.: |
00373047 |
|
|
|
|
Name : |
Mr. Mayank Jayantibhai Patel |
|
Designation : |
Director |
|
Address : |
B-4-2, Amikunj Society, Nr. Naranpura P.O.,, Naranpura, Ahmedabad, 380013, Gujarat, India |
|
Date of Birth/Age : |
05.02.1977 |
|
Date of Appointment : |
29.09.2012 |
|
DIN No.: |
00150713 |
|
|
|
|
Name : |
Mr. Arvindbhai Rambhai Patel |
|
Designation : |
Whole-Time Director |
|
Address : |
30, Laxminagar Society,, Naranpura, Ahmedabad, 380013, Gujarat, India |
|
Date of Birth/Age : |
10.04.1948 |
|
Date of Appointment : |
30.10.2010 |
|
DIN No.: |
00372937 |
|
|
|
|
Name : |
Mr. Rakeshbhai Arvindbhai Patel |
|
Designation : |
Whole-Time Director |
|
Address : |
30, Laxminagar Society, Naranpura, Ahmedabad, 380013, Gujarat, India |
|
Date of Birth/Age : |
02.01.1970 |
|
Date of Appointment : |
01.11.2007 |
|
DIN No.: |
00373019 |
|
|
|
|
Name : |
Mr. Shaileshkumar Vanmalidas Patel |
|
Designation : |
Director |
|
Address : |
B-1,B-16, Divine Highland,, Science City Road, Sola,, Ahmedabad, 380060, Gujarat, India |
|
Date of Birth/Age : |
29.04.1956 |
|
Date of Appointment : |
30.12.2008 |
|
DIN No.: |
01906747 |
|
|
|
|
Name : |
Mr. Navinchandra Amrutlal Patel |
|
Designation : |
Director |
|
Address : |
8, Lajpatnagar Society,, Navjivan, Navrangpura, Ahmedabad, 380014, Gujarat, India |
|
Date of Birth/Age : |
08.10.1956 |
|
Date of Appointment : |
29.09.2012 |
|
DIN No.: |
02108180 |
KEY EXECUTIVES
|
Name : |
Mr. Milan Soni |
|
Designation : |
Finance and Treasury Manager |
MAJOR SHAREHOLDERS
As on 30.09.2014
|
Names of Shareholders |
No. of Shares |
|
Arvinbhai Patel |
1365000 |
|
Rakesh Patel |
2715000 |
|
Chirag Patel |
2715000 |
|
Chhayal Patel |
282500 |
|
Mintu Patel |
282500 |
|
Urmilaben Patel |
132490 |
|
Mayank Patel |
10 |
|
Arvinbhai Patel - HUF |
2500 |
|
Rakesh A Patel - HUF |
2500 |
|
Chirag A Patel - HUF |
2500 |
|
Total |
7500000 |
As on 30.09.2014
Equity Share Break up (Percentage of Total Equity)
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Exporter of Spices and food products. |
||||
|
|
|
||||
|
Products : |
|
||||
|
|
|
||||
|
Brand Names : |
Not Available |
||||
|
|
|
||||
|
Agencies Held : |
Not Available |
||||
|
|
|
||||
|
Exports : |
|
||||
|
Products : |
Spices and Food Products |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Imports : |
|
||||
|
Products : |
Raw Material |
||||
|
Countries : |
|
||||
|
|
|
||||
|
Terms : |
|
||||
|
Selling : |
Not Divulged |
||||
|
|
|
||||
|
Purchasing : |
Not Divulged |
PRODUCTION STATUS = NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
No. of Employees : |
400 (Approximately) |
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Bankers : |
|
||||||||||||||||||||||
|
|
|
||||||||||||||||||||||
|
Facilities : |
(Rs.
