![]()
|
Report Date : |
10.05.2007 |
IDENTIFICATION DETAILS
|
Name : |
MAJUKO |
|
|
|
|
Registered Office : |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2005 |
|
|
|
|
Date of Incorporation : |
19/05/1984 |
|
|
|
|
Com. Reg. No.: |
198401838K |
|
|
|
|
Legal Form : |
Pte Ltd
|
|
|
|
|
Line of Business : |
Dealing in Agricultural and Industrial Commodities and General Trading |
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 : |
Slow |
|
|
|
|
Litigation : |
Clear |
Subject Company
MAJUKO
Line Of
Business
DEALING IN AGRICULTURAL AND INDUSTRIAL COMMODITIES AND GENERAL TRADING
Parent Company
--
Financial Elements
FY 2005
COMPANY
Sales :
USD78,632,115
Networth :
USD4,099,989
Paid-Up
Capital : USD4,069,690
Net result :
USD372,585
Net Margin(%) : 0.47
Return on Equity(%) : 9.09
Leverage Ratio :
1.77
COMPANY IDENTIFICATION
Subject Company: MAJUKO
Former Name: SEUNGAM
CONSTRUCTION (S) PTE. LTD.
Business Address:
#03-02
ST ANDREWS CENTRE
Town:
Postcode: 088541
County: -
Country:
Telephone: 6236
0635
Fax: 6538 9063
ROC Number: 198401838K
PREVIOUS IDENTIFICATION
SEUNGAM CONSTRUCTION (S) PTE. LTD. DATE OF CHANGE OF NAME: 06/04/1991
SUMMARY
All amounts in this report are in: USD unless otherwise stated
Legal Form: Pte
Ltd
Date Inc.: 19/05/1984
Previous Legal Form: -
Summary year: 31/12/2005
Sales:
78,632,115
Net worth: 4,099,989
Capital: -
Paid-Up Capital: 4,069,690
Employees: Not
Available
Net result: 372,585
Share value: -
Auditor: BDO
RAFFLES
REFERENCES
Litigation: No
Company status: TRADING
Started: 19/05/1984
PRINCIPAL(S)
SUZIE SEO
F5631575Q Director
DIRECTOR(S)
SUZIE SEO
F5631575Q Director
Appointed on: 08/06/2001
Street:
#12-04
Town:
Postcode: 248730
Country:
KELOTH RAJ KUMAR S1707500D Company Secretary
Appointed on: 08/06/2001
Street:
#04-14
Town:
Postcode: 510192
Country:
YOON SUCK
Appointed on: 01/04/1991
Street:
#12-04
Town:
Postcode: 248730
Country:
ACTIVITY(IES)
TRADING COMPANIES
Code:22190
COMMODITY TRADERS Code:5010
IMPORTERS And EXPORTERS Code:11760
BASED ON ACRA'S
1) GENERAL WHOLESALE TRADE (INCLUDING GENERAL
IMPORTERS & EXPORTERS); GENERAL TRADING
CHARGES
Date:
09/12/2003
Comments:
CHARGE NO: C200305925
SECURED: 0.00 AND ALL MONIES OWING
CHARGEE: HSBC PRIVATE BANK
(SUISSE) SA
Date:
21/11/2003
Comments:
CHARGE NO:
C200305618
SECURED: 0.00 AND ALL MONIES OWING
CHARGEE: NATEXIS BANQUES POPULAIRES
Date:
04/12/2002
Comments:
CHARGE NO:
200205342, 200205341
SECURED: 0.00 AND ALL MONIES OWING
CHARGEE: THE HONGKONG & SHANGHAI BANKING CORPORATION LTD
Date:
25/09/2002
Comments:
CHARGE NO:
200204243
SECURED: 0.00 AND ALL MONIES OWING
CHARGEE: THE HONGKONG & SHANGHAI BANKING CORPORATION LTD
Date:
12/08/2002
Comments:
CHARGE NO:
200203749
SECURED: 0.00 AND ALL MONIES OWING
CHARGEE: NATEXIS BANQUES POPULAIRES
Date:
19/03/2001
Comments:
CHARGE NO:
200101279
SECURED: 0.00 AND ALL MONIES OWING
CHARGEE: BANK OF
Date:
10/08/1999
Comments:
CHARGE NO:
199903157
SECURED: 0.00 AND ALL MONIES OWING
CHARGEE: COOPERATIEVE CENTRALE RAIFFEISEN-BOERENLEEBANK B.A
PREMISES/PROPERTY INFORMATIONS
No Premises/Property Information In Our Databases
BANKERS
THE HONGKONG & SHANGHAI BANKING
CORPORATION LTD
HSBC PRIVATE BANK (SUISSE) SA
BANK OF
COOPERATIEVE CENTRALE
RAIFFEISEN-BOERENLEENBANK B.A.
