MIRA INFORM REPORT
|
Report No. : |
317511.2 |
|
Report Date : |
23.06.2015 |
IDENTIFICATION DETAILS
|
Name : |
JERAI FITNESS PRIVATE LIMITED |
|
|
|
|
Registered
Office : |
6, Sealand, Cuffe Parade, Colaba, Mumbai – 400005, Maharashtra |
|
Tel. No.: |
91-22-28937711 |
|
|
|
|
Country : |
India |
|
|
|
|
Financials (as
on) : |
31.03.2015 (Unaudited) |
|
|
|
|
Date of
Incorporation : |
17.03.1994 |
|
|
|
|
Com. Reg. No.: |
11-077128 |
|
|
|
|
Capital
Investment / Paid-up Capital : |
Rs. 10.000 Million |
|
|
|
|
CIN No.: [Company Identification
No.] |
U92411MH1994PTC077128 |
|
|
|
|
TAN No.: [Tax Deduction &
Collection Account No.] |
MUMJ04371D |
|
|
|
|
PAN No.: [Permanent Account No.] |
AAACJ1403B |
|
|
|
|
Legal Form : |
Private Limited Liability Company |
|
|
|
|
Line of Business
: |
Manufacturer and Trader of Gym Equipment. |
|
|
|
|
No. of Employees
: |
Information declined by the management |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba (45) |
|
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 was incorporated in the year 1994, it is engaged in the business of Manufacturing and Trading of Gym Equipments. It is classified as Indian Non-Government Company and is registered at Registrar of Companies, Mumbai. Its authorized share capital is Rs. 25.000 Million and its paid up capital is Rs. 10.000 Million. It is having a satisfactory track. Reserves of the company seems to be low during 2015(Unaudited). However, the turnover and profit of the company has increased compared to previous year. Trade relations are fair. Business is active. Payment terms are slow but 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 |
Not Available |
|
Rating |
Not Available |
|
Rating Explanation |
Not Available |
|
Date |
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 DECLINED BY
|
Name : |
Mr. Rakesh Jerai |
|
Designation : |
Account Department |
|
Contact No.: |
91-22-28937711 |
|
Date : |
14.04.2015 |
LOCATIONS
|
Registered Office : |
6, Sealand, Cuffe Parade, Colaba, Mumbai – 400005, Maharashtra, India |
|
Tel. No.: |
91-22-28937711 |
|
Fax No.: |
Not Available |
|
E-Mail : |
|
|
|
|
|
Head Office: |
D-204, Gagangiri Complex, 2nd Floor, Above McDonalds New Link Road,
Kandarpada, Dahisar West |
|
Tel. No.: |
91-22-28337737/28965731/32950605/28937711 |
|
Fax No.: |
91-22-28337738/28965731/22150271 |
|
|
|
|
Factory: |
Wada, Bhiwandi, Maharashtra, India |
DIRECTORS
As on 30.09.2014
|
Name : |
Mr. Rajesh Ramsukh Rai |
|||||||||||||||||||||||||||
|
Designation : |
Whole-time director |
|||||||||||||||||||||||||||
|
Address : |
6, Sealand, Cuffe Parade, Colaba, Mumbai – 400005, Maharashtra, India |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
15.07.1969 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
01.01.2013 |
|||||||||||||||||||||||||||
|
DIN No.: |
01005150 |
|||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Name : |
Ms. Rinku Rajesh Rai |
|||||||||||||||||||||||||||
|
Designation : |
Additional director |
|||||||||||||||||||||||||||
|
Address : |
6, Sealand, Cuffe Parade, Colaba, Mumbai – 400005, Maharashtra, India |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
17.12.1977 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
05.07.2007 |
|||||||||||||||||||||||||||
|
DIN No.: |
01152192 |
|||||||||||||||||||||||||||
|
Other Directorship:
|
||||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Name : |
Mr. Dilip D Lad |
|||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||
|
Address : |
B-106, Durga Seva Mandal, Rajendra Nagar, Borivali (East), Mumbai –
400066, Maharashtra, India |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
