![]()
|
Report Date : |
12.09.2007 |
IDENTIFICATION DETAILS
|
Name : |
ROCHE
DIAGNOSTICS ASIA PACIFIC PTE LTD |
|
|
|
|
Registered Office : |
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2006 |
|
|
|
|
Date of Incorporation : |
11/07/1998 |
|
|
|
|
Legal Form : |
Pte Ltd
|
|
|
|
|
Line of Business : |
Trading of
Diagnostic Instruments and Reagents and Biochemical Research Products |
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 |
Subject Company
ROCHE DIAGNOSTICS
ASIA PACIFIC PTE LTD
Line Of
Business
TRADING OF DIAGNOSTIC INSTRUMENTS AND REAGENTS AND BIOCHEMICAL RESEARCH
PRODUCTS
Parent Company
ROCHE PHARMHOLDING
B.V.
(PERCENTAGE OF SHAREHOLDING: 100.00%)
Financial Elements
FY 2006
COMPANY
Sales :
S$37,235,511
Networth :
S$5,017,627
Paid-Up
Capital : S$7,400,000
Net result :
S$425,108
Net Margin(%) : 1.14
Return on Equity(%) : 8.47
Leverage Ratio :
5.02
COMPANY IDENTIFICATION
Subject Company: ROCHE
DIAGNOSTICS ASIA PACIFIC PTE LTD
Former Name: -
Business Address:
#16-01/06
Town:
Postcode: 168730
County: -
Country:
Telephone: 6272
7500
Fax: 6371 6600
ROC Number: 199803381W
SUMMARY
All amounts in this report are in: SGD unless otherwise stated
Legal Form: Pte
Ltd
Date Inc.: 11/07/1998
Previous Legal Form: -
Summary year: 31/12/2006
Sales: 37,235,511
Net worth: 5,017,627
Capital: -
Paid-Up Capital: 7,400,000
Employees: Not
available
Net result: 425,108
Share value: -
Auditor: KPMG
REFERENCES
Litigation: No
Company status: TRADING
Started: 11/07/1998
PRINCIPAL(S)
TAN PUAY HUIM CLEMENT S0194812A Director
DIRECTOR(S)
TAN PUAY HUIM CLEMENT S0194812A Director
Appointed on: 11/07/1998
Street: 9C
WOO MON
Town:
Postcode: 455063
Country:
KOH CHOON HUI S0310105C Director
Appointed on: 29/07/1998
Street: 5
BRADDELL HEIGHTS
ESTATE
Town:
Postcode: 359672
Country:
NICOLAAS SIMON DE BOER NG2031742 Director
Appointed on: 18/12/2001
Street: ROERDOMP
33 3641
TG MIJDRECHT THE
Town: -
Postcode: -
Country:
LIM BEE ENG S1626446F Company Secretary
Appointed on: 06/01/2005
Street:
#16-17
Town:
Postcode: 570289
Country:
MICHAEL JOACHIM KARL SERVATIUS G5867335N Director
Appointed on:
01/04/2006
Street: 1
JALAN PANDAN
Town:
Postcode: 288786
Country:
MICHAEL JOACHIM KARL SERVATIUS G5867335N Managing Director
Appointed on: 01/04/2006
Street: 1
JALAN PANDAN
Town:
Postcode: 288786
Country:
FORMER DIRECTOR(S)
SUM FEI YUAN PAULINE S1347952F
JOSE OSCAR JOSEPH VANHOLLEBEKE 0900033851
PETER BIERI 6131697
FRANZ THOMAS WALT F5618212T
LEE LU TSENG GERARD S1534387G
SCHWAN SEVERIN ANTON G5760288R
ACTIVITY(IES)
PHARMACEUTICAL PRODUCTS - WHSLE And MFRS Code:16400
SURGICAL APPLIANCES Code:20590
