![]()
|
Report Date : |
31.07.2007 |
IDENTIFICATION DETAILS
|
Name : |
AGROMED
RESOURCES PTE LTD |
|
|
|
|
Registered Office : |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2006 |
|
|
|
|
Date of Incorporation : |
19/01/1987 |
|
|
|
|
Com. Reg. No.: |
198700169M |
|
|
|
|
Legal Form : |
Pte Ltd
|
|
|
|
|
Line of Business : |
Import, Export
and Develop Market markets for Bio-Agro Pharmaceutical and Vetennary
Products, etc |
RATING & COMMENTS
|
MIRA’s Rating : |
A |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
Subject Company
AGROMED RESOURCES
PTE LTD
Line Of
Business
IMPORT, EXPORT AND DEVELOP MARKET MARKETS FOR BIO-AGRO PHARMACEUTICAL
AND VETENNARY PRODUCTS, ETC
Parent Company
PHARM RESOURCES AND SERVICES LIMITED
(PERCENTAGE OF SHAREHOLDING: 100.00%)
Financial Elements
FY 2006
COMPANY
Sales :
S$14,023,730
Networth :
S$1,170,142
Paid-Up
Capital : S$500,000
Net result :
S$272,522
Net Margin(%) : 1.94
Return on Equity(%) : 23.29
Leverage Ratio :
4.38
COMPANY IDENTIFICATION
Subject Company: AGROMED
RESOURCES PTE LTD
Former Name: BIOSTADT
MARKETING PTE LTD
Business Address:
#14-15
Town:
Postcode: 079903
County: -
Country:
Telephone: 6223
4451
Fax: 6223 4471
ROC Number: 198700169M
PREVIOUS IDENTIFICATION
BIOSTADT MARKETING PTE LTD DATE OF CHANGE: 20/04/2001
SUMMARY
All amounts in this report are in: SGD unless otherwise stated
Legal Form: Pte
Ltd
Date Inc.: 19/01/1987
Previous Legal Form: -
Summary year: 31/12/2006
Sales: 14,023,730
Net worth: 1,170,142
Capital: -
Paid-Up Capital: 500,000
Employees: Not
available
Net result: 272,522
Share value: -
Auditor: J
K MEDORA & CO
REFERENCES
Litigation: No
Company status: TRADING
Started: 19/01/1987
PRINCIPAL(S)
SHAIKH ANWAR ISHAK S2687111E Director
DIRECTOR(S)
SHAIKH ANWAR ISHAK S2687111E Director
Appointed on:
19/01/1987
Street: 3
MARINE
#20-65
Town:
Postcode: 449027
Country:
MUNIRA ANWAR SHAIKH S2687112C Director
Appointed on: 11/08/1998
Street: 3
MARINE
#20-65
Town:
Postcode: 449027
Country:
PEH POH CHIN S6840069D Company Secretary
Appointed on: 01/08/2003
Street:
#08-02
Town:
Postcode: 048980
Country:
FORMER DIRECTOR(S)
NG KIAN FONG S0797015C
KOH NGIN JOO JULIE S2586980Z
KHORAKIWALA TAIZOON FAKHRUDDIN 621600
WONG LAI LENG S1176982I
TAIZOON FAKHRUDDIN KHORAKIWALA S2560430Z
ACTIVITY(IES)
PHARMACEUTICAL PRODUCTS - WHSLE And MFRS Code:16400
VETERINARY SUPPLIES Code:23135
BUSINESS SERVICES Code:4
BASED ON ACRA'S
1) WHOLESALE OF MEDICINAL AND PHARMACEUTICAL
PRODUCTS (WESTERN)
CHARGES
Date:
19/06/2002
Comments:
CHARGE NO:
200202702
AMOUNT SECURED: 0.00 AND ALL MONIES OWING
CHARGEE: UNITED OVERSEAS BANK LTD
PREMISES/PROPERTY INFORMATIONS
Date: 30/07/2007 Tax rate: 10
Site Address:
#14-15
Town:
County: -
Postcode:
079903
Country:
Annual Value: 12,300
*TAX RATE OF 4% MEANS THE ADDRESS (I.E
RESIDENTIAL PROPERTY) IS OWNER OCCUPIED.
*TAX RATE OF
10% MEANS THE ADDRESS (I.E RESIDENTIAL PROPERTY) IS PARTIALLY OR
FULLY
RENTED OUT BY THE OWNER/OWNED BY COMPANY.
