MIRA INFORM REPORT

 

 

Report Date :

25.06.2007

 

IDENTIFICATION DETAILS

 

Name :

MALAYSIAN INTERNATIONAL TRADING CORPORATION SDN BHD

 

 

Registered Office :

Tower 1, Petronas Twin Towers, Kuala Lumpur City Centre, 50088 Kuala Lumpur, Wilayah Persekutuan

 

 

Country :

Malaysia

 

 

Financials (as on) :

31.03.2006

 

 

Date of Incorporation :

28/01/1982

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Trading of Petrolchemicals, Plastic Raw Materials And Others

 

 

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

 

 


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

                                                  N/A - Not Applicable

 

 

EXECUTIVE SUMMARY

 

LOCAL NO                                            :           80474-V

COMPANY NAME                                 :           MALAYSIAN INTERNATIONAL TRADING CORPORATION

                                                                        SDN BHD

FORMER NAME                                    :           N/A

INCORPORATION DATE                        :           28/01/1982

COMPANY STATUS                              :           EXIST

LEGAL STATUS                                    :           PRIVATE LIMITED COMPANY

LISTED STATUS                                    :           NO

REGISTERED ADDRESS                       :           TOWER 1, PETRONAS TWIN TOWERS, KUALA LUMPUR

                                                                        CITY CENTRE, 50088 KUALA LUMPUR, WILAYAH

                                                                        PERSEKUTUAN, MALAYSIA.

BUSINESS ADDRESS                           :           PETRONAS TWIN TOWERS, LEVEL 11,15 & 16, JALAN

                                                                        AMPANG, KUALA LUMPUR CITY CENTRE, 50088 KUALA

                                                                        LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

TEL NO                                     :           03 - 23311238/1169/8468

FAX NO                                                :           03 - 23313074

CONTACT PERSON                              :           FIREIDA AHMAD (GENERAL MANAGER)

INDUSTRY CODE                                  :           51499

PRINCIPAL ACTIVITY                            :           TRADING OF PETROLCHEMICALS, PLASTIC RAW

                                                                        MATERIALS AND OTHERS

AUTHORISED CAPITAL             :           MYR200,000,000.00 DIVIDED INTO ORDINARY SHARE

                                                                        100,000,000 OF MYR1.00 EACH.

                                                                        PREFERENCE SHARE 1,000,000 OF MYR100.00 EACH.

ISSUED AND PAID UP CAPITAL            :           MYR16,740,005.00 DIVIDED INTO ORDINARY SHARE

                                                                        12,500,005 CASH OF MYR1.00 EACH.

                                                                        PREFERENCE SHARE 42,400 CASH OF MYR100.00 EACH.

SALES                                                 :           MYR7,236,225,000  [2006]

NET WORTH                                         :           MYR260,285,000  [2006]

M1000 OVERALL RANKING                   :           35 [2005]

M1000 INDUSTRY RANKING                  :           8 [2005]

STAFF STRENGTH                                :           400  [2007]

BANKER (S)                                         :           MALAYAN BANKING BHD

LITIGATION                                           :           CLEAR

FINANCIAL CONDITION             :           FAIR

PAYMENT                                            :           AVERAGE

MANAGEMENT  CAPABILITY                :           GOOD

COMMERCIAL RISK                              :           LOW

CURRENCY EXPOSURE                       :           MODERATE

GENERAL REPUTATION                       :           GOOD

INDUSTRY OUTLOOK                            :           AVERAGE 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) trading of petrolchemicals, plastic raw materials and others.

 

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

 

The SC is 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.

 

According to the Malaysia 1000 publication, the SC's ranking are as follows :

 

YEAR                           2005

OVERALL RANKING      35

INDUSTRY RANKING     8

 

The immediate holding company of the SC is PETROLIAM NASIONAL BERHAD (PETRONAS), a company in incorporated in MALAYSIA.

 

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

Name                                        Address                                                          IC/PP/Loc No: Shareholding

PETROLIAM NASIONAL BHD     TOWER 1, PETRONAS TWIN TOWERS, KUALA          20076     12,542,405

[ORD SHARES 12,500,005 &      LUMPUR CITY CENTRE, 50088 KUALA

PREF SHARES 42,400]              LUMPUR, WILAYAH PERSEKUTUAN,

                                                 MALAYSIA.

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

                                                                                                                                                 12,542,405

                                                                                                                                             ===========

+ Also Director

 

The SC interest in other companies (Subsidiaries/Associates) are shown as follows:

 

Local No          Name                                                                                                 (%)                   As At

258505             MALAYSIAN INTERNATIONAL TRADING CORPORATION                100.00               31/03/06

                       (JAPAN) SDN BHD

 

 

DIRECTORS

 

DIRECTOR  1

Name of Subject            :           MR. SAMSUDIN BIN MISKON

Address                        :           DL 49, JALAN NILAM, TAMAN BUKIT AMPANG, 68000 AMPANG,

SELANGOR, MALAYSIA.

IC / PP No.                    :           6012702

New IC No                     :           601110-01-5435

Date of Birth                  :           10/11/1960

Nationality                     :           MALAYSIAN MALAY

Date of Appointment       :           01/08/2005

 

DIRECTOR  2

Name of Subject            :           MR. WAN ZULKIFLEE WAN ARIFFIN

Address                        :           27, JALAN 4M, AMPANG JAYA, 68000 AMPANG, SELANGOR, MALAYSIA.

IC / PP No.                    :           5995503

New IC No                     :           600819-07-5545

Date of Birth                  :           19/08/1960

Nationality                     :           MALAYSIAN MALAY

Date of Appointment       :           01/08/2005

 

DIRECTOR  3

Name of Subject            :           MR. ROSLI BIN BONI

Address                        :           31 JALAN SS 19/5, 47500 SUBANG JAYA, SELANGOR, MALAYSIA.

IC / PP No.                    :           4967810

New IC No                     :           560506-04-5245

Date of Birth                  :           06/05/1956

Nationality                     :           MALAYSIA MALAY

Date of Appointment       :           01/08/2005

 

DIRECTOR  4

Name of Subject            :           MR. MANHARLAL S/O RATILAL

Address                        :           1, LORONG 5/13G, SECTION 5, 46000 PETALING JAYA,

                                                SELANGOR, MALAYSIA.

IC / PP No.                    :           5716653

New IC No                     :           590828-04-5907

Date of Birth                  :           28/08/1959

Nationality                     :           MALAYSIA INDIAN

Date of Appointment       :           01/08/2005

Qualification                  :           DEGREE OF BACHELOR OF ARTS ( HONOURS) IN ACCOUNTANCY

                                                FROM THE CITY OF BIRMINGHAM POLYTECHNIC, UNITED KINGDOM IN

                                                1982 AND MASTER IN BUSINESS ADMINISTRATION FROM THE

                                                UNIVERSITY OF ASTON IN BIRMINGHAM , UNITED KINGDOM IN 1984.

Working Experience       :           HE WAS WITH A LOCAL MERCHANT BANK FOR 18 YEARS.

Other Info                      :           COUNCIL MEMBER OF THE INSTITUTE OF BANKERS  MALAYSIA  AND

                                                ASSOCIATION OF MERCHANT BANKS, MALAYSIA

                                                VICE-PRESIDENT ( FINANCE) OF PETRONAS AND MEMBER OF ITS

                                                MANAGEMENT COMMITTEE.

                                                MEMBER OF AUDIT COMMITTEE ON 9 JULY 2004

 

DIRECTOR  5

Name of Subject            :           DATO TENGKU MAHAMAD BIN TENGKU MAHAMUT

Address                        :           3 JLN TEMENGGUNG 12/6, SEC12, 40000 SHAH ALAM, SELANGOR.