HABIB BANK LTD
KOREA EXCHANGE BANK
NATEXIS BANQUES POPULAIRES
SHAREHOLDERS(S)
KIM HYUN JOON
27,195 Private Person
Street: 12
#09-06
KING'S MANSION
Town:
Postcode: 439959
Country:
YOON SUCK
Street:
#12-04
Town:
Postcode: 248730
Country:
SUNG HYUN
Street: NO
5/1302 GAEPO WOOSUNG 1 CHA
APT DAECHI DONG
KANGNAM KU
Town:
Postcode: -
Country:
MAJUKO CORPORATION 218,702 Company
Street: 478-5
KUNJA-DONG KWANGLIN-GU
Town:
Postcode: -
Country:
SUBSIDIARY(IES)
MAJUKO AUSTRALIA PTY LTD
MAJUKO BANGLADESH PVT LIMITED
PAYMENT HISTORY AND EXPERIENCES
Trade Morality: AVERAGE
Liquidity: SUFFICIENT
Payments: SLOW
Trend: UPWARD
Financial Situation: AVERAGE
LITIGATION(S)
No Litigation In Our Database
FINANCIAL ELEMENTS
All amounts in this report are in: USD unless
otherwise stated
Audit Qualification:
UNQUALIFIED (CLEAN) UNQUALIFIED
(CLEAN) SCOPE LIMITATION
Date Account Lodged: 25/08/2006
Balance Sheet Date: 31/12/2005 31/12/2004 31/12/2003
Number of weeks: 52 52 52
Consolidation Code: CONSOLIDATED CONSOLIDATED CONSOLIDATED
---
ASSETS
Preliminary Exp - - 5,800,000
Tangible Fixed Assets: 278,374 81,319 100,092
Investments 3,405,558 125,352 49,461
Total Fixed Assets: 3,683,932 206,671 5,949,553
Receivables: 1,019,352 1,922,824 2,282,328
Cash,Banks,
Securities: 6,194,926 9,797,346 1,514,982
Other current assets: 455,485 616,078 544,517
Total Current Assets: 7,669,763 12,336,248 4,341,827
TOTAL ASSETS: 11,353,695 12,542,919 10,291,380
---
LIABILITIES
Equity capital: 4,069,690 4,069,690 4,069,690
Reserves: -149,840 -55,094 -2,964
Profit & loss
Account: 180,139 -192,446 -387,952
Total Equity: 4,099,989 3,822,150 3,678,774
Other long term Liab.: 1,096,361 1,500,000 1,500,000
Total L/T Liabilities: 1,096,361 1,500,000 1,500,000
Trade Creditors: 2,729,770 2,581,061 1,172,780
Prepay.
& Def. charges: 14,685 28,731 117,624
Short term
liabilities: 22,375 - -
Due to Bank: 3,320,486 4,352,749 3,789,832
Provisions: 47,289 - 9,630
Other Short term
Liab.: 22,740 258,228 22,740
Total short term Liab.: 6,157,345 7,220,769 5,112,606
TOTAL
LIABILITIES: 7,253,706 8,720,769 6,612,606
PROFIT & LOSS ACCOUNT
Net Sales 78,632,115 92,052,136 64,152,056
Purchases,Sces & Other
Goods: 76,872,642
91,054,919 -
Gross Profit: 1,759,473 997,217 827,695
Result of ordinary
operations - - -342,180
NET RESULT BEFORE TAX: 422,585 195,506 -370,366
Tax: 50,000 - -14,770
Net income/loss year: 372,585 195,506 -355,596
Interest Paid: 92,660 61,275 28,186
Depreciation: 47,466 19,960 32,994
Directors Emoluments: 130,559 176,780 169,929
Wages and Salaries: 439,735 417,934 262,437
Financial Income: 177,533 123,462 214,521
RATIOS
31/12/2005 31/12/2004 31/12/2003
Net result /
Turnover(%): 0.00 0.00 -0.01
Net Margin(%): 0.47 0.21 -0.55
Return on Equity(%): 9.09 5.12 -9.67
Return on Assets(%): 3.28 1.56 -3.46
Net Working capital: 1512418.00 5115479.00 -770779.00
Cash Ratio: 1.01 1.36 0.30
Quick Ratio: 1.17 1.62 0.74
Current ratio: 1.25 1.71 0.85
Receivables Turnover: 4.67 7.52 12.81
Leverage Ratio: 1.77 2.28 1.80
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
NOTE:
THE FINANCIAL STATEMENTS FOR 2003 ARE
PRESENTED IN
THE FINANCIAL CONDITION OF THE COMPANY WAS SEEN
TO BE FAIR IN VIEW OF THE FOLLOWING:
NET WORTH:
THE BALANCE SHEET WAS CONSIDERED PASSABLE
WITH NET WORTH IMPROVED BY 7.27% FROM USD3,822,150 IN 2004 TO S$4,099,989 IN 2005.
