![]()
|
Report Date : |
14.08.2007 |
IDENTIFICATION DETAILS
|
Name : |
DYSTAR
SINGAPORE PTE LTD |
|
|
|
|
Registered Office : |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2005 |
|
|
|
|
Date of Incorporation : |
27/06/1995 |
|
|
|
|
Com. Reg. No.: |
199504459G |
|
|
|
|
Legal Form : |
Pte Ltd
|
|
|
|
|
Line of Business : |
Regional Centre and Marketing Office for Finished Textile Dyes and
Pigment Preparations |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
Subject Company
DYSTAR SINGAPORE
PTE LTD
Line Of
Business
REGIONAL CENTRE AND MARKETING OFFICE FOR FINISHED TEXTILE DYES AND
PIGMENT PREPARATIONS
Parent Company
DYSTAR TEXTILFARBEN GMBH
(PERCENTAGE OF SHAREHOLDING: 100%)
Financial Elements
COMPANY
Sales :
US$197,209,237
Networth :
US$13,657,140
Paid-Up
Capital : US$7,958,721
Net result :
US$4,321,464
Net Margin(%) : 2.19
Return on Equity(%) : 31.64
Leverage Ratio :
5.19
COMPANY IDENTIFICATION
Subject Company : DYSTAR
SINGAPORE PTE LTD
Former Name : -
Business Address:
#37-00
GATEWAY EAST
Town:
Postcode: 189721
County: -
Country:
Telephone: 6298
7922
Fax: 6295 5308
ROC Number: 199504459G
SUMMARY
All amounts in this report are in: USD unless otherwise stated
Legal Form: Pte
Ltd
Date Inc.: 27/06/1995
Previous Legal Form: -
Summary year : 31/12/2005
Sales: 197,209,237
Networth : 13,657,140
Capital: -
Paid-Up Capital: 7,958,721
Employees: 30
Net result : 4,321,464
Share value: -
AUDITOR: ERNST
& YOUNG
BASED ON ACRA'S
NO. OF SHARES CURRENCY AMOUNT
ISSUED ORDINARY 14,730,000 SGD 14,730,000
PAID-UP ORDINARY - SGD 14,730,000
REFERENCES
Litigation: No
Company status : TRADING
Started : 27/06/1995
PRINCIPAL(S)
PETER ZINSER S2717573B Managing Director
DIRECTOR(S)
VEMALA RAJAMANICKAM S0347048B Company Secretary
Appointed on : 19/04/1996
Street :
Town:
Postcode: 429704
Country:
PETER ZINSER S2717573B Director
Appointed on : 30/09/2000
Street : 36 CHUAN VIEW
Town:
Postcode: 554715
Country:
PETER ZINSER
S2717573B Managing Director
Appointed on : 30/09/2000
Street : 36 CHUAN VIEW
Town:
Postcode: 554715
Country:
IAN MICHAEL STUART DOWNIE 094127998 Director
Appointed on : 15/11/2004
Street : BEECH HILL,
HAMPSHIRE S021, 1ED
Town:
Postcode:
Country:
IAN MICHAEL STUART DOWNIE 094127998 Managing Director
Appointed on : 15/11/2004
Street : BEECH
HILL,
HAMPSHIRE S021, 1ED
Town:
Postcode:
Country:
EVA MONICA KALAWSKI 038909431 Director
Appointed on : 19/07/2006
Street :
Town:
Postcode: 90291
Country:
FORMER DIRECTOR(S)
WERNER FRIDOLIN BURGERT F5641952R
HELMUT RAULWING 1422287396
HARALD GRULKENEWALD 3334067589
ELMAR STACHELS 5347094462
BERNHARD CLEMENS FRIEDRICH WILLEE 6466471503
HARALD WERNER ROBERT LAUKE F5602097R
NICHOLAS TREVOR 094236854
ACTIVITY(IES)
DYES And DYESTUFFS Code:7190
CHEMICALS Code:3970
BASED ON ACRA'S
1) BUILDING-CLEANING ACTIVITIES (EG
JANITORIAL SERVICE)
THOSE RELATING TO THE DISTRIBUTION OF TEXTILE DYES
CHARGES
Date:
01/02/2007
Comments :
CHARGE NO:
C200700955, C200700953
AMOUNT
SECURED: 0.00 AND ALL MONIES OWING
CHARGEE(S): GE CAPITAL SERVICES PTE LTD
Date:
29/12/2006
Comments :
CHARGE NO:
C200608798, C200608797, C200608796, C200608795
AMOUNT SECURED: 0.00 AND ALL MONIES OWING
CHARGEE(S): GE CAPITAL SERVICES PTE LTD
PREMISES/PROPERTY INFORMATIONS
No Premises/Property Information In Our Databases
BANKERS
THE HONGKONG AND SHANGHAI BANKING CORPORATION
LIMITED
SHAREHOLDERS(S)
DYSTAR TEXTILFARBEN GMBH 14,730,000 Company
Street : INDUSTRIEPARK
HOECHST
GEB.B 598
Town:
Postcode: D-65926
Country:
HOLDING COMPANY
DYSTAR TEXTILFARBEN GMBH UF16322G % :
100
SUBSIDIARY(IES)
No Participation In Our Database
PAYMENT HISTORY AND EXPERIENCES
Trade Morality: AVERAGE
Liquidity : SUFFICIANT
Payments : REGULAR
Trend : LEVEL
Financial Situation: AVERAGE
LITIGATION(S)
No Litigation In Our Database
FINANCIAL ELEMENTS
All amounts in this report are in: USD
Audit
Qualification:UNQUALIFIED (CLEAN) UNQUALIFIED (CLEAN) UNQUALIFIED (CLEAN)
Date Account Lodged: 27/10/2006
Balance Sheet Date: 31/12/2005 31/12/2004 31/12/2003
Number of weeks: 52 52 52
Consolidation Code: COMPANY COMPANY COMPANY
---
ASSETS
Preliminary Exp 239,209 300,622 363,063
Intangible Fixed
Assets: 20,377 - -
Tangible Fixed Assets: 406,398 479,710 211,669
Investments - - -
Total Fixed Assets: 665,984 780,332 574,732
Inventories: 25,766,249 16,896,356 18,658,986
Receivables: 52,142,132 49,065,557 33,213,647
Cash,Banks, Securitis: 5,151,815 5,026,087 1,638,671
Other current assets: 655,197 422,600 971,666
Total Current Assets: 83,715,393 71,410,600 54,482,970
TOTAL ASSETS: 84,381,377 72,190,932 55,057,702
---
LIABILITIES
Equity capital: 7,958,721 7,958,721 7,958,721
Profit & loss
Account: 5,698,419 1,376,955 1,175,743
TOTAL EQUITY: 13,657,140 9,335,676 9,134,464
Trade Creditors: 49,129,048 38,906,069 24,148,214
Prepay. & Def. charges:
2,370,964 1,301,149 866,438
Due
to Bank: 17,450,008 19,503,182 6,844,682
Provisions: 561,929 88,381 207,901
Other Short term
Liab.: 1,212,288 3,056,475 13,856,003
Total short term
Liab.: 70,724,237 62,855,256 45,923,238
TOTAL LIABILITIES: 70,724,237 62,855,256 45,923,238
PROFIT & LOSS
ACCOUNT
Net Sales 197,209,237 197,582,254 177,969,210
Gross Profit: 26,907,812 23,642,918 18,858,203
Result of ordinary
operations 5,682,294
654,592 697,151
NET RESULT BEFORE TAX: 4,870,480 270,404 506,746
Tax : 549,016 69,192 143,342
Net income/loss year: 4,321,464 201,212 363,404
Interest Paid: 822,166 389,020 193,940
Depreciation: 144,073 136,599 125,690
Directors Emoluments: 498,933 396,758 346,821
Purchases,Sces & Other
Goods:
170,301,425
173,939,336 -
Wages and Salaries: 2,877,378 2,873,775 2,748,545
Financial Income: 10,352 4,832 3,535
RATIOS
31/12/2005 31/12/2004 31/12/2003
Turnover per employee: 6573641.23 6586075.13 5932307.00
Net result /
Turnover(%): 0.02 0.00 0.00
Stock / Turnover(%): 0.13 0.09 0.10
Net Margin(%): 2.19 0.10 0.20
Return on Equity(%): 31.64 2.16 3.98
Return on Assets(%): 5.12 0.28 0.66
Net Working capital: 12991156.00 8555344.00 8559732.00
Cash Ratio: 0.07 0.08 0.04
Quick Ratio: 0.81 0.86 0.76
Current ratio: 1.18 1.14 1.19
Receivables Turnover: 95.18 89.40 67.19
Leverage Ratio: 5.19 6.73 5.03
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
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
WITH NET WORTH IMPROVED BY 46.29% FROM US$9,335,676 IN FY 2004 TO US$13,657,140
IN FY 2005. THIS WAS DUE TO HIGHER ACCUMULATED PROFIT OF US$5,698,419 (2004:
US$1,376,955); A RISE OF 3.14 TIMES FROM THE PRIOR FINANCIAL YEAR.
