![]()
|
Report Date : |
05.06.2007 |
IDENTIFICATION DETAILS
|
Name : |
PROGENIQ PTE. LTD. |
|
|
|
|
Registered Office : |
10 Collyer Quay, #07-06, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.03.2006 |
|
|
|
|
Date of Incorporation : |
10/03/2005 |
|
|
|
|
Com. Reg. No.: |
200503175D |
|
|
|
|
Legal Form : |
Pte Ltd
|
|
|
|
|
Line of Business : |
Provision of High Performance Computing and other IT and related Activities |
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/normal. |
Small |
|
Status : |
Small Company |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
Subject Company
PROGENIQ PTE. LTD.
Line Of
Business
PROVISION OF HIGH PERFORMANCE COMPUTING AND OTHER IT AND RELATED
ACTIVITIES
Parent Company
NP
(PERCENTAGE OF SHAREHOLDING: 80.60%)
Financial Elements
COMPANY
Sales : S$ 71,857
Networth : S$ 53,120
Paid-Up
Capital :
S$136,767
Net result :
-S$ 83,647
Net Margin(%) : -116.41
Return on Equity(%) : -157.47
Leverage Ratio : 0.09 TIMES
COMPANY IDENTIFICATION
Subject Company : PROGENIQ PTE. LTD.
Former Name :
-
Business Address : 10 COLLYER QUAY
#07-06
Town :
Postcode :
049315
County :
-
Country :
Telephone :
6779 0930
Fax :
Not Listed
ROC Number :
200503175D
SUMMARY
All amounts in this report are in : SGD
Legal Form :
Pte Ltd
Date Inc. :
10/03/2005
Previous Legal Form : -
Summary year :
31/03/2006
Sales :
71,857
Net Worth :
53,120
Paid-Up Capital :
136,767
Employees :
-
Net Result :
-83,647
Auditor :
AUDIT
REFERENCES
Litigation :
No
Company status : TRADING
Started :
10/03/2005
PRINCIPAL(S)
RAMANATHAN DARRAN NATHAN S8021390E
Director
DIRECTOR(S)
EDWARD STANLEY TAY WEY KOK S1813919G Company Secretary
Appointed on :
10/03/2005
Street :
1 RIVERVALE LINK
#14-11
THE RIVERVALE
Town :
Postcode :
545118
Country :
RAMANATHAN DARRAN NATHAN S8021390E Director
Appointed on :
10/03/2005
Street :
#17-403
Town :
Postcode :
730035
Country :
LIM MUN KIT KELVIN S8040169H Director
Appointed on :
10/03/2005
Street :
#01-335
Town :
Postcode :
730817
Country :
ACTIVITY (IES)
COMPUTER SYSTEMS INTEGRATION CONSULTANTS Code:
5096
BASED ON ACRA'S
1) COMPUTER SYSTEMS INTEGRATION SERVICES;
HIGH PERFORMANCE COMPUTING
2) OTHER IT AND RELATED ACTIVITIES (EG DISASTER
RECOVERY SERVICES)
CHARGES
No Charges On Premises/Property In Our Database
PREMISES/PROPERTY INFORMATIONS
No Premises/Property Information In Our Databases
BANKERS
No Bankers’ Information In Our Databases
SHAREHOLDERS(S)
RAMANATHAN DARRAN NATHAN 17,646
Private Person
Street :
#17-403
Town :
Postcode :
730035
Country :
LIM MUN KIT KELVIN 8,821 Private Person
Street :
#01-335
Town :
Postcode :
730817
Country :
NP
Street :
Town :
Postcode :
599489
Country :
HOLDING COMPANY
NP
SUBSIDIARY (IES)
No Participation In Our Database
PAYMENT HISTORY AND EXPERIENCES
Trade Morality :
AVERAGE
Liquidity :
ABUNDANT
Payments :
REGULAR
Trend :
UNKNOWN
Financial Situation :
AVERAGE
LITIGATION(S)
No Litigation In Our Database
FINANCIAL ELEMENTS
All amounts in this report are in : SGD
Audit Qualification: UNQUALIFIED (CLEAN)
Date Account Lodged: 19/09/2006
Balance Sheet Date: 31/03/2006
Number of weeks: 52
Consolidation Code: COMPANY
---
ASSETS ---
Tangible Fixed Assets: 4,243
Total Fixed Assets: 4,243
Receivables: 28,200
Cash, Banks,
Securities: 24,537
Other current assets: 866
Total Current Assets: 53,603
TOTAL ASSETS: 57,846
--- LIABILITIES ---
Equity capital: 136,767
Profit & loss
Account: -83,647
Total Equity: 53,120
Prepay. & Def.
charges: 4,726
Total short term Liab.: 4,726
TOTAL LIABILITIES: 4,726
PROFIT & LOSS ACCOUNT
Net Sales 71,857
NET RESULT BEFORE TAX: -83,647
Net income/loss year: -83,647
Depreciation: 2,121
Directors Emoluments: 62,041
Wages and Salaries: 71,041
RATIOS
31/03/2006
Net result /
Turnover(%): -1.16
Net Margin(%): -116.41
Return on Equity(%): -157.47
Return on Assets(%): -144.60
Net Working capital: 48877.00
Cash Ratio: 5.19
Quick Ratio: 11.16
Current ratio: 11.34
Receivables Turnover: 141.28
Leverage Ratio: 0.09
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
Receivables Turnover :
(Receivable*360)/Net sales
Leverage Ratio : Total
liabilities/(Total equity-Intangible assets)
FINANCIAL COMMENTS
THE FINANCIAL CONDITION OF THE COMPANY WAS
DEEMED TO BE FAIR IN VIEW OF THE FOLLOWING:
NET WORTH:
THE BALANCE SHEET WAS PASSABLE WITH TOTAL
EQUITY REGISTERING AT S$53,120, DUE TO RETAINED LOSSES BROUGHT FORWARD OF
S$83,647.
LEVERAGE:
THE LEVERAGE RATIO WAS CONSERVATIVE AT 0.09
TIMES, INDICATING THAT THE COMPANY'S TOTAL LIABILITIES WERE NON-SUBSTANTIAL IN
RELATION TO ITS TOTAL EQUITY.
THERE WERE NO TRADE CREDITORS.
LIQUIDITY:
THE OVERALL LIQUIDITY OF THE COMPANY WAS
HEALTHY. BOTH THE QUICK AND CURRENT RATIOS WERE ADEQUATE 5.19 TIMES AND 11.16
TIMES RESPECTIVELY. WAS IN TANDEM WITH THE NET WORKING CAPITAL, WHICH
REGISTERED AT S$48,877.
PROFITABILITY:
REVENUE FOR FY2006 TOTALLED S$71,857 WHILE
NET LOSSES AMOUNTED TO S$83,647. THUS, NET MARGIN WAS COMPUTED AT -116.41%.
DEBT SERVICING:
DEBT SERVICING PROBLEMS MIGHT NOT BE
ANTICIPATED IN VIEW OF THE SUFFICIENT LIQUIDITY AND IF TRADE RECEIVABLES WERE
FORTHCOMING.
AVERAGE COLLECTION PERIOD WAS COMPUTED AT 141
DAYS.
NOTES TO THE
FINANCIAL STATEMENTS:
COMPARATIVES
THERE ARE NO COMPARATIVE FIGURES AS THIS IS THE
FIRST SET OF FINANCIAL STATEMENTS PREPARED SINCE THE INCORPORATION OF THE
COMPANY.
BACKGROUND/OPERATION
THE COMPANY WAS INCORPORATED IN THE
AS AT 28/05/2007, SUBJECT HAS AN ISSUED AND
PAID-UP CAPITAL OF 32,667 ORDINARY SHARES OF A VALUE OF S$32,667 AND 104,100
PREFERENCE SHARES OF A VALUE OF S$104,100.
PRINCIPAL ACTIVITIES:
SUBJECT IS REGISTERED WITH THE ACCOUNTING
& CORPORATE REGULATORY AUTHORITY (ACRA) TO BE PRINCIPALLY ENGAGED IN THE
BUSINESS OF:
1) COMPUTER SYSTEMS INTEGRATION SERVICES;
HIGH PERFORMANCE COMPUTING
2) OTHER IT AND RELATED ACTIVITIES (EG
DISASTER RECOVERY SERVICES)
DURING THE FINANCIAL YEAR(S), UNDER REVIEW,
SUBJECT'S PRINCIPAL ACTIVITIES ARE THOSE OF PROVISION OF HIGH PERFORMANCE
COMPUTING AND OTHER IT AND RELATED ACTIVITIES (EG. DISASTER RECOVERY SERVICES).
