MIRA INFORM REPORT

 

 

Report Date :

27.12.2007

 

IDENTIFICATION DETAILS

 

Name :

T T ENGINEERING & MANUFACTURING SDN BHD

 

 

Registered Office :

1, Jalan 6/1, Lot 3472, Kawasan Seri Kembangan, 43300 Seri Kembangan, Selangor

 

 

Country :

Malaysia

 

 

Financials (as on) :

31.12.2006

 

 

Date of Incorporation :

23/01/1985

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Manufacturer of Aluminium Product

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 


*           Adopted abbreviations  :  SC - Subject Company ( the company enquired by you)

               N/A - Not Applicable

 

 

EXECUTIVE SUMMARY

 

LOCAL NO                                            :           133967-A

COMPANY NAME                                 :           T T ENGINEERING & MANUFACTURING SDN BHD

FORMER NAME                                    :           N/A

INCORPORATION DATE                        :           23/01/1985

COMPANY STATUS                              :           EXIST

LEGAL STATUS                                    :           PRIVATE LIMITED COMPANY

LISTED STATUS                                    :           NO

REGISTERED ADDRESS                       :           1, JALAN 6/1, LOT 3472, KAWASAN SERI KEMBANGAN,

                                                                        43300 SERI KEMBANGAN, SELANGOR, MALAYSIA.

BUSINESS ADDRESS                           :           1, JALAN 6/1, LOT 3472 KAWASAN SERI KEMBANGAN, 43300

                                                                        SERI KEMBANGAN, SELANGOR, MALAYSIA.

TEL NO                                     :           03 - 89421977

FAX NO                                                :           03 - 89421970/2582

EMAIL                                                  :           tteng@tte.com.my

WEB SITE                                            :           www.tte.com.my/

CONTACT PERSON                              :           ALEX KHOO TENG HO (EXECUTIVE DIRECTOR)

INDUSTRY CODE                                  :           28993

PRINCIPAL ACTIVITY                            :           MANUFACTURER OF ALUMINIUM PRODUCT

AUTHORISED CAPITAL             :           MYR3,000,000.00 DIVIDED INTO ORDINARY SHARE

                                                                        3,000,000 OF MYR1.00 EACH.

ISSUED AND PAID UP CAPITAL            :           MYR3,000,000.00 DIVIDED INTO ORDINARY SHARE

                                                                        3,000,000 CASH OF MYR1.00 EACH.

SALES                                                 :           MYR15,675,352  [2006]

NET WORTH                                         :           MYR10,118,660  [2006]

STAFF STRENGTH                                :           165  [2007]

BANKER (S)                                         :           BANK OF CHINA (MALAYSIA) BHD

LITIGATION                                           :           CLEAR

FINANCIAL CONDITION             :           POOR

PAYMENT                                            :           FAIR

MANAGEMENT  CAPABILITY                :           AVERAGE

COMMERCIAL RISK                              :           MODERATE

CURRENCY EXPOSURE                       :           MODERATE

GENERAL REPUTATION                       :           SATISFACTORY

INDUSTRY OUTLOOK                            :           MARGINAL GROWTH

 


HISTORY / BACKGROUND

 

The SC is a private limited company and is allowed to have a minimum of one and a maximum of forty-nine shareholders. As a private limited company, the SC must have at least two directors. A private limited company is a separate legal entity from its shareholders. As a separate legal entity, the SC is capable of owning assets, entering into contracts, sue or be sued by other companies. The liabilities of the shareholders are to the extent of the equity they have taken up and the creditors cannot claim on shareholders' personal assets even if the SC is insolvent. The SC is governed by the Companies Act, 1965 and the company must file its annual returns, together with its financial statements with the Registrar of Companies.

 

The SC is principally engaged in the (as a / as an) manufacturer of aluminium product.

 

The SC is not listed on Bursa Malaysia (Malaysia Stock Exchange).

 

The SC is not qualified to be one of the Top Corporate Performers in the Malaysia 1000 (M1000) publication, a directory jointly published by Companies Commission of Malaysia (The Registrar Office), Minister of Domestic Trade and Consumer Affairs and our publication arm, BASIS Publications House Sdn Bhd.

 

The immediate and ultimate holding company of the SC is TOTAL TECHNOLOGIES HOLDINGS SDN BHD, a company incorporated in MALAYSIA.

 

The major shareholder(s) of the SC are shown as follows :

Name                                        Address                                                          IC/PP/Loc No: Shareholding

TOTAL TECHNOLOGIES             1, JALAN 6/1, LOT 3472, KAWASAN SERI                 153306       3,000,000

HOLDINGS SDN BHD                 KEMBANGAN, 43300 SERI KEMBANGAN,

                                                 SELANGOR, MALAYSIA.

                                                                                                                                              --------------------

                                                                                                                                                   3,000,000

                                                                                                                                             ===========

+ Also Director

 

 

DIRECTORS

 

DIRECTOR  1

Name of Subject            :           MR. KHOO TENG HO

Address                        :           18, JALAN 17/4, 46400 PETALING JAYA, SELANGOR, MALAYSIA.

IC / PP No.                    :           1075494

New IC No                     :           430822-10-5291

Date of Birth                  :           22/08/1943

Nationality                     :           MALAYSIAN CHINESE

 

DIRECTOR  2

Name of Subject            :           MR. LOW SAY ANN

Address                        :           38, JALAN KUDALARI, COUNTRY HEIGHT, 43300 SERI

                                                KEMBANGAN, SELANGOR, MALAYSIA.

IC / PP No.                    :           8032719

New IC No                     :           510331-10-5369

Date of Birth                  :           31/03/1951

Nationality                     :           MALAYSIAN CHINESE

 

DIRECTOR  3

Name of Subject            :           MR. LOW SEN HOE @ LOW SIANG HOE

Address                        :           76, JALAN SR 8/7, TAMAN PUTRA INDAH, 43300 SERI

                                                KEMBANGAN, SELANGOR, MALAYSIA.

IC / PP No.                    :           2985982

New IC No                     :           500104-10-5917

Nationality                     :           MALAYSIAN CHINESE

 

 

MANAGEMENT

 

1)         Name of Subject            :           ALEX KHOO TENG HO

            Position                                    :           EXECUTIVE DIRECTOR

 

2)         Name of Subject            :           WELLEY

            Position                                    :           ACCOUNTANT

 

 

AUDITOR

 

Auditor                          :           DELOITTE KASSIMCHAN

Auditors' Address           :           UPTOWN 1, 1 JALAN SS 21/58, DAMANSARA UPTOWN, LEVEL 19,

                                                47400 PETALING JAYA, SELANGOR, MALAYSIA.

 

 

COMPANY SECRETARY

 

1)         Company Secretary       :           MR. WEE LEE TUAN

            IC / PP No.                    :           5241395

            New IC No.                    :           570428-07-6079

            Address                        :           8, JALAN USJ 1/1F, TAMAN SUBANG MEWAH, USJ 1, 47600

                                                            SUBANG JAYA, SELANGOR, MALAYSIA.

 

 

BANKING

 

Banking relations are maintained principally with :

 

1)         Banker Name    :           BANK OF CHINA (MALAYSIA) BHD

 

The SC enjoys normal banking routine with above mentioned banker(s).

 

The SC has bank charges with above mentioned banker(s).