THIS WAS DUE TO THE ACCUMULATED PROFIT OF
USD180,139 IN 2005, AS COMPARED TO THE ACCUMULATED LOSSES OF USD192,446 IN 2004.
LEVERAGE:
IN THE SHORT-TERM, SUBJECT WAS LARGELY
FINANCED BY AMOUNTS DUE TO BANKS WHICH MADE UP 53.93% (2004: 60.28%) OF THE TOTAL CURRENT
LIABILITIES AND AMOUNTED TO USD3,320,486 (2004: USD4,352,749). THE
BREAKDOWN IS AS FOLLOWS:
-BANK OVERDRAFT (SECURED) - 2005: USD14,343
(2004: USD10,419)
-BANK LOANS (SECURED) - 2005: USD2,823,914
(2004: USD3,113,151)
-TRUST RECEIPTS (SECURED) - 2005: - (2004:
USD287,500)
-TRUST RECEIPTS (UNSECURED) - 2005:
USD482,229 (2004: USD941,679)
TRADE CREDITORS ROSE BY 5.76% TO USD2,729,770
(2004: USD2,581,061).
SUBJECT'S LONG TERM LIABILITIES, WHICH FELL
BY 26.91% TO USD1,096,361 (2004: USD1,500,000), CONSISTS OF THE FOLLOWING:
-FINANCE LEASE LIABILITIES - 2005:USD117,613
(2004: - )
-LOAN FROM A RELATED PARTY - 2005: USD978,748
(2004: USD1,500,000)
IN ALL, LEVERAGE RATIO FELL FROM 2.28 TIMES
TO 1.77 TIMES AS A RESULT OF A RISE IN TOTAL EQUITY AND A FALL IN TOTAL LIABILITIES.
LIQUIDITY:
IN GENERAL, SUBJECT'S LIQUIDITY SITUATION WAS
PASSABLE EVEN THOUGH NET WORKING CAPITAL FELL BY 70.43% TO USD1,512,418 (2004:
USD5,115,479).
CURRENT RATIO FELL TO 1.25 TIMES, DOWN FROM
1.71 TIMES AND QUICK RATIO
DECREASED TO 1.17 TIMES FROM 1.62 TIMES IN 2004.
PROFITABILITY:
REVENUE POSTED A DECREASE OF 14.58% FROM
USD92,052,136 IN 2004 TO USD78,632,115 BUT NET PROFIT ROSE BY 90.57% TO USD372,585 (2004:
USD195,506).
THIS COULD BE DUE TO HIGHER GROSS MARGIN OF
2.24% IN 2005 (2004:
1.08%).
HENCE, NET MARGIN ROSE TO 0.47% (2004:
0.21%).
REVENUE:
-
-RENDERING OF SERVICES - 2005: - (2004:
USD37,000)
DEBT SERVICING:
DEBT SERVICING PROBLEMS MIGHT NOT BE EXPECTED
IF REVENUE AND EARNINGS CAN BE MAINTAINED AND PAYMENT BY TRADE DEBTORS ARE FORTHCOMING. IN
ADDITION, ITS INTEREST COVERAGE WAS HEALTHY AS SHOWN BY ITS INTEREST
COVERAGE RATIO OF 5.56 TIMES
(2004: 4.19 TIMES).
