![]()
|
Report Date : |
21.09.2007 |
IDENTIFICATION DETAILS
|
Name : |
4'C DIAMONDS
PTE LTD |
|
|
|
|
Registered Office : |
50 Lorong 40 Geylang, #07-20, The Sunny
Spring, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2006 |
|
|
|
|
Date of Incorporation : |
25/10/1997 |
|
|
|
|
Com. Reg. No.: |
199707403N |
|
|
|
|
Legal Form : |
Exempt Pte Ltd |
|
|
|
|
Line of Business : |
Retail, Wholesale, Import and Export of Diamonds |
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
4'C DIAMONDS PTE
LTD
Line Of
Business
RETAIL, WHOLESALE, IMPORT AND EXPORT OF DIAMONDS
Parent Company
--
Financial Elements
COMPANY
Sales :
S$7,135,562
Networth :
S$1,296,799
Paid-Up
Capital : S$1,000,000
Net result :
S$218,426
Net Margin(%) : 3.06
Return on Equity(%) : 16.84
Leverage Ratio :
4.41
COMPANY IDENTIFICATION
Subject Company : 4'C
DIAMONDS PTE LTD
Former Name : -
Business Address: 50
LORONG 40 GEYLANG
#07-20
THE SUNNY SPRING
Town:
Postcode:
398074
County: -
Country:
Telephone: 6296
1135
Fax: 6741 5052
ROC Number: 199707403N
SUMMARY
All amounts in this report are in: SGD unless otherwise stated
Legal Form: Exempt
Pte Ltd
Date Inc.: 25/10/1997
Previous Legal Form: -
Summary year : 31/12/2006
Sales: 7,135,562
Networth : 1,296,799
Capital: -
Paid-Up Capital: 1,000,000
Employees: 1
Net result : 218,426
Share value: -
AUDITOR : PRUDENTIAL
PUBLIC ACCOUNTING CORPORATION
REFERENCES
Litigation: No
Company status : TRADING
Started : 25/10/1997
PRINCIPAL(S)
SHAH PARAG SHASHIKANT S7582329J Director
DIRECTOR(S)
SHAH PARAG SHASHIKANT S7582329J Director
Appointed on : 25/10/1997
Street : 50
LORONG 40 GEYLANG
#07-20
SUNNY SPRING
Town:
Postcode: 398074
Country:
SHETH AMISHKUMAR RAMNIKLAL S7683782A Director
Appointed on : 03/04/1998
Street : 50
LORONG 40 GEYLANG
#07-34
SUNNY SPRING
Town:
Postcode: 398074
Country:
SHAH SWATI PARAG S7780433A Company Secretary
Appointed on : 13/02/2007
Street : 50
LORONG 40 GEYLANG
#07-20
SUNNY SPRING
Town:
Postcode: 398074
Country:
FORMER DIRECTOR(S)
HARIKRISHNAN S/O MUTHUSAMY S2135685I
ACTIVITY(IES)
JEWELLERS - WHSLE Code:12280
IMPORTERS And EXPORTERS Code:11760
BASED ON ACRA'S
1. WHOLESALE OF JEWELLERY
2. GENERAL WHOLESALE TRADE (INCLUDING GENERAL
IMPORTERS & EXPORTERS)
CHARGES
No Charges On Premises/Property In Our Database
PREMISES/PROPERTY INFORMATIONS
No Premises/Property Information In Our Databases
BANKERS
No Bankers Information In Our Database
SHAREHOLDERS(S)
SHAH PARAG SHASHIKANT 500,000 Private Person
Street : 50
LORONG 40 GEYLANG
#07-20
SUNNY SPRING
Town:
Postcode: 398074
Country:
SHETH AMISHKUMAR RAMNIKLAL 500,000 Private Person
Street : 50
LORONG 40 GEYLANG
#07-34
SUNNY SPRING
Town:
Postcode: 398074
Country:
SUBSIDIARY(IES)
No Participation In Our Database
PAYMENT HISTORY AND EXPERIENCES
Trade Morality: AVERAGE
Liquidity : SUFFICIANT
Payments : REGULAR
Trend : UPWARD
Financial Situation: AVERAGE
LITIGATION(S)
No Litigation In Our Database
FINANCIAL ELEMENTS
All amounts in this report are in: SGD
Audit Qualification: "MILD" UNCERTAINTIES
"MILD" UNCERTAINTIES
Date Account Lodged: 04/09/2007
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: 1,066 - 157
Total Fixed Assets: 1,066 - 157
Inventories: 799,877 732,569 630,074
Receivables: 5,468,839 2,998,651 2,838,965
Cash,Banks, Securitis: 221,784 333,349 501,622
Other current assets: 519,475 525,170 501,563
Total Current Assets: 7,009,975 4,589,739 4,472,224
TOTAL ASSETS: 7,011,041 4,589,739 4,472,381
--- LIABILITIES
Equity capital: 1,000,000 1,000,000 1,000,000
Profit & loss
Account: 296,799 78,373 33,743
TOTAL EQUITY: 1,296,799 1,078,373 1,033,743
Trade Creditors: 5,246,881 2,971,678 3,084,178
Prepay. & Def.
