MIRA INFORM REPORT

 

 

Report Date :

30th January, 2007

 

IDENTIFICATION DETAILS

 

Name :

SIAM PACIFIC ELECTRIC WIRE AND CABLE CO., LTD.

 

 

Registered Office :

30th Floor, Charn Isara Tower II, 2922/311-312 New Petchburi Road, BangkapI, Huaykwang, Bangkok 10310

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2005

 

 

Date of Incorporation :

01.07.1988

 

 

Com. Reg. No.:

0105531049187  [Former: 4922/2531]

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Engaged  in  manufacturing  various types of  electric  wires  and  cables,  including communication  cables,  power  cables  and  enameled  wires

 

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 :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 


Company Name

 

SIAM  PACIFIC  ELECTRIC  WIRE  AND  CABLE  CO., LTD.

 

 

SUMMARY

 

BUSINESS  ADDRESS                          : 30th  FLOOR,  CHARN  ISARA  TOWER  II, 

                                                              2922/311-312  NEW  PETCHBURI  ROAD,

                                                              BANGKAPI,  HUAYKWANG,  BANGKOK 10310           

TELEPHONE                                         : [66]   2308-2091                                              

FAX                                                      : [66]   2308-2081-2

E-MAIL  ADDRESS                                : sp@spewc.com                      

REGISTRATION  ADDRESS                  : SAME  AS  BUSINESS  ADDRESS     

ESTABLISHED                                     : 1988    

REGISTRATION  NO.                           : 0105531049187  [Former: 4922/2531] 

CAPITAL REGISTERED                         : BHT.   670,000,000

CAPITAL PAID-UP                                : BHT.   670,000,000

FISCAL YEAR CLOSING DATE              : DECEMBER  31         

LEGAL  STATUS                                  : PRIVATE  LIMITED  COMPANY

EXECUTIVE                                          : MR.  KUNG  CHIN  YUNG,  TAIWANESE

                                                              MANAGING  DIRECTOR         

NO.  OF  STAFF                                   : 500   

LINES  OF  BUSINESS                          : ELECTRIC  WIRES  AND  CABLES  

  MANUFACTURE,  DISTRIBUTER  &  EXPORTER                     

 

                                                                                   

CORPORATE  PROFILE

 

OPERATING  TREND                            : STABLE                     

PRESENT  SITUATION                          : OPERATING  NORMALLY                   

REPUTATION                                       : GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT  

MANAGEMENT  STANDARD                 : MANAGEMENT  WITH   FAIR  PERFORMANCE                      

 

 

HISTORY

 

The   subject    was established  on   July  1,  1988  as  a  private  limited  company  under  the  name  style  SIAM  PACIFIC  ELECTRIC  WIRE  AND  CABLE  CO., LTD.  It is a  joint  venture  between  PACIFIC  WIRE  &  CABLE  CO.,  LTD.,  the  biggest  cable  manufacturer  in  Taiwan,  and  Italian Thai Development  Public  Co,. Ltd.,  a  leading  construction  company  in  Thailand.  The subject is engaged in manufacturing of high  quality  wires  and  cable for both  local  and  foreign  markets.   It   currently  employs  approximately  500  staff.  The  subject   achieved  the  quality  standard   ISO 9002  Certification  in  May  1997.

 

The  subject’s  registered  address  is  30th  Floor,  Charn  Isara  Tower  II,  2922/311-312  New  Petchburi  Rd.,  Bangkapi,  Huaykwang,  Bangkok  10310,  and  this  is  the subject’s  current  operation  address.  

 

 


THE  BOARD  OF  DIRECTOR

 

Name

 

Nationality

Age

 

 

 

 

Mr.  Kung  Chin - Yung

[x]

Taiwanese

58

Mr.  Lu  Wei - Ming

[x]

Taiwanese

43

Mr.  Soon  Town  Chun

 

Taiwanese

57

Mr.  Chartchai  Chutima

 

Thai

43

Mr. Bandit  Tanchavalit

 

Thai

42

 

 

AUTHORIZED  PERSON

 

The  mentioned   directors  [x]  can  sign  on  behalf  of  the  subject  with  company’s  affixed.

 

 

MANAGEMENT

 

Mr.  Kung  Chin  -Yung  is  the  Managing  Director.

He  is  Taiwanese  nationality  with  the  age  of  58  years  old.

 

Mr.  Zhang  Cai -Yuan  is  the  Factory  Manager.

He  is  Taiwanese  nationality.

 

Mr. Lu  Wei - Ming  is  the  Marketing  Manager.

He  is  Taiwanese  nationality.

 

Mr.  Kwandee  Saichol  is  the  Sales  Manager.

He  is  Thai  nationality.

 

 

BUSINESS  OPERATIONS

 

The  subject  is  engaged  in  manufacturing  various types of  electric  wires  and  cables,  including communication  cables,  power  cables  and  enameled  wires.  The  products  are  as  follows:

 

1.   Communication Cable

Siam Pacific can supply telecommunication cables with the highest quality level in the world, meeting requirements from worldwide specifications, and easily achieve better efficiency in operation.

 

Capacity           :           180,000 Pair-km/month

Range               :           0.4mm, 0.5mm, 0.65mm, 0.9mm. From 1 pair to 3,000 pairs

Products           :           Underground cable (AP-FSF), Aerial (AP-PIC, AP-FIG8), Terminating

                                    cable (PVC-PVC), TIEV-CC, TPEV-CC, Drop wire, Jumper wire, PE-

                                    P, PAP, etc.

Main customers:            TOT, 7th Project, CAT, TA, TT&T, and many private projects.

 

Communication cable products include the following:

·         Polyethylene  insulated  alpeth sheathed cable (AP-PIC)

·         Figure 8  polyethylene  insulated  alpeth  sheathed  cable (AP-FIG8)

·         Foam-skin  insulated  alpeth sheathed jelly filled cable (AP-FSF)

·         Foam-skin  insulated  alpeth sheathed jelly filled cable with core separator (DSAP-FSF)

·         Polyethylene  insulated  alpeth sheathed cable with core separator (DSAP-PIC)

·         Foam-skin  insulated ASP jelly filled cable (ASP-FSF)

·         Polyethylene insulated low loss alpeth sheathed cable (AP-PIC LOW LOSS)

·         Polyethelene insulated single wire armoured alpeth sheathed cable (AP-SWA)

·         Polyvinyl  chloride insulated and sheathed terminating cable (TM)

·         Polyvinyl  chloride  insulated  jumper wire (JW)

·         Polyethylene  insulated  and  polyvinyl  chloride  sheathed inside-outside station wire (TIEV-CC)

·         Polyethylene  insulated  and  polyvinyl chloride  sheathed terminating cable (TPEV/TPEV-CC)

·         Polyvinyl  chloride  insulated  and self-support  telephone  drop wire (DW

2.   Enamelled Wire

Siam Pacific (and Pacific-Thai) manufactures TIS and UL approved enamelled wires with a wide range of thermal endurance class (105?C to 200?C) and size (0.03mm to 3.20mm). Double coated wires are also produced and supplied to special requirements of customers.

 

Export to   : Hong Kong, China, Malaysia, India, Indonesia, Singapore.

 

Enameled wire products include the following:

PVF Enamel (QQ)

: Polyvinyl format

UEW Enamel (QA)

: Polyurethane

PEW Enamel (QZ)

: Polyester

UEW-NY Enamel (QA/X)

: Two layers, base coat polyurethane, top coat nylon resin

PEW-NY Enamel (QZ/X)

: Two layers, base coat polyester, top coat nylon resin

EIW Enamel (QZY)

: Polyester-amide-imide or polyester-imide

AIEIW Enamel Q(ZY/XY)

: Two layers, base coat polyesterimide or polyester-amide-imide,

     top coat polyamide-imide

New Enamel

: Polyamide varnish mainly composed of nylon 12

Litz Enamel

: Litz wire consists of any different insulation magnet wire

Self-bonding Enamel (QAN, 

QZN)

: Self-bonding layer shall be applied to the base coat such as UEW, : PEW, or EIW, etc.

- Power Cable

Siam Pacific produces power cables with raw materials of superior quality, such as high grade copper and PVC, using outstanding techniques. It supplies long life and high quality products with TIS approval to many modernized factories and intelligent buildings.