DRUG STORES Code:7040
IMPORTERS And EXPORTERS Code:11760
BASED ON ACRA'S
1) GENERAL WHOLESALE TRADE (INCLUDING GENERAL
IMPORTERS & EXPORTERS); IMPORTERS, EXPORTERS & DEALERS IN DIAGNOSTICS
PRODUCTS
CHARGES
No Charges On Premises/Property In Our Database
PREMISES/PROPERTY INFORMATIONS
No Premises/Property Information In Our Databases
BANKERS
No Banker Information In Our Database
SHAREHOLDERS(S)
ROCHE PHARMHOLDING B.V. 7,400,000 Company
Street: BENELUXLAAN
2A
NL-3446 GR WOERDEN
Town: -
Postcode: -
Country:
FORMER SHAREHOLDER(S)
TAN PUAY HUIM CLEMENT 1
DIETER DOERING 1
HOLDING COMPANY
ROCHE PHARMHOLDING B.V. UF25750D %: 100
SUBSIDIARY(IES)
No Participation In Our Database
PAYMENT HISTORY AND EXPERIENCES
Trade Morality: AVERAGE
Liquidity: LACKING
Payments: REGULAR
Trend: DOWNWARD
Financial Situation: AVERAGE
LITIGATION(S)
No Litigation In Our Database
FINANCIAL ELEMENTS
All amounts in this report
are in: SGD unless otherwise stated
Audit Qualification:
UNQUALIFIED (CLEAN) UNQUALIFIED
(CLEAN) UNQUALIFIED (CLEAN)
Date Account Lodged: 13/06/2007
Balance Sheet Date: 31/12/2006 31/12/2005 31/12/2004
Number of weeks: 52 52 52
Consolidation Code: COMPANY COMPANY COMPANY
---
ASSETS
Tangible Fixed Assets: 6,541,727 3,641,125 3,797,977
Investments 173,534 173,534 173,534
Total Fixed Assets: 6,715,261 3,814,659 3,971,511
Inventories: 4,194,331 2,503,641 2,865,604
Receivables: 10,182,492 13,865,729 13,803,880
Cash,Banks,Securities: 1,296,747 1,623,053 3,622,174
Other current assets: 7,805,738 7,693,431 712,006
Total Current Assets: 23,479,308 25,685,854 21,003,664
TOTAL
ASSETS: 30,194,569 29,500,513 24,975,175
---
LIABILITIES
Equity capital: 7,400,000 7,400,000 7,400,000
Profit & loss
Account: -2,382,373 -2,807,481 -3,636,440
Total Equity: 5,017,627 4,592,519 3,763,560
L/T deferred taxes: 416,354 240,000 316,000
Total L/T Liabilities: 416,354 240,000 316,000
Trade Creditors: 9,270,049 5,862,738 5,242,479
Prepay. & Def.
charges: 3,759,212 3,663,446 2,830,425
Due to Bank: - - 74,287
Provisions: 333,522 273,519 504,998
Other Short term
Liab.: 11,397,805 14,868,291 12,243,426
Total short term Liab.: 24,760,588 24,667,994 20,895,615
TOTAL LIABILITIES:
25,176,942
24,907,994
21,211,615
PROFIT & LOSS
ACCOUNT
Net Sales 37,235,511 31,547,735 35,962,489
Purchases,Sces & Other
Goods: 26,344,714 21,179,803 21,172,407
Gross Profit: 10,890,797 10,367,932 14,790,082
Result of ordinary
operations 1,004,400 1,178,332 -4,773,472
NET RESULT BEFORE TAX: 695,667 969,625 -5,201,233
Tax: 270,559 140,666 405,626
Net income/loss year: 425,108 828,959 -5,606,859
