MIRA INFORM REPORT

 

 

 

Report Date :

10.12.2008

 

IDENTIFICATION DETAILS

 

Name :

FP TECHNOLOGIES SDN BHD

 

 

Registered Office :

Lot 8, Jalan Ragum 15/17, 40000 Shah Alam, Selangor

 

 

Country :

Malaysia

 

 

Financials (as on) :

31.12.2007

 

 

Date of Incorporation :

21.10.1993

 

 

Com. Reg. No.:

279165-K

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Manufacture of High Voltage Xlpe Cables

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

* Adopted abbreviations :          SC - Subject Company (the company enquired by you)

                                          N/A - Not Applicable

 

 

EXECUTIVE SUMMARY

 

 

REGISTRATION NO.

:

279165-K

COMPANY NAME

:

FP TECHNOLOGIES SDN BHD

FORMER NAME

:

N/A

INCORPORATION DATE

:

21/10/1993

 

 

 

COMPANY STATUS

:

EXIST

LEGAL STATUS

:

PRIVATE LIMITED

LISTED STATUS

:

NO

 

 

 

REGISTERED ADDRESS

:

LOT 8, JALAN RAGUM 15/17, 40000 SHAH ALAM, SELANGOR, MALAYSIA.

BUSINESS ADDRESS

:

LOT 8, JALAN RAGUM 15/17, 40000 SHAH ALAM, SELANGOR, MALAYSIA.

TEL.NO.

:

03-55183600

FAX.NO.

:

03-55198020

WEB SITE

:

www.federalpower.com

CONTACT PERSON

:

ABDUL RAZAK ( DIRECTOR )

 

 

 

INDUSTRY CODE

:

31302

PRINCIPAL ACTIVITY

:

MANUFACTURE OF HIGH VOLTAGE XLPE CABLES

AUTHORISED CAPITAL

:

MYR 50,000,000.00 DIVIDED INTO
ORDINARY SHARE 50,000,000.00 OF MYR 1.00 EACH.

ISSUED AND PAID UP CAPITAL

:

MYR 17,800,000.00 DIVIDED INTO
ORDINARY SHARES 9,213,000 CASH AND 8,587,000 OTHERWISE OF MYR 1.00 EACH.

 

 

 

SALES

:

MYR 2,316,725 [2007]

NET WORTH

:

MYR <10,323,001> [2007]

 

 

 

STAFF STRENGTH

:

140 [2008]

BANKER (S)

:

ABN AMRO BANK BHD
CITIBANK BHD
MALAYAN BANKING BHD

LITIGATION

:

CLEAR

FINANCIAL CONDITION

:

POOR

PAYMENT

:

N/A

MANAGEMENT CAPABILITY

:

WEAK

 

 

 

COMMERCIAL RISK

:

MODERATE

CURRENCY EXPOSURE

:

HIGH

GENERAL REPUTATION

:

SATISFACTORY

INDUSTRY OUTLOOK

:

MARGINAL GROWTH

 

HISTORY / BACKGROUND


The SC is a private limited company and is allowed to have a minimum of one and a maximum of forty-nine shareholders. As a private limited company, the SC must have at least two directors. A private limited company is a separate legal entity from its shareholders. As a separate legal entity, the SC is capable of owning assets, entering into contracts, sue or be sued by other companies. The liabilities of the shareholders are to the extent of the equity they have taken up and the creditors cannot claim on shareholders' personal assets even if the SC is insolvent. The SC is governed by the Companies Act, 1965 and the company must file its annual returns, together with its financial statements with the Registrar of Companies.

The SC is principally engaged in the (as a / as an) manufacture of high voltage xlpe cables.

The SC is not listed on Bursa Malaysia (Malaysia Stock Exchange).

The SC is not qualified to be one of the Top Corporate Performers in the Malaysia 1000 (M1000) publication, a directory jointly published by Companies Commission of Malaysia (The Registrar Office), Minister of Domestic Trade and Consumer Affairs and our publication arm, BASIS Publications House Sdn Bhd.

The major shareholder(s) of the SC are shown as follows :

 

Name

Address

IC/PP/Loc No

Shareholding

FEDERAL POWER SDN BHD

LOT 8, JALAN RAGUM 15/17, 40000 SHAH ALAM, SELANGOR, MALAYSIA.

17892

17,800,000.00

 

 

 

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

 

 

 

17,800,000.00

 

 

 

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

 

+ Also Director

DIRECTORS

 

DIRECTOR 1

 

Name Of Subject

:

MS. NORAINI BTE HJ MAT NOOR

Address

:

14, JALAN SS14/8C, 47500 SUBANG JAYA, SELANGOR, MALAYSIA.

IC / PP No

:

4910238

New IC No

:

551219-08-6090

Date of Birth

:

19/12/1955

Nationality

:

MALAYSIAN MALAY

Date of Appointment

:

20/07/1998

 

DIRECTOR 2

 

Name Of Subject

:

DATO' DR ABDUL RAZAK BIN ABDUL

Address

:

4, JALAN 11/4C, SECTION 11, 40100 SHAH ALAM, SELANGOR, MALAYSIA.

IC / PP No

:

3913472

New IC No

:

500318-10-5699

Date of Birth

:

18/03/1950

Nationality

:

MALAYSIAN MALAY

Date of Appointment

:

01/06/2007

 

DIRECTOR 3

 

Name Of Subject

:

HJ ABDUL AZIZ BIN ABDUL

Address

:

15, JALAN SS 7/2, 47301 PETALING JAYA, SELANGOR, MALAYSIA.

IC / PP No

:

1140567

New IC No

:

470104-10-5007

Date of Birth

:

04/01/1947

Nationality

:

MALAYSIAN MALAY

Date of Appointment

:

01/06/2007




MANAGEMENT

 

 

 

1)

Name of Subject

:

ABDUL RAZAK

 

Position

:

DIRECTOR

 

 

 

 

 

2)

Name of Subject

:

MOHD YUSOF BIN IBRAHIM

 

Position

:

DIRECTOR

 

 

 

 

 

3)

Name of Subject

:

JAMALI AWI

 

Position

:

HUMAN RESOURCE MANAGER

 

 

 

 

 

 

AUDITOR

 

Auditor

:

ERNST & YOUNG

Auditor' Address

:

MENARA MILENIUM, JALAN DAMANLELA, DAMANSARA, LEVEL 23A, 50490 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

 

 

 

 

 

 

 

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

MRS. FOO SIEW LOON

 

IC / PP No

:

A0281155

 

New IC No

:

651215-08-5304

 

Address

:

88, GREEN WARD, 71700 MANTIN, NEGERI SEMBILAN, MALAYSIA.

 

 

 

 

 

 

 

 

 

BANKING


Banking relations are maintained principally with :

1)

Name

:

ABN AMRO BANK BHD

 

 

 

 

 

2)

Name

:

CITIBANK BHD

 

 

 

 

 

3)

Name

:

MALAYAN BANKING BHD

 

 

 

 

 

The SC enjoys normal banking routine with above mentioned banker(s). No adverse record was found during our investigation.

 

 

ENCUMBRANCE (S)


No encumbrance was found in our databank at the time of investigation.

 

LEGAL CHECK AGAINST SC


* A check has been conducted in our databank againt the SC whether the subject has been involved in any litigation. Our databank consists of 99% of the wound up companies in Malaysia back dated since 1900.

No legal action was found in our databank.

No winding up petition was found in our databank.

PAYMENT RECORD

 

 

 

SOURCES OF RAW MATERIALS:

 

Local

:

YES

Percentage

:

40%

Overseas

:

YES

Percentage

:

60%

Import Countries

:

AUSTRALIA,NEW ZEALAND,KOREA,GERMANY,UNITED STATES



CLIENTELE

 

Local

:

YES

Percentage

:

50%

Domestic Markets

:

PENINSULAR MALAYSIA,EAST MALAYSIA

Overseas

:

YES

Percentage

:

50%

Export Market

:

UNITED STATES, SAUDI ARABIA, SINGAPORE, BRUNEI DARUSSALAM

Credit Term

:

30 - 60 DAYS

 

 

 

 

 

 

Payment Mode

:

CASH,CHEQUES,LETTER OF CREDIT (LC)

Type of Customer

:

MANUFACTURING INDUSTRIES,CONTRACTOR

 

OPERATIONS

 

Products manufactured

:

HIGH VOLTAGE XLPE CABLES

 

 

 

Competitor(s)

:

FEC CABLES (M) SDN BHD

FUJIKURA FEDERAL CABLES SDN BHD

HO WAH GENTING BHD

TENAGA CABLE INDUSTRIES SDN BHD

WONDERFUL WIRE & CABLE BHD

 

 

 

Factory / Premises

:

LOT 6072 & 6073, JLN HJ ABD MANAM OF JLN MERU, MK KAPAR, MERU, 41050 KLANG, SELANGOR, MALAYSIA.

Tel No: 03-33929414

Fax No: 03-33929409

 

Shifts

:

2 shifts

 

 

 

 

Total Number of Employees:

YEAR

2008

 


 

GROUP

N/A

 

 

 

 

 

 

 

 

COMPANY

140

 

 

 

 

 

 

 

 

 

Branch

:

NO

Other Information:


The SC is principally engaged in the (as a / as an) manufacture of high voltage xlpe cables.

The SC is principally engaged in the manufacturing of high voltage XLPE cables.

We were informed that the SC does not produces any low or medium voltage cables because these products are produced by its related company, Federal Power Sdn Bhd.

Besides that the SC is also sharing the working premises with Federal Power Sdn Bhd.

The SC products are used for the eletrical power tranmission, submarine cables and others.

The SC's production capacity is not consistent because it depends on the customers orders.

The SC's 2 Manufacturing Factory is located at the Meru, Kapar, Malaysia and its also has 3 subsidiaries company FPT ENGINEERING SDN BHD, FPT INDUSTRIES SDN BHD and NADI TENAGA SDN BHD.

The SC's competitor are Fujikura Federal Cables Sdn Bhd, Power Cables Sdn Bhd and others.

The SC utilises advanced automated and semi-automated machineries to ensure production of high quality products, which meets customers' requirements.

The SC produces a wide range of high quality cables like XLPE Cables up to 275 kV, XLPE Cables up to 66 kV. and XLPE Cables up to 11 kV.

The SC's Aluminum Rods products are specified to cater for a variety of mechanical and electrical applications including to manufacture cable for distribution and transmission of electricity.

The SC provides services of installation cable system for underground and submarine. We offer you the complete project management includes the final testing of the turnkey project.

 

PROJECTS


No projects found in our databank

RECENT DEVELOPMENT


We have checke with Malaysian National News Agency's ( Bernama ) database, but no latest development was noted in our investigation.

CURRENT INVESTIGATION

Latest fresh investigations carried out on the SC indicated that :

Telephone Number Provided By Client

:

603 55183600

Current Telephone Number

:

03-55183600

Match

:

YES

Address Provided by Client

:

LOT 8 JALAN RAGUM 15/17, P O BOX 7016 SHAH ALAM, SELANGOR DARUL EHSAN

Current Address

:

LOT 8, JALAN RAGUM 15/17, 40000 SHAH ALAM, SELANGOR, MALAYSIA.

Match

:

YES

Latest Financial Accounts

:

YES

 

Other Investigations


We conducted an interview with the SC's Human Resource Dept, Mr Jamali Awi. He furnished us some information pertaining on the SC.

Later we also interviewed the SC's senior staff from Purchasing Dept. He kindly provided us some information on the SC's services and opeartions.

 

FINANCIAL COMMENTS

 

The financial summary of the SC in Year 2007 showed that it was financially poor. The SC has generated an unfavourable return on its shareholders' funds, indicating that the SC did not generate an acceptable amount of profits based on its existing shareholders' funds. Due to its weak liquidity position, the SC will be face with problems in meeting all its short term obligations if no short term loan is obtained or additional capital injected into the SC. The SC has high liabilities ratio and it may face financial difficulties if no additional capital is injected.

Overall financial condition of the SC : POOR

ECONOMIC / INDUSTRY OUTLOOK

 

Major Economic Indicators:

2005

2006

2007

2008*

2009**

 

 

 

 

 

 

Population ( Million)

26.13

26.64

27.17

27.73

28.31

Gross Domestic Products ( % )

5.3

5.8

6.3

5.0

3.5

Domestic Demand ( % )

7.3

7.0

9.0

6.1

6.0

Private Expenditure ( % )

9.5

7.0

8.6

6.6

6.4

Consumption ( % )

9.2

7.1

9.0

6.8

6.5

Investment ( % )

8.5

7.0

7.1

6.2

5.8

Public Expenditure ( % )

3.6

6.8

10.1

4.7

5.1

Consumption ( % )

5.4

5.0

10.8

5.7

4.0

Investment ( % )

1.9

8.9

9.3

3.6

6.4

 

 

 

 

 

 

Balance of Trade ( MYR Million )

99,760

108,192

100,340

115,563

126,650

Government Finance ( MYR Million )

<18,684>

<19,109>

<19,948>

<34,462>

<28,450>

Government Finance to GDP / Fiscal Deficit ( % )

<3.8>

<3.3>

<3.2>

<4.8>

<4.8>

Inflation ( % Change in Composite CPI)

3.1

3.9

2.0

4.4

5.0

Unemployment Rate

3.5

3.4

3.2

3.3

3.2

 

 

 

 

 

 

Net International Reserves ( MYR Billion )

266

290

336

388

-

Average Risk-Weighted Capital Adequacy Ratio ( % )

5.13

4.21

3.04

1.91

-

Average 3 Months of Non-performing Loans ( % )

13.63

12.91

13.30

13.24

-

Average Base Lending Rate ( % )

6.00

6.61

6.72

6.72

-

Business Loans Disbursed( % )

8.7

<2.5>

9.1

-

-

Foreign Investment ( MYR Million )

17,882.9

20,228.0

33,426.0

23,261.4

-

Consumer Loans ( % )

-

-

-

-

-

 

 

 

 

 

 

Registration of New Companies ( No. )

37,474

38,293

43,337

-

-

Registration of New Companies ( % )

<2.9>

2.2

13.2

-

-

Liquidation of Companies ( No. )

3,069

8,647

22,629

-

-

Liquidation of Companies ( % )

<7.9>

181.8

161.5

-

-

 

 

 

 

 

 

Registration of New Business ( No. )

193,095

216,147

227,410

-

-

Registration of New Business ( % )

2.1

11.9

5.2

-

-

Business Dissolved ( No. )

73,355

52,879

20,431

-

-

Business Dissolved ( % )

43.0

<27.9>

<61.4>

-

-

 

 

 

 

 

 

Sales of New Passenger Cars (' 000 Unit )

400.8

446.2

442.9

-

-

Cellular Phone Subscribers ( Million )

18.5

19.5

23.3

25.1

-

Tourist Arrival ( Million Persons )

16.7

17.5

20.9

21.5

-

Hotel Occupancy Rate ( % )

63.6

64.8

70.0

68.0

-

 

 

 

 

 

 

Credit Cards Spending ( % )

13.9

15.4

20.1

-

-

Bad Cheque Offenders (No.)

57,316

36,555

30,004

-

-

Individual Bankruptcy ( No.)

15,868

13,596

13,238

-

-

Individual Bankruptcy ( % )

<2.4>

<14.3>

<2.6>

-

-

 

INDUSTRIES ( % of Growth ):

2005

2006

2007

2008*

2009**

 

 

 

 

 

 

Agriculture

2.5

5.3

3.1

3.6

3.7

Palm Oil

7.1

5.8

<0.6>

7.0

-

Rubber

<2.9>

12.6

1.0

<1.1>

-

Forestry & Logging

2.0

<0.4>

2.8

<1.5>

-

Fishing

<0.4>

9.3

5.2

4.0

-

Other Agriculture

3.2

5.3

7.0

5.9

-

Industry Non-Performing Loans ( MYR Million )

563.7

516.5

487.3

393

0

% of Industry Non-Performing Loans

1.19

1.06

1.08

0

0

 

 

 

 

 

 

Mining

0.8

<0.4>

3.3

2.8

3.4

Oil & Gas

1.6

4.6

2.2

12.7

-

Other Mining

<1.0>

5.1

-

-

-

Industry Non-performing Loans ( MYR Million )

68.8

55.4

42.2

36.0

-

% of Industry Non-performing Loans

0.1

0.1

0.1

-

-

 

 

 

 

 

 

Manufacturing #

5.1

7.3

3.1

4.7

4.3

Exported-oriented Industries

3.0

11.1

<1.9>

2.7

-

Electrical & Electronics

3.6

13.4

3.0

2.4

-

Rubber Products

2.4

0.4

8.0

4.2

-

Wood Products

0.9

0.7

3.3

<6.0>

-

Textiles & Apparel

<4.4>

12.6

<10.1>

1.9

-

Domestic-oriented Industries

6.9

5.0

5.3

9.9

-

Food, Beverages & Tobacco

7.7

4.8

5.6

9.5

-

Chemical & Chemical Products

6.9

1.7

9.2

1.4

-

Plastic Products

18.6

21.3

<3.6>

6.5

-

Iron & Steel

<6.7>

<6.9>

17.5

16.8

-

Fabricated Metal Products

<7.5>

20.0

26.2

14.7

-

Non-metallic Mineral

<6.0>

<1.9>

6.6

8.3

-

Transport Equipment

10.4

5.3

<19.0>

27.1

-

Paper & Paper Products

4.6

4.1

14.9

8.6

-

Crude Oil Refineries

8.2

12.1

8.6

7.8

-

Industry Non-Performing Loans ( MYR Million )

6,035.6

6,181.3

6,366.2

5,729.4

-

% of Industry Non-Performing Loans

 

 

 

 

 

 

 

 

 

 

 

Construction

<1.6>

<0.5>

4.6

4.0

3.1

Industry Non-Performing Loans ( MYR Million )

5,172.7

5,527.3

5,116.7

4,149.8

-

% of Industry Non-Performing Loans

10.9

11.4

11.3

-

-

 

 

 

 

 

 

Services

6.6

7.2

9.7

7.7

6.9

Electric, Gas & Water

5.5

5.2

4.6

5.0

4.3

Transport, Storage & Communication

6.3

5.2

7.6

7.8

7.3

Wholesale, Retail, Hotel & Restaurant

8.0

7.1

11.6

10.0

7.4

Finance, Insurance & Real Estate

7.0

7.7

10.7

9.2

8.1

Government Services

7.6

9.8

4.6

8.6

4.0

Other Services

5.0

4.7

5.0

5.9

5.4

Industry Non-Performing Loans ( MYR Million )

8,716.8

11,593.2

10,207.8

8,281.4

-

% of Industry Non-Performing Loans

18.4

23.9

22.6

-

-

 

 

 

 

 

 

 

 

 

 

 

 

* Estimate / Preliminary

 

 

 

 

 

** Forecast

 

 

 

 

 

# Based On Manufacturing Production Index
(Source : Department of Statistics / Economic Report / Bank Negara Report)

 

INDUSTRY COMMENTS

 

MSIC CODE

31302 : Manufacture of electric power cables and wires

 

 

INDUSTRY :

MANUFACTURING

 

 


The manufacturing sector is expected to grow 4.7% in 2008 (2007: 3.1%), driven by higher production in the domestic-oriented industries. Meanwhile, export-oriented industries are envisaged to register moderate growth due to marginal expansion in E&E output. However, the output of petroleum, rubber as well as machinery and equipment industries are expected to record strong growth. Overall, the manufacturing sector registered higher output growth of 5.4% in the first six months of 2008 (January -June 2007: 0.4%).


The positive performance of the manufacturing sector was reflected in the sