![]()
|
Report Date : |
04.09.2007 |
IDENTIFICATION
DETAILS
|
Name : |
VIRGOZ OIL AND
FATS PTE. LTD. |
|
|
|
|
Registered Office : |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2005 |
|
|
|
|
Date of Incorporation : |
14/09/2004 |
|
|
|
|
Com. Reg. No.: |
200411727K |
|
|
|
|
Legal Form : |
Exempt Pte Ltd |
|
|
|
|
Line of Business : |
Import and Export of Inedible Oils and Fats, Palm Oil Commodities and
related goods |
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 : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
Subject Company
VIRGOZ OIL AND
FATS PTE. LTD.
Line Of
Business
IMPORT AND EXPORT OF INEDIBLE OILS AND FATS, PALM OIL COMMODITIES AND
RELATED GOODS
Parent Company
--
Financial Elements
FY 2005
COMPANY
Sales :
US$150,274,677
Networth :
US$2,860,902
Paid-Up
Capital : US$1,208,448
Net result :
US$1,652,454
Net Margin(%) : 1.10
Return on Equity(%) : 57.76
Leverage Ratio : 2.45
Rating
Credit Rating : Sing $ 1000001 to Sing $ 5000000
COMPANY IDENTIFICATION
Subject Company: VIRGOZ OIL
AND FATS PTE. LTD.
Former Name: -
Business Address:
#18-08
Town:
Postcode: 049705
County: -
Country:
Telephone: 6532
7777
Fax: 6532
0787
ROC Number: 200411727K
SUMMARY
All amounts in this report are in: USD unless otherwise stated
Legal Form: Exempt
Pte Ltd
Date Inc.: 14/09/2004
Previous Legal Form: -
Summary year: 31/12/2005
Sales: 150,274,677
Net worth: 2,860,902
Capital: -
Paid-Up Capital: 1,208,448
Employees: Not
available
Net result: 1,652,454
Share value: -
Auditor: FOO
KON TAN GRANT THORNTON
REFERENCES
Litigation: No
Company status: TRADING
Started: 14/09/2005
PRINCIPAL(S)
ROBERT G5786324U Director
DIRECTOR(S)
ROBERT G5786324U Director
Appointed on: 14/09/2004
Street:
#04-79
Town:
Postcode: 238274
Country:
DIANA VIRGO N145095 Director
Appointed on: 14/09/2004
Street: JLN.
ISKANDAR MUDA NO. 107
Town:
Postcode: 20154
Country:
JHONNY VIRGO G5784044M Director
Appointed on: 25/10/2004
Street:
#04-79
Town:
Postcode: 238274
Country:
LIN MOI HEYANG F1059693U
Company Secretary
Appointed on: 29/06/2007
Street: 210 ANG MO KIO AVENUE 3
#07-1614
Town:
Postcode: 560210
Country:
FORMER DIRECTOR(S)
LATHIKA DEVI AMMA D/O K R PILLAY S1552769B
TAN GEK MING @ CHEN YUE MING S7284484Z
ACTIVITY(IES)
IMPORTERS And EXPORTERS Code:11760
PALM OIL Code:15870
OILS - WHSLE Code:15515
BASED ON ACRA'S
1) WHOLESALE OF PALM OIL; IMPORT & EXPORT
OF INEDIBLE OILS AND FATS, PALM OIL COMMODITIES & RELATED GOODS BY-PRODUCTS
CHARGES
No Charges On Premises/Property In Our Database
PREMISES/PROPERTY INFORMATIONS
No Premises/Property Information In Our
Databases
BANKERS
THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED
DBS BANK LTD.
STANDARD CHARTERED BANK
ING BANK N V
SHAREHOLDERS(S)
ROBERT 800,000 Private Person
Street:
#04-79
Town:
Postcode: 238274
Country:
MARIA WIJAYA 800,000 Private Person
Street: JLN.
ISKANDAR MUDA NO. 107
Town:
Postcode: 20154
Country:
DIANA VIRGO 200,000 Private Person
Street: JLN.