FROM THE RESEARCH CONDUCTED, THE FOLLOWING
INFORMATION WAS GATHERED:
SUBJECT IS LISTED IN THE
BUSINESS PARTNERS:
*
*
* APBIONET
* S*
* SCALABLE INFORMATICS
TERMS OF PAYMENT:
* TRADE & OTHER RECEIVABLES: 30-90 DAYS
TERM
NO OTHER TRADE INFORMATION WAS MADE AVAILABLE
ON 05/06/2007.
REGISTERED ADDRESS:
10 COLLYER QUAY
#07-06
DATE OF CHANGE OF ADDRESS: 20/11/2006
BUSINESS ADDRESS:
7 PRINCE GEORGE'S PARK
WEBSITE:
* http://www.progeniq.com
EMAIL:
* sales@progeniq.com
* partner@progeniq.com
* ir@progeniq.com
* support@progeniq.com
* webmaster@progeniq.com
MANAGEMENT
THE DIRECTORS AT THE TIME OF THIS REPORT ARE:
1) RAMANATHAN DARRAN NATHAN, A SINGAPOREAN
- HOLDS NO OTHER DIRECTORSHIP AS RECORDED IN
OUR DATABASE
2) LIM MUN KIT KELVIN, A SINGAPOREAN
- HOLDS NO OTHER DIRECTORSHIP AS RECORDED 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
OVERVIEW OF
PAST PERFORMANCE
THE MANUFACTURING SECTOR GREW AT A MORE MODEST PACE OF 7.7% IN 4Q 2006,
AFTER A 9.5% EXPANSION IN 3Q 2006. THIS WAS DUE MAINLY TO A FALL IN THE OUTPUT
OF THE ELECTRONICS AND CHEMICALS CLUSTERS, AND SLOWER GROWTH IN THE PRECISION
ENGINEERING CLUSTER. GROWTH IN THE TRANSPORT ENGINEERING CLUSTER EASED BUT
REMAINED STRONG. MEANWHILE, THE BIOMEDICAL MANUFACTURING CLUSTER ACCELERATED
FROM A GROWTH OF 4.7% IN 3Q 2006 TO 27% IN 4Q 2006. FOR THE WHOLE YEAR, THE
MANUFACTURING SECTOR GREW BY 12%, UP FROM 9.5% IN 2005, SUPPORTED BY STRONGER
PERFORMANCES IN THE TRANSPORT ENGINEERING, BIOMEDICAL MANUFACTURING AND
PRECISION ENGINEERING CLUSTERS.
THE WHOLESALE AND RETAIL TRADE SECTOR EXPANDED 6.9% IN 4Q 2006, BUT ITS
GROWTH MOMENTUM WAS DOWN BY 3.5%. THE WHOLESALE SEGMENT MODERATED, WITH GROWTH
OF NON-OIL RE-EXPORTS HALVED FROM 13% IN 3Q 2006 TO 6.3% IN 4Q 2006.
PERFORMANCE OF THE RETAIL SEGMENT IMPROVED FURTHER AS RETAIL SALES WENT UP 7.9%
IN 4Q 2006, COMPARED TO 5.2% IN THE PREVIOUS QUARTER. OVER 2006, THE WHOLESALE
AND RETAIL SECTOR EXPANDED STRONGLY BY 10%, UP FROM 9.6% IN 2005.
THE FINANCIAL SERVICES SECTOR EXPANDED BY 11% IN 4Q 2006, AFTER GROWING
BY 7.4% FROM THE PREVIOUS QUARTER. THE EXPANSION WAS BROAD-BASED ACROSS MOST SEGMENTS.
IN PARTICULAR, THE STOCK TRADING SEGMENT ENJOYED A SHARP INCREASE IN ACTIVITY
DURING THE QUARTER. FUND MANAGEMENT, ASIAN CURRENCY UNITS, AND FOREX SEGMENTS
ALSO REGISTERED STRONG GROWTH IN 4Q 2006. THE STRONG PERFORMANCE IN THE FINAL
QUARTER BROUGHT THE SECTOR’S FULL-YEAR GROWTH TO 9.2%, HIGHER THAN THE 7.6%
GAIN IN 2005.