IC / PP No.                    :           4716064

New IC No                     :           541227-11-5227

Date of Birth                  :           27/12/1954

Nationality                     :           MALAYSIA MALAY

Date of Appointment       :           23/09/1999

 

DIRECTOR  6

Name of Subject            :           MR. MOHD SALEH BIN HASHIM

Address                        :           LOT 5751, TAMAN BUKIT LELA, BATU 6 3/4, GOMBAK, 53100

                                                KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

IC / PP No.                    :           4899230

New IC No                     :           560117-08-5243

Date of Birth                  :           17/01/1956

Nationality                     :           MALAYSIAN MALAY

 

DIRECTOR  7

Name of Subject            :           DATUK ANUAR BIN AHMAD

Address                        :           9, JALAN SS 19/3B, 47500 SUBANG JAYA, SELANGOR, MALAYSIA.

IC / PP No.                    :           4546399

New IC No                     :           540131-11-5279

Date of Birth                  :           31/01/1954

Nationality                     :           MALAYSIAN MALAY

 

DIRECTOR  8

Name of Subject            :           DATUK YEOW KIAN CHAI

Address                        :           12D, JALAN DUNGUN, DAMANSARA HEIGHTS, 50490 KUALA

                                                LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

IC / PP No.                    :           2733380

New IC No                     :           500301-04-5247

Date of Birth                  :           01/03/1950

Nationality                     :           MALAYSIAN CHINESE

 

DIRECTOR  9

Name of Subject            :           TAN SRI DATO MOHD HASSAN BIN MARICAN

IC / PP No.                    :           4378882

New IC No                     :           521018-02-5569

Date of Birth                  :           18/10/1952

Nationality                     :           MALAYSIA MALAY

Working Experience       :           HE JOINED PETRONAS IN 1989 AS SENIOR VICE-PRESIDENT OF

                                                FINANCE AND WAS APPOINTED PRESIDENT AND CEO IN FEBRUARY

                                                1995. HE IS THE CHAIRMAN OF 2 OTHER PUBLIC LISTED COMPANIES

                                                UNDER THE GROUP NAMELY PETRONAS DAGANGAN BHD AND

                                                MALAYSIA INTERNATIONAL SHIPPING CORPORATION BHD. HE IS ALSO

                                                THE CHAIRMAN OF ENGEN LIMITED, SOUTH AFRICA'S LEADING OIL

                                                REFINING AND MARKETING COMPANY WHICH IS A SUBSIDIARY OF

                                                PETRONAS.

Other Info                      :           MEMBER OF INSTITUTE OF CHARTERED ACCOUNTANTS (ENGLAND &

                                                WALES). MEMBER OF THE MALAYSIAN INSTITUTE OF ACCOUNTANTS.

                                                MEMBER OF THE MALAYSIAN ASSOCIATION OF CERTIFIED PUBLIC

                                                ACCOUNTANTS. HE IS A MEMBER OF THE MALAYSIA-THAILAND JOINT

                                                AUTHORITY, WHICH OVERSEES PETROLEUM DEVELOPMENT IN THE

                                                OVERLAPPING AREA BETWEEN MALAYSIA AND THAILAND. HE IS ALSO

                                                A MEMBER OF THE INTERNATIONAL INVESTMENT COUNCIL FOR THE

REPUBLIC OF SOUTH AFRICA.

 

 

MANAGEMENT

 

1)         Name of Subject            :           FIREIDA AHMAD

            Position                                    :           GENERAL MANAGER

 

2)         Name of Subject            :           MOHD SALEH BIN HASHIM

            Position                                    :           MANAGING DIRECTOR

 

3)         Name of Subject            :           AZMI MOHAMAD

            Position                                    :           MARKETING MANAGER

 

 

AUDITOR

 

Auditor                          :           KPMG DESA MEGAT & CO

Auditors' Address           :           WISMA KPMG, JALAN DUNGUN, DAMANSARA HEIGHTS, 50490.