ISKANDAR MUDA NO. 107
Town:
Postcode: 20154
Country:
JHONNY VIRGO 200,000 Private Person
Street:
#04-79
Town:
Postcode: 238274
Country:
SUBSIDIARY(IES)
No Participation In Our Database
PAYMENT HISTORY AND EXPERIENCES
Trade Morality: AVERAGE
Liquidity: SUFFICIENT
Payments: REGULAR
Trend: UNKNOWN
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)
Date Account Lodged: 19/04/2006
Balance Sheet Date: 31/12/2005
Number of weeks: 67
Consolidation Code: COMPANY
---
ASSETS
Tangible Fixed
Assets: 84,529
Total Fixed Assets: 84,529
Receivables: 6,578,844
Cash,Banks,Securities: 3,188,752
Other current assets: 11,402
Total Current Assets: 9,778,998
TOTAL ASSETS: 9,863,527
--- LIABILITIES
Equity capital: 1,208,448
Profit & loss
Account: 1,652,454
Total Equity: 2,860,902
Trade Creditors: 6,433,487
Provisions: 184,915
Other Short term
Liab.: 384,223
Total short term Liab.: 7,002,625
TOTAL LIABILITIES: 7,002,625
PROFIT & LOSS
ACCOUNT
Net Sales 150,274,677
Purchases,Sces & Other
Goods: 147,295,001
Gross Profit: 2,979,676
NET RESULT BEFORE TAX: 1,837,369
Tax:
184,915
Net income/loss year: 1,652,454
Depreciation: 15,339
Directors Emoluments: 35,096
Wages and Salaries: 67,677
Financial Income: 6,139
RATIOS
31/12/2005
Net result /
Turnover(%): 0.01
Net Margin(%): 1.10
Return on Equity(%): 57.76
Return on Assets(%): 16.75
Net Working capital: 2776373.00
Cash Ratio: 0.46
Quick Ratio: 1.39
Current ratio: 1.40
Receivables Turnover: 15.76
Leverage Ratio: 2.45
Net Margin: (100*Net
income loss year)/Net sales
Return on Equity: (100*Net
income loss year)/Total equity
Return on Assets: (100*Net
income loss year)/Total fixed assets
Net Working capital:
(Total current assets-Total short term liabilities)
Cash Ratio: Cash Bank
securities/Total short term liabilities
Quick Ratio: (Cash Bank
securities+Receivables)/Total Short term liabilities
Current ratio: Total
current assets/Total short term liabilities
Receivables Turnover:
(Receivable*360)/Net sales
Leverage Ratio: Total
liabilities/(Total equity-Intangible assets)
FINANCIAL COMMENTS
THE FINANCIAL CONDITION OF THE COMPANY WAS
DEEMED TO BE FAIR IN VIEW OF THE FOLLOWING:
NET WORTH:
THE BALANCE SHEET WAS PASSABLE WITH TOTAL
EQUITY REGISTERING AT USD2,860,902. THIS WAS CONTRIBUTED BY RETAINED PROFITS BROUGHT
FORWARD OF USD1,652,454.
LEVERAGE:
THE LEVERAGE RATIO WAS AGGRESSIVE AT 2.45
TIMES, INDICATING THAT THE COMPANY'S TOTAL LIABILITIES WERE SUBSTANTIAL IN RELATION TO ITS
TOTAL EQUITY.
IN THE SHORT TERM, TRADE CREDITORS ACCOUNTED
FOR 91.87% OF THE TOTAL CURRENT LIABILITIES, AMOUNTING TO USD6,433,487.
OTHER CURRENT LIABILITIES OF RM384,223 REPRESENTED:
* OTHER PAYABLES OF USD37,371
* AMOUNT OWING TO RELATED COMPANY (NON-TRADE)
OF USD346,852
LIQUIDITY:
THE OVERALL LIQUIDITY OF THE COMPANY WAS
FAIRLY HEALTHY. BOTH THE QUICK AND CURRENT RATIOS WERE SUFFICIENT AT 1.39 TIMES AND 1.40
TIMES RESPECTIVELY. THIS WAS IN TANDEM WITH THE NET WORKING CAPITAL,
WHICH WAS ROBUST AT USD2,776,373.
PROFITABILITY:
REVENUE FOR FY2005 REGISTERED AT
USD150,274,677 WHILE NET INCOME POSTED AT USD1,652,454. AS A RESULT, NET MARGIN WAS
POSITIVE AT 1.10%.
DEBT SERVICING:
DEBT SERVICING PROBLEMS MIGHT NOT BE
ANTICIPATED IN VIEW OF THE SUFFICIENT LIQUIDITY AND IF TRADE RECEIVABLES WERE FORTHCOMING.
IN ADDITION, THERE WERE NO INTEREST-BEARING
DEBTS TO FINANCE DURING THE FINANCIAL YEAR.
LIMITED EXEMPT PRIVATE COMPANY:
WHERE THE SHARES OF A PRIVATE COMPANY ARE NOT
OWNED BY ANY CORPORATE BODY AND THERE ARE NO MORE THAN 20 MEMBERS, THE PRIVATE COMPANY
IS KNOWN AS AN EXEMPT PRIVATE COMPANY.
AN EXEMPT PRIVATE COMPANY ENJOYS A GREATER
AMOUNT OF PRIVACY THAN A PRIVATE COMPANY. IT IS NOT REQUIRED TO FILE ACCOUNTS WITH THE
REGISTRAR IF IT CAN PRODUCE A CERTIFICATE SIGNED BY ONE OF ITS DIRECTORS,
SECRETARY AND AUDITOR CONFIRMING THE FOLLOWING POINTS:
1. THE COMPANY IS AN EXEMPT PRIVATE COMPANY.
2. THE AUDITED ACCOUNTS HAVE BEEN TABLED
BEFORE THE SHAREHOLDERS AT THE ANNUAL
GENERAL MEETING.
3. THE COMPANY IS ABLE TO MEET ITS
LIABILITIES.
THERE IS THEREFORE NO DISCLOSURE TO THE
PUBLIC OF THE ACCOUNTS OF THE COMPANY ALTHOUGH THE ACCOUNTS STILL HAVE TO BE AUDITED
EVERY YEAR AND APPROVED AT AN ANNUAL GENERAL MEETING OF THE COMPANY.
A PRIVATE COMPANY THAT IS WHOLLY OWNED BY THE
GOVERNMENT MAY BECOME AN
EXEMPT PRIVATE COMPANY IF THE MINISTER FOR FINANCE, IN THE NATIONAL
INTEREST, DECLARES IT TO BE SUCH BY A GAZETTE NOTIFICATION.
EXEMPT FROM AUDIT
AN EXEMPT PRIVATE COMPANY IS EXEMPT FROM
AUDIT REQUIREMENTS IF THE STARTING DATE OF ITS FINANCIAL YEAR IS BETWEEN 15 MAY 2003 AND 31
MAY 2004 AND ITS TURNOVER FOR THAT FINANCIAL YEAR DOES NOT EXCEED
$2.5 MILLION. FOR FINANCIAL YEARS STARTING 1 JUNE 2004, THE AMOUNT
OF THE TURNOVER HAS BEEN RAISED TO $5 MILLION. THESE COMPANIES ARE
STILL REQUIRED TO MAINTAIN PROPER ACCOUNTING.
BACKGROUND/OPERATION
THE SUBJECT WAS INCORPORATED IN THE
AS AT 31/08/2007, SUBJECT HAS AN ISSUED AND
PAID-UP CAPITAL OF 2,000,000 SHARES OF A VALUE OF S$2,000,000.