*FOR
PROPERTIES OTHER THAN RESIDENTIAL PROPERTIES REGARDLESS RENTED OUT OR NOT,
THE TAX
RATE IS 10% (IE INDUSTRIAL AND COMMERCIAL PROPERTY).
*ANNUAL VALUE IS THE ESTIMATED ANNUAL RENT THE
PROPERTY CAN FETCH IF IT WERE RENTED OUT. THE ANNUAL VALUE IS DETERMINED IN THE
SAME MANNER REGARDLESS OF WHETHER THE PROPERTY IS LET-OUT, OWNER-OCCUPIED OR
VACANT.
BANKERS
UNITED OVERSEAS BANK LIMITED
SHAREHOLDERS(S)
PHARM RESOURCES AND SERVICES 500,000 Company
Street: P
O
Town: -
Postcode: -
Country:
FORMER SHAREHOLDER(S)
NG KIAN FONG 1
KHORAKIWALA TAIZOON FAKHRUDDIN 499,997
SHAIKH ANWAR ISHAK 3
INTEGRAL HOLDINGS INC 3
HANSCHWEIZ
HOLDING COMPANY
PHARM RESOURCES AND SERVICES UF34634H %: 100
SUBSIDIARY(IES)
No Participation In Our Database
PAYMENT HISTORY AND EXPERIENCES
Trade Morality: AVERAGE
Liquidity: SUFFICIENT
Payments: REGULAR
Trend: DOWNWARD
Financial Situation: AVERAGE
LITIGATION(S)
No Litigation In Our Database
FINANCIAL ELEMENTS
All amounts in this report are in: SGD unless
otherwise stated
Audit Qualification:
UNQUALIFIED (CLEAN) UNQUALIFIED
(CLEAN) UNQUALIFIED (CLEAN)
Date Account Lodged: 16/05/2007
Balance Sheet Date: 31/12/2006 31/12/2005 31/12/2004
Number of weeks: 52 52 91
Consolidation Code: COMPANY COMPANY COMPANY
---
ASSETS
Tangible Fixed Assets: 274,594 283,469 292,894
Total Fixed Assets: 274,594 283,469 292,894
Inventories: 374,490 3,840,416 113,693
Receivables: 4,097,057 3,902,042 1,080,859
Short Term Fin.
Assets: - - 554,907
Cash,Banks,Securities: 1,501,580 2,565,958 1,833,731
Other current assets: 44,731 3,300 2,950
Total Current Assets: 6,017,858 10,311,716 3,586,140
TOTAL ASSETS:
6,292,452
10,595,185 3,879,034
---
LIABILITIES
Equity capital: 500,000 500,000 500,000
Profit & loss
Account: 670,142 797,620 867,024
Total Equity: 1,170,142 1,297,620 1,367,024
L/T deferred taxes: 3,000 1,800 1,800
Total L/T Liabilities: 3,000 1,800 1,800
Trade Creditors: 3,688,210 6,451,854 19,823
Prepay. & Def.
charges: 127,699 228,854 67,717
Due to Bank: 743,893 389,929 2,295,053
Provisions: 71,574 37,680 72,100
Other Short term
Liab.: 487,934 2,187,448 55,517
Total short term Liab.: 5,119,310 9,295,765 2,510,210
TOTAL
LIABILITIES: 5,122,310 9,297,565 2,512,010
PROFIT & LOSS
ACCOUNT
Net Sales 14,023,730 9,640,749 4,518,392
NET RESULT BEFORE TAX: 343,522 403,842 880,413
Tax: 71,000 73,246 144,641
Net income/loss year: 272,522 330,596 735,772
Depreciation: 11,675 11,570 20,848
Dividends: 400,000 400,000 550,000
Directors Emoluments: 326,982 298,232 112,000
Wages and Salaries: 162,497 177,314 226,561
RATIOS
31/12/2006 31/12/2005 31/12/2004
Net result /
Turnover(%): 0.02 0.03 0.16
Stock / Turnover(%): 0.03 0.40 0.03
Net Margin(%): 1.94 3.43 16.28
Return on Equity(%): 23.29 25.48 53.82
Return on Assets(%): 4.33 3.12 18.97
Dividends Coverage: 0.68 0.83 1.34
Net Working capital: 898548.00 1015951.00 1075930.00
Cash Ratio: 0.29 0.28 0.73
Quick Ratio: 1.09 0.70 1.16
Current ratio: 1.18 1.11 1.43
Receivables Turnover: 105.17 145.71 86.12
Leverage Ratio: 4.38 7.17 1.84
Net Margin: (100*Net income
loss year)/Net sales
Return on Equity: (100*Net
income loss year)/Total equity
Return on Assets: (100*Net
income loss year)/Total fixed assets
Dividends Coverage: Net
income loss year/Dividends
Net Working capital: (Total
current assets-Total short term liabilities)
Cash Ratio: Cash Bank securities/Total
short term liabilities
Quick Ratio: (Cash Bank
securities+Receivables)/Total Short term liabilities
Current ratio: Total
current assets/Total short term liabilities
Inventory Turnover:
(360*Inventories)/Net sales
Receivables Turnover:
(Receivable*360)/Net sales
Leverage Ratio: Total
liabilities/(Total equity-Intangible assets)
FINANCIAL COMMENTS
THE FINANCIAL CONDITION OF THE COMPANY WAS
SEEN TO BE FAIR IN VIEW OF
THE FOLLOWING:
NET WORTH:
THE BALANCE SHEET WAS CONSIDERED PASSABLE
EVEN THOUGH NET WORTH DECREASED BY 9.82% FROM S$1,297,620 IN 2005 TO S$1,170,142 IN
2006.
THIS WAS DUE TO LOWER RETAINED EARNINGS OF
S$670,142 (2005:
S$797,620); A FALL OF 15.98% FROM THE PRIOR FINANCIAL YEAR.
LEVERAGE:
IN THE SHORT-TERM, SUBJECT WAS LARGELY
FINANCED BY TRADE CREDITORS WHICH MADE UP 72.05% (2005: 69.41%) OF THE TOTAL CURRENT
LIABILITIES AND AMOUNTED TO S$3,688,210 (2005: S$6,451,854).
AMOUNTS DUE TO BANKS ROSE BY 90.78% TO
S$743,893 (2005: S$389,929).
SUBJECT'S LONG TERM LIABILITIES, WHICH
CONSIST OF DEFERRED INCOME TAX LIABILITIES, ROSE BY 66.67% TO S$3,000 (2005: S$1,800).
IN ALL, LEVERAGE RATIO FELL FROM 7.17 TIMES
TO 4.38 TIMES AS A RESULT OF A MORE THAN PROPORTIONATE FALL IN TOTAL LIABILITIES AS COMPARED
TO THE FALL IN TOTAL EQUITY.
LIQUIDITY:
IN GENERAL, SUBJECT'S LIQUIDITY SITUATION WAS
PASSABLE EVEN THOUGH NET WORKING CAPITAL FELL BY 11.56% TO S$898,548 (2005:
S$1,015,951).
SIMILARLY, CASH AND CASH EQUIVALENTS FELL
SHARPLY BY 41.48% TO S$1,501,580
(2005: S$2,565,958).
HOWEVER, CURRENT RATIO ROSE TO 1.18 TIMES, UP
FROM 1.11 TIMES AND QUICK RATIO IMPROVED TO 1.09 TIMES FROM 0.70 TIMES IN 2005.
PROFITABILITY:
REVENUE POSTED AN INCREASE OF 45.46% FROM
S$9,640,749 IN 2005 TO S$14,023,730 BUT NET PROFIT DROPPED BY 17.57% TO S$272,522 (2005:
S$330,596).
THIS COULD BE DUE TO THE NEGATIVE CHANGES IN
INVENTORIES OF FINISHED GOODS OF S$3,465,926 (2005: POSITIVE S$3,726,723), AND THAT
SUBJECT DID NOT EARN ANY COMMISSION IN 2006 (2005: S$25,841), BOTH
OF WHICH COULD HAVE OFFSETTED THE INCREASE IN REVENUE.
HENCE, NET MARGIN FELL TO 1.94% (2005:
3.43%).
DEBT SERVICING:
DEBT SERVICING PROBLEMS MIGHT NOT BE EXPECTED
IF REVENUE AND EARNINGS CAN BE MAINTAINED AND PAYMENT BY TRADE DEBTORS ARE FORTHCOMING. IN
ADDITION, SUBJECT DID NOT INCUR ANY INTEREST EXPENSES DURING THE FINANCIAL
YEAR UNDER REIVEW.
NOTES TO THE
FINANCIAL STATEMENTS:
BANK BORROWINGS
THE BANK BORROWINGS ARE SECURED BY:
A TIME/FIXED DEPOSIT OF US$152,000 (2005:
US$152,000) INCLUSIVE OF ROLL OVER INTEREST, AND
JOINT AND SEVERAL GUARANTEES FOR US$350,000
(2005: US$350,000) BY TWO OF THE DIRECTORS.
THE BANK BORROWINGS ARE PERTAINING TO TERM
BILLS ISSUED BY THE BANK AND THEY ARE NON-INTEREST BEARING.
BANK GUARANTEES (UNSECURED)
AS AT BALANCE SHEET DATE, THE COMPANY HAD
BANK GUARANTEES ISSUED IN FAVOR OF THIRD PARTIES TOTALLING, APPROXIMATELY S$124,435 (2005:
S$62,483).
BACKGROUND/OPERATION
THE COMPANY WAS INCORPORATED IN THE
SUBSEQUENTLY ON 20/04/2001, THE COMPANY
CHANGED TO ITS PRESENT NAMESTYLE OF "AGROMED RESOURCES PTE LTD".
AS AT 25/07/2007, THE COMPANY HAS AN ISSUED
AND PAID-UP CAPITAL OF 500,000 SHARES, OF A VALUE OF S$500,000.
PRINCIPAL ACTIVITIES:
SUBJECT IS REGISTERED WITH THE ACCOUNTING AND
CORPORATE REGULATORY AUTHORITY (ACRA) TO BE PRINCIPALLY ENGAGED IN THE BUSINESS OF:
1) WHOLESALE OF MEDICINAL AND PHARMACEUTICAL
PRODUCTS (WESTERN)
DURING THE FINANCIAL YEAR UNDER REVIEW, THE
PRINCIPAL ACTIVITIES OF THE COMPANY ARE TO IMPORT, EXPORT AND DEVELOP MARKET MARKETS FOR
BIO-AGRO PHARMACEUTICAL AND VETENNARY PRODUCTS, ACT AS REGIONAL REPRESENTATIVE
OFFICE FOR PRINCIPALS AND TO ACT AS PURCHASING AGENTS FOR
INTERNATIONAL BUYERS.
FROM THE RESEARCH DONE, THE FOLLOWING
INFORMATION WAS GATHERED:
ACTIVITIES
- TRADING OF PHARMACEUTICALS AND AGRICULTURE
PRODUCTS
NUMBER OF EMPLOYEES
- 4
AGENT FOR
- WOCKHARDT LTD (
NO OTHER TRADE INFORMATION WAS MADE AVAILABLE
AS TELE-INTERVIEW WAS NOT GRANTED ON 30/07/2007.
THE COMPANY IS A WHOLLY-OWNED SUBSIDIARY OF
PHARM RESOURCES AND SERVICES LIMITED, A COMPANY INCORPORATED IN
NUMBER OF EMPLOYEES (31 DECEMBER)
- COMPANY - 2006: NOT AVAILABLE (2005: NOT
AVAILABLE)
REGISTERED AND BUSINESS ADDRESS:
#14-15
DATE OF CHANGE OF ADDRESS: 01/08/2003
- OWNED PREMISE
WEBSITE:
NIL
EMAIL:
corporate@agromedresources.com
MANAGEMENT
THE DIRECTORS AT THE TIME OF THE REPORT ARE:
1) SHAIKH ANWAR ISHAK, A
- HOLDS NO OTHER DIRECTORSHIPS AS RECORDED IN
OUR DATABASE.
2) MUNIRA ANWAR SHAIKH, A
- HOLDS OTHER DIRECTORSHIP(S) AS RECORDED IN
OUR DATABASE:
SWITZ MARKETING PTE LTD
INVESTMENT GRADE
IN
EXTERNAL ACCOUNTS HAVE REMAINED SUBSTANTIALLY
IN SURPLUS, CONTRIBUTED TO THE DYNAMISM OF THE ELECTRONICS AND PHARMACEUTICALS SECTORS AND TO
REPATRIATION OF PROFITS FROM
THE GOVERNMENT USES FOREIGN DIRECT INVESTMENT
TO DEVELOP PRIORITY SECTORS (ELECTRONICS, CHEMICALS, BIOTECHNOLOGY). THE AIM IS TO ENCOURAGE
THE GROWTH OF HIGH ADDED-VALUE ACTIVITIES AND TURN
CERTAIN SECTORS (MEDIA, LEGAL AND FINANCIAL
SERVICES) ARE HOWEVER ONLY PARTIALLY OPEN TO FOREIGN INVESTMENT. THESE SECTORS ARE SLOWLY OPENING UP,
BUT THE PROGRESS IS SLOW. AFTER HIGH GROWTH IN 2006,
BUOYED BY THE DYNAMISM OF BOTH EXPORTS AND HOUSEHOLD CONSUMPTION, A
SLOWDOWN IS EXPECTED IN 2007.
