MIRA INFORM REPORT

 

 

Report No. :

321969

Report Date :

12.05.2015

 

IDENTIFICATION DETAILS

 

Name :

DHARIWAL INDUSTRIES PRIVATE LIMITED (w.e.f. 13.03.2014)

 

MANIKCHAND PACKAGING LIMITED (DIVISION OF “DHARIWAL INDUSTRIES PRIVATE LIMITED”)

 

 

Formerly Known As :

DHARIWAL INDUSTRIES LIMITED

 

DHARIWAL TOBACCO PRODUCTS PRIVATE LIMITED

 

 

Registered Office :

Plot No.100/101, D. Kennedy Road, Pune – 411001, Maharashtra

Tel. No.:

91-20-26056099

 

 

Country :

India

 

 

Financials (as on) :

31.03.2014

 

 

Date of Incorporation :

07.11.1988

 

 

Com. Reg. No.:

11-049549

 

 

Capital Investment / Paid-up Capital :

Rs. 101.700 million

 

 

CIN No.:

[Company Identification No.]

U28999PN1988PTC049549

 

 

TAN No.:

[Tax Deduction & Collection Account No.]

Not Available

 

 

PAN No.:

[Permanent Account No.]

AAACD5896L

 

 

Legal Form :

Private Limited Liability Company

 

 

Line of Business :

Manufacturer, Exporter of Tobacco Tobacco Products, Food Packaging Products.

 

 

No. of Employees :

Not Divulged

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba (43)

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

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

Satisfactory

 

Maximum Credit Limit :

USD 7500000

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Exist

 

 

Comments :

Subject is an established company having satisfactory track record.

 

For the financial year ended 2014, the company has reported below average operational performance which has resulted into dip in topline growth of the company and it has incurred loss from its operational activities.

 

However, the rating takes into account of company’s leadership position and established brand in the gutkha market supported by healthy net worth, strong debt protection metrics and extensive industry experience of its promoters.

 

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

 

In view decent brand name backed by healthy net worth profile, the company can be considered for business dealings at usual trade terms and condition.   

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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

CRISIL

Rating

Long Term Rating (BB)

Rating Explanation

Inadequate credit quality and high credit risk

Date

September 30, 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. Makrand Kulkarni

Designation :

Account Department

Contact No.:

91-20-26057099

Date :

11.05.2015

 

 

LOCATIONS

 

Registered / Corporate Office :

Plot No.100/101, D. Kennedy Road, Pune – 411001, Maharashtra

Tel. No.:

91-20-26056099

Fax No.:

91-20-26051377

E-Mail :

pms@manikchandgroup.com

corporate@manikchandgroup.com

vhpanse@manikchandgruop.com

Website :

http://www.manikchandgroup.com

 

 

Factory 1:

Gat No. 1524, Saradwadi, Plot No. 1524 Shirur (Ghodnadi), Pune – 412210, Maharashtra, India

 

 

Factory 2:

Nh. No.8, Fazalpur Post Rayka, Vadodara- 391 340, Gujarat, India

Tel. No.:

91-265-2841002/2841003

Fax No.:

91-265-2840144

 

 

DIRECTORS

 

As on: 30.09.2014

 

Name :

Mr. Rasiklal Manikchand Dhariwal

Designation :

Director

Address :

64, Koregaon Park, Pune - 411001, Maharashtra, India

Date of Birth/Age :

01.03.1939

Date of Appointment :

07.11.1988

DIN No.:

00029638

 

 

Name :

Mr. Prakash Rasiklal Dhariwal

Designation :

Director

Address :

“Aashirwad” M.G. Road, Aadat Bazaar, At And Post Ghodnadi, Shirur, Pune -412210, Maharashtra, India

Date of Birth/Age :

07.03.1964

Date of Appointment :

07.11.1988

PAN:

AAPPD2287H

DIN No.:

00029496

 

 

Name :

Mr. Balkrishnan Shanmugham Chettier

Designation :

Director

Address :

1121 Lakaki Road, Sai Shraddha Model Colony, Deccan Gymkhana, F C Road Chowk, Pune – 411016, Maharashtra, India

Date of Birth/Age :

04.04.1944

Date of Appointment :

28.03.2001

DIN No.:

00903997

 

 

Name :

Mr. Madan Chandwal Dhadiwal

Designation :

Director

Address :

3, Aashirwad, Anand Colony, Burudgaon Station Road, Ahmednagar, Pune -  414001, Maharashtra, India

Date of Birth/Age :

21.03.1950

Date of Appointment :

01.03.2005

DIN No.:

00978709

 

 

Name :

Mr. Satish Motilal Chopda

Designation :

Director

Address :

543, Sindh Housing Society, Aundh, Pune - 411007, Maharashtra, India

Date of Birth/Age :

19.04.1957

Date of Appointment :

30.07.2004

DIN No.:

00978946

 

 

Name :

Mr. Hiralal Hanumanbagus Malu

Designation :

Director

Address :

Sharyu 171 Mukundnagar, Lane No 9, Pune – 411037, Maharashtra, India

Date of Birth/Age :

02.03.1937

Date of Appointment :

11.02.1994

DIN No.:

02146967

 

 

KEY EXECUTIVES

 

Name :

Mrs. Pabitra Mohan Swain.