PRINCIPAL ACTIVITIES:
SUBJECT IS REGISTERED WITH THE ACCOUNTING AND
CORPORATE REGULATORY AUTHORITY (ACRA) BE PRINCIPALLY ENGAGED IN THE BUSINESS OF:
1) WHOLESALE OF PALM OIL; IMPORT & EXPORT
OF INEDIBLE OILS AND FATS, PALM OIL
COMMODITIES & RELATED GOODS
2) GENERAL WHOLESALE TRADE (INCLUDING GENERAL
IMPORTERS & EXPORTERS);
WHOLESALE
OF PALM OIL COMMODITIES, RELATED SUBSTANCES AND BY-PRODUCTS
DURING THE FINANCIAL YEAR(S), UNDER REVIEW,
SUBJECT'S PRINCIPAL ACTIVITIES ARE THOSE OF IMPORT AND EXPORT OF INEDIBLE OILS AND
FATS, PALM OIL COMMODITIES AND RELATED GOODS.
FROM THE RESEARCH CONDUCTED, THE FOLLOWING
INFORMATION WAS GATHERED:
SUBJECT IS LISTED IN THE
PRODUCTS:
* PALM OILS
* FATS
IMPORT COUNTRY:
*
MARKETS SERVED:
* WORLDWIDE
TERMS OF PAYMNET:
* CUSTOMERS: LETTER OF CREDIT, DOCUMENT
AGAINST PAYMENT
* SUPPLIERS: LETTER OF CREDIT, DOCUMENT
AGAINST PAYMENT
FROM THE EARLIER TELE-INTERVIEW CONDUCTED ON
03/11/2006, SUBJECT REVEALED THAT THEY ARE INTO THE TRADING OF PALM OIL. THEY ONLY
ENGAGE IN EXPORTING AND DO NOT SUPPLY TO THE LOCAL
THERE ARE 8 EMPLOYEES IN THE COMPANY.
NO OTHER INFORMATION WAS GATHERED VIA THE
TELE-INTERVIEW CONDUCTED.
REGISTERED AND BUSINESS ADDRESS:
#18-08
DATE OF CHANGE OF ADDRESS: 18/02/2005
- RENTED PREMISE
- PREMISE OWNED BY: D.L. PROPERTIES LTD.
WEBSITE:
* http://www.permatagroup.com
EMAIL:
* virgoz@virgoz.com
MANAGEMENT
THE DIRECTORS AT THE TIME OF THIS REPORT ARE:
1) JHONNY VIRGO, AN INDONESIAN
- BASED IN
2) ROBERT, AN INDONESIAN
- BASED IN
3) DIANA VIRGO, AN INDONESIAN
- BASED IN
INVESTMENT GRADE
IN
EXTERNAL ACCOUNTS HAVE REMAINED SUBSTANTIALLY
IN SURPLUS, CONTRIBUTED TO THE DYNAMISM OF THE ELECTRONICS AND PHARMACEUTICALS SECTORS AND TO
REPATRIATION OF PROFITS FROM
THE GOVERNMENT USES FOREIGN DIRECT INVESTMENT
TO DEVELOP PRIORITY SECTORS (ELECTRONICS, CHEMICALS, BIOTECHNOLOGY). THE AIM IS TO ENCOURAGE
THE GROWTH OF HIGH ADDED-VALUE ACTIVITIES AND TURN
CERTAIN SECTORS (MEDIA, LEGAL AND FINANCIAL
SERVICES) ARE HOWEVER ONLY PARTIALLY OPEN TO FOREIGN INVESTMENT. THESE SECTORS ARE SLOWLY OPENING UP,
BUT THE PROGRESS IS SLOW. AFTER HIGH GROWTH IN 2006,
BUOYED BY THE DYNAMISM OF BOTH EXPORTS AND HOUSEHOLD CONSUMPTION, A SLOWDOWN
IS EXPECTED IN 2007.
ASSETS
" MAJOR EXPORTER OF CAPITAL IN
COMPANY.
" HIGH QUALITY COMPETITIVENESS IN
" EXCELLENT BUSINESS CLIMATE
" POLITICAL STABILITY.
WEAKNESSES
" SKILLED MANPOWER HAS BEEN LACKING IN
THE SECTORS TARGETED FOR DEVELOPMENT.