 

 

ENCUMBRANCE (S)

 

ENCUMBRANCE 1

Date of Creation             :           19 Nov 2001

Description of Charge                 :           DEBENTURE AND 1ST LEGAL CHARGE

Amount Secured                        :           RM 6,200,000.00

Description of Property Affected  :           A 1ST FIXED CHARGE OVER PROPERTY HS(M) 13710, PT

                                                            3472, MUKIM AND DAERAH PETALING, SELANGOR AND 1ST

                                                            FLOATING CHARGE

Name & Address of Chargee       :           BANK OF CHINA (MALAYSIA) BHD

                                                            PLAZA OSK, 25 JALAN AMPANG, MEZZANINE FLOOR, 50450

                                                            KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

Form 40 Dated 26 Nov 2001

Registered and Numbered 9 In  The Register of Charges

 

ENCUMBRANCE 2

Date of Creation             :           19 Nov 2001

Description of Charge                 :           MEMO OF CHARGE (3RD PARTY AND 2ND LEGAL CHARGE)

Amount Secured                        :           RM 900,000.00

Description of Property Affected  :           ALL THAT PIECE OF LAND HELD UNDER HS(M) 13710, PT

                                                            3472, MUKIM AND DAERAH PETALING, SELANGOR

                                                            TOGETHER WITH AN INDUSTRIAL PREMISES ERECTED

                                                            THEREON AND BEARING POSTAL ADDRESS LOT 3472,

                                                            JALAN RAYA 3, KAWASAN PERUSAHAAN SERI

                                                            KEMBANGAN, 43300 SERI KEMBANGAN, SELANGOR DARUL

                                                            EHSAN

Name & Address of Chargee       :           BANK OF CHINA (MALAYSIA) BHD

                                                            PLAZA OSK, 25 JALAN AMPANG, MEZZANINE FLOOR, 50450

                                                            KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

Form 40 Dated 14 Jan 2002

Registered and Numbered 10 In  The Register of Charges

 

ENCUMBRANCE 3

Date of Creation             :           19 Nov 2001

Description of Charge                 :           MEMO OF CHARGE 3RD PARTY 3RD LEGAL CHARGE

Amount Secured                        :           RM 700,000.00

Description of Property Affected  :           ALL THAT PIECE OF LAND HELD UNDER HS(M) 13710, PT

                                                            3472, MUKIM AND DAERAH PETALING, SELANGOR

                                                            TOGETHER WITH AN INDUSTRIAL PREMISES ERECTED

                                                            THEREON AND BEARING POSTAL ADDRESS LOT 3472,

                                                            JALAN RAYA 3, KAWASAN PERUSAHAAN SERI

                                                            KEMBANGAN, 43300 SERI KEMBANGAN, SELANGOR DARUL

                                                            EHSAN

Name & Address of Chargee       :           BANK OF CHINA (MALAYSIA) BHD

                                                            PLAZA OSK, 25 JALAN AMPANG, MEZZANINE FLOOR, 50450

                                                            KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

Form 40 Dated 14 Jan 2002

Registered and Numbered 11 In  The Register of Charges

 

ENCUMBRANCE 4

Date of Creation             :           07 Oct 2005

Description of Charge                 :           1ST PARTY 4TH LEGAL CHARGE AND DEBENTURE

Amount Secured                        :           RM 1,600,000.00

Description of Property Affected  :           ALL THAT PIECE OF LAND HELD UNDER HS(M) 13710, PT

                                                            3472, MUKIM AND DAERAH PETALING, SELANGOR

                                                            TOGETHER WITH AN INDUSTRIAL PREMISES ERECTED

                                                            THEREON AND BEARING POSTAL ADDRESS NO.1, JALAN

                                                            6/1, LOT 3472, KAWASAN PERINDUSTRIAN SERI

                                                            KEMBANGAN, 43300 SERI KEMBANGAN, SELANGOR DARUL

                                                            EHSAN

Name & Address of Chargee       :           BANK OF CHINA (MALAYSIA) BHD

                                                            PLAZA OSK, 25 JALAN AMPANG, MEZZANINE & 1ST FLOOR,

                                                            50450 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

Form 40 Dated 11 Nov 2005

Registered and Numbered 12 In  The Register of Charges

 

 

LEGAL CHECK AGAINST THE SC

 

*           A check has been conducted in our databank against the SC whether the subject has been

            involved in any litigation. Our databank consists of 99% of the wound up companies in Malaysia

            back dated since 1900.