NOTES TO THE
FINANCIAL STATEMENTS:
BANK BORROWINGS
A) BANK OVERDRAFT IS SECURED BY FIXED
DEPOSITS PLACED BY THE COMPANY WITH THE BANK
B) BANK LOANS ARE SECURED/GUARANTEED BY FIXED
DEPOSITS PLACED BY THE COMPANY WITH
THE
BANK AND PERSONAL GUARANTEE FROM A DIRECTOR/SHAREHOLDER OF THE COMPANY
C) TRUST RECEIPTS ARE SECURED AGAINST FIXED
DEPOSITS PLACED WITH THE BANKS
D) TRUST RECEIPTS ARE GUARANTEED BY A
DIRECTOR / SHAREHOLDER OF THE COMPANY
CONTINGENT LIABILITIES
PERFORMANCE GUARANTEES - 2005: USD3,728,811
(2004: USD3,500,933)
LETTERS OF CREDIT IN FORCE - 2005:
USD3,962,245 (2004: USD4,440,350)
DISCOUNTED BILLS WITH RECOURSE - 2005:
USD34,302 (2004: USD759,752)
THE ABOVE ARE SECURED BY FIXED DEPOSITS
PLACED BY THE COMPANY WITH BANKS AND GUARANTEED BY A DIRECTOR / SHAREHOLDER OF THE COMPANY.
BACKGROUND/OPERATION
THE COMPANY WAS INCORPORATED IN THE
SUBSEQUENTLY ON 06/04/1991, SUBJECT CHANGED
TO ITS PRESENT NAMESTYLE OF "MAJUKO
AS AT 04/05/2007, THE COMPANY HAS AN ISSUED
AND PAID-UP CAPITAL OF 7,058,702 SHARES, OF A VALUE OF S$7,058,702.
PRINCIPAL ACTIVITIES:
SUBJECT IS REGISTERED WITH THE ACCOUNTING
& CORPORATE REGULATORY AUTHORITY (ACRA) TO BE PRINCIPALLY ENGAGED IN THE BUSINESS OF:
1) GENERAL WHOLESALE TRADE (INCLUDING GENERAL
IMPORTERS & EXPORTERS); GENERAL
TRADING
2) COMMODITIES BROKER
DURING THE FINANCIAL YEAR(S), UNDER REVIEW,
SUBJECT'S PRINCIPAL ACTIVITIES ARE THAT OF DEALING IN AGRICULTURAL AND INDUSTRIAL
COMMODITIES AND GENERAL TRADING.
THE COMPANY HAS FOREIGN BRANCHES IN HO
FROM THE RESEARCH DONE, SUBJECT IS IN THE
TRADING OF AGRICULTURAL AND INDUSTRIAL COMMODITIES. SUBJECT HAS ITS OWN PULSE PACKING
& CLEANING FACILITIES IN
PRODUCTS:
*AGRICULTURAL COMMODITIES
-PULSE AND PEA LENTIL (
NATURAL RUBBER, FEED AND OIL SEEDS.
*INDUSTRIAL COMMODITIES:
-PLASTICS, CHEMICALS, PAPER, FERTILIZER,
PLYWOOD AND STEEL PRODUCTS.
IMPORTING COUNTRIES:
*
INTERNATIONAL COUNTER TRADING FROM
*
SUBJECT IS A MEMBER OF THE FOLLOWING ENTITY:
*
*
ACCORDING TO THE TELE-INTERVIEW CONDUCTED ON
09/05/2007, THE FOLLOWING
INFORMATION WAS GATHERED:
SUBJECT'S PERSONNEL CONFIRMED THE BUSINESS
ADDRESS AND CONTACT NUMBERS OF THE COMPANY, BUT DECLINED TO PROVIDE MORE INFORMATION,
HENCE NO OTHER TRADE INFORMATION WAS MADE AVAILABLE VIA THE TELE-INTERVIEW.
NUMBER OF EMPLOYEES:
*COMPANY - 2005: NOT AVAIALBLE (2004: NOT
AVAILABLE)
REGISTERED AND BUSINESS ADDRESS:
#03-02
ST ANDREWS CENTRE
DATE OF CHANGE OF ADDRESS: 15/07/2001
WEBSITE:
www.majuko.com
EMAIL:
enquiry@majuko.com.sg
MANAGEMENT
THE DIRECTORS AT THE TIME OF THIS REPORT ARE:
1) SUZIE SEO, AN AMERICAN
- BASED IN
2) YOON SUCK
- BASED IN
Investment Grade
IN
ECONOMIC GROWTH IS BECOMING MORE MODERATE AS INVESTMENT HAS BEEN FLAT DUE TO INCREASING OIL PRICES AND LESS BUOYANT DEMAND FOR ELECTRONIC PRODUCTS.