" AN AGEING POPULATION COULD,
ULTIMATELY, AFFECT ECONOMIC PERFORMANCE.
" GROWING INEQUALITY AND THE EMERGENCE
OF LONG-TERM UNEMPLOYMENT AMONG THE LEAST
SKILLED COULD GENERATE
SOCIAL TENSIONS.
" BEING THE WORLD'S MOST OPEN ECONOMY,
IT HAS BEEN VULNERABLE TO WORLD ECONOMIC
DOWNTURNS.
WHOLESALE AND RETAIL TRADE SECTOR
PAST PERFORMANCE
DOMESTIC WHOLESALE TRADE
INDEX
THE OVERALL DOMESTIC WHOLESALE
TRADE DECLINED BY 7.5% IN Q1 2007. EXCLUDING PETROLEUM, DOMESTIC SALES FELL BY
7.4%. SECTORS OF ELECTRONIC COMPONENTS, SHIP
HOWEVER, WHOLESALERS OF
FOOD, BEVERAGES AND TOBACCO REGISTERED HIGHER TURNOVER OF 5.4%.
FOREIGN WHOLESALE TRADE
INDEX
THE OVERALL FOREIGN
WHOLESALE TRADE IN QUARTER 1 2007 FELL BY 7.6%. EXCLUDING PETROLEUM, FOREIGN
SALES DECLINED BY 8.0%. MOST WHOLESALE SECTORS REPORTED LOWER OVERSEAS RECEIPTS
IN QUARTER 1 2007 COMPARED TO THE PREVIOUS QUARTER, EXCEPT HOUSEHOLD EQUIPMENT
AND FURNITURE SECTOR. SHIP CHANDLERS & BUNKERING REPORTED THE LARGEST
DECLINE OF 18.3% IN QUARTER 1 2007, FOLLOWED BY FOOD BEVERAGES & TOBACCO
SECTOR OF 17.7%.
RETAIL TRADE
THE OVERALL RETAIL SALES
ROSE MARGINALLY BY 0.7% IN QUARTER 2 2007, COMPARED TO QUARTER 2 2006.
EXCLUDING MOTOR VEHICLES, RETAIL SALES ROSE BY 5.1%. SALES OF OPTICAL GOODS
& BOOKS, FURNITURE & HOUSEHOLD EQUIPMENT AND SUPERMARKETS ENJOYED
STRONG GROWTHS OVER A YEAR AGO. PROVISION & SUNDRY SHOPS, WATCHES AND
JEWELLERY, DEPARTMENT STORES AND WEARING APPAREL & FOOTWEAR SECTORS ALSO
REPORTED HIGHER SALES OF 4.35 TO 5.9% RESPECTIVELY.
HOWEVER, RETAILERS OF MOTOR
VEHICLES, FOOD & BEVERAGES, TELECOMMUNICATIONS APPARATUS & COMPUTERS
AND PETROL SERVICES STATIONS REPORTED LOWER SALES.
OUTLOOK
GENERALLY, WHOLESALERS
EXPECT TO DO WELL FOR THE NEXT 6 MONTHS, WITH A POSITIVE NET WEIGHTED BALANCE
OF 17%. DEALERS OF FOOD & BEVERAGES, TROPICAL PRODUCE, TEXTILES &
LEATHER GOODS AND HOUSEHOLD ELECTRICAL APPLIANCE & EQUIPMENT ARE AMONG
THOSE WHO ARE OPTIMISTIC.
RETAIL TRADE FIRMS
ANTICIPATE BUSINESS TO BE LESS BRISK FOR THE NEXT 6 MONTHS. IN PARTICULAR,
DEPARTMENT STORES, SUPERMARKETS AND RETAILERS OF MOTOR VEHICLES EXPECT SLOWER
BUSINESS IN THE COMING MONTHS.
EXTRACTED FROM: MINISTRY OF
TRADE AND
SINGAPORE DEPARTMENT OF
STATISTICS
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%)