Designation :

Secretary

Address :

B-4, 1st Floor, Kapre Height, Anand Nagar, Pune – 411051, Maharashtra, India

Date of Birth/Age :

16.02.1970

Date of Appointment :

23.04.2007

PAN No.:

AKTPS7831E

 

 

Name :

Mr. Makrand Kulkarni

Designation :

Account Department

 

 

MAJOR SHAREHOLDERS / SHAREHOLDING PATTERN

 

As on: 30.09.2014

 

Names of Shareholders

 

No. of Shares

Rasiklal Manikchand Dhariwal

 

16

Prakash Rasiklal Dhariwal

 

87

Rasiklal Manikchand Dhariwal-HUF

 

904

Dina Prakash Dhariwal

 

10

Total

 

1017

 

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, Exporter of Tobacco Tobacco Products, Food Packaging Products.

 

 

Products :

Item Code No.

Product Description

24039920

Gutkha

 

 

Brand Names :

Not Available

 

 

Agencies Held :

Not Available

 

 

Exports :

Not Divulged

 

 

Imports :

Not Divulged

 

 

Terms :

 

Selling :

Cash, L/C and Credit

 

 

Purchasing :

Cash, L/C and Credit

 

PRODUCTION STATUS NOT AVAILABLE

 

 

GENERAL INFORMATION

 

Suppliers :

Reference :

S.H. Kelkar and Companty Private Limited – Mumbai

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 :

Wholesalers and Retailer’s

 

Reference :

Shruti Enterprises – Bangalore

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 :

Not Divulged

 

 

Bankers :

  • Corporate Bank, Aditi Commerce Centre, General Thimayya Road, Camp, Pune – 411001, Maharashtra, India
  • Mahesh Sahakari Bank Limited, Nana Peth Branch, Pune 411002, Maharashtra, India
  • HDFC Bank Limited, HDFC Bank Housesenapati Bapat Marg, Lower Parel (West), Mumbai – 400013, Maharashtra, India

 

 

Facilities :

Secured Loan

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Rupee term loans from banks

355.300

498.732

Short-term borrowings

 

 

Other loans and advances, others

58.127

38.786

Total

413.427

537.518

 

 

 

Auditors :

 

Name :

SNK and Company

Chartered Accountant

Address :

F-2-B, 4th Floor, The Fifth Avenue,Dhole Patil Road, Pune – 411001,  Maharashtra, India

PAN.:

AAJFS8455L

 

 

Memberships :

Not Available

 

 

Collaborators :

Not Available

 

 

Entities where KMP/ RKMP have significant influence

  • Rasiklal M. Dhariwal – HUF
  • Manikchand Nandadeep Paper Products Private Limited
  • Khosla Plastics Private Limited
  • Hyderabad Roller Flour Mills Company Limited
  • Creative Plastics
  • Shree Ganesh Tobacco Company
  • Dhariwal & Doshi Industries Private Limited

 

 

CAPITAL STRUCTURE

 

As on 31.03.2014

 

Authorised Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

2500

Equity Shares

Rs.100000/- each

Rs.250.000 Million

 

 

 

 

 

Issued, Subscribed & Paid-up Capital :

No. of Shares

Type

Value

Amount

 

 

 

 

1,017

Equity Shares

Rs. 100000/- each

Rs.101.700 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

101.700

102.000

102.000

(b) Reserves & Surplus

2508.733

3970.686

3444.941

(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)

2610.433

4072.686

3546.941

 

 

 

 

(3) Non-Current Liabilities

 

 

 

(a) long-term borrowings

710.195

551.582

722.653

(b) Deferred tax liabilities (Net)

0.000

0.000

0.000

(c) Other long term liabilities

1.385

28.047

23.236

(d) long-term provisions

0.000

0.000

0.000

Total Non-current Liabilities (3)

711.580

579.629

745.889

 

 

 

 

(4) Current Liabilities

 

 

 

(a) Short term borrowings

58.127

38.786

28.916

(b) Trade payables

166.366

375.966

598.212

(c) Other current liabilities

470.721

342.769

362.785

(d) Short-term provisions

11.331

15.028

14.041

Total Current Liabilities (4)

706.545

772.549

1003.954

 

 

 

 