04.08.1978 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
11.03.2010 |
|||||||||||||||||||||||||||
|
DIN No.: |
02973005 |
|||||||||||||||||||||||||||
|
|
|
|||||||||||||||||||||||||||
|
Name : |
Mr. Jehangir Ardeshir Kohiyar |
|||||||||||||||||||||||||||
|
Designation : |
Director |
|||||||||||||||||||||||||||
|
Address : |
6, Sealand, Cuffe Parade, Colaba, Mumbai – 400005, Maharashtra, India |
|||||||||||||||||||||||||||
|
Date of Birth/Age : |
14.07.1937 |
|||||||||||||||||||||||||||
|
Date of Appointment : |
27.03.1994 |
|||||||||||||||||||||||||||
KEY EXECUTIVES
|
Name : |
Mr. Rakesh Jerai |
|
Designation : |
Account Department |
MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN
As on 30.09.2014
|
Names of Shareholders |
No. of Shares |
%age
holding |
|
Rajesh Ramsukh Rai |
60000 |
60.00 |
|
Rajesh Ramsukh Rai (HUF) |
10000 |
10.00 |
|
Rinku Rajesh Rai |
30000 |
30.00 |
|
Total |
100000 |
100.00 |
%2023-Jun-2015_files/image017.gif)
Equity Share Break up (Percentage of Total Equity)
As on 30.09.2014
|
Category |
Percentage |
|
Directors or relatives of Directors |
100.00 |
|
Total |
100.00 |
BUSINESS DETAILS
|
Line of Business : |
Manufacturer and Trader of Gym Equipment. |
|
|
|
|
Products : |
Gym Equipment |
|
|
|
|
Brand Names : |
Not Divulged |
|
|
|
|
Agencies Held : |
Not Divulged |
|
|
|
|
Exports : |
Not Divulged |
|
|
|
|
Imports : |
Not Divulged |
|
|
|
|
Terms : |
Not Divulged |
PRODUCTION STATUS NOT AVAILABLE
GENERAL INFORMATION
|
Suppliers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Customers : |
|
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
No. of Employees : |
Information declined by the management |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Bankers : |
Bank of India, Dahisar Branch,Suyog Apartments, Mumbai -
400068, Maharashtra, Mumbai, India |
||||||||||||||||||||||||
|
|
|
||||||||||||||||||||||||
|
Facilities : |
(Rs.
In Million)
|
|
|
|
|
Banking
Relations : |
-- |
|
|
|
|
Auditors : |
|
|
Name : |
Rakesh Tiwari and Company Chartered Accountants |
|
Address : |
102, Fressia Nx, Jaywant Sawant Road, Mumbai – 400068, Maharashtra,
India |
|
PAN N Income-tax PAN of auditor or auditor's firm : |
AAJFR9754P |
|
|
|
|
Memberships : |
-- |
|
|
|
|
Collaborators : |
-- |
|
|
|
|
Associates/Subsidiaries : |
-- |
CAPITAL STRUCTURE
As on 31.03.2015
Authorised Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
250000 |
Equity Shares |
Rs.100/- each |
Rs. 25.000 Million |
|
|
|
|
|
Issued, Subscribed & Paid-up Capital :
|
No. of Shares |
Type |
Value |
Amount |
|
|
|
|
|
|
100000 |
Equity Shares |
Rs.100/- each |
Rs. 10.000
Million |
|
|
|
|
|
FINANCIAL DATA
[all figures are
in Rupees Million]
ABRIDGED BALANCE
SHEET
|
SOURCES
OF FUNDS |
31.03.2015 (Unaudited) |
31.03.2014 |
31.03.2013 |
|
|
|
|
|
|
I.
EQUITY AND LIABILITIES |
|
|
|
|
(1)Shareholders' Funds |
|
|
|
|
(a) Share Capital |
10.000 |
10.000 |
10.000 |
|
(b) Reserves & Surplus |
8.782 |
4.137 |
2.511 |
|
(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) |
18.782 |
14.137 |
12.511 |
|
|
|
|
|
|
(3) Non-Current Liabilities |
|
|
|
|
(a) long-term borrowings |
2.355 |
2.422 |
2.820 |
|
(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 |
0.000 |
0.000 |
0.000 |
|
Total
Non-current Liabilities (3) |
2.355 |
2.422 |
2.820 |
|
|
|
|
|
|
(4) Current Liabilities |
|
|
|
|
(a) Short term borrowings |
4.999 |
4.034 |
0.000 |
|
(b) Trade payables |
3.127 |
3.208 |
2.709 |
|
(c) Other current liabilities |
9.764 |
9.538 |
13.828 |
|
(d) Short-term provisions |
0.000 |
0.000 |
0.000 |
|
Total
Current Liabilities (4) |
17.890 |
16.780 |
16.537 |
|
|
|
|
|
|
TOTAL |
39.027 |
33.339 |
31.868 |
|
|
|
|
|
|
II.