- Capacity         :    400 tons/month

- Range             :    0.5  mm up to 500  mm

- Products         :   VAF x 2 Core (MEA Type B), THW Single Core, NYY x 1, 2, 3, 4 (Core),

                               NYY-N, NYY-GRD, NYY-SWA, NYCY, Control Cable

3.  Power cable products include the following:

·         Single core PVC insulated 300V 70?C (IV)

·         Single core PVC insulated  PVC sheathed  300V 70?C (VAF-S)

·         2-Core flat PVC insulated  PVC sheathed  300V 70?C (VAF)

·         3-Core flat PVC insulated  PVC sheathed  300V 70?C (VAF)

·         Single core PVC insulated  750V 70?C  (THW)

·         Single core PVC insulated  PVC sheathed  750V 70?C (VVF-S)

·         2-Core flat PVC insulated  PVC sheathed  750V 70?C (VVF)

·         Single core PVC insulated  PVC sheathed  750V 70?C (NYY)

·         2-Core PVC insulated  PVC sheathed  750V 70?C (NYY)

·         3-Core PVC insulated  PVC sheathed  750V 70?C (NYY)

·         4-Core PVC insulated  PVC sheathed  750V 70?C (NYY)

·         3-Core PVC insulated  PVC sheathed  with  reduced  neutral  750V 70?C  (NYY-N)

·         Single, 2, 3, or 4-core  PVC insulated  PVC sheathed 750V 70?C (VCT)

·         2-Core  flat twin flexible PVC insulated 300V 70?C (VFF)

·         2-Core  flat PVC insulated PVC sheathed with ground 750V 70?C (VVF-GRD)

·         PVC  insulated PVC sheathed with ground 750V 70?C (NYY-GRD)

·         2-Core  flat twin flexible PVC insulated with ground 300V  70?C (VFF-GRD)

·         PVC  insulated PVC double sheathed with steel wire armoured 750V 70?C (NYY-WA)

·         PVC  insulated PVC double sheathed with concentric copper shield 750V 70?C (NYCY)

·         Single core PVC insulated PVC sheathed armoured  and  unarmoured 600/1000V

·         2-Core PVC  insulated  PVC sheathed  armoured  and  unarmoured  600/1000V

·         3-Core PVC insulated PVC sheathed armoured and unarmoured  600/1000V

·         4-Core PVC insulated PVC sheathed armoured and  unarmoured  600/1000V

·         PVC insulated PVC sheathed armoured and unarmoured auxillary  600/100V

·         4-Core  PVC  insulated PVC  sheathed armoured  and  unarmoured  600/100V

 

 

PRODUCTION  CAPACITY

 

Communication  Cable               : 180,000  pair-km/month

Enamelled  Wire                        : Depend  on  customer  requirement

Power  Cable                             : 400  tons/month

 

 

IMPORT

 

The raw  materials such as  copper  plastic  resin  and  accessories  are  imported  from  Taiwan,  Republic  of  China,  Japan  and  United  States  of  America.

 

 

SALES  [LOCAL]

 

80%  of  its  products  is  sold  locally  by  wholesales  to  dealers  and  end-users  both  Government,  state  enterprises  and  private  sectors  such  as  follows:

 

-    TOT  Public  Co., Ltd.

-    TT & T  Public  Co., Ltd.

-    Ucom  Group

-          True  Corporation  Public  Co.,  Ltd.

-          Shin  Corporation  Public  Co.,  Ltd.

-          CAT  Telecom  Public  Co.,  Ltd.

-          United  Communication  Industry  Public  Co.,  Ltd.

-          SVOA  Public  Co.,  Ltd.

-          etc.

 

 

EXPORT  [COUNTRY]

 

20%  of  its  products  is  exported  to  Republic  of  China,  Hong Kong,  India,  Pakistan,  Singapore,  Malaysia,  Taiwan,  Indonesia  and  Middle  East  countries.

 

 

RELATED  AND  AFFILIATED  COMPANY

 

Pacific-Thai   Electric  Wire  &  Cable 

Business Type: Wires & cable  manufacturers

Address : 2922/12  New  Petchburi  Rd.,  Bangkapi,  Huaykwang, Bangkok

 

 

LITIGATION

 

Bankruptcy  and  Receivership

 

There  are  no  litigation  on  bankruptcy  and  receivership  cases  filed  against  the  subject  found  at  Legal  Execution  Department  for  the  past  five  years.

 

Others

 

There  are  no  legal  suits  filed  against   the  subject  for  the  past  two  years.