 

 

COMPANY SECRETARY

 

1)         Company Secretary       :           MR. IZHAM BIN IDRIS

            IC / PP No.                    :           A0614353

            New IC No.                    :           670912-09-5077

            Address                        :           G7-3-8 DESA PANDAN, 55100 KUALA LUMPUR, WILAYAH

                                                            PERSEKUTUAN, MALAYSIA.

            Date of Appointment       :           06/09/2001

 

 

BANKING

 

Banking relations are maintained principally with :

 

1)         Banker Name    :           MALAYAN BANKING BHD

 

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

 

No adverse record was found during our investigation.

 

 

ENCUMBRANCE (S)

 

No encumbrance was found in our databank at the time of investigation.

 

 

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            :           JAPAN , VIETNAM , PHILIPPINES , CHINA.

 

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 [           X          ]

Fair       [           ]           Poor     [           ]

 

 

CLIENTELE

 

Local                            :           YES     Percentage        :           50%

Domestic Markets          :           MALAYSIA.

Overseas                       :           YES     Percentage        :           50%

Export Market                :           AUSTRALIA , CHINA , KOREA , INDONESIA , INDIA , IRAN , QATAR ,

                                                PAKISTAN , TAIWAN.

Credit Term                   :           30 DAYS.

Payment Mode              :           CHEQUES , TELEGRAPHIC TRANSFER (TT).

Type of Customer           :           DEALERS , MANUFACTURING INDUSTRIES .

CUSTOMER (S) :           1) STENTA FILMS (MALAYSIA) SDN BHD

 

 

OPERATIONS

 

Goods Traded                :           PETROCHEMICALS, PLASTIC RAW MATERIALS AND OTHERS

Competitor(s)                 :           TITAN TRADING CORP. SDN BHD

                                                TEXCHEM MATERIALS SDN BHD

                                                TAIKO MARKETING SDN BHD

                                                SAMCHEM SDN BHD

                                                MALAYSIAN INTERNATIONAL TRADING CORPORATION (JAPAN)

                                                SDN BHD

Ownership of premises   :           LEASED/RENTED

 

Total Number of Employees        :

 

YEAR               2007     2006     2005

GROUP            N/A       N/A       N/A

COMPANY        400       337       309

 

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      :           N/A

Current Telephone Number                      :           03-23311238/1169/8468

Match                                                   :           N/A

Address Provided By Client                     :           LEVEL 15, TOWER 1 PETRONAS TWIN TOWERS,

                                                                        KUALA LUMPUR CITY CENTRE,  50088 KUALA LUMPUR

Current Address                         :           PETRONAS TWIN TOWERS,LEVEL 11,15 & 16,JALAN

                                                                        AMPANG, KUALA LUMPUR CITY CENTRE, 50088

                                                                        KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

Match                                                   :           YES

Latest Financial Accounts                      :           YES

 

Other Investigations

On 25th June 2007, we conducted an interview with one of the staff from the SC's Admin Department. She revealed some information pertaining to the SC.

 

 

FINANCIAL COMMENTS

 

Profitability :

Turnover                        :           Increased                      [           2004-2006         ]

Profit / ( Loss ) before tax           :           Decreased         [           2004-2006         ]

Return on Shareholder Funds      :           Acceptable        [           11.63%             ]

Return on Net Assets                 :           Acceptable        [           16.11%             ]

 

The SC's turnover increased steadily as the demand for its products / services increased due to the goodwill built up over the years. The SC's profit fell sharply because of the high operating costs incurred. The SC's management had generated acceptable return for its shareholders using its assets.