ASSETS |
|
|
|
|
(1) Non-current assets |
|
|
|
|
(a) Fixed Assets |
|
|
|
|
(i) Tangible assets |
5.783 |
6.800 |
7.016 |
|
(ii) Intangible Assets |
0.000 |
0.000 |
0.000 |
|
(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 |
3.085 |
0.000 |
0.000 |
|
(c) Deferred tax assets (net) |
0.000 |
0.010 |
0.010 |
|
(d) Long-term Loan and Advances |
0.000 |
0.006 |
0.000 |
|
(e) Other Non-current assets |
0.000 |
0.000 |
0.000 |
|
Total
Non-Current Assets |
8.868 |
6.816 |
7.026 |
|
|
|
|
|
|
(2) Current assets |
|
|
|
|
(a) Current investments |
0.000 |
0.000 |
0.000 |
|
(b) Inventories |
22.833 |
17.550 |
11.358 |
|
(c) Trade receivables |
4.825 |
3.659 |
1.813 |
|
(d) Cash and cash equivalents |
0.492 |
3.522 |
10.386 |
|
(e) Short-term loans and
advances |
1.269 |
0.731 |
0.000 |
|
(f) Other current assets |
0.740 |
1.061 |
1.285 |
|
Total
Current Assets |
30.159 |
26.523 |
24.842 |
|
|
|
|
|
|
TOTAL |
39.027 |
33.339 |
31.868 |
PROFIT & LOSS
ACCOUNT
|
|
PARTICULARS |
31.03.2015 (Unaudited) |
31.03.2014 |
31.03.2013 |
|
|
SALES |
|
|
|
|
|
Income |
91.368 |
|
|
|
|
Other Income |
0.771 |
|
|
|
|
TOTAL
(A) |
92.139 |
40.912 |
29.032 |
|
|
|
|
|
|
|
Less |
EXPENSES |
|
|
|
|
|
Purchases of Stock-in-Trade |
62.496 |
|
|
|
|
Changes in inventories of
finished goods, work-in-progress and Stock-in-Trade |
(5.284) |
39.286 (Including
Financial Expenses and Depreciation) |
28.630 (Including
Financial Expenses and Depreciation) |
|
|
Employees benefits expense |
6.953 |
||
|
|
Other expenses |
19.858 |
||
|
|
TOTAL
(B) |
84.023 |
||
|
|
|
|
||
|
Less |
PROFIT/
(LOSS) BEFORE INTEREST, TAX,
DEPRECIATION AND AMORTISATION (C) |
8.116 |
||
|
|
|
|
||
|
Less |
FINANCIAL
EXPENSES (D) |
0.445 |
||
|
|
|
|
||
|
|
PROFIT
/ (LOSS) BEFORE TAX, DEPRECIATION AND AMORTISATION (C-D) (E) |
7.671 |
||
|
|
|
|
||
|
Less/
Add |
DEPRECIATION/
AMORTISATION (F) |
1.017 |
||
|
|
|
|
|
|
|
|
PROFIT/ (LOSS)
BEFORE TAX (E-F) (G) |
6.654 |
1.626 |
0.402 |
|
|
|
|
|
|
|
Less |
TAX (H) |
2.010 |
0.000 |
0.000 |
|
|
|
|
|
|
|
|
PROFIT/ (LOSS) AFTER
TAX (G-H) (I) |
4.644 |
1.626 |
0.402 |
|
|
|
|
|
|
|
|
Earnings
/ (Loss) Per Share (Rs.) |
46.45 |
16.26 |
NA |
%2023-Jun-2015_files/image003.gif){kind=small}
%2023-Jun-2015_files/image004.gif){kind=small}
%2023-Jun-2015_files/image005.gif){kind=small}
%2023-Jun-2015_files/image006.gif){kind=small}
KEY RATIOS
|
PARTICULARS |
|
31.03.2015 (Unaudited) |
31.03.2014 |
31.03.2013 |
|
Net Profit Margin (PAT / Sales) |
(%) |
5.08 |
NA |
NA |
|
|
|
|
|
|
|
Operating Profit Margin (PBIDT/Sales) |
(%) |
8.88 |
NA |
NA |
|
|
|
|
|
|
|
Return on Total Assets (PBT/Total Assets} |
(%) |
18.51 |
4.88 |
1.26 |
|
|
|
|
|
|
|
Return on Investment (ROI) (PBT/Networth) |
|
0.35 |
0.12 |
0.03 |
|
|
|
|
|
|
|
Debt Equity Ratio (Total Debt /Networth) |
|
0.39 |
0.46 |
0.23 |
|
|
|
|
|
|
|
Current Ratio (Current Asset/Current Liability) |
|
1.69 |
1.58 |
1.50 |
FINANCIAL ANALYSIS
[all figures are in
Rupees Million]
DEBT EQUITY RATIO
|
Particular |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Share Capital |
10.000 |
10.000 |
10.000 |
|
Reserves & Surplus |
2.511 |
4.137 |
8.782 |
|
Money received against share
warrants |
0.000 |
0.000 |
0.000 |
|
Share Application money pending allotment |
0.000 |
0.000 |
0.000 |
|
Net
worth |
12.511 |
14.137 |
18.782 |
|
|
|
|
|
|
long-term borrowings |
2.820 |
2.422 |
2.355 |
|
Short term borrowings |
0.000 |
4.034 |
4.999 |
|
Total
borrowings |
2.820 |
6.456 |
7.354 |
|
Debt/Equity
ratio |
0.225 |
0.457 |
0.392 |
%2023-Jun-2015_files/image019.gif)
YEAR-ON-YEAR GROWTH
|
Year
on Year Growth |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Total Income |
29.032 |
40.912 |
92.139 |
|
|
|
40.920 |
125.213 |
%2023-Jun-2015_files/image021.gif)
NET PROFIT MARGIN
|
Net
Profit Margin |
31.03.2013 |
31.03.2014 |
31.03.2015 |
|
|
(Rs.