 

CREDIT  

 

Sales  are  by  cash  or  on  the  credits term  of   30-60   days.

Local  bills  are  paid  by  cash  or  on  the  credits  term  of  30-60  days.

Imports  are  by  L/C  at  sight  T/T  on  negotiated  term.

Exports  are  against  L/C  at  sight  and  T/T  on  negotiated  term.

 

 

BANKING

 

Bangkok  Bank  Public  Co.,  Ltd.

[New  Petchburi  Branch : 1975/1  New Petchburi  Rd.,  Huaykwang,  Bangkok]

 

 

EMPLOYMENT

 

The  subject  employs  approximately   500 staff.  [office  staff  and  factory  workers].

 

 

LOCATION   DETAILS

 

The  premise  is  rented   for  administrative  office  at  the  heading  address.  Premise  is  located  in   commercial   area.

 

Factory  is  situated on  100,000  square meters  plot of  land  at  8  Tivanont  Rd.,  Banmai,  Pathumthani  12000,  Tel: [66]  2501-2457,  Fax: [66]  2963-7868.

 

 

COMMENT

 

The subject has maintained its leadership in the domestic market by rebuilding advanced technology and infrastructure network, as well as enhancing customer relationship.

 

Investment and expansion in Thailand’s industries was still strong, and reflected the success of  the subject in focusing with the industry, however, the government’s direct infrastructure expansion and improvement also posted the subject’s  growth in the long term.

 

 

FINANCIAL  INFORMATION

 

The  capital   was  initially  registered  at  Bht.   1,000,000  divided  into   10,000  shares  of  Bht. 100   each.

 

The  capital  was  increased  later  as  follows:

 

            Bht.   170,000,000  on  January  9,  1990

            Bht.   370,000,000  on  November  30,  1992

            Bht.   670,000,000  on  December  9,  1996

 

The  latest  registered  capital  was  increased  to  Bht.  670,000,000   divided  into  6,700,000  shares  of  Bht.  100  each  with  fully  paid.

 

THE  SHAREHOLDERS  LISTED  WERE 

 

[as  at  April  30,  2006] 

 

    NAME

HOLDING

%

 

 

 

Charoong  Thai  Wire & Cable  Public  Co., Ltd.

Nationality:  Thai

Address     : 1093/71  Bangna-Trad  Rd.,  Bangna,

                    Bangkok  10260

6,699,994

100

Mr.  Kung Chin-Yung

Nationality: Taiwanese

Address     : 25/43  Soi  Ekamai,  Sukhumvit  63 Rd.,

                  Wattana,  Bangkok 10110

       1

-

Mr.  Han  Chung  Yuan

Nationality: Taiwanese

Address     : 9  Father  Rd.,  Singapore

       1

-

Mr.  Sammuel  See

Nationality: Singaporean

Address     : 5 Lanjat  Rd.,  Singapore

       1

-

Mr.  Chartchai  Chutima

Nationality:  Thai

Address     :  77 Samsennai,  Phyathai,  Bangkok 10400

       1

-

Mr.  Lu  Wie-Ming

Nationality:  Taiwanese

Address     :  289/1504  Pattanakarn   30 Rd., 

                     Suanluang  Praves,  Bangkok 10250

       1

-

Mr.  Bandit  Tanchavalit

Nationality: Thai

Address     : 165/131  Moo 1,  Tesabal  2 Rd., 

                    Bangbuathong,  Nonthaburi

       1

-

 

Total  Shareholders  :  7

 

 

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC     ACCOUNTANT  NO.

 

Mr.  Supachai  Panyawathano       No.  3930

 

 


BALANCE SHEET [BAHT]

 

 The  latest  financial  figures  published  for  December  31,  2005  &  2004  were:

          

ASSETS

                                                                                                 

Current Assets

2005

2004

 

 

 

Cash   in   hand  &  at  Bank             

234,354,957

35,190,518

Short  Term  Investment-Fixed  Account

2,952,559

7,935,806

Trade  Accts.  Receivable

 

 

- Non-Related  Company

585,282,781

485,362,560

- Related  Company

134,693,732

50,961,289

Les:  Allowance  for  Doubtful  Account

[48,000,000]

[45,000,000]

Trade  Accts.  Receivable-net

671,976,513

491,323,849

Receivable & Loan  to  Subsidiaries  Company

110,740

9,881,894

Inventories                      [note 1]

392,127,880

420,174,668

Other  Receivable

10,000,000

-

Other  Current  Assets                  

2,318,789

5,432,159

 

Total  Current  Assets                

 

1,313,841,438

 

969,938,894

 

Fixed  from  Financial  Institute

 

98,103,788

 

88,613,898

Investment  in  Subsidiaries  Company    

293,284,399

293,284,399

Other  Long  Term  Investment

12,245,040

5,810

Fixed Assets                [note 2]               

414,317,983

485,225,348

 

Total  Assets                 

 

2,131,792,648

 

1,837,068,349


 

LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]

 

Current Liabilities

2005

2004

 

 

 

Payable  Trust  Receipt

552,955,112

317,797,216

Trade  Accts.  Payable

 

 

- Non  Related  Company

24,535,630

18,058,276

- Related  Company

7,344,134

9,861,637

 

31,879,764

27,919,913

Payable-Related Company

8,017,460

7,633,455

Short  Term  Loan  from  Related  Company

116,025,000

116,025,000

Other  Current  Liabilities           

 

 

  Accrued  Income  Tax

10,899,537

7,843,500

  Accrued  Expenses

22,921,805

14,573,261

  Other

5,335,110

6,537,050

 

Total Current Liabilities

 

748,033,788

 

498,329,395

 

Long  Term  Loan  from  Related  Company

 

130,943,290

 

124,671,626

 

Total  Liabilities            

 

878,977,078

 

623,001,021

 

 

 

Shareholders' Equity

 

 

 

 

 

 Share  capital : Baht  100   par  value 

  authorized,  issued  and  fully 

  paid  share  capital  6,700,000   shares

 

 

670,000,000

 

 

670,000,000

 

Capital  Paid                      

 

670,000,000

 

670,000,000

Unrealized Profit/[Loss]  on  Decline  Value 

  of  Investment

 

633,080

 

[6,149]

Statutory  Reserve

20,985,557

20,985,557

Retained  Earning - Unappropriated                

561,196,933

523,087,920

 

Total Shareholders' Equity

 

1,252,815,570

 

1,214,067,328

 

Total Liabilities  &  Shareholders'  Equity

 

2,131,792,648

 

1,837,068,349


                                                  

PROFIT  &  LOSS  ACCOUNT

 

 

Revenue

2005

2004

 

 

 

Sales  & Services                                   

1,701,015,954

1,450,094,437

Other  Income                 

 

 

  Interest  Income

2,952,762

606,058

  Other

10,407,078

12,897,238

 

Total  Revenues           

 

1,714,375,794

 

1,463,597,733

 

Expenses

 

 

 

 

 

Cost   of   Goods   Sold  Services                         

1,547,357,368

1,337,073,097

Selling  &  Administrative  Expenses

56,428,910

76,375,908

Loss  on  Exchange  Rate

27,924,439

1,282,341

 

Total Expenses             

 

1,631,710,717

 

1,414,731,346

 

Profit / [Loss]  Before  Interest  Expenses &

  Income  Tax

 

 

82,665,077

 

 

48,866,387

Interest  Expenses

[27,092,611]

[13,971,157]

Income  Tax

[17,463,453]

[11,804,577]

 

Net  Profit / [Loss]

 

38,109,013

 

23,090,653

 

 


 

FINANCIAL  NOTE

 

NOTE  1  Inventories

 

 

2005

2004

 

 

 

Finished  Goods

213,750,396

250,658,054

Work  in  Process

122,581,349

123,896,939

Raw  Material & Material  Supplies

84,289,465

72,869,189

Goods  in  Transit

106,670

1,350,486

  Total

420,727,880

448,774,668

  Less:  Depreciation

[28,600,000]

[28,600,000]

 

   Total    

 

392,127,880

 

420,174,668

 

NOTE  2  Fixed  Assets

 

 

2005

2004

 

 

 

Land & Improvement

53,350,991

53,350,991

Building

439,681,440

439,681,440

Machine & Equipment

1,012,899,227

1,006,366,018

Office  Equipment

28,569,812

27,975,785

Vehicle

16,979,329

18,826,625

Works  under  Construction

364,051

364,051

  Total

1,551,844,850

1,546,564,910

  Less:  Depreciation

[1,137,526,867]

[1,061,339,562]

 

   Total    

 