 

Working Capital Control :

Stocks Ratio     :           Favourable         [           4 Days  ]

Debtors Ratio    :           Favourable         [           28 Days            ]

Creditors Ratio   :           Favourable         [           3 Days  ]

 

The SC's stocks were moving fast thus reducing its holding cost. This had reduced funds being tied up in stocks. The favourable debtors' days could be due to the good credit control measures implemented by the SC. 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       :           Favourable         [           1.19 Times        ]

Current Ratio     :           Unfavourable      [           1.28 Times        ]

 

A minimum liquid ratio of 1 should be maintained by the SC in order to assure its creditors of its ability to meet short term obligations and the SC was in a good liquidity position. Thus, we believe the SC is able to meet all its short term obligations as and when they fall due.

 

Solvency :

Interest Cover    :           Favourable         [           13.36 Times      ]

Gearing Ratio    :           Favourable         [           0.00 Times        ]

 

The interest cover showed that the SC was able to service the interest. The favourable interest cover could indicate that the SC was making enough profit to pay for the interest accrued. The SC had no gearing and hence it had virtually no financial risk. The SC was financed by its shareholders' funds and internally generated fund. During the economic downturn, the SC, having a zero gearing, will be able to compete better than those which are highly geared in the same industry.

 

 

 

Overall Assessment :

 

Although the SC's turnover had increased, its profits had declined over the same corresponding period. This could be due to the stiffer market competition and / or higher operating costs which lowered the SC's profit margin. The SC was in good liquidity position with its total current liabilities well covered by its total current assets. With its current net assets, the SC should be able to repay its short term obligations. With the favourable interest cover, the SC could be able to service all the accrued interest without facing any difficulties. The SC was a zero gearing company, it was solely dependant on its shareholders to provide funds to finance its business. The SC has good chance of getting loans, if the needs arises.

 

Overall financial condition of the SC: FAIR

 

 

COMMENTS

 

Established in 1982, the SC is principally engaged in the trading of petrochemicals, plastic raw materials and others. With its long track record in the business, the SC should have built up good reputation and image among its clients and suppliers. Presently, the SC has a paid up capital of RM16,740,005. Such a large amount of paid up capital has allowed the SC to capture a higher market shares as it is competing aggressively in the market. Being backed by Petronas, a reputed company, the SC's growth prospect is bright and its business position in the market is stable.

           

Our investigation revealed that the SC serves both local and overseas clients. Penetrating into the overseas countries such as China, Korea, India and so on has well diversified its business risk and at the same time added strength to its capabilities in capturing higher market shares. The increasing number of staff clearly indicates that the SC has been expanding its operations. Overall, the SC's management capability is good.

           

During the financial year 2006, turnover of the SC grew by 12.10% to RM7,236,225,000. The SC recorded a pre-tax profit of RM38,783,000 for the year, a decrease of 32.64% over the previous year. The SC has generated an acceptable return on shareholder's funds which indicates that the SC was efficient in utilising its funds to generate returns. Besides that, an acceptable liquidity ratio clearly implies that the SC has sufficient working capital to meet its short term financial obligations. The SC posted a zero gearing ratio indicating the financial risk of the SC is low. The overall financial performance of the SC is fair.

           

We noted that the SC sources its raw materials from both local and overseas countries. About 40% of the SC's products are imported from Japan, Vietnam, Philippines and China. As a result, the SC is exposed to foreign currency fluctuation risk.     

           

Based on our historical financial data, we concluded that the SC's payment is average. This implies good credit control and the SC could be taking advantage of the cash discounts while maintaining a good reputation with its creditors. The SC is clear of litigation.

           

The industry continues to grow and the growth prospect is bright. With the SC's good reputation coupled with its favourable capabilities, it has better competitive edge against other players in the same field.

           

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

 

 

 

 

 

 

 

 

 

 

 


THE FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH MALAYSIA ACCOUNTING STANDARD.

