MIRA
INFORM REPORT
|
Report Date : |
26.11.2007 |
IDENTIFICATION
DETAILS
|
Name : |
FLAWLESS CO., LTD. |
|
|
|
|
Registered Office : |
Room 1909-1910, 19th
Floor, Jewellery Trade
Center, 919/245-246, Silom
Road, Silom, Bangrak,
Bangkok 10500 |
|
|
|
|
Country : |
Thailand |
|
|
|
|
Financials (as on) : |
31.12.2005 |
|
|
|
|
Date of Incorporation : |
1985 |
|
|
|
|
Com. Reg. No.: |
0105528041715 |
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
Line of Business : |
Importer and distributor
of diamonds and
precious stones |
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 : |
Usually correct |
|
|
|
|
Litigation : |
Clear |
name
FLAWLESS CO., LTD.
SUMMARY
BUSINESS
ADDRESS : ROOM
1909-1910, 19th FLOOR,
JEWELLERY TRADE CENTER,
919/245-246, SILOM
ROAD, SILOM, BANGRAK,
BANGKOK 10500,
THAILAND
TELEPHONE : [66] 2630-0444-6,
2235-9664
FAX : [66] 2630-0443,
2237-8562
E-MAIL ADDRESS : flawless@asiaaccess.net.th
REGISTRATION ADDRESS : SAME
AS BUSINESS ADDRESS
ESTABLISHED : 1985
REGISTRATION NO.
: 0105528041715 [Former : 4171/2528]
CAPITAL
REGISTERED : BHT.
25,000,000
CAPITAL
PAID-UP : BHT.
25,000,000
FISCAL
YEAR CLOSING DATE : DECEMBER 31
LEGAL STATUS : PRIVATE LIMITED COMPANY
EXECUTIVE : MR.
POONAM CHAND KOTHARI,
INDIAN
MANAGING DIRECTOR
NO. OF
STAFF : 40
LINES OF
BUSINESS : DIAMONDS AND PRECIOUS STONES
IMPORTER, EXPORTER
& DISTRIBUTOR
CORPORATE PROFILE
OPERATING TREND : STABLE
PRESENT SITUATION : OPERATING NORMALLY
REPUTATION : GOOD
WITH NORMAL BUSINESS
ENGAGEMENT
MANAGEMENT STANDARD : MANAGEMENT WITH GOOD PERFORMANCE
HISTORY
The
subject was established
on November 29, 1985 as a
private limited company under the name style
FLAWLESS CO., LTD, by Thai and Indian groups, in order to import and distribute diamonds and precious
stones to local market. It
currently employs 40
staff.
The
subject’s registered address is
Room 1909-1910, 19th
Floor, Jewellery Trade Center, 919/245-246
Silom Rd., Silom, Bangrak, Bangkok 10500,
and this is
the subject’s current operation address.
THE BOARD
OF DIRECTORS
|
Name |
|
Nationality |
Age |
|
|
|
|
|
|
Mr. Sunil Kothari
|
|
Indian |
45 |
|
Mr. Alongkorn Bovonveerakij |
|
Thai |
55 |
|
Mr. Poonam Chand
Kothari |
|
Indian |
39 |
AUTHORIZED PERSON
One of the above directors
can sign on
behalf of the
subject with company’s
affixed.
MANAGEMENT
Mr. Poonam Chand Kothari is the
Managing Director.
He is Indian nationality with
the age of
39 years old.
Mr. Sunil Kothari is
the Executive Director.
He is Indian nationality with
the age of 45
years old.
Mr. Alongkorn
Bovonveerakij is the Executive Director.
He is Thai nationality with
the age of
55 years old.
Mrs. Panvadee
Bovonveerakij is the
Sales & Marketing
Manager.
She is Thai nationality.
BUSINESS OPERATIONS
The subject’s activities
are importer and
distributor of diamonds
and precious stones to
local jewelry industry.
The subject also exports Thai cutting diamonds to India.
PURCHASE
100%
of diamonds and
precious stones are
purchased from India
and South Africa.
MAJOR SUPPLIER
Flawless Diamond (India)
Ltd. : India
EXPORT
The subject exports
Thai cutting diamonds
to India, Hong Kong,
Japan and Indonesia.
SALES [LOCAL]
Its
products are sold
locally by wholesale to
local traders and
manufacturers.
LITIGATION
Bankruptcy and Receivership
There are no
litigation on bankruptcy
and receivership cases
filed against the
subject found at
Legal Execution Department
for the past
five years.
Others
There are no
legal suits filed
against the subject
for the past
two years.
SUBSIDIARY AND
AFFILIATED COMPANY
The subject is
not found to
have any subsidiary
nor affiliated company
here in Thailand.
CREDIT
Sales
are by cash or the
credit term of
30 days.
Local
bills are paid
by cash or
on the credit term of
30 days.
Imports
are by L/C at sight
or T/T on negotiates
term.
Exports
are against L/C
at sight.
BANKING
Bangkok Bank Public Co.,
Ltd.
[Head Office : 333 Silom
Rd., Silom, Bangrak,
Bangkok]
EMPLOYMENT
The
subject employs approximately 40 staff [office
and sales staff].
LOCATION DETAILS
The
premise is rented
for administrative office
at the heading address. Premise
is located in a
prime commercial area.
COMMENT
The subject is a leading supplier of diamonds
and precious stones in local market for many
years. Its reputation and large
customers base as well as high consumption of jewelry products both domestic
and exports have spurred demand of
diamonds and precious stones from local
traders and manufacturers.
The
subject’s sales remains
healthy and the
market trend is
still promising.
FINANCIAL INFORMATION
The capital
was initially registered at Bht.
1,000,000 divided into
1,000 shares of
Bht. 1,000 each.
The capital was increased later as follows:
Baht 2,000,000 on September 6, 1988
Baht 3,000,000 on April 30, 1992
Baht 16,000,000 on
October 25, 1995
Bht. 25,000,000 on March 14,
2006
The latest registered capital was increased
to Bht. 25,000,000 divided into 25,000 shares
of Bht. 1,000 each
with fully paid.
THE SHAREHOLDERS LISTED WERE :
[as at
October 13,
2006]
|
NAME |
HOLDING |
% |
|
|
|
|
|
Mrs. Panwadee
Bovonveerakij Nationality: Thai Address : 19/62 Moo 2,
Ladprao, Bangkok |
7,250 |
29.00 |
|
Mrs. Suree
Wonganekkasem Nationality: Thai Address : 374/114
Petchburi Road, Rajthevee,
Bangkhen, Bangkok 10220 |
5,000 |
20.00 |
|
Mr. Sunil
Kothari Nationality: Indian Address : 919/246
Silom Road, Silom,
Bangrak Bangkok 10500 |
2,075 |
8.30 |
|
Mr. Poonam
Chand Kothari Nationality: Indian Address : 919/246
Silom Road, Silom,
Bangrak Bangkok
10500 |
2,075 |
8.30 |
|
Sunil &
Richabh Group Nationality: Thai Address : 1867/60
Charoennakorn Rd.,
Banglampulang, Klongsan, Bangkok |
1,900 |
7.60 |
|
Sunil &
Rohit Group Nationality: Thai Address : 1867/60
Charoennakorn Rd.,
Banglampulang, Klongsan, Bangkok |
1,900 |
7.60 |
|
Punam and
Sivij Group Nationality: Thai Address : 1867/59
Charoennakorn Rd.,
Banglampulang, Klongsan, Bangkok |
1,900 |
7.60 |
|
Punam and
Samridh Group Nationality: Thai Address : 1867/59
Charoennakorn Rd.,
Banglampulang, Klongsan, Bangkok |
1,900 |
7.60 |
|
Mr. Vishal
Kolesha Nationality: Indian Address : 919/246
Silom Road, Silom,
Bangrak Bangkok 10500 |
500 |
2.00 |
|
Mr. Alongkorn
Bovonveerakij Nationality: Thai Address : 19/62
Moo 2, Ladprao, Bangkok
|
250 |
1.00 |
|
Mr. Nasant
Wonganekkasem Nationality: Thai Address : 61/210
Moo 7, Bangchan, Klongsamwa, Bangkok |
250 |
1.00 |
Total Shareholders
11
NAME OF
AUDITOR & CERTIFIED
PUBLIC
ACCOUNTANT NO.
Mr. Aniruth Ngamrungkij
No. 3730
BALANCE SHEET [BAHT]
The
latest financial figures
published for December
31, 2005 &
2004 were:
ASSETS
|
Current Assets |
2005 |
2004 |
|
|
|
|
|
Cash in hand
& at Bank
|
3,723,771.35 |
3,324,018.89 |
|
Trade Accts. Receivable |
68,058,067.17 |
81,749,485.06 |
|
Inventories |
111,677,921.23 |
60,664,496.73 |
|
Other Current Assets
|
532,364.02 |
548,449.88 |
|
Total Current
Assets |
183,992,123.77 |
146,286,450.56 |
|
|
|
|
|
Fixed Assets |
8,175,905.57 |
7,428,365.46 |
|
Total Assets |
192,168,029.34 |
153,714,816.02 |
LIABILITIES &
SHAREHOLDERS' EQUITY [BAHT]
|
Current Liabilities |
2005 |
2004 |
|
|
|
|
|
Bank Overdraft &
Loan from Bank |
39,941,392.24 |
29,802,575.55 |
|
Trade Accts. Payable |
121,173,704.48 |
95,088,251.12 |
|
Other Payable |
1,965,567.25 |
19,660.00 |
|
Current Portion of Hire-Purchase Payable |
1,189,627.69 |
878,950.12 |
|
Accrued Expenses |
550,349.61 |
1,754,011.98 |
|
Accrued Income Tax |
319,024.48 |
414,627.50 |
|
Other Current Liabilities |
693,368.82 |
1,147,830.16 |
|
Total Current
Liabilities |
165,833,034.57 |
129,105,906.43 |
|
Hire-Purchase Payable Net of
Current Portion |
1,885,378.23 |
2,051,721.12 |
|
Total Liabilities |
167,718,412.80 |
131,157,627.55 |
|
|
|
|
|
Shareholders'
Equity |
|
|
|
|
|
|
|
Share capital : Baht 1,000 par value
authorized, issued
and fully paid share
capital 16,000 shares |
16,000,000.00 |
16,000,000.00 |
|
Capital Paid |
16,000,000.00 |
16,000,000.00 |
|
Statutory Reserve |
1,600,000.00 |
1,600,000.00 |
|
Retained Earning -
Unappropriated |
6,849,616.54 |
4,957,188.47 |
|
Total
Shareholders' Equity |
24,449,616.54 |
22,557,188.47 |
|
Total
Liabilities & Shareholders' Equity |
192,168,029.34 |
153,714,816.02 |
PROFIT &
LOSS ACCOUNT
|
Revenue |
2005 |
2004 |
|
|
|
|
|
Sales |
423,924,639.01 |
388,538,201.75 |
|
Profit on Exchange
Rate |
- |
1,664,599.55 |
|
Other Income |
51,884.67 |
31,039.89 |
|
Total Revenues
|
423,976,523.68 |
390,233,841.19 |
|
Expenses |
|
|
|
|
|
|
|
Cost of Goods
Sold |
397,280,120.89 |
368,773,097.04 |
|
Selling & Administrative Expenses |
18,342,676.16 |
13,321,353.99 |
|
Loss on Exchange
Rate |
3,439,894.85 |
- |
|
Total Expenses |
419,062,691.90 |
382,094,451.03 |
|
Profit / [Loss] from Operation |
4,913,831.78 |
8,139,390.16 |
|
Interest Expense |
[2,020,717.93] |
[1,410,432.15] |
|
Income Tax |
[1,000,685.78] |
[2,084,037.89] |
|
Net Profit / [Loss] |
1,892,428.07 |
4,644,920.12 |
FINANCIAL ANALYSIS
Annual Growth
& Profitability
|
Annual Growth |
2005 |
2004 |
|
Net Sales |
9.11 |
|
|
Operating Profit |
[5.93] |
|
|
Net Profit |
[59.26] |
|
|
Fixed Assets |
10.06 |
|
|
Total Assets |
25.02 |
|
|
Profitability |
|
|
|
Cost of Good
Sold |
93.71 |
94.91 |
|
Operating Profit Margin |
1.97 |
2.09 |
|
S & A
Expenses |
4.33 |
3.43 |
|
Interest Paid |
0.48 |
0.36 |
|
Other Revenues |
0.01 |
0.44 |
|
Net Profit Margin |
0.45 |
1.20 |
|
Earning Per Shares |
118.28 |
290.31 |
|
No. of Shares |
16,000 |
16,000 |
Net Sales was increased by
9.11%, Operating Profit
was decreased by
5.93%, Net Profit
was decreased by
59.26%, Fixed Assets
was increased by
10.06%, Total Assets
was increased by
25.02%.
Compare each cost with sales, Cost of Good Sold was decreased from 94.91% to 93.71%, Operating Profit Margin was decreased from 2.09% to 1.97%, S & A Expenses was increased from 3.43% to 4.33%, Interest Paid was increased from 0.36% to 0.48%, Other Revenues was decreased from 0.44% to 0.01%, Net Profit Margin was decreased from 1.20% to 0.45%.
Earning Per Shares
was decreased from
290.31 baht per
share to 118.28
baht per share.
Liquidity
|
Liquidity |
2005 |
2004 |
|
Current Ratio |
1.11 |
1.13 |
|
Quick - assets
ratio |
0.43 |
0.66 |
Current Ratio was decreased from 1.13 to 1.11, show Current Assets can cover Current Liabilities, Liquidity Ratio of the company was good, Quick - assets ratio was decreased from 0.66 to 0.43, capacity to pay Short Term Loan was not good, because Current Assets without Inventory can not cover Current Liabilities.
Leverage
|
Leverage |
2005 |
2004 |
|
D/E Ratio |
6.86 |
5.81 |
|
Times Interest Earned |
4.13 |
5.77 |
D/E Ratio was
increased from 5.81
to 6.86, show
the company had
fund from Loan
more than fund
from Equity, investment
risked of the
company is high,
Times Interest Earned
was decreased from
5.77 to 4.13,
capacity to pay
interest paid was
good.
Efficiency
|
Efficiency |
2005 |
2004 |
|
Fixed Assets Turnover |
51.85 |
52.30 |
|
Total Assets Turnover |
2.21 |
2.53 |
|
Return on Assets |
0.98 |
3.02 |
|
Return on Equity |
7.74 |
20.59 |
|
Day's Payable |
103.00 |
89.00 |
|
Day’s Inventories |
95.00 |
57.00 |
|
Day’s Receivables |
58.00 |
76.00 |
Fixed Assets Turnover
was decreased from
52.30 times to
51.85 times, Total
Assets Turnover was
decreased from 2.53
times to 2.21
times, show the
company could not
use Assets so
efficiently, Return on
Assets was decreased
from 3.02 to
0.98, Return on
Equity was decreased
from 20.59 to
7.74, capacity to
use Assets to
make profit was
not good.
Day's Payable was
increased from 89
days to 103
days, and Day’s
Inventories was increased
from 57 days
to 95 days, while Day’s
Receivables was decreased
from 76 days
to 58 days.
RATING
EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest capability
for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Unfavourable & favourable factors carry similar weight in credit
consideration. Capability to overcome financial difficulties seems comparatively
below average/normal. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
NR |
In view of the lack of information, we have no basis upon which to
recommend credit dealings |
No Rating |
|
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%)