 

No legal action was found in our databank.

 

No winding up petition was found in our data bank

 

 

PAYMENT RECORD

 

SOURCES OF RAW MATERIALS :

Local                            :           YES     Percentage        :           60%

Overseas                       :           YES     Percentage        :           40%

Import Countries            :           ASIA.

 

The SC refused to provide any name of trade/service supplier and we are unable to conduct any trade enquiry. However, from financial historical data we conclude that :

 

OVERALL PAYMENT HABIT

Prompt  [                       ]           Good    [           ]           Average [           ]

Fair       [           X          ]           Poor     [           ]

 

 

CLIENTELE

 

Local                            :           YES                 Percentage        :           60%

Domestic Markets          :           MALAYSIA.

Overseas                       :           YES                 Percentage        :           40%

Export Market                :           CHINA , FRANCE , HONG KONG , INDONESIA , PHILIPPINES , PORTUGAL,

                                                SINGAPORE , TAIWAN , THAILAND , UNITED STATES , UNITED KINGDOM.

Credit Term                   :           30 DAYS.

Payment Mode              :           CHEQUES , LETTER OF CREDIT (LC).

Type of Customer           :           END USERS .

 

 

OPERATIONS

 

Products Manufactured   :           ALUMINIUM PRODUCTS - CARRIERS, TUBES, TRAYS & OTHERS

Competitor(s)                 :           FUJISASH (MALAYSIA) SDN BHD

                                                HYDRO ALUMINIUM MALAYSIA SDN BHD

                                                LB ALUMINIUM BHD

                                                SHOWA DENKO HD (MALAYSIA) SDN BHD

                                                TOYO-MEMORY TECHNOLOGY SDN BHD

Member(s) / Affiliate(s)   :           FEDERATION OF MALAYSIAN MANUFACTURERS (FMM)

Ownership of premises   :           OWNED

 

Total Number of Employees        :

 

YEAR               2007     2006     2005

GROUP            N/A       N/A       N/A

COMPANY        165       160       157

Branch  :           NO

           

 

RECENT DEVELOPMENT

 

We have checked with the Malaysian National News  Agency's (BERNAMA) database, but no latest development was noted in our investigation.

 

 

CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the SC indicated that :

 

Telephone Number Provided By Client      :           89421977

Current Telephone Number                      :           03-89421977

Match                                                   :           YES

Address Provided By Client                     :           1, JALAN 6/1, LOT 3472 KAWASAN SERI

                                                                        KEMBANGAN, 43300, SERI KEMBANGAN, SELANGOR.

Current Address                         :           1, JALAN 6/1, LOT 3472 KAWASAN SERI

                                                                        KEMBANGAN, 43300 SERI KEMBANGAN,

                                                                        SELANGOR, MALAYSIA.

Match                                                   :           YES

Latest Financial Accounts                      :           YES

 

Other Investigations

We conducted an interview with the SC's staff from Account Dept, Ms Jamilah. She furnished us some information on the SC.

 

 

FINANCIAL COMMENTS

 

Profitability :

Turnover                                    :           Increased          [           12.03%             ]

Profit / ( Loss ) before tax           :           Increased          [           390.81%           ]

Return on Shareholder Funds      :           Unfavourable      [           2.98%               ]

Return on Net Assets                 :           Unfavourable      [           7.07%               ]

 

The higher turnover could be attributed to the favourable market condition and the SC could be gaining the market share progressively. The higher profit could be attributed to the increase in turnover. The unfavourable return on shareholders' funds and net assets could indicate that the SC's management was inefficient in utilising its assets to generate returns.