                                                       PROFIT AND LOSS ACCOUNT

                                                    For The Year Ended 31-March-2006

                            MALAYSIAN INTERNATIONAL TRADING CORPORATION SDN BHD

                                                                                                                              2006                       2005                       2004

                                                                                                                               MYR                        MYR                        MYR

TURNOVER                                                                                       7,236,225,000      6,454,872,000      4,835,376,000

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

PROFIT/(LOSS) FROM OPERATIONS                                                38,783,000           57,579,000            45,428,000

SHARE OF PROFITS/(LOSSES) OF ASSOCIATED

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

PROFIT/(LOSS) BEFORE TAXATION                                                  38,783,000           57,579,000            45,428,000

Taxation                                                                                                  <8,515,000>       <12,764,000>       <12,360,000>

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

PROFIT/(LOSS) AFTER TAXATION                                                     30,268,000           44,815,000            33,068,000

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

PROFIT/(LOSS) BEFORE EXTRAORDINARY ITEMS                      30,268,000           44,815,000            33,068,000

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

PROFIT/(LOSS) ATTRIBUTABLE TO SHAREHOLDERS                30,268,000           44,815,000            33,068,000

RETAINED PROFIT/(ACCUMULATED LOSS) BROUGHT

FORWARD

As previously reported                                                                             5,227,000       <39,588,000>       <72,656,000>

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

As restated                                                                                                 5,227,000       <39,588,000>       <72,656,000>

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

PROFIT AVAILABLE FOR APPROPRIATIONS                                   35,495,000              5,227,000       <39,588,000>

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

RETAINED PROFIT/(ACCUMULATED LOSS) CARRIED

FORWARD                                                                                               35,495,000              5,227,000       <39,588,000>

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

RETAINED BY:  The Company                                                             35,495,000              5,227,000       <39,588,000>

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

                                                                                                                    35,495,000              5,227,000       <39,588,000>

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

INTEREST EXPENSE (as per notes to P&L)

Other interest expenses                                                                          3,137,000              1,570,000                               -

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

                                                                                                                       3,137,000              1,570,000                               -

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


                                                                     BALANCE SHEET

                                                                                     As At 31-March-2006

                                                                                                                              2006                       2005                       2004

                                                                                                                               MYR                        MYR                        MYR

ASSETS EMPLOYED:

FIXED ASSETS                                                                                             908,000              1,077,000              1,030,000

LONG TERM INVESTMENTS/OTHER ASSETS

Subsidiary companies                                                                          10,000,000           10,000,000            10,000,000

Deferred assets                                                                                      15,347,000           23,362,000            36,093,000

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

TOTAL LONG TERM INVESTMENTS/OTHER ASSETS                   25,347,000           33,362,000            46,093,000

INTANGIBLE ASSETS

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

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

TOTAL LONG TERM ASSETS                                                              26,255,000           34,439,000            47,123,000

CURRENT ASSETS

Stocks                                                                                                       72,603,000           34,291,000              2,398,000

Trade debtors                                                                                       558,837,000         648,258,000         451,520,000

Other debtors, deposits & prepayments                                            10,209,000           34,976,000            13,636,000

Short term deposits                                                                             242,866,000           43,444,000            64,103,000

Items in transit between head office & branches

Amount due from related companies                                              162,378,000         275,434,000         179,143,000

Cash & bank balances                                                                          19,848,000           17,033,000              5,526,000

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

TOTAL CURRENT ASSETS                                                            1,066,741,000      1,053,436,000         716,326,000

CURRENT LIABILITIES

Trade creditors                                                                                        53,133,000         117,206,000            73,257,000

Other creditors & accruals                                                                      8,670,000           15,299,000            13,166,000

Bill & acceptances payable                                                                111,863,000         136,415,000            60,034,000

Amounts owing to holding company                                                  15,277,000              1,318,000                 537,000

Amounts owing to related companies                                             643,562,000         587,414,000         427,158,000

Provision for taxation                                                                                   206,000                 206,000              4,095,000