ASSETS
" MAJOR EXPORTER OF CAPITAL IN
COMPANY.
" HIGH QUALITY COMPETITIVENESS IN
" EXCELLENT BUSINESS CLIMATE
" POLITICAL STABILITY.
WEAKNESSES
" SKILLED MANPOWER HAS BEEN LACKING IN
THE SECTORS TARGETED FOR DEVELOPMENT.
" AN AGEING POPULATION COULD,
ULTIMATELY, AFFECT ECONOMIC PERFORMANCE.
" GROWING INEQUALITY AND THE EMERGENCE
OF LONG-TERM UNEMPLOYMENT AMONG THE LEAST
SKILLED COULD GENERATE
SOCIAL TENSIONS.
" BEING THE WORLD'S MOST OPEN ECONOMY,
IT HAS BEEN VULNERABLE TO WORLD ECONOMIC
DOWNTURNS.
WHOLESALE AND RETAIL TRADE SECTOR
PAST PERFORMANCE
DOMESTIC WHOLESALE TRADE
INDEX
THE OVERALL DOMESTIC
WHOLESALE TRADE DECLINED BY 7.5% IN Q1 2007. EXCLUDING PETROLEUM, DOMESTIC
SALES FELL BY 7.4%. SECTORS OF ELECTRONIC COMPONENTS, SHIP
HOWEVER, WHOLESALERS OF
FOOD, BEVERAGES AND TOBACCO REGISTERED HIGHER TURNOVER OF 5.4%.
FOREIGN WHOLESALE TRADE
INDEX
THE OVERALL FOREIGN
WHOLESALE TRADE IN QUARTER 1 2007 FELL BY 7.6%. EXCLUDING PETROLEUM, FOREIGN
SALES DECLINED BY 8.0%. MOST WHOLESALE SECTORS REPORTED LOWER OVERSEAS RECEIPTS
IN QUARTER 1 2007 COMPARED TO THE PREVIOUS QUARTER, EXCEPT HOUSEHOLD EQUIPMENT
AND FURNITURE SECTOR. SHIP CHANDLERS & BUNKERING REPORTED THE LARGEST
DECLINE OF 18.3% IN QUARTER 1 2007, FOLLOWED BY FOOD BEVERAGES & TOBACCO
SECTOR OF 17.7%.
RETAIL TRADE
THE OVERALL RETAIL SALES ROSE
MARGINALLY BY 0.7% IN QUARTER 2 2007, COMPARED TO QUARTER 2 2006. EXCLUDING
MOTOR VEHICLES, RETAIL SALES ROSE BY 5.1%. SALES OF OPTICAL GOODS & BOOKS,
FURNITURE & HOUSEHOLD EQUIPMENT AND SUPERMARKETS ENJOYED STRONG GROWTHS
OVER A YEAR AGO. PROVISION & SUNDRY SHOPS, WATCHES AND JEWELLERY,
DEPARTMENT STORES AND WEARING APPAREL & FOOTWEAR SECTORS ALSO REPORTED
HIGHER SALES OF 4.35 TO 5.9% RESPECTIVELY.
HOWEVER, RETAILERS OF MOTOR
VEHICLES, FOOD & BEVERAGES, TELECOMMUNICATIONS APPARATUS & COMPUTERS
AND PETROL SERVICES STATIONS REPORTED LOWER SALES.
OUTLOOK
GENERALLY, WHOLESALERS
EXPECT TO DO WELL FOR THE NEXT 6 MONTHS, WITH A POSITIVE NET WEIGHTED BALANCE
OF 17%. DEALERS OF FOOD & BEVERAGES, TROPICAL PRODUCE, TEXTILES &
LEATHER GOODS AND HOUSEHOLD ELECTRICAL APPLIANCE & EQUIPMENT ARE AMONG
THOSE WHO ARE OPTIMISTIC.
RETAIL TRADE FIRMS
ANTICIPATE BUSINESS TO BE LESS BRISK FOR THE NEXT 6 MONTHS. IN PARTICULAR,
DEPARTMENT STORES, SUPERMARKETS AND RETAILERS OF MOTOR VEHICLES EXPECT SLOWER
BUSINESS IN THE COMING MONTHS.
EXTRACTED FROM: MINISTRY OF
TRADE AND
SINGAPORE DEPARTMENT OF
STATISTICS
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 |
Unfavourable & favourable factors carry similar weight in credit consideration.
Capability to overcome financial difficulties seems comparatively below
average/normal. |
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 |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|
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%)