LEVERAGE:
IN THE SHORT-TERM, SUBJECT WAS LARGELY
FINANCED BY TRADE CREDITORS WHICH MADE UP 69.47% (2004: 61.89%) OF THE TOTAL
CURRENT LIABILITIES AND AMOUNTED TO US$49,129,048 (2004: US$38,906,069). THE
BREAKDOWN IS AS FOLLOWS:
-TRADE CREDITORS - 2005: US$2,831,001 (2004:
US$859,042)
-DUE TO HOLDING COMPANY - 2005: US$41,910,697 (2004: US$34,952,205)
-DUE TO RELATED COMPANIES - 2005:
US$4,383,152 (2004: US$3,094,822)
-DUE TO AFFILIATED COMPANIES - 2005: US$4,198
(2004: -)
AMOUNT DUE TO BANKS OF US$17,450,008 (2004
US$19,503,182) CONSISTED OF:
-INTEREST-BEARING LOANS AND BORROWINGS -
2005: US$17,450,000 (2004: US$19,500,000)
-BANK OVERDRAFTS - 2005: US$8 (2004:
US$3,182)
IN ALL, LEVERAGE RATIO FELL FROM 6.73 TIMES
TO 5.19 TIMES AS A RESULT OF A GREATER RELATIVE RISE IN TOTAL EQUITY THAN TOTAL
LIABILITIES.
LIQUIDITY:
IN GENERAL, SUBJECT'S LIQUIDITY SITUATION WAS
PASSABLE AS SEEN FROM THE CHANGES IN NET WORKING CAPITAL AND LIQUIDITY RATIOS.
CURRENT RATIO ROSE TO 1.18 TIMES, UP FROM 1.14 TIMES AND QUICK RATIO FELL
TO 0.81 TIMES FROM 0.86 TIMES IN FY
2004.
NET WORKING CAPITAL IMPROVED BY 51.85% FROM
US$8,555,344 IN FY 2004 TO US$12,991,156.
PROFITABILITY:
REVENUE POSTED A MARGINAL DECLINE OF 0.19%
FROM US$197,582,254 IN FY 2004 TO US$197,209,237 BUT NET PROFIT ROSE BY 20.48
TIMES TO US$4,321,464 (2004: US$201,212). THIS COULD BE DUE TO HIGHER
GROSS MARGIN OF 13.64% IN FY 2005 (2004:
11.97%). HENCE, NET MARGIN ROSE TO 2.19% (2004: 0.10%).
DEBT SERVICING:
DEBT SERVICING PROBLEMS MIGHT NOT BE EXPECTED
IF REVENUE AND EARNINGS CAN BE MAINTAINED AND PAYMENT BY TRADE DEBTORS ARE
FORTHCOMING.
AVERAGE COLLECTION PERIOD HAS INCREASED FROM
89.40 DAYS TO 95.18 DAYS. A HIGHER AVERAGE COLLECTION PERIOD POSES GREATER RISK
OF TURNING INTO BAD DEBTS. HOWEVER, IT IS STILL WORTH NOTING THAT DEBT
SERVICING ABILITY MAY NOT BE AFFECTED IF TRADE RECEIVABLES ARE FORTHCOMING.
NON-CURRENT ASSETS:
THE FOLLOWING ITEMS ARE CLASSIFIED UNDER
PRELIMINARY:
-OTHER RECEIVABLES - 2005: US$61,500 (2004:
-)
-DEFERRED TAX ASSET - 2005: US$177,709 (2004:
US$300,622)
NOTES TO THE
FINANCIAL STATEMENTS:
INTEREST-BEARING
LOANS AND BORROWINGS
THESE UNSECURED BANK LOANS RE REPAYABLE
WITHIN THE NEXT TWELVE MONTHS AND BEAR INTEREST AT RATES PAYABLE OF 3.56% TO
6.21% (2004: 1.41% TO 3.34%) PER ANNUM. THE HOLDING COMPANY HAS ISSUED A LETTER
OF COMFORT TO THE BANK FOR THE UNSECURED BANK LOANS.
BANK OVERDRAFTS
THE BANK OVERDRAFTS ARE REPAYABLE ON DEMAND
AND HAVE A WEIGHTED AVERAGE EFFECTIVE INTEREST RATE OF 5.25% (2004: 5.00%) P.A.
INTEREST RATES OF BANK OVERDRAFTS REPRICE AT AN INTERVAL OF 1 MONTH.
BACKGROUND/OPERATION
THE COMPANY WAS INCORPORATED IN THE
AS AT 10/08/2007, THE COMPANY HAS ISSUED AND
PAID-UP CAPITAL OF 14,730,000 SHARES OF A VALUE OF S$14,730,000.
PRINCIPAL ACTIVITIES:
SUBJECT IS REGISTERED WITH THE ACCOUNTING
& CORPORATE REGULATORY AUTHORITY (ACRA) TO BE PRINCIPALLY ENGAGED IN THE
BUSINESS OF:
1) BUILDING-CLEANING ACTIVITIES (EG
JANITORIAL SERVICE) THOSE RELATING TO THE DISTRIBUTION OF TEXTILE DYES
2) MARKET RESEARH AND PUBLIC OPINION POLLING
RESEARCH & DEVELOPMENT OF DYESTUFF
DURING THE FINANCIAL YEAR UNDER REVIEW, THE
PRINCIPAL ACTIVITIES OF THE COMPANY CONSIST OF THE
FROM THE RESEARCH DONE, THE FOLLOWING
INFORMATION WAS GATHERED:
SUBJECT ENGAGES IN THE FOLLOWING ACTIVITIES:
* REGIONAL CENTRE AND MARKETING OFFICE FOR
FINISHED TEXTILE DYES AND PIGMENT PREPARATIONS
PRODUCTS DEALINGS:
* SPECIALTY CHEMICALS
* TEXTILE DYES & PIGMENTS FOR TEXTILES
* CHEMICALS
* EPOXY RESIN DILUENTS
TERMS OF PAYMENT:
* TRADE AND OTHER RECEIVABLES: 60-90 DAYS
TERM, CASH ON DELIVERY, ADVANCE PAYMENTS, LETTERS OF CREDIT, DOCUMENT AGAINST
ACCEPTANCE, DOCUMENT AGAINST PAYMENTS.
* TRADE AND OTHER PAYABLES : 30-90 DAYS TERM
IMPORT COUNTRIES:
*
*
*
*
*
ATTEMPTS HAVE BEEN MADE TO RECONFIRM THE ABOVE
TRADE INFORMATION AND OBTAINED OTHER INFORMATION ON 14/08/2007. HOWEVER, THE
SUBJECT REFUSE TO RECONFIRM THE ABOVE TRADE INFORMATION AND DOES NOT REVEAL
OTHER INFORMATION ON 14/08/2007.
SUBJECT IS A MEMBER OF THE FOLLOWING
ENTITIES:
*
*
THE COMPANY IS A WHOLLY OWNED SUBSIDIARY OF
DYSTAR TEXTILFARBEN GMBH, INCORPORATED IN
NUMBER OF EMPLOYEES (31 DECEMBER):
* COMPANY - 2005: NOT AVAILABLE (2004: 30;
2003: 32; 2002: 37)
* GROUP
- 2005: - (2004: -)
REGISTERED ADDRESS:
- DATE OF CHANGE OF ADDRESS: 19/04/2004
BUSINESS ADDRESS:
#37-00 GATEWAY EAST
- RENTED PREMISE
- OWNED BY GATEWAY LAND LIMITED
WEBSITE:
http://www.dystar.com
EMAIL:
DyStar.Singapore@DyStar.com
MANAGEMENT
THE DIRECTORS AT THE TIME OF THE REPORT ARE:
1) EVA MONICA KALAWSKI, AN AMERICAN
- BASED IN
2) IAN MICHAEL STUART DOWNIE, A BRITISH
- BASED IN
3) PETER ZINSER, A
- HOLDS NO OTHER DIRECTORSHIP IN OUR DATABASE.
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
WEAKNESSES
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. |
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%)