In Million)
|
|
Auditors : |
|
|
Name : |
B K Patel and Company Chartered Accountants |
|
Address : |
301, Samruddhi, Opposite Old High Court, Navjivan P. O. , Ahmedabad – 380014, Gujarat, India |
|
PAN No.: |
AABFB6705C |
|
|
|
|
Memberships : |
Not Available |
|
|
|
|
Collaborators : |
Not Available |
|
|
|
|
Associates : |
|
CAPITAL STRUCTURE
As on 31.03.2014
Authorised Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
8000000 |
Equity Shares |
Rs.10/- each |
Rs.80.000 Million |
Issued, Subscribed & Paid-up Capital:
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
7500000 |
Equity Shares |
Rs.10/- each |
Rs.75.000
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 |
75.000 |
75.000 |
75.000 |
|
(b) Reserves &
Surplus |
199.567 |
153.608 |
90.291 |
|
(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) |
274.567 |
228.608 |
165.291 |
|
|
|
|
|
|
(3) Non-Current
Liabilities |
|
|
|
|
(a) long-term borrowings |
93.240 |
112.866 |
69.190 |
|
(b) Deferred tax
liabilities (Net) |
1.296 |
1.027 |
0.508 |
|
(c) Other long term
liabilities |
0.736 |
9.146 |
6.499 |
|
(d) long-term provisions |
0.000 |
0.000 |
0.000 |
|
Total Non-current
Liabilities (3) |
95.272 |
123.039 |
76.197 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
492.527 |
368.757 |
348.077 |
|
(b) Trade payables |
114.894 |
65.249 |
42.621 |
|
(c) Other current
liabilities |
25.466 |
26.500 |
12.527 |
|
(d) Short-term provisions |
24.909 |
29.171 |
12.263 |
|
Total Current Liabilities
(4) |
657.796 |
489.677 |
415.488 |
|
|
|
|
|
|
TOTAL |
1027.635 |
841.324 |
656.976 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
178.873 |
163.139 |
121.796 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(iii) Capital
work-in-progress |
53.180 |
38.706 |
17.425 |
|
(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 |
9.977 |
8.670 |
6.712 |
|
(e) Other Non-current
assets |
58.092 |
45.481 |
26.166 |
|
Total Non-Current Assets |
300.122 |
255.996 |
172.099 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
381.710 |
324.653 |
225.208 |
|
(c) Trade receivables |
296.740 |
222.696 |
230.422 |
|
(d) Cash and cash equivalents |
18.184 |
8.543 |
6.300 |
|
(e) Short-term loans and
advances |
30.695 |
29.339 |
22.895 |
|
(f) Other current assets |
0.184 |
0.097 |
0.052 |
|
Total Current Assets |
727.513 |
585.328 |
484.877 |
|
|
|
|
|
|
TOTAL |
1027.635 |
841.324 |
656.976 |
PROFIT & LOSS ACCOUNT
|
|
PARTICULARS |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
|
SALES |
|
|
|
|
|
Income |
1555.026 |
1292.880 |
1065.253 |
|
|
Other Income |
14.331 |
20.066 |
18.675 |
|
|
TOTAL |
1569.357 |
1312.946 |
1083.928 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Cost of Materials
Consumed |
1031.389 |
806.376 |
717.596 |
|
|
Purchases of
Stock-in-Trade |
22.779 |
21.832 |
18.279 |
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(5.225) |
1.570 |
(3.312) |
|
|
Employees benefits
expense |
82.068 |
52.165 |
35.829 |
|
|
Other expenses |
294.160 |
279.287 |
222.186 |
|
|
TOTAL |
1425.171 |
1161.230 |
990.578 |
|
|
|
|
|
|
|
Less |
PROFIT/ (LOSS) BEFORE INTEREST, TAX, DEPRECIATION AND
AMORTISATION |
144.186 |
151.716 |
93.350 |
|
|
|
|
|
|
|
Less |
FINANCIAL EXPENSES |
57.031 |
47.509 |
41.544 |
|
|
|
|
|
|
|
|
PROFIT / (LOSS) BEFORE TAX,
DEPRECIATION AND AMORTISATION |
87.155 |
104.207 |
51.806 |
|
|
|
|
|
|
|
Less/ Add |
DEPRECIATION/
AMORTISATION |
26.654 |
21.135 |
18.857 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) BEFORE TAX |
60.501 |
83.072 |
32.949 |
|
|
|
|
|
|
|
Less |
TAX |
14.542 |
19.755 |
8.139 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER TAX
|
45.959 |
63.317 |
24.810 |
|
|
|
|
|
|
|
|
Earnings / (Loss) Per
Share (Rs.) |
6.12 |
8.44 |
3.30 |
|
Particulars |
|
|
31.03.2015 |
|
Sales Turnover (Approximately) |
|
|
1980.000 |
The above information has been parted by Mr. Milan Soni (Finance and
Treasury Manager).