TOTAL

4028.558

5424.864

5296.784

 

 

 

 

II.            ASSETS

 

 

 

(1) Non-current assets

 

 

 

(a) Fixed Assets

 

 

 

(i) Tangible assets

1472.393

1983.556

2164.732

(ii) Intangible Assets

0.000

0.000

0.000

(iii) Capital work-in-progress

19.391

79.434

21.065

(iv) Intangible assets under development

0.000

0.000

0.000

(b) Non-current Investments

3.556

4.256

41.157

(c) Deferred tax assets (net)

0.000

0.000

0.000

(d)  Long-term Loan and Advances

873.427

1051.570

371.649

(e) Other Non-current assets

0.000

0.000

 

Total Non-Current Assets

2368.767

3118.816

2598.603

 

 

 

 

(2) Current assets

 

 

 

(a) Current investments

355.271

466.158

498.266

(b) Inventories

600.252

808.112

1035.218

(c) Trade receivables

440.872

565.023

594.605

(d) Cash and cash equivalents

180.681

300.540

435.534

(e) Short-term loans and advances

82.715

166.215

134.558

(f) Other current assets

0.000

0.000

0.000

Total Current Assets

1659.791

2306.048

2698.181

 

 

 

 

TOTAL

4028.558

5424.864

5296.784

 

 

PROFIT & LOSS ACCOUNT

 

 

PARTICULARS

31.03.2014

31.03.2013

31.03.2012

 

SALES

 

 

 

 

 

Income

 

 

Other Income

 

 

 

 

 

TOTAL                                    

1903.109

3255.665

2973.000

 

 

 

 

 

Less

EXPENSES

 

 

 

 

 

Office Expenses

 

 

 

Administrative Expenses

 

 

 

 

 

Advertising Expenses

 

 

 

 

 

TOTAL                                    

1791.840

2317.770

2287.930

 

 

 

 

 

Less

PROFIT BEFORE INTEREST, TAX, DEPRECIATION AND AMORTISATION

111.269

937.895

685.070

 

 

 

 

 

Less

FINANCIAL EXPENSES                                   

88.224

104.069

117.677

 

 

 

 

 

 

PROFIT BEFORE TAX, DEPRECIATION AND AMORTISATION

23.045

833.672

567.393

 

 

 

 

 

Less/ Add

DEPRECIATION/ AMORTISATION

207.971

219.756

217.480

 

 

 

 

 

 

PROFIT BEFORE (LOSS) TAX

(184.926)

613.916

349.913

 

 

 

 

 

Less

TAX                                         

0.000

88.171

0.903

 

 

 

 

 

 

PROFIT AFTER (LOSS) TAX

(184.926)

525.745

349.010

 

 

 

 

 

 

Earnings Per Share (Rs.)

(181834.81)

51.54

34.22

 

 

KEY RATIOS

 

PARTICULARS

 

 

31.03.2014

31.03.2013

31.03.2012

Return on Total Assets

(PBT/Total Assets}

(%)

(4.62)

11.49

6.68

 

 

 

 

 

Return on Investment (ROI)

(PBT/Networth)

 

(0.07)

0.15

0.10

 

 

 

 

 

Debt Equity Ratio

(Total Debt /Networth)

 

0.29

0.14

0.21

 

 

 

 

 

Current Ratio

(Current Asset/Current Liability)

 

2.35

2.98

2.69

 

 

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

102.000

102.000

101.700

Reserves & Surplus

3444.941

3970.686

2508.733

Net worth

3546.941

4072.686

2610.433

 

 

 

 

long-term borrowings

722.653

551.582

710.195

Short term borrowings

28.916

38.786

58.127

Total borrowings

751.569

590.368

768.322

Debt/Equity ratio

0.212

0.145

0.294

 

 

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)

Total Income

2973.000

3255.665

1903.109

 

 

9.508

(41.545)

 

 

NET PROFIT MARGIN

 

Net Profit Margin

31.03.2012

31.03.2013

31.03.2014

 

(Rs. In Million)

(Rs. In Million)

(Rs. In Million)

Total Income

2973.000

3255.665

1903.109

Profit/ Loss

349.010

525.745

(184.926)

 

11.74%

16.15%

(9.72%)

 

 

 

 

LOCAL AGENCY FURTHER INFORMATION

 

Sr. No.

Check List by Info Agents

Available in Report (Yes / No)

1]

Year of Establishment

Yes

2]

Locality of the firm

Yes

3]

Constitutions of the firm

Yes

4]

Premises details

No

5]

Type of Business

Yes

6]

Line of Business

Yes

7]

Promoter's background

Yes

8]

No. of employees

No

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)

No

21]

Market information

--

22]

Litigations that the firm / promoter involved in

Yes

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

 

 

 

LITIGATION:

 

Case Details

Case Type

Reg. Cri. Case

Filing No.

5200036/2004     Filing date: 02-07-2004

Registration No.

5200036/2004     Registration date: 02-07-2004

Case code

203052000362004

 

CASE STATUS

First Hearing Date

29-10-2005

Next Hearing Date

24-06-2015

Purpose of Hearing

Summons Ready

Court No & Judge

1 - CHIEF JUDICIAL MAGISTRATE PUNE

 

Petitioner(s) & Advocate(s)

Petitioner - State of Maharashtra

Address - J.S. Karande Central Excise 41A Sassoon Road Opposite Wadia College Pune

Advocate - 

Respondent(s) & Advocate(s)

Respondent - MS. Dhariwal Industries Limited

Address - \"Ashirwad\"Adat Bazar Ghodnadi Taluka Shirur District Pune

Advocate –


Extra parties


2) Respondent - Rasiklal Manikchand Dhariwal

 Address - Director M/s Dhariwal Industries Limited Ashirwad Adat Bazar Ghodnadi Taluka Shirur District Pune

 Advocate - P P Naigaonkar

 3) Respondent - Prakash Rasiklal Dhariwal

 
Address - Managing Director M/s Dhariwal Industries Limited Ashirwad Adat Bazar Ghodnadi Taluka Shirur District Pune

 

Advocate - P P Naigaonkar

 

ACTS

Under Act(s)

Zilla Parishad & Panchayat Samiti Act

Under Section(s)

PUS 91i

Subject

LOWER COURT INFORMATION

Court No & Name

---

---

---

Case No & Year

Case Decision Date

 

FIR DETAILS

Police Station

FIR No.

0

Year

0

 

 

REDUCTION IN REVENUE OF THE COMPANY:

 

 

The Total Revenue of the company during the financial year 2013-2014 have been decreased from Rs. 3255.665 Million to Rs. 1903.109 Million because of Demerger of the said company ( Dhariwal Industries Private Limited) to RMD Buildcon Private Limited, RMD Foods & Beverages Private Limited, Dhariwal Landscapes Private Limited and Dhariwal Lifespaces Private Limited.

 

 

UNSECURED LOAN

 

Particular

31.03.2014

(Rs. in Million)

31.03.2013

(Rs. in Million)

Long-term Borrowings

 

 

Deferred payment liabilities

354.895

52.850

 

 

 

Total

354.895

52.850

 

 

INDEX OF CAHREGS:

S. NO.

CHARGE ID

DATE OF CHARGE CREATION/MODIFICATION

CHARGE AMOUNT SECURED

CHARGE HOLDER

ADDRESS

SERVICE REQUEST NUMBER (SRN)

1

10508891

21/12/2013

68,015,000.00

UNION BANK OF INDIA

TILAK ROAD BRANCH, UDYOG BHAVAN, 'C' BLOCK, HEERABAGH, TILAK ROAD, PUNE - 411002, MAHARASHTRA, INDIA

C11189784

2

10461482

03/10/2013

22,500,000.00

HDFC BANK LIMITED

HDFC BANK HOUSESENAPATI BAPAT MARG, LOWER PAREL W, MUMBA I- 400013, MAHARASHTRA, INDIA

B90016361

3

10269871

25/09/2012 *

60,000,000.00

MAHESH SAHAKARI BANK LIMITED

NANA PETH BRANCH, PUNE - 411002, MAHARASHTRA, INDIA

B60158839

4

10212442

23/07/2012 *

717,600,000.00

CORPORATION BANK

#14, PUNE-MUMBAI ROAD, WAKADEWADI - 411003, PUNE, MAHARASHTRA, INDIA

B57974438

5

10211772

31/03/2010

245,000,000.00

THE SARASWAT COOPERATIVE BANK LIMTED

SME VILE PARLE BRANCH, BHOLANATH CO-OPERATIVE HOUSINF SOCIETY, SUBHASH ROAD, VILE PARLE EAST, MUMBAI - 400057, MAHARASHTRA, INDIA

A83101113

* Date of charge modification

 

 

FIXED ASSETS

 

  • Land (Freehold)
  • Building
  • Plant and Machinery
  • Vehicle
  • Office Equipments
  • Computers
  • Furniture and Fixture

 

CMT REPORT (Corruption, Money Laundering & Terrorism]

 

The Public Notice information has been collected from various sources including but not limited to: The Courts, 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.63.85

UK Pound

1

Rs.98.47

Euro

1

Rs.71.51

 

 

INFORMATION DETAILS

 

Information Gathered by :

DPA

 

 

Analysis Done by :

KRN

 

 

Report Prepared by :

MTN


 

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

5

--PROFITABILITY

1~10

-

--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

YES

--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

 

43

 

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.