MIRA INFORM REPORT

 

 

Report Date :

12.11.2007

 

IDENTIFICATION DETAILS

 

Name :

XXENTRIA TECHNOLOGY MATERIALS CO LTD

 

 

Registered Office :

7FL, 411 Chung Shan Rd Section 1, Kueijen Hsiang Tainan Hsien 711

 

 

Country :

Taiwan

 

 

Date of Incorporation :

September 9, 1994

 

 

Com. Reg. No.:

89845559

 

 

Legal Form :

Public Company

 

 

Line of Business :

Research and Development of polypropylene sheet, aluminum composite panel.

Importing of raw materials / components for in-house OEM production

Manufacture of a wide range of galvanized steel composite panel, PP sheet and other related products.

Export and domestic sales of its finished products.

 

RATING & COMMENTS

 

MIRA’s Rating :

Aa

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Maximum Credit Limit :

Up To USD 1,000,000

 

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

name & address          

 

XXENTRIA TECHNOLOGY MATERIALS CO LTD

7FL, 411 CHUNG SHAN RD SECTION 1

KUEIJEN HSIANG TAINAN HSIEN 711, TAIWAN

TEL      : 886-6-2397257  

FAX      : 886- 6-2399198

 

 

EXECUTIVE SUMMARY

 

INCORPORATION DATE            : SEPTEMBER 9, 1994

REGISTRATION NO.                  : 89845559

LEGAL FORM                           : PUBLIC COMPANY

CHIEF EXECUTIVE                    : MR. HSIEN-TEH CHENG (CHAIRMAN)

STAFF STRENGTH                    : 143

CAPITAL                                   : US$ 30,175,015

BUSINESS LINE                        : MANUFACTURER

TURNOVER                              : NTD 1,220,589,000 (AS OF 2006)

EQUITIES                                 : NTD 1,151,684,000 (AS OF 2006)

PAYMENT                                : ABOVE AVERAGE

RECOMM. CREDIT RANGE       : UP TO USD 1,000,000

MARKET CONDITION                : COMPETITIVE

FINANCIAL CONDITION             : STABLE

OPERATIONAL TREND  : STEADY

GENERAL REPUTATION           : AVERAGE

EXCHANGE RATE                     : TWD 32.39000 = US$1

 

Adopted abbreviations:

ANS - amount not stated

NS - not stated 

SC - subject company (the company inquired by you)

NA - not available

M - million        

TWD –Taiwan New Dollars


Rounded Rectangle: HISTORY 

 

 

 


*Company History*

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

1995                             - Developed and introduced Polyethylene Purlins with ITRI (Industrial Technology

                                    Research Institute).

                                     - Started the production marketing.

1996                             - Started marketing the Alcopla aluminum composite panel internationally.

1998                             - Worked with ITRI in developing fiber reinforced polystyrene.

                                     - Developed and started marketing the Polypropylene welding rod.

                                     - Researched and developed U-type cover of PP.

1999                             - Developed fire protection layer in aluminum composite panel which is sold worldwide.

2000                             - Development of G-Bond which is sold with Polypropylene Purlins.

2001                             - Developed and marketed LCD-TV/Monitor by Electronic Department.

16 May, 2003              - Became listed on the Taiwan Stock Exchange - OTC Market.

 

*Company Name*

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

Incorporated as           : XXENTRIA INDUSTRIES CO LTD

Date of incorporation   : 9 September, 1994

Changed name to        : XXENTRIA TECHNOLOGY MATERIALS CO LTD 

Date of change            : May 2000 

 

*Capital Details*

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

Initial registered capital         : N/A

 

Capital increases as follows :

 

Date                                Amount (NTD)

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

March 1995                     75,000,000.00

September 1995            120,000,000.00

1997                              160,000,000.00

1998                              199,900,000.00

July 2000                       320,000,000.00

December 2000             352,500,000.00

       -                            1,000,000,000.00

 

Initial paid-up capital      : NTD 50,000,000.00

Paid-up capital increase : NTD 762,557,340.00

Date of increase             : N/A

 

*Office & Facilities*

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

Size                    : 131sq meters (Approx)

Location             : Tainan Hsien

Property status   : Owned by XXENTRIA TECHNOLOGY MATERIALS CO LTD

Type of building : Semi-residential Building

 