charges: 4,000 3,090 6,750
Provisions:
41,668 15,588 16,380
Other Short term
Liab.: 421,693 521,010 331,330
Total short term
Liab.: 5,714,242 3,511,366 3,438,638
TOTAL LIABILITIES: 5,714,242 3,511,366 3,438,638
PROFIT & LOSS
ACCOUNT
Net Sales 7,135,562 4,371,076 4,580,411
Cost
of Goods Sold:
6,895,778 4,106,433 4,336,042
Gross Profit: 239,784 264,643 244,369
NET RESULT BEFORE TAX: 261,446 51,424 121,518
Tax : 43,020 6,794 9,793
Net income/loss year: 218,426 44,630 111,725
Interest Paid: 2,017 2,578 4,592
Depreciation: - - 12,020
Directors Emoluments: 100,000 101,850 138,765
Financial Income: 2,209 38 -
RATIOS
31/12/2006 31/12/2005 31/12/2004
Turnover per employee: 7135562.00 4371076.00 4580411.00
Net result /
Turnover(%): 0.03 0.01 0.02
Stock / Turnover(%): 0.11 0.17 0.14
Net Margin(%): 3.06 1.02 2.44
Return on Equity(%): 16.84 4.14 10.81
Return on Assets(%): 3.12 0.97 2.50
Net Working capital: 1295733.00 1078373.00 1033586.00
Cash Ratio: 0.04 0.09 0.15
Quick Ratio: 1.00 0.95 0.97
Current ratio: 1.23 1.31 1.30
Receivables Turnover: 275.91 246.97 223.13
Leverage Ratio: 4.41 3.26 3.33
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
AUDITORS' REPORT:
WE DID NOT OBSERVE THE COUNTING OF THE
PHYSICAL INVENTORIES AS OF 31 DECEMBER 2006, AND OWING TO THE NATURE OF THE COMPANY'S,
WE WERE UNABLE TO SATISFY OURSELVES AS TO THE QUANTITIES AND THE REALISABLE
VALUE OF THE INVENTORIES AMOUNTING TO S$799,877 AS OF 31 DECEMBER 2006. THERE
ARE NO ALTERNATIVE AUDIT PROCEDURES THAT WE COULD ADOPT TO ASCERTAIN THE ABOVE.
THE DIRECTORS ARE, HOWEVER, OF THE OPINION THAT THESE INVENTORIES ARE STATED AT
THE LOWER OF COST AND NET REALISABLE VALUE.
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 20.26% FROM S$1,078,373 IN FY 2005 TO S$1,296,799 IN FY
2006. THIS WAS DUE TO HIGHER ACCUMULATED PROFIT OF S$296,799 (2005: S$78,373);
A RISE OF 2.79 TIMES FROM THE PRIOR FINANCIAL YEAR.
LEVERAGE:
IN THE SHORT-TERM, SUBJECT WAS LARGELY
FINANCED BY TRADE CREDITORS WHICH MADE UP 91.82% (2005: 84.63%) OF THE TOTAL
CURRENT LIABILITIES AND AMOUNTED TO S$5,246,881
(2005: S$2,971,678). THE BREAKDOWN IS AS FOLLOWS:
-TRADE PAYABLES - 2006: S$5,246,881 (2005:
S$2,971,678)
IN ALL, LEVERAGE RATIO ROSE FROM 3.26 TIMES
TO 4.41 TIMES AS A RESULT OF A GREATER RISE IN TOTAL LIABILITIES THAN TOTAL
EQUITY.
LIQUIDITY:
IN GENERAL, SUBJECT'S LIQUIDITY SITUATION WAS
PASSABLE AS SEEN FROM THE CHANGES IN NET WORKING CAPITAL AND LIQUIDITY RATIOS.
CURRENT RATIO FELL TO 1.23 TIMES, DOWN FROM 1.31 TIMES AND QUICK RATIO IMPROVED
TO 1.00 TIMES FROM 0.95 TIMES IN FY 2005.
NET WORKING CAPITAL IMPROVED BY 20.16% FROM
S$1,078,373 IN FY 2005 TO S$1,295,733.
CASH AND CASH EQUIVALENTS COMPRISE OF:
-CASH AT BANK - 2006: S$218,315 (2005:
S$319,645)
-CASH IN HAND - 2006: S$3,469 (2005:
S$13,704)
PROFITABILITY:
REVENUE POSTED AN INCREASE OF 63.24% FROM
S$4,371,076 IN FY 2005 TO S$7,135,562 AND NET PROFIT ROSE BY 3.89 TIMES TO
S$218,426 (2005: S$44,630). HENCE, NET MARGIN ROSE TO 3.06% (2005: 1.02%).
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 CONSIDERING THAT ITS
INTEREST EXPENSES WERE HEALTHY AT 130.62 TIMES IN FY 2006 (2005: 20.95 TIMES).
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 RECORDS.
BACKGROUND/OPERATION
THE COMPANY WAS INCORPORATED IN THE
AS AT 15/09/2007, THE COMPANY HAS ISSUED AND
PAID-UP CAPITAL OF 1,000,000 SHARES OF A VALUE OF S$1,000,000.
PRINCIPAL ACTIVITIES:
SUBJECT IS REGISTERED WITH THE ACCOUNTING
& CORPORATE REGULATORY AUTHORITY (ACRA) TO BE PRINCIPALLY ENGAGED IN THE
BUSINESS OF:
1. WHOLESALE OF JEWELLERY
2. GENERAL WHOLESALE TRADE (INCLUDING GENERAL
IMPORTERS & EXPORTERS)
DURING THE FINANCIAL YEAR UNDER REVIEW, THE
PRINCIPAL ACTIVITIES OF THE COMPANY CONSIST OF RETAIL, WHOLESALE, IMPORT AND
EXPORT OF DIAMONDS.
FROM THE RESEARCH DONE, THE FOLLOWING
INFORMATION WAS GATHERED:
SUBJECT IS A MEMBER OF THE FOLLOWING
ENTITIES:
*
FROM THE TELE-INTERVIEW CONDUCTED ON
20/09/2007, THE FOLLOWING WAS GATHERED:
SUBJECT ENGAGES IN THE FOLLOWING ACTIVITIES:
* WHOLESALE, IMPORT AND EXPORT OF DIAMONDS
IMPORT COUNTRIES:
*
*
*
EXPORT COUNTRIES:
*
*
* FAR EAST
THE SUBJECT DOES EXPORTS AND MAINLY SELLS
LOCALLY.
NUMBER OF EMPLOYEES:
* COMPANY - 2007: 1
NO OTHER TRADE INFORMATION IS AVAILABLE ON
20/09/2007.
NUMBER OF EMPLOYEES (31 DECEMBER):
* COMPANY - 2006: NOT AVAILABLE
* GROUP - 2006: -
THERE ARE 2 WORKING DIRECTORS (2004:2) IN THE
COMPANY AS AT 31 DECEMBER 2005.
REGISTERED ADDRESS:
#05-01
- DATE OF CHANGE OF ADDRESS: 13/02/2007
BUSINESS ADDRESS:
50 LORONG 40 GEYLANG
#07-20 THE SUNNY SPRING
- MAIN OFFICE
OTHER BUSINESS ADDRESS:
#
- BRANCH
WEBSITE:
-
EMAIL:
-
MANAGEMENT
THE DIRECTORS AT THE TIME OF THE REPORT ARE:
1) SHAH PARAG SHASHIKANT, A
- HOLDS NO OTHER DIRECTORSHIP IN OUR
DATABASE.
2) SHETH AMISHKUMAR RAMNIKLAL, A
- HOLDS NO OTHER DIRECTORSHIP IN OUR
DATABASE.
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
WEAKNESSES
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%)