In Million) |
(Rs.
In Million) |
(Rs.
In Million) |
|
Total Income |
29.032 |
40.912 |
92.139 |
|
Profit |
0.402 |
1.626 |
4.644 |
|
|
1.38% |
3.97% |
5.04% |
%2023-Jun-2015_files/image023.gif)
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) |
No |
|
16 |
No. of employees |
No |
|
17 |
Details of sister concerns |
No |
|
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 |
No |
|
35 |
Negative Reporting by Auditors in the
Annual Report |
No |
UNSECURED LOAN
(Rs IN
Million)
|
Particulars |
As
on 31.03.2015 (Unaudited) |
|
LONG TERM
BORROWING |
|
|
Director |
|
|
Loan From Rajesh Rai |
0.544 |
|
Loan From Rinku Rai |
0.496 |
|
Rajesh Rai HUF |
0.288 |
|
Associated Loan from Jerai Fitness Equipment |
0.175 |
|
Other J A Kohiyar |
0.059 |
|
Other Loan From Rajesh Rai HUF |
0.000 |
|
Total |
1.562 |
INDEX
OF CHARGES
|
S.NO. |
CHARGE ID |
DATE OF CHARGE
CREATION/MODIFICATION |
CHARGE AMOUNT
SECURED |
CHARGE HOLDER |
ADDRESS |
SERVICE REQUEST NUMBER
(SRN) |
|
1 |
10068469 |
18/02/2012 * |
5,615,000.00 |
BANK OF INDIA |
DAHISAR BRANCH,
SUYOG APARTMENT,LAXMAN MHATRE ROAD , NAVAGAON, DAHISAR (WEST), MUMBAI,
MAHARASHTRA - |
B34568493 |
|
2 |
10026717 |
29/10/2014 * |
10,850,000.00 |
BANK OF INDIA |
DAHISAR
BRANCH,SUYOG APARTMENTS,, MHATRE ROAD, DA |
C34450734 |
|
3 |
10026567 |
29/09/2006 |
2,950,000.00 |
BANK OF INDIA |
DAHISAR BRANCH, SUYOG
APARTMENT, LAXMAN MHATRE ROA |
A06302814 |
* Date of charge modification
FIXED ASSETS
- Land
- Plant and Machinery
- Cycle
- Steam Boiler
- Motor Cycle
- Security Systems
- Air Conditioner
- Office Equipments
- Plant and Machinery
- Electrical Equipment
- Refrigerator
- Computer Equipment
- Furniture and Fixtures
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 records 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 records 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.63.51 |
|
|
1 |
Rs.100.94 |
|
Euro |
1 |
Rs.672.32 |
INFORMATION DETAILS
|
Information Gathered
by : |
DIP |
|
|
|
|
Analysis Done by
: |
RAS |
|
|
|
|
Report Prepared
by : |
KVT |
SCORE & RATING EXPLANATIONS
|
SCORE FACTORS |
RANGE |
POINTS |
|
HISTORY |
1~10 |
6 |
|
PAID-UP CAPITAL |
1~10 |
5 |
|
OPERATING SCALE |
1~10 |
5 |
|
FINANCIAL CONDITION |
|
|
|
--BUSINESS SCALE |
1~10 |
5 |
|
--PROFITABILITY |
1~10 |
6 |
|
--LIQUIDITY |
1~10 |
5 |
|
--LEVERAGE |
1~10 |
5 |
|
--RESERVES |
1~10 |
3 |
|
--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 |
NO |
|
--LISTED |
YES/NO |
NO |
|
--OTHER MERIT FACTORS |
YES/NO |
YES |
|
DEFAULTER |
|
|
|
--RBI |
YES/NO |
NO |
|
--EPF |
YES/NO |
NO |
|
TOTAL |
|
45 |
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.