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

TOTAL CURRENT LIABILITIES                                                         832,711,000         857,858,000         578,247,000

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

NET CURRENT ASSETS/(LIABILITIES)                                           234,030,000         195,578,000         138,079,000

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

TOTAL NET ASSETS                                                                           260,285,000         230,017,000         185,202,000

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

FINANCED BY:

SHARE CAPITAL

Ordinary share capital                                                                           16,740,000           16,740,000            16,740,000


TOTAL SHARE CAPITAL                                                                       16,740,000           16,740,000            16,740,000

RESERVES

Share premium                                                                                    208,050,000         208,050,000         208,050,000

Retained profit/(Accumulated loss) carried

forward                                                                                                      35,495,000              5,227,000       <39,588,000>

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

TOTAL RESERVES                                                                              243,545,000         213,277,000         168,462,000

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

SHAREHOLDERS' FUNDS/EQUITY                                                 260,285,000         230,017,000         185,202,000

LONG TERM & DEFERRED LIABILITIES & PROVISIONS

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

TOTAL LONG TERM & DEFERRED LIABILITIES &

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

                                                                                                                  260,285,000         230,017,000         185,202,000

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


FINANCIAL RATIOS

                                                                                       As At 31-March-2006

                            MALAYSIAN INTERNATIONAL TRADING CORPORATION SDN BHD

                                                                                              2006                   2005                   2004

                                                                                                                               MYR                          MYR                          MYR

TYPES OF FUNDS

Cash                                                                                                       262,714,000             60,477,000             69,629,000

Net Liquid Funds                                                                                  262,714,000             60,477,000             69,629,000

Net Liquid Assets                                                                                 161,427,000           161,287,000           135,681,000

Net Current Assets/(Liabilities)                                                         234,030,000           195,578,000           138,079,000

Net Tangible Assets                                                                            260,285,000           230,017,000           185,202,000

Net Monetary Assets                                                                            161,427,000           161,287,000           135,681,000

BALANCE SHEET ITEMS

Total Borrowings                                                                                                       0                                0                                0

Total Liabilities                                                                                     832,711,000           857,858,000           578,247,000

Total Assets                                                                                       1,092,996,000        1,087,875,000           763,449,000

Net Assets                                                                                             260,285,000           230,017,000           185,202,000

Net Assets Backing                                                                             260,285,000           230,017,000           185,202,000

Shareholders'' Funds                                                                          260,285,000           230,017,000           185,202,000

Total Share Capital                                                                                16,740,000             16,740,000             16,740,000

Total Reserves                                                                                     243,545,000           213,277,000           168,462,000

LIQUIDITY (Times)

Cash Ratio                                                                                                           0.32                          0.07                          0.12

Liquid Ratio                                                                                                          1.19                          1.19                          1.23

Current Ratio                                                                                                        1.28                          1.23                          1.24

WORKING CAPITAL CONTROL (Days)

Stock Ratio                                                                                                                 4                                2                                0

Debtors Ratio                                                                                                          28                             37                             34

Creditors Ratio                                                                                                          3                                7                                6

SOLVENCY RATIOS (Times)

Gearing Ratio                                                                                                            0                                0                                0

Liabilities Ratio                                                                                                    3.20                          3.73                          3.12

Times Interest Earned Ratio                                                                          13.36                        37.67                                0

PERFORMANCE RATIO (%)

Operating Profit Margin                                                                                      0.54                          0.89                          0.94

Net Profit Margin                                                                                                  0.42                          0.69                          0.68

Return On Net Assets                                                                                      16.11                        25.72                        24.53

Return On Capital Employed                                                                          16.11                        25.72                        24.53

Return On Shareholders'' Funds/Equity                                                       11.63                        19.48                        17.86

Dividend Pay Out Ratio (Times)                                                                             0                                0                                0

NOTES TO ACCOUNTS

Contingent Liabilities                                                                                               0                                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/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%)

 

 

 

 

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