414,317,983

 

485,225,348

 


 

FINANCIAL  ANALYSIS

 

 

Annual  Growth  &  Profitability   

 

 

Annual  Growth

 

2005

 

2004

 

Sales

 

17.30

 

 

 

Operating

 

87.99

 

 

 

Net  Profit

 

65.04

 

 

 

Fixed  Assets

 

[14.61]

 

 

 

Total  Assets

 

16.04

 

 

 

Profitability

 

 

 

 

 

Cost  of  Goods  Sold

 

90.97

 

92.21

 

Operating  Profit  Margin

 

6.50

 

3.46

 

S&A  expenses

 

3.32

 

5.27

 

Interest

 

1.59

 

0.96

 

Other  Revenues

 

0.79

 

0.93

 

Net  Profit  Margin

 

2.24

 

1.59

 

Earning  Per  Shares

 

5.69

 

3.45

 

No.  of  Shares

 

6,700,000

 

6,700,000

 

Net  Sales  was  increased  by  17.30%,  Operating  Profit  was  increased  by  87.99%,  Net  Profit  was  increased  by  65.04%,  Fixed  Assets  was  decreased  by  14.61%,  Total  Assets  was  increased  by  16.04%.

 

 

 

 

 

 

 

 

 

 

 

 

 


 

 

 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Compare  each  cost  with  sales,  Cost  of  Goods  Sold  was  decreased  from  92.21%  to  90.97%,  Operating  Profit  Margin  was  increased  from  3.46%  to  6.50%,  S  &  A  Expenses  were  decreased  from  5.27%  to  3.32%,  Interest  Paid  was  increased  from  0.96%  to  1.59%,  Other  Revenues  was  decreased  from  0.93%  to  0.79%,  Net  Profit  Margin  was  increased  from  1.59%  to  2.24%.

 

Earning  Per  Shares  was  increased  from  3.45  baht  per  share  to  5.69  baht  per  share.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Liquidity

 

 

 

Liquidity

 

2005

 

2004

 

Current  Ratio

 

1.76

 

1.95

 

Quick - assets  ratio

 

1.23

 

1.09

 

 

Current  Ratio  was  decreased  from  1.95  to  1.76,  show  Current  Assets  can  cover  Current  Liabilities,  Liquidity  Ratio  of  the  company  was  good,  and  Quick-assets  Ratio  was  increased  from  1.09  to  1.23,  capacity  to  pay  Short  Term  Loan  was  good  too,  because  Current  Assets  without  Inventory  can  cover  Current  Liabilities.

 

 

 

 

 


Leverage

 

 

Leverage

 

2005

 

2004

 

D/E  Ratio

 

0.70

 

0.51

 

Times  Interest  Earned

 

4.08

 

3.59

 

 

D/E  Ratio  was  increased  from  0.51  to  0.70,  show  the  company  had  fund  from  Equity  more  than  fund  from  Loan,  investment  risked  of  the  company  is  low  and  Times  Interest  Earned  was  increased  from  3.59  to  4.08,  capacity  to  pay  interest  paid  was  good.

 

 

 

 

 

 

 

 
 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



Efficiency

 

 

Efficiency

 

2005

 

2004

 

Fixed  Assets  Turnover

 

4.11

 

2.99

 

Total  Assets  Turnover

 

0.80

 

0.79

 

Return  on  Assets

 

1.79

 

1.26

 

Return  on  Equity

 

3.04

 

1.90

 

Day’s  Payable

 

5.19

 

4.48

 

Day’s  Inventories

 

82.99

 

104.31

 

Days’  Receivables

 

123.87

 

120.50

 

Fixed  Assets  Turnover  was  increased  from  2.99  times  to  4.11  times,  Total  Assets  Turnover  was  increased  from  0.79  times  to  0.80  times,  show  the  company  could  use  Assets  so  efficiently,  and  Return  on  Assets  was  increased  from  1.26  to  1.79,  Return  on  Equity  was  increased  from  1.90  to  3.04,  capacity  to  use  Assets  to  make  profit  was   good.

 

Day’s  Payable  was  increased  from  5  days  to  6  days,  while  Day’s  Inventories  was  decreased  from  105  days  to  83  days,  but  Day’s  Receivables  was  increased  from  121  days  to  124  days.

 

 
 

 


 


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

 

 

 

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