CURRENT MATURITIES OF LONG TERM DEBT DETAILS
|
Particulars |
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Current Maturities of Long term debt |
16.171 |
14.992 |
7.665 |
|
Cash generated from operations |
NA |
NA |
NA |
KEY
RATIOS
|
PARTICULARS |
|
31.03.2014 |
31.03.2013 |
31.03.2012 |
|
Net Profit Margin (PAT/Sales) |
(%) |
2.96 |
4.90 |
2.33 |
|
|
|
|
|
|
|
Operating Profit Margin (PBDIT / Sales) |
(%) |
9.27 |
11.73 |
8.76 |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
6.21 |
10.35 |
5.15 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.22 |
0.36 |
0.20 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt/Networth) |
|
2.19 |
2.17 |
2.57 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.11 |
1.20 |
1.17 |
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 |
75.000 |
75.000 |
75.000 |
|
Reserves & Surplus |
90.291 |
153.608 |
199.567 |
|
Net worth |
165.291 |
228.608 |
274.567 |
|
|
|
|
|
|
long-term borrowings |
69.190 |
112.866 |
93.240 |
|
Short term borrowings |
348.077 |
368.757 |
492.527 |
|
Current Maturities of
Long Term Debt |
7.665 |
14.992 |
16.171 |
|
Total borrowings |
424.932 |
496.615 |
601.938 |
|
Debt/Equity ratio |
2.571 |
2.172 |
2.192 |
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 |
1065.253 |
1292.880 |
1555.026 |
|
|
|
21.368 |
20.276 |
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 |
1065.253 |
1292.880 |
1555.026 |
|
Profit |
24.810 |
63.317 |
45.959 |
|
|
2.33% |
4.90% |
2.96% |
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 |
Yes |
|
8 |
Designation of contact person |
Yes |
|
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) |
Yes |
|
16 |
No. of employees |
Yes |
|
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 |
No |
|
32 |
Litigations that the firm/promoter
involved in |
---------------------- |
|
33 |
Market information |
---------------------- |
|
34 |
Payments terms |
Yes |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
UNSECURED LOAN
(Rs.
In Million)
|
Particulars |
As
on 31.03.2014 |
As
on 31.03.2013 |
|
LONG TERM
BORROWING |
|
|
|
Loans and advances from related parties |
60.000 |
60.000 |
|
Total |
60.000 |
60.000 |
INDEX OF CHARGES
|
S. No. |
Charge ID |
Date of Charge Creation/Modification |
Charge amount secured |
Charge Holder |
Address |
Service Request Number (SRN) |
|
1 |
10554519 |
04/03/2015 |
270,000,000.00 |
ICICI BANK LIMITED |
LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA - 390015, Gujarat, INDIA |
C46378295 |
|
2 |
10545955 |
30/12/2014 |
250,000,000.00 |
ICICI BANK LIMITED |
LANDMARKRACE COURCE CIRCLE, ALKAPURI, BARODA - 390015, Gujarat, INDIA |
C41871062 |
|
3 |
10538389 |
10/12/2014 |
225,000,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL WEST, MUMBAI - 400013, Maharashtra, INDIA |
C37874450 |
|
4 |
10236255 |
09/03/2015 * |
704,626,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL WEST, MUMBAI - 400013, Maharashtra, INDIA |
C46713657 |
|
5 |
10121838 |
30/07/2008 |
4,800,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL WEST, MUMBAI - 400013, Maharashtra, INDIA |
A45808953 |
|
6 |
10113714 |
10/12/2014 * |
704,626,000.00 |
HDFC BANK LIMITED |
HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL WEST, MUMBAI - 400013, Maharashtra, INDIA |
C37871712 |
* Date of charge modification
FIXED ASSETS
- Buildings
- Plant and equipment
- Furniture and fixtures
- Vehicles
- Office equipment
- Computer equipment’s
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.63.57 |
|
|
1 |
Rs.99.20 |
|
Euro |
1 |
Rs.70.35 |
INFORMATION DETAILS
|
Information
Gathered by : |
SVA |
|
|
|
|
Analysis Done by
: |
KYP |
|
|
|
|
Report Prepared
by : |
PNM |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
6 |
|
FINANCIAL
CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
6 |
|
--PROFITABILITY |
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 |
|
|
--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 |
|
49 |
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.