 

Working Capital Control :

Stocks Ratio     :           Unfavourable      [           89 Days            ]

Debtors Ratio    :           Unfavourable      [           78 Days            ]

Creditors Ratio   :           Favourable         [           11 Days            ]

 

The SC could be incurring higher holding cost. As its capital was tied up in stocks, it could face liquidity problems. The high debtors' ratio could indicate that the SC was weak in its credit control. However, the SC could also giving longer credit periods to its customers in order to boost its sales or to capture / retain its market share. The SC had a favourable creditors' ratio as evidenced by its favourable collection days. The SC could be taking advantage of the cash discounts and also wanting to maintain goodwill with its creditors.

 

Liquidity :

Liquid Ratio       :           Unfavourable      [           0.39 Times        ]

Current Ratio     :           Unfavourable      [           0.74 Times        ]

 

A low liquid ratio means that the SC may be facing working capital deficiency. If the SC cannot obtain additional financing or injection of fresh capital, it may face difficulties in meeting its short term obligations.

 

Solvency :

Interest Cover    :           Unfavourable      [           2.61 Times        ]

Gearing Ratio    :           Favourable         [           0.32 Times        ]

 

The SC's interest cover was low. If its profits fall or when interest rate rises, it  may not be able to meet all its interest payment. The SC was lowly geared thus it had a low financial risk. The SC was mainly financed by its shareholders' funds and internally generated funds. In times of economic slowdown / downturn, the SC being a lowly geared company, will be able to compete better than those companies which are highly geared in the same industry.

 

Overall Assessment :

Generally, the SC's performance has improved with higher turnover and profit. Due to its weak liquidity position, the SC will be faced with problems in meeting all its short term obligations if no short term loan is obtained or additional capital injected into the SC. If there is a fall in the SC's profit or any increase in interest rate, the SC may not be able to generate sufficient cash-flow to service its interest. The SC as a lowly geared company, will be more secured compared to those highly geared companies. It has the ability to meet all its long term obligations.

 

Overall financial condition of the SC: POOR

 

 

COMMENTS

 

Established in 1985, the SC is principally engaged as a manufacturer of aluminium product. Having been in the industry for more than two decades should have enabled the SC should have built up a certain goodwill with its clients over times. With RM3 million in issued and paid up capital, the SC has the potential of capturing a higher market shares as it is competing aggressively in the market. Being backed by the holding company allows the SC to enjoy the benefit of timely financial assistance if the needs arise. With these favourable conditions, the SC has minimised its risk in the industry compared to other players.

           

Throughout its years of establishment, the SC has built up a wide and stable clientele base. The SC has expanded steadily in the international arena. Our investigation revealed that the SC's products are exported to China, France, Hong Kong and etc. In view of its wider market segment, the SC has a moderate commercial risk and it is unlikely to be affected by the uncertainties in the local economy. The management of the SC is headed by Executive Director Alex Khoo Teng Ho and assisted by 165 staffs.

 

Overall the management capability of the SC is average.

           

During the financial year 2006, turnover of the SC grew by 12.03% to RM15.67 million in 2006. The SC recorded a pre-tax profit of RM622,440 for the year. Return on shareholders' funds of the SC is relatively low, indicating that the SC did not generate an acceptable amount of profits based on its existing shareholders' funds. Due to its weak liquidity position, the SC will face problems in meeting all its short term obligations if no short term loan is obtained or additional capital injected into the SC. However the SC posted a low gearing ratio. With the comfortable networth standing at RM10.11 million, the SC is able to sustain its business performance in the near terms.        

           

Investigation revealed that the SC sources its raw materials from both local and overseas countries. As a result, the SC is exposed to foreign currency fluctuation risk.        

           

Based on the historical data we concluded that the payment habit of the SC is FAIR.

 

The potential growth for the industry is marginal and it is quite competitive. It is much dependent on the SC's capacity in sustaining its performance in the market. As the SC is long presence in the market, it should have acquired competitive edge against other players in the same fields. 

           

In view of the above we recommend credit be granted to the SC normally.  