Other Contact Details

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

Tel. nos.  : 6-2300356 to 7 / 2300366 / 2397258 / 3300899 (Hunting  Line)

Fax no.    : 6-2399198

Email       : - yang@xxentria-tech.com

                  - vinance@xxentria-tech.com

                  - xxentria@ms8.hinet.net

 

Previous Contact Details

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

(1)

Address                 : 4Fl, 17, Alley 5, Lane 266, Shih Tung Rd, Shihlin Dist, Taipei City 111

Tel no.                    : 2-28324477

Fax no.                    : 2-28315462

 

(2)

Address                 : 48 Chung Cheng Rd, Tainan City

Tel no.                    : 6-2747027

Fax no.                    : 6-2252143 

 

*Corporate & Organization Structure*

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

A large specialized company operated and managed by an experienced team of professionals.

 

The company is listed on the OTC (Over-the-counter Exchange) but is considered a "public company" belonging to the category of "Shang gui" (Emerging Public companies).

 

*Factories, Size & Locations*

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

Building size        : 2459 sq ft (Approx.)

Location              : Tainan Hsien

Facilities              : Modern

Property status    : Owned by XXENTRIA TECHNOLOGY MATERIALS CO LTD

Type of building   : Industrial Building

 

*Licenses & Permits*

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

License number   : 99659229

Date issued         : 4 May 1995

Issuing authority  : Industrial Development Bureau, MOEA

Type of license    : Factory license

 

*Registrar*

=========

MEGA SECURITIES CO LTD

Stock Market Code: 8942

 

*Industry Ranking*

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

Generally regarded as one of the Top 5000 Companies in Manufacturing Industry of Taiwan.

 

Details of rank are as follows:

 

Year            Rank

-------          ---------

2004            2067

2005            2085

2006            2000

 

*Sales Ranking*

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

Generally regarded as one of the Top 5000 Companies in terms of sales.

 

 

Details of rank as follows :

 

Year            Rank

------            ------

2006            1171

 

*Reputation*

==========

Reference checking for the purpose of establishing the firm's reputation within the respective industry failed to reveal any negative information.

 

Rounded Rectangle: WEB SITE 

 

 

 


www.alcopla.com.tw the design is professional and the content is well organized. At present it is in both English and Chinese versions. 

 

E-mail: service@xxentria-tech.com

 

 

Rounded Rectangle: LITIGATION 

 

 


For the past two years there is no record of litigation.

 

 

Rounded Rectangle: OWNERSHIP/MANAGEMENT BACKGROUND 

 

 


*Major Shareholders*

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

Shareholders' Name                            No. of Shares

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

Mr. Hsien-sung Cheng                            2,708,731

Mr. Hsien-teh Cheng                               2,670,444

Mr. Ming-cheng Hsieh                            1,395,753

Mr. Lung-shan Chiang                            1,284,614

Mr. Kuo-chung Cheng                               873,132

Mr. Tien-cheng Chen                                 681,491

Mr. Ching-chih Huang                               422,256

Ms. Mei-tai Lu                                           154,360

Mr. Chin-ti Chen                                          39,057

Mr. Ting-chin Hsien                                     26,388

 

 

Rounded Rectangle: MANAGEMENT 

 

 


Management:    Mr. Cheng-kuan Tsai, Manager

                        Ms. Yun-fang Lee, Manager

                        Mr. Yen-hsu Chen, Manager

 

Name                            Nationality         Job Description              Dept. / Division

Mr. Cheng-kuan Tsai      Taiwanese         Manager                        Administration

Ms. Yun-fang Lee           Taiwanese         Manager                        Finance

Mr. Yen-hsu Chen          Taiwanese         Manager                        Sales

Mr. Hsien-teh Cheng      Taiwanese         CEO                             -

Mr. Hsien-sung Cheng    Taiwanese         General Manager           -

Mr. Yuan-hung Wang     Taiwanese         Manager                        -

Mr. Chi-huang Chen       Taiwanese         Vice General Manager    -

 

*Key Personnel*

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

(1)

Mr. Chi-huang Chen

Tel                                : 6-2397666

Email                            : michael@xxentria-tech.com

 

(2)

Mr. Hsien-teh Cheng

Resident status          : Taiwan

Founder                       : Co-Founder

Work experience        : More than 13 years

Responsibilities         : Handles the daily operation of the firm including all financials and legal matters.

 

(3)

Ms. Yun-fang Lee

Tel                                : 6-2397257

Email                            : finance@xxentria-tech.com

 

 

Rounded Rectangle: BUSINESS OPERATIONS 

 

 


*Main Products & Services*

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

Specializing in the following main areas of work:

 

1. Research and Development of polypropylene sheet, aluminum composite panel.

2. Importing of raw materials / components for in-house OEM production

3. Manufacture of a wide range of galvanized steel composite panel, PP sheet and other related products.

4. Export and domestic sales of its finished products.

 

Products also include:

- Alcopla - FR

- Alcopla - AD

- Alcopla - SP 

- Alcopla - IR

- Alcopla - SS

- G-Bond

- PolyDiamon

- PP U-type cover

- PP welding roding

- Tile hanger

- Colormagic

 

Products: Aluminium composite panel 

               Composite panels 

               Galvanized steel 

               PE (polyethylene) sheets 

               PP (polypropylene) cover 

 

*Brand*

======

Alcopla

Colormagic

G-Bond

Polydiamon

XTC

XXENTRIA

 

*Payment Terms*

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

Sales

-------

Local   : 30-90 days credit

              Cash

Export  : Letter of Credit (L/C)

              Document against Acceptance (D/A)

              Telegraphic Transfer (T/T)

 

Purchase

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

Local   : 30-90 days credit

Import : Letter of Credit (L/C)

             Document against Acceptance (D/A)

             Telegraphic Transfer (T/T)

             Open account /DA terms with settlement using Telegraphic Transfer (T/T)

 

*Quality Certification*

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

Obtained the following certifications:

(1)

Type of certification : ISO 9002

Year of certification  : 1997

 

(2)

Type of certification : ISO 9001

 

*Detailed Product Specifications*

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

(1)

Product          : Alcopla building materials

Specification : An innovative and versatile product, manufactured with high technology and state-of-the-art

                       machinery, operated by highly educational engineers in an ISO 9002 certified environment, to

                       ensure we can consistently supply unmatchable quality to rival among the leading competitors

                       of aluminum composite panels.

 

Features :

(a) Flexibility and versatility - Can be easily cut, bent, curved, drilled, routed, punched, shaped and other

                                               fabricated with general wood and metalworking tools to fit any specific design

                                               requirements.

                                            - Can be designed for large or small modules, flat or curved surface, a wide variety

                                               of colors, several types of joints and many other variation of shape, color and

                                               sight lines.

                                            - Can be utilized in wide variety of applications such as exterior and interior walls,

                                              signs, balconies and canopies, column covers, clean room, elevator and escalator

                                              enclosures, and other applications.

(b) Safety  and durability     - It meets or exceeds the performance requirements of various models building

                                              codes of primary standards worldwide.

                                            - Has multifarious advantages of perfect flatness, excellent strength to weight

                                              ratio, noise attenuation, heat insulation, resistance of high impact, moisture,

                                              corrosion and environmental pollutants, etc., are demonstrated best when applied

                                             architecturally.

                                           - The surface finished coating will retain its color consistency and high

                                             performance to shrug off urban grime, acid rain, blistering sun, gelid gales and

                                              win driven sand, no matter what the varied severe weather conditions are. 

(c) Cleaning and

               Maintenance       - Can be easily cleaned and maintained by simply washing them with sponge or

                                             a soft bristled brush and a solution of mild detergent and water to restore the

                                             panel's original appearance.

(d) Affordability                  - Best fit the bill after priced other architectural cladding materials.

                                          - Best of choice to give the combination of requirements as well as a distinct

                                            economical alternative to other architectural cladding materials.                     

(e) Recyclable                   - Obedient to the principles of safest, overall recoverability, efficient and

                                             environmentally friendly product.

 

Applications :                    - Architectural curtain wall,

                                         - Door panels

                                         - Column covers

                                         - Beam wrap

                                         - Hallway

                                         - Signage

                                         - Spandrel panels

                                         - Interior decoration

                                         - Ceilings

                                         - Highway tunnels

                                         - Fascia

                                         - Elevator & escalator

                                         - Auto bodies

                                         - Cladding

                                         - Balconies

                                         - Canopies

 

(2)

Product          : G-Bond

Specification  : Made up of a non-toxic polyethylene core bonded with two layers of 0.3mm galvanized steel

                         that is treated with PVDF or Silicon Polyester coating on the top layer's surface. The

                         fabrication method is the same as its sister product-ALCOPLA. It is easily routed, drilled, cut,

                         bent, and curved with conventional woodworking tools at construction site.