Interest Paid: 308,733 208,707 427,761
Depreciation: 1,721,333 1,227,203 1,195,110
Directors Emoluments: 725,914 1,122,774 -
Wages and Salaries: 10,813,691 9,646,618 10,158,717
RATIOS
31/12/2006 31/12/2005 31/12/2004
Net result /
Turnover(%): 0.01 0.03 -0.16
Fin. Charges /
Turnover(%): 0.01 0.01 0.01
Stock / Turnover(%): 0.11 0.08 0.08
Net Margin(%): 1.14 2.63 -15.59
Return on Equity(%): 8.47 18.05 -148.98
Return on Assets(%): 1.41 2.81 -22.45
Net Working capital: -1281280.00 1017860.00 108049.00
Cash Ratio: 0.05 0.07 0.17
Quick Ratio: 0.46 0.63 0.83
Current ratio: 0.95 1.04 1.01
Receivables Turnover: 98.45 158.23 138.18
Leverage Ratio: 5.02 5.42 5.64
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
Inventory Turnover:
(360*Inventories)/Net sales
Receivables Turnover:
(Receivable*360)/Net sales
Leverage Ratio: Total
liabilities/(Total equity-Intangible assets)
FINANCIAL COMMENTS
THE FINANCIAL CONDITION OF THE COMPANY WAS
SEEN TO BE LIMITED TO FAIR IN VIEW OF THE FOLLOWING:
NET WORTH:
THE BALANCE SHEET WAS CONSIDERED PASSABLE
WITH NET WORTH IMPROVED BY 9.26% FROM S$4,592,519 IN 2005 TO S$5,017,627 IN 2006.
THIS WAS DUE TO LOWER ACCUMULATED LOSSES OF
S$2,382,373
(2005: ACCUMULATED LOSSES OF S$2,807,481); A
FALL OF 15.14% FROM THE PRIOR FINANCIAL YEAR.
LEVERAGE:
IN THE SHORT-TERM, SUBJECT WAS LARGELY
FINANCED BY OTHER SHORT TERM LIABILITIES WHICH MADE UP 46.08% (2005: 60.27%) OF THE TOTAL
CURRENT LIABILITIES AND AMOUNTED TO S$11,397,805 (2005:
S$14,868,291). THE BREAKDOWN IS AS FOLLOWS:
-INTEREST BEARING - 2006: S$9,656,922 (2005:
S$13,134,902)
-NON INTEREST BEARING - 2006: S$970,086
(2005: S$675,439)
-OTHER CREDITORS - 2006: S$770,797 (2005:
S$1,057,950)
TRADE CREDITORS ROSE BY 58.12% TO S$9,270,049
(2005: S$5,862,738), AND CONSIST OF THE FOLLOWING:
-TRADE PAYABLES - 2006: S$704,788 (2005:
S$1,016,099)
-RELATED CORPORATIONS - 2006: S$8,565,261
(2005: S$4,846,639)
SUBJECT'S LONG TERM LIABILITY, WHICH CONSIST
OF DEFERRED TAX LIABILITY,
ROSE BY 73.48% TO S$416,354 (2005: S$240,000).
IN ALL, LEVERAGE RATIO FELL FROM 5.42 TIMES
TO 5.02 TIMES AS A RESULT OF A MORE THAN PROPORTIONATE RISE IN TOTAL EQUITY AS COMPARED TO
THE RISE IN TOTAL LIABILITIES.
LIQUIDITY:
IN GENERAL, SUBJECT'S LIQUIDITY SITUATION WAS
INADEQUATE AS SEEN FROM THE FALL IN NET WORKING CAPITAL INTO NEGATIVE REGION OF
S$1,281,280, AS COMPARED TO THE POSITIVE NET WORKING CAPITAL OF
S$1,017,860.
CURRENT RATIO FELL TO 0.95 TIMES, DOWN FROM
1.04 TIMES AND QUICK RATIO
DECREASED TO 0.46 TIMES FROM 0.63 TIMES IN 2005.
THESE COULD INDICATE THAT SUBJECT MAY FACE
DIFFICULTIES IN FULFILLING ITS FUTURE OBLIGATIONS.
PROFITABILITY:
REVENUE POSTED AN INCREASE OF 18.03% FROM
S$31,547,735 IN 2005 TO S$37,235,511 BUT NET PROFIT DROPPED BY 48.72% TO S$425,108 (2005:
S$828,959).
THIS COULD BE DUE TO LOWER GROSS MARGIN OF
29.25% IN 2006 (2005:
32.86%).
HENCE, NET MARGIN FELL TO 1.14% (2005:
2.63%).
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 3.25 TIMES
(2005: 5.65 TIMES).
BACKGROUND/OPERATION
THE COMPANY WAS INCORPORATED IN THE
AS AT 10/09/2007, SUBJECT HAS AN ISSUED AND
PAID-UP CAPITAL OF 7,400,000 SHARES OF A VALUE OF S$7,400,000.
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); IMPORTERS, EXPORTERS & DEALERS IN DIAGNOSTICS
PRODUCTS
2) OTHER SUPPORT ACTIVITIES; TO SERVICE,
SUPERVISE & ASSIST THE COMPANY'S CUSTOMERS
& ASSOCIATE COMPANIES
DURING THE FINANCIAL YEAR(S), UNDER REVIEW,
SUBJECT'S PRINCIPAL ACTIVITIES ARE THOSE RELATING TO TRADING OF DIAGNOSTIC INSTRUMENTS
AND REAGENTS AND BIOCHEMICAL RESEARCH PRODUCTS.
FROM THE RESEARCH CONDUCTED, THE FOLLOWING
INFORMATION WAS GATHERED:
SUBJECT ENGAGES IN THE FOLLOWING ACTIVITIES:
* REGIONAL SALES OFFICE OF DIAGNOSTICS
SYSTEMS FOR
* SUPPLIES A WIDE ARRAY OF INNOVATIVE TESTING
PRODUCTS AND SERVICES TO RESEARCHERS,
PHYSICIANS, PATIENTS, HOSPITALS AND LABORATORIES WORLDWIDE
SUBJECT IS ALSO A MEMBER OF FOLLOWING
ENTITIES:
* SWISS BUSINESS ASSOCIATION (SBA)
*
NO OTHER TRADE INFOMRATION WAS MADE AVAILABLE
AT THE TIME OF THIS REPORT.
THE IMMEDIATE HOLDING COMPANY DURING THE
FINANCIAL YEAR IS ROCHE PHARMHOLDING B.V., A COMPANY INCORPORATED IN NETHELRANDS. THE
ULTIMATE HOLDING COMPANY DURING THE FINANCIAL YEAR IS ROCHE HOLDING LTD,
A COMPANY INCORPORATED IN
NUMBER OF EMPLOYEES (31 DECEMBER):
* COMPANY - 2006: NOT AVAILABLE (2005: 74;
2004: 75; 2003: 78; 2002: 59)
REGISTERED AND BUSINESS ADDRESS:
#16-01/06
DATE OF CHANGE OF ADDRESS : 02/05/2000
-- REGIONAL HEADQUARTERS
-- RENTED PREMISE
-- OWNED BY: ARMF (
WEBSITE:
* http://www.roche.com
*
http://sg.roche-diagnostics.com/RocheDiagnostics_singapore.htm
(DIRECT LINK TO
EMAIL:
* singapore.diag@roche.com
MANAGEMENT
THE DIRECTORS AT THE TIME OF THE REPORT ARE:
1) MICHAEL JOACHIM KARL SERVATIUS TILLMANN, A
GERMAN
- BASED IN
2) NICOLAAS SIMON DE BOER, A DUTCH
- BASED IN THE
3) TAN PUAY HUIM CLEMENT, A SINGAPOREAN
- HOLDS OTHER DIRECTORSHIP AS RECORDED IN OUR
DATABASE
BOEHRINGER MANNHEIM FE PTE LTD
4) KOH CHOON HUI, A SINGAPOREAN
- HOLDS OTHER DIRECTORSHIP AS RECORDED IN OUR
DATABASE
ROCHE
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%)