 


THE FINANCIAL STATEMENTS WERE PREPARED

IN ACCORDANCE WITH MALAYSIA ACCOUNTING

STANDARD.

                                                    PROFIT AND LOSS ACCOUNT

                                                  For The Year Ended 31-December-2006

                                         T T ENGINEERING & MANUFACTURING SDN BHD

                                                                                              2006                 2005

                                                                                              MYR                 MYR

TURNOVER                                                                    15,675,352        13,992,292

                                                                                 ===========  ===========

PROFIT/(LOSS) FROM OPERATIONS                                   622,440             126,820

SHARE OF PROFITS/(LOSSES) OF ASSOCIATED

                                                                                    -------------------     -------------------

PROFIT/(LOSS) BEFORE TAXATION                                     622,440             126,820

Taxation                                                                          <320,652>         <444,631>

                                                                                    -------------------     -------------------

PROFIT/(LOSS) AFTER TAXATION                                        301,788         <317,811>

                                                                                    -------------------     -------------------

PROFIT/(LOSS) BEFORE EXTRAORDINARY ITEMS              301,788         <317,811>

                                                                                    -------------------     -------------------

PROFIT/(LOSS) ATTRIBUTABLE TO SHAREHOLDERS          301,788         <317,811>

RETAINED PROFIT/(ACCUMULATED LOSS) BROUGHT

FORWARD

As previously reported                                                        2,784,225          3,102,036

                                                                                    -------------------     -------------------

As restated                                                                       2,784,225          3,102,036

                                                                                    -------------------     -------------------

PROFIT AVAILABLE FOR APPROPRIATIONS                    3,086,013          2,784,225

DIVIDENDS - Ordinary (paid & proposed)                            <500,000>                       -

                                                                                    -------------------     -------------------

RETAINED PROFIT/(ACCUMULATED LOSS) CARRIED

FORWARD                                                                       2,586,013          2,784,225

                                                                                 ===========  ===========

RETAINED BY:  The Company                                           2,586,013          2,784,225

                                                                                    -------------------     -------------------

                                                                                         2,586,013          2,784,225

                                                                                 ===========  ===========

INTEREST EXPENSE (as per notes to P&L)

Bank overdraft                                                                      187,163             184,231

Hire purchase                                                                        84,096             104,133

bankers' acceptance                                                             115,606              87,462

                                                                                    -------------------     -------------------

                                                                                           386,865             375,826

                                                                                 ===========  ===========

 


BALANCE SHEET

                                                            As At 31-December-2006

                                         T T ENGINEERING & MANUFACTURING SDN BHD

                                                                                              2006                 2005

                                                                                              MYR                 MYR

ASSETS EMPLOYED:

FIXED ASSETS                                                               17,239,372        14,810,477

LONG TERM INVESTMENTS/OTHER ASSETS

                                                                                    -------------------     -------------------

INTANGIBLE ASSETS

                                                                                    -------------------     -------------------

                                                                                    -------------------     -------------------

TOTAL LONG TERM ASSETS                                          17,239,372        14,810,477

CURRENT ASSETS

Stocks                                                                              3,828,196          3,677,471

Trade debtors                                                                    3,360,332          3,103,804

Other debtors, deposits & prepayments                                  354,889             488,880

Items in transit between head office & branches

Amount due from related companies                                        28,886              25,565

Cash & bank balances                                                          636,153             300,427

tax recoverable                                                                       35,622              34,944

                                                                                    -------------------     -------------------

TOTAL CURRENT ASSETS                                                8,244,078          7,631,091

CURRENT LIABILITIES

Trade creditors                                                                     452,864             594,075

Other creditors & accruals                                                     888,196             786,671

Hire purchase & lease creditors                                             264,692             802,516

Bank overdraft                                                                   2,801,884          1,844,793

Bill & acceptances payable                                                1,961,000          2,202,000

Amounts owing to holding company                                       661,638             668,798

Amounts owing to related companies                                  4,182,144          4,632,245

                                                                                    -------------------     -------------------

TOTAL CURRENT LIABILITIES                                          11,212,418        11,531,098

                                                                                    -------------------     -------------------

NET CURRENT ASSETS/(LIABILITIES)                           <2,968,340>      <3,900,007>

                                                                                    -------------------     -------------------

TOTAL NET ASSETS                                                       14,271,032        10,910,470

                                                                                 ===========  ===========

FINANCED BY:

SHARE CAPITAL

Ordinary share capital                                                        3,000,000          3,000,000

                                                                                    -------------------     -------------------

TOTAL SHARE CAPITAL                                                   3,000,000          3,000,000


RESERVES

Revaluation reserve                                                            4,532,647          1,910,166

Retained profit/(Accumulated loss) carried

forward                                                                              2,586,013          2,784,225

                                                                                    -------------------     -------------------

TOTAL RESERVES                                                           7,118,660          4,694,391

                                                                                    -------------------     -------------------

SHAREHOLDERS' FUNDS/EQUITY                                  10,118,660          7,694,391

LONG TERM & DEFERRED LIABILITIES & PROVISIONS

Hire purchase creditors                                                         131,292             396,063

Deferred taxation                                                               4,021,080          2,820,016

                                                                                    -------------------     -------------------

TOTAL LONG TERM & DEFERRED LIABILITIES &

PROVISIONS                                                                    4,152,372          3,216,079

                                                                                    -------------------     -------------------

                                                                                       14,271,032        10,910,470

                                                                                 ===========  ===========


FINANCIAL RATIOS

                                                            As At 31-December-2006

                                         T T ENGINEERING & MANUFACTURING SDN BHD

                                                                                              2006                   2005

                                                                                              MYR                  MYR

TYPES OF FUNDS

Cash                                                                                   636,153              300,427

Net Liquid Funds                                                           <2,165,731>       <1,544,366>

Net Liquid Assets                                                          <6,796,536>       <7,577,478>

Net Current Assets/(Liabilities)                                        <2,968,340>       <3,900,007>

Net Tangible Assets                                                         14,271,032          10,910,470

Net Monetary Assets                                                   <10,948,908>      <10,793,557>

BALANCE SHEET ITEMS

Total Borrowings                                                                3,197,868           3,043,372

Total Liabilities                                                                 15,364,790          14,747,177

Total Assets                                                                    25,483,450          22,441,568

Net Assets                                                                      14,271,032          10,910,470

Net Assets Backing                                                         10,118,660           7,694,391

Shareholders'' Funds                                                        10,118,660           7,694,391

Total Share Capital                                                            3,000,000           3,000,000

Total Reserves                                                                   7,118,660           4,694,391

LIQUIDITY (Times)

Cash Ratio                                                                                0.06                   0.03

Liquid Ratio                                                                               0.39                   0.34

Current Ratio                                                                             0.74                   0.66

WORKING CAPITAL CONTROL (Days)

Stock Ratio                                                                                  89                      96

Debtors Ratio                                                                               78                      81

Creditors Ratio                                                                             11                      15

SOLVENCY RATIOS (Times)

Gearing Ratio                                                                            0.32                   0.40

Liabilities Ratio                                                                          1.52                   1.92

Times Interest Earned Ratio                                                        2.61                   1.34

PERFORMANCE RATIO (%)

Operating Profit Margin                                                               3.97                   0.91

Net Profit Margin                                                                        1.93               <2.27>

Return On Net Assets                                                                7.07                   4.61

Return On Capital Employed                                                       5.82                   3.71

Return On Shareholders'' Funds/Equity                                        2.98               <4.13>

Dividend Pay Out Ratio (Times)                                                   1.66                        0

NOTES TO ACCOUNTS

Contingent Liabilities                                                                      0                        0


 

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%)

 

 

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