THE CONSTRUCTION SECTOR CONTINUED TO EXPAND BY 4.7%, FOLLOWING 5.8% IN
3Q 2006. GROWTH MOMENTUM ON A SEASONALLY ADJUSTED QUARTER-ON-QUARTER BASIS
REMAINED STRONG AT 12%. CERTIFIED PAYMENTS GREW SLIGHTLY BY 0.7%, DOWN FROM
9.8% IN 3Q 2006. CONTRACTS AWARDED DIPPED 8.0% IN 4Q 2006 AFTER A RISE IN
GROWTH IN THE PREVIOUS QUARTER. FOR THE YEAR, THE SECTOR GREW BY 2.7%, UP FROM
0.7% IN 2005.
THE HOTELS AND RESTAURANTS SECTOR CONTINUED TO STRENGTHEN IN 4Q 2006
WITH A 6.1% INCREASE FOLLOWING A 4.4% GROWTH IN 3Q 2006. VISITOR ARRIVALS ROSE
8.4% COMPARED WITH 4.5% IN THE PREVIOUS QUARTER. THIS HELPED TO RAISE THE
AVERAGE OCCUPANCY RATE OF HOTELS TO 88% IN 4Q 2006, COMPARED TO 85% A YEAR EARLIER.
HOTEL ROOM REVENUES WENT UP 12% AFTER A 28% INCREASE IN 3Q 2006. FOR THE YEAR
AS A WHOLE, THE SECTOR GREW BY 5.1%, UP FROM 4.3% IN 2005, ON THE BACK OF A
RECORD 9.7 MILLION VISITOR ARRIVALS.
THE FINANCIAL SERVICES SECTOR EXPANDED BY 11% IN 4Q 2006, AFTER GROWING
BY 7.4% A QUARTER EARLIER. THE EXPANSION WAS BROAD-BASED ACROSS MOST SEGMENTS.
IN PARTICULAR, THE STOCK TRADING SEGMENT ENJOYED AN INCREASE IN ACTIVITY DURING
THE QUARTER. FUND MANAGEMENT, ASIAN CURRENCY UNITS, AND FOREX SEGMENTS ALSO REGISTERED
STRONG GROWTH IN 4Q 2006. THE STRONG PERFORMANCE IN THE FINAL QUARTER BROUGHT
THE SECTOR’S
FULL-YEAR GROWTH TO 9.2%, HIGHER THAN THE 7.6% GAIN IN 2005.
THE TRANSPORT AND STORAGE SECTOR INCREASE BY 4.0% IN 4Q 2006, SAME AS
THE PREVIOUS QUARTER. WITHIN THE SECTOR, THE AIR TRANSPORT SEGMENT TURNED IN
BETTER PERFORMANCE WHILE THE WATER TRANSPORT SEGMENT MODERATED. SLOWER GROWTH
WAS SEEN IN BOTH SEA CARGO AND AIR CARGO HANDLED. MEANWHILE, GROWTH IN AIR
PASSENGERSHANDLED AND CONTAINER THROUGHPUT IMPROVED COMPARED TO 3Q 2006.
OVERALL, THE TRANSPORT AND STORAGE SECTOR EXPANDED 4.3% IN 2006, SIMILAR TO THE
4.2% IN 2005.
THE INFORMATION AND COMMUNICATIONS SECTOR POSTED A BETTER PERFORMANCE IN
4Q 2006 WITH A GROWTH OF 6.0%, FOLLOWING A 3.6% GAIN IN 3Q 2006. THE NUMBER OF
BROADBAND SUBSCRIBERS CONTINUED TO REGISTER DOUBLE-DIGIT GROWTH IN THE QUARTER.
INTERNATIONAL TELEPHONE CALL DURATION AND THE NUMBER OF MOBILE PHONE
SUBSCRIBERS GREW AT A FASTER PACE COMPARED TO THE PREVIOUS QUARTER. THE SECTOR
EXPANDED BY 4.6% DURING THE YEAR, COMPARED TO 5.5% IN 2005.
THE BUSINESS SERVICES SECTOR ROSE BY 5.4% IN 4Q 2006, FOLLOWING A 5.1%
GAIN IN THE PREVIOUS QUARTER. THE EXPANSION IN THE SECTOR WAS DRIVEN BY
ACTIVITIES IN THE CONSULTANCY, ARCHITECTURAL & ENGINEERING AND BUSINESS
REPRESENTATIVE OFFICES AS WELL AS REAL ESTATE SEGMENT. FOR THE YEAR AS A WHOLE,
THE BUSINESS SERVICES SECTOR INCREASED BY 5.8%, SIMILAR TO THE 5.9% GROWTH
ACHIEVED IN 2005. APART FROM WHOLESALE AND RETAIL TRADE, ALL SECTORS
EXPERIENCED POSITIVE GROWTH MOMENTUM IN 4Q 2006. FOR 2006 AS A WHOLE, ALL
SECTORS REGISTERED GROWTH, LED BY MANUFACTURING, WHOLESALE & RETAIL TRADE
AND FINANCIAL SERVICES.
OUTLOOK
THE OUTLOOK FOR THE ECONOMY
IS GENERALLY POSITIVE ALTHOUGH THERE ARE SOME DOWNSIDE RISKS. THE AVIAN FLU
PANDEMIC TREAT HAS RESURFACED AS A GROWING NUMBER OF COUNTRIES REPORTED CASES
OF INFECTION IN BIRDS IN RECENT WEEKS. OTHER UNCERTAINTIES INCLUDE THE
DISORDERLY UNWINDING OF GLOBAL IMBALANCES, TERRORISM AND THE VULNERABILITY OF
OIL PRICES TO SUPPLY SHOCKS. AS A RESULT, THE ECONOMIC GROWTH FORECAST FOR 2007
IS BEING RAISE FROM 4.0% TO 6.0% TO 4.5% TO 6.5%.
REAL ESTATE DEVELOPERS AND
AGENTS AND 73% OF THE REAL ESTATE FIRMS ARE THE MOST OPTIMISTIC. THIS SECTOR IS
EXPECTING TO DO WELL IN THE FIRST HALF OF 2007.
THE MANUFACTURING SECTOR IS
CAUTIOUSLY OPTIMISTIC ABOUT BUSINESS SITUATIONS IN THE NEXT SIX MONTHS OF 2007.
WITHIN THE FINANCIAL
SERVICES INDUSTRY, 46% OF THE FIRMS, INCLUDING COMPANIES ENGAGED IN BANKING AND
FINANCE, STOCK, SHARE AND BOND BROKERAGE, FUND MANAGEMENT AND INSURANCE
ACTIVITIES, ANTICIPATED HIGHER LEVELS OF BUSINESS ACTIVITIES IN THE FIRST 6
MONTHS.
IN THE BUSINESS SERVICES
INDUSTRY, 27% OF THE FIRMS EXPECTS BUSINESS TO PICK UP DURING THE FIRST HALF OF
THE YEAR. IN PARTICULAR, FIRMS ENGAGED IN ACCOUNTING, ARCHITECTURAL AND
ENGINEERING, ADVERTISING AND SECURITY SERVICES AND THE RENTING OF CONSTRUCTION
AND INDUSTRIAL MACHINERY FORESEE HIGHER DEMAND FOR THEIR SERVICES.
WITHIN THE CATERING TRADE
INDUSTRY, 31% OF THE FIRM EXPRESSES POSITIVE BUSINESS SENTIMENTS. MOST
HOTELIERS EXPECTS TO DO WELL IN THE FIRST HALF, IN ANTICIPATION OF HIGHER
TOURIST ARRIVALS AND OCCUPANCY RATE.
RETAILERS, PARTICULARLY
DEPARTMENT STORES OWNERS AND RETAILER OF FURNITURE AND FURNISHINGS, PREDICTS BUSINESS
CONDITIONS TO IMPROVE IN THE NEXT SIX MONTHS.
WHOLESALERS ARE GENERALLY
LESS OPTIMISTIC ABOUT THE BUSINESS ENVIRONMENT. IN PARTICULAR, DEALERS OF
JEWELLERY AND WATCHES, INDUSTRIES MACHINERY AND EQUIPMENT, TELECOMMUNICATIONS
EQUIPMENT AND ELECTRONIC COMPONENTS ARE THOSE WHO FORESEE SLOWER BUSINESS IN
THE COMING MONTHS.
ALSO, TRANSPORT AND
COMMUNICATIONS INDUSTRY IS LESS POSITIVE ABOUT THE BUSINESS OUTLOOK. SHIPPING
LINES EXPECT SLOWER BUSINESS IN THE FIRST HALF DUE TO SEASONAL FACTORS. IN
CONTRAST, FIRMS PROVIDING POST AND COURIER SERVICES FORESEE MORE FAVOURABLE
CONDITIONS.
EXTRACTED FROM: MINISTRY OF
TRADE AND
SINGAPORE DEPARTMENT OF
STATISTICS
TODAY
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%)