ECONOMIC PERFORMANCE HAS REMAINED STRONG, UNDERPINNED BY
PHARMACEUTICALS AND SERVICES. EXPORTS HAS BENEFITED FROM THE STEADINESS OF
DEMAND FROM ITS MAIN TRADING PARTNERS,
AS THE ELECTRONICS SECTOR FACES COMPETITION FROM THE ASIAN ECONOMIES,
ASSETS
WEAKNESSES
WHOLESALE AND RETAIL TRADE SECTOR
PAST PERFORMANCE
DOMESTIC WHOLESALE TRADE
INDEX
DOMESTIC WHOLESALE TRADE IN
4Q 2006 HAS DECLINED BY 6.9%. EXCLUDING PETROLEUM, DOMESTIC SALES REMAINED AT
SIMILAR LEVEL COMPARED TO THE PREVIOUS QUARTER.
GENERAL WHOLESALE TRADE
POSTED THE LARGEST SALES DECREASE OF 16.6%, FOLLOWED BY THE SECTORS OF
PETROLEUM AND PETROLEUM PRODUCTS OF 15.7% AND HOUSEHOLD EQUIPMENT AND FURNITURE
OF 13.2%.
SECTORS OF INDUSTRIAL AND
CONSTRUCTION MACHINERY AND ELECTRONIC COMPONENTS REGISTERED GROWTHS OF 17.0%
AND 12.3%, RESPECTIVELY.
FOREIGN WHOLESALE TRADE
INDEX
ON A QUARTER-TO-QUARTER
BASIS, OVERALL FOREIGN WHOLESALE TRADE CONTRACTED BY 7.9% IN 4Q 2006 AFTER TWO
QUARTERS OF POSITIVE GROWTH. FOREIGN SALES WENT DOWN BY 1.6%, EXCLUDING
PETROLEUM.
THE SECTORS OF PETROLEUM
AND PETROLEUM PRODUCTS AND ELECTRONIC COMPONENTS MARKED LOWER OVERSEAS
RETAIL TRADE
IN GENERAL, RETAIL SALES
GREW BY 7.9% IN 4Q 2006, UP FROM THE 5.2% IN THE PREVIOUS QUARTER. THIS BROUGHT
FULL YEAR GROWTH FOR 2006 TO 6.9%, DOWN FROM 9.0% IN 2005. EXCLUDING MOTOR
VEHICLE SALES, RETAIL SALES ROSE 4.1%, SLOWING FROM THE 7.2% GAIN IN THE
PREVIOUS YEAR.
MOST RETAIL SECTORS
REPORTED BRISK BUSINESS IN DEC. 2006. SALES OF RECREATIONAL GOODS, DEPARTMENT
STORES, WEARING APPAREL AND FOOTWEAR, FURNITURE AND HOUSEHOLD EQUIPMENT,
WATCHES AND JEWELLERY CLIMBED BY 36.6% TO 44.2% IN DEC. 2006 COMPARED TO THE
PREVIOUS MONTH.
LIKEWISE, RETAILERS OF
OPTICAL GOODS AND BOOKS, TELECOMMUNICATIONS APPARATUS AND COMPUTERS, FOOD AND
BEVERAGES, MEDICAL GOODS AND TOILETRIES AND SUPERMARKETS ENJOYED GROWTH BETWEEN
12.7% TO 26.0%.
OUTLOOK
FOR WHOLESALE TRADE, A NET
WEIGHTED BALANCE OF 11% OF FIRMS ANTICIPATES BUSINESS TO BE LESS BRISK FOR
COMING MONTHS. THOSE DEALING IN JEWELLERY AND WATCHES, INDUSTRIAL MACHINERY AND
EQUIPMENT, TELECOMMUNICATIONS EQUIPMENT AND ELECTRONIC COMPONENTS ARE AMONG
THOSE WHO FORESEE SLOWER BUSINESS IN THE COMING MONTHS.
FOR RETAILERS, A NET WEIGHTED
BALANCE OF 8%, FORECAST THE BUSINESS CONDITIONS TO IMPROVE IN THE NEXT SIX
MONTHS. DEPARTMENT STORES OWNERS AND RETAILERS OF FURNITURE AND FURNISHINGS ARE
OPTIMISTIC ABOUT THE BUSINESS PROSPECTS.
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%)