 

(3)

Product          : Colormagic

Specification  : Aluminum composite panels that are applied with PVDF coating. This product benefits

                        designers, architects and owners who now focus on the exterior color of the buildings.

                        Customizes a minimum quantity of 1,000 square meters with the desired color.

 

*Competitors*

===========

The following locally based companies supply similar range of products :

 

- ALUBOND INDUSTRIAL CO LTD

- JYI SHYANG INDUSTRIAL CO LTD

- TILERON ENTERPRISE CO LTD

- TAIWAN BASIN INDUSTRIAL CORP

- ELITE ENTERPRISE CO LTD 

 

*Production Capacity*

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

Item                        : Composite Panel

Maximum capacity : 2,500,000 (NTD 1,000/Amounts)

Current capacity     : 1,897,539  (NTD 1,00/Amounts)

Year                        : 2006 

 

*Projects*

========

(1)

The following projects are made in Taiwan:

 

- Taian Technology Building

- Taijpei Municipal Stadium

- Flytech Building

- Minfu Market

- Taipei County Government Building

- Amercian Time-Square

- Chilung Taipei Business Port

- Shin Kong Mitsukoshi (Shinyi road

- Shipai Police Office

- Chiang Kai-Shek International Airport R.O.C. (Phase 2)

- Taiwan Tobacco & Liquor Corp

- Yunlin Special Education School

- Chiayi Museum

- Southern Taiwan Science Park Administration Building

- Chi-Mei 4th Plant

- Chi-Mei 5th Plant

- Chi-Mei Automatic Storehouse

- Chi-Mei Third TFT-LCD Plant

- Chi-Mei L.C.M. FactoryBuilding B

- Tzuoying Train Station

- Radar Station at Military Camp

 

(2)

The following projects are made in India:

- Surya IT

- Divyashree Towers

- Millennium Towers

- Le Meridien

- DELL

- Manickchand Corporate Office

- Karunaasesh Office Building

 

(3)

The following projects are made in Malaysia:

- Npe

- Eon City Building

- MSI Building

- KIA MOTOR-Johor Bahru Project

- Wisma S.U.K.

- MIS Building

- Hong Kong & Shanghai bank

- UPM-PINTU8

- Dewan Shabariddin

- New Pantai Hi-way Toll Plaza

- Universiti Institute of Technologi MARA(UITM)

- Giant Hypermarket

- TNB Building Kuantanc

 


(4)

The following projects are made in USA:

- FARAH Building

- Gor Tower

- Laboratorios Toluca

 

(5)

The following projects are made in Mexico:

- CHURCH

- Bosoues

- Farah Sante Fe

- Curvic

- Mvc

- ShoeCenter

- Zentrum

- KMD Project

- Torre Qurvic Project

- Suco Project

- Aicon Tower

- World Plaza

 

(6)

Project name : Bp house

Location        : Spain

 

(7)

Project name : Cyprus

Location        : Turkey

 

(8)

The following projects are made in Israel:

- PAZ

- Alone Dor (oil and gas station)

- River Bank Hotel

- Top-Center

- Etm

- El-op

- Dagan

- Kanarit

- Condo Tower

- Electricity Co

 

(9)

The following projects are made in UAE:

- LE Meridian Hotel

- Fujerah Tower

- Debba

- Gargash Bldg

 

(10)

The following projects are made in Australia:

- Order A & B

- 124 Walker Street

 

(11)

The following projects are made in New Zealand:

- Ebert

- Easter Family

- City Garden A Partment & Stock

- 39 Apollo

- 31 Apollo

- NZ Safety

- 344 Rosedale Rd

- 42 Tarndale Grove

- 500 Tirakau

- 62 Paul Mathews

- 81 Cryers Rd

- Altura Coffee

- Birmingham Rd

- BMW

- Carfe Carwash

- Data Mail

- Fenwick

- Kalmia St

- Medlab

- Pocsche

- DHL

- 220 Bush Rd

- Athena

- Carbine Rd

- Crown Flooring

- Depuy Gabador Place

- Foundation Engineering

- NZ Fasteners

- Trevellyn

- Western Mailing

- Kiwi Apartments

- Harvard on Hobson

- Acc Te Rapa

- 331 Rosedale Bldg 3 & 4

- Nautilus Apartments

- 924 Pacific Highway

- Hobson

- Dillworth House

- 112 Bush Rd

- TNT Office Auckland International Airport

- No.1 Queen St, Auckland CBD

- No.1 Rlobson Street

- 525 Rosebank Rd.

- Dimock Warehouse

- Sky City Casino

- Bp House

- FREIGHT PROPERTIES LTD

- New World-Palmerston North

- Porsche

- Arney Crescent

- Roofing Application

 

*Awards*

========

Award              : Won a prize for Rising Star Award

Awarded by     : Small and Medium Enterprise

Administration  : MOEA

Year                : 2001

Details            : Aluminum Composite Panel 

 

*Domestic Raw Materials Suppliers*

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

Major local suppliers include:

(1)

Company name            : - CS ALUMINIUM CORP

                                        - SHENG YU STEEL CO LTD

Material/components : Aluminum, Rolled Steel

 

(2)

Company name            : - COIN CHEMICAL INDUSTRIAL CO LTD

                                        - USI CORP

                                        - FORMOSA PLASTICS CORP

Material/components : PE plastic elements

 

(3)

Company name            : - YUNG CHI PAINT & VARNISH MFG CO LTD

                                       - INTERNATIONAL PAINT (TAIWAN) LTD

                                       - PPG INDUSTRIES INT'L INC - TAIWAN BRANCH (USA)

Material/components : Paint

 

*Local Distribution Network*

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

An estimated 10% of the annual turnover is attributed to local sales. 

 

*Export Markets*

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

An estimated 90% of the annual turnover is attributed to export.

 

*International Trade Ranking*

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

The firm has been ranked among Taiwan's Top Importers/Exporters based on the standard measured by the

Board of Foreign Trade (BOFT)

 

Details of rank are as follows :

 

   Year           Rank

   -----             ------

   2003            2419

   2004            1791

   2005            1254 

 

 

Rounded Rectangle: RELATED COMPANIES 

 

 


*(Subsidiaries, Joint-ventures & Affiliates) 

=============================== 

Company Name : XXENTRIA INT'L (BVI) CORP

Country : Virgin Islands (British)

Relationship : Affiliate

Legal Form : Private company with limited liability

Company Type : Service

Industry : Professional Services

 

Company Name : XXENTRIA INT'L (USA) CORP

Address : Unit 4, 3086 Route 27 Kendall Park Kendall Park 08824 New Jersey USA

Country : USA

Relationship : Subsidiary

Legal Form : Private company with limited liability

Company Type : Trader

Industry : Construction & Construction Materials

 

Company Name : XXENTRIA TECHNOLOGY MATERIALS CO LTD (INDIA)

Address : D-308 Crystal Plaza Newlink Rd Andheri Mumbai (Bombay) 400053 Maharashtra India

Country : India

Relationship : Subsidiary

Legal Form : Private company with limited liability

Company Type : Manufacturer

Industry : Construction & Construction Materials

 

Company Name : XXENTRIA TRADING (GUANGZHOU) CO LTD

Address : 555 Renmin Rd Guangzhou 510620 Guangdong China

Country : China

Relationship : Affiliate

Legal Form : Private company with limited liability

Company Type : Trader

Industry : Construction & Construction Materials

 

*Strategic Partners & Alliances*

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

Group name                 : DONG SHIANN Group

Group members           : - DONG SHIANN CO LTD

                                       - HSUAN CHOU SO LTD

                                       - XXENTRIA INDUSTRIES CO LTD

                                       - XXENTRIA TECHNOLOGY MATERIALS CO LTD

Details                           : Serves as EConsultant & Main contractor of Electricity and Water engineering. 

 

 

Rounded Rectangle: PAYMENTHISTORY 

 

 


PAYMENT RATING : 2                OBTAINED SCORES    : 76

Rating Key

Implication

Implications

1

Scores 85–100

Excellent

2

Scores 75 – 84

Above Average

3

Scores 50 – 74

Average

4

Scores 35 – 49

Fair

5

Scores 15 – 34

Below Average

6

Scores 01 – 14

Poor

NR

No Data

No Data

 

The rating indicates the payment pattern of SC based upon our Payment Database, comments from suppliers of SC, information from banks (if available), as well as industrial sources.

 

Dealings on open terms may be possible for FAIRLY LARGE amounts depending on individual judgement experience.

 

 

Rounded Rectangle: FINANCIAL HIGHLIGHTS 

 

 


*Bank Details*

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

Bank name           : HUA NAN COMMERCIAL BANK LTD

Branch                  : Tainan

Account number : 64051001817-6

Swift code            : HNBKTWTP

 

Balance Sheet

Currency          : NTD

Denomination : In Thousand

                                                         2002                   2003                2004                  2005                   2006

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

Current Assets                               295,768               493,582           734,110             705,806             819,058

Funds & long-term investments      20,174                  64,564           160,209             193,859             183,418

Property                                         372,315               371,108            524,368            519,979              611,977

Other Assets                                     4,264                  55,001              31,787              13,651               12,981

Total Assets                                   692,521               984,255         1,450,474         1,433,295          1,627,434

Current Liabilities (Before)            211,743                217,940            382,050             592,801            405,540

                                (After)            223,245                261,522            399,699             677,288                  -

Long-term Liabilities                        89,409                328,135            508,669               57,590              52,046

Other Liabilities                                 4,514                    5,630              19,179               19,199               18,164

Total Liabilities (Before)                305,666                551,705            909,898             669,590             475,750

                            (After)                317,168                595,287            927,547             754,077                   -

Common stock                              352,500                359,550            450,939             522,729             644,257

Capital Reserve                                9,750                    9,750               92,244            125,094             289,778

Retained Earnings (Before)            24,732                  63,914               46,606            161,361             218,983

                                 (After)              6,180                  12,587                21,145             33,199                  -

 

Income Statement

Currency          : NTD

Denomination : In Thousand

                                                         2002                  2003                  2004                  2005                   2006

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

Operating revenue                         387,742             709,741            1,070,829          1,107,547          1,220,589

Gross Profit                                     88,230              145,626               170,282            319,098              362,278

Operating Income                            40,331                88,188                86,319             183,686              229,029

Non-operating income                          316                     323                     579                 2,735                  4,408

Non-operating expense                   13,347                12,474                14,002               19,500                10,446

Earnings (losses) per share (After)     0.48                      1.3                    0.69                   2.58                    3.07

 

 

*Financial Ratios*

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

                                                           2002                    2003                2004                  2005                  2006

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

Ratio of liabilities to Assets %           44.14                   56.05                62.73                  46.72                29.23

Ratio of long-term capital to

           fixed Assets%                       127.92                205.10              200.10                 157.95              196.70

Current ratio%                                  139.68                226.96              192.15                119.06               201.97

Quick ratio%                                       69.68                159.48              128.69                  68.34               102.94

Interest coverage                                 3.00                    8.00                   3.00                    9.00                 22.00

Turnover of receivable (times)             4.28                    5.41                   5.75                    4.92                   5.08

Average collection period

                 of receivable                     85.00                  67.00                  66.00                  74.00                72.00

Turnover of inventories (times)           2.75                    4.29                    5.05                     3.05                  2.52

Average days of sales                     133.00                  85.00                  72.00                 120.00              145.00

Turnover of fixed assets (times)          1.04                    1.91                    2.04                     2.13                  1.99

Turnover of total assets (times)           0.56                    0.72                    0.74                     0.77                  0.75

Return on total assets%                      4.82                    8.00                     3.66                   10.74                12.65

Return on shareholder's Equity%        5.49                  14.09                     6.99                   21.50                19.40

Operating Income                              11.44                  24.38                   19.14                   35.14                35.55

Net Income before tax                         7.61                  22.80                     8.43                   30.07                33.52

Profit margin%                                    5.44                   8.13                     3.18                   12.66                15.22

Retroactive                                         0.48                   1.30                      0.69                    2.58                  3.07

Cash flows ratio%                                 -                    14.30                     -                         34.62                19.33

Cash flows adequacy%                    24.54                 42.71                      2.03                  22.03                25.13

Cash reinvestment ratio%                    -                       2.41                     -                         19.38                    -

Degree of operating leverage             1.41                   1.19                      1.21                    1.18                  1.16

Degree of financial leverage               1.49                   1.16                      1.19                    1.12                  1.05

 

*Accountants*

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

KPMG, CPA's

 

*Financial Summary (Currency: U.S. $'s)

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

Year     Sales                            Assets                          Net Income

2002     $11,145,214.14              $19,905,748.78              n/a 

2003     $20,465,426.76              $28,381,055.36              n/a 

2004     $32,205,383.46              $43,623,278.20              n/a 

2005     $34,993,586.10              $45,285,781.99              $4,966,729.86 

2006     $36,898,095.53              $49,196,916.57              $5,616,082.22 

 

*Int´l Trade Activity (Currency: U.S. $'s)

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

Year     Imports             Exports                         Total

2004     $5,214,694.02    $13,948,512.00 $19,163,206.02

2005     $2,553,006.00    $26,713,944.01 $29,266,950.01

2006     $4,000,000.00    $39,000,000.00 $43,000,000.00

 

 

Rounded Rectangle: REMARKS 

 

 


SC is considered medium-sized in its line with a 13 years development history; a credit line up to USD 1,000,000 appears to be within SC’s capacities.

 

 

Attached: trade references

 


SIC PRODUCT CLASSIFICATION & ACTIVITY 

 

Activity             Code    Product/Service Description

Exporting          3089     Plastics products,

Exporting          3353     Aluminum sheet, plate, and foil, rolled or drawn

Exporting          3400     Fabricated Metal Products

Exporting          5162     Plastics Mat'ls/Basic Forms

Manufacturing    3334     Aluminum and aluminum alloys, unwrought

Manufacturing    3353     Aluminum sheet, plate, and foil, rolled or drawn

Manufacturing    3400     Fabricated Metal Products

Manufacturing    3499     Fabricated metal products,

Manufacturing    5039     Construction Materials, NEC

Manufacturing    5162     Plastics Mat'ls/Basic Forms

 

HARMONIZED PRODUCT CLASSIFICATION & ACTIVITY 

 

Activity             Code                Product/Service Description

Exporting          3920300000       Other plates, sheets, film, foil & strip, of plast, noncelluar, & not reinforcd,

                                                laminated, supported or combind with oth mat, of polymers of styrene

Exporting          3920620000       Plates, sheets, film, foil & strip, noncelluar, not reinforced, laminated, combined,

                                                of polyethylene terephthalate

Exporting          7200                 Iron & steel

Exporting          7225300000       Flat-rolled other alloy steel, 600mm or more wide, not further workedthan hot-

                                                rolled, in coils

Exporting          7225990000       Flat-rolled alloy steel not stainless, 600 mm or more wide

Exporting          7326                 Articles of iron or steel

Exporting          7606920010       Circles and discs of aluminum alloys ov 6.3mm thck

Importing           3208100000       Paints and varnishes (incl enamels & lacquers) based on synthetic polymers, etc

                                                in a non-aqueous medium, based on polyesters

Importing           3506910000       Adhesives based on rubber or plastics (including artificial resins) for use as

                                                adhesives, put up for retail sale as adhesive, nt exceed net wt of 1 kg

Importing           3915100000       Waste, parings and scrap, of plastics; of polymers of ethylene

 

DETAILED PRODUCT CLASSIFICATION & ACTIVITY 

 

Activity             Product/Service Description

Manufacturer     PE (polyethylene) sheets 

Manufacturer     Polypropylene sheets 

Manufacturer     Galvanized steel 

Manufacturer     Composite panels 

Manufacturer     PP (polypropylene) welding rod 

Manufacturer     PP (polypropylene) cover 

Trader               Polypropylene sheets 

 

INTERNATIONAL TRADE : ACTIVITY & MARKETS

 

Exporting to Asia

Exporting to Australia

Exporting to Brazil

Exporting to Canada

Exporting to Europe

Exporting to France

Exporting to Greece

Exporting to India

Exporting to Indonesia

Exporting to Iran

Exporting to Israel

Exporting to Italy

Exporting to Malaysia

Exporting to Middle East

Exporting to New Zealand

Exporting to Nigeria

Exporting to Oceania

Exporting to Qatar

Exporting to Romania

Exporting to Saudi Arabia

Exporting to Sudan

Exporting to Thailand

Exporting to UAE

Exporting to USA

Exporting to Venezuela

Importing from Asia

Importing from Canada

Importing from China

Importing from Europe

Importing from Israel

Importing from Italy

Importing from Middle East

Importing from North America

Importing from Poland

Importing from South Korea

Importing from USA

 

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

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

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

NR

In view of the lack of information, we have no basis upon which to recommend credit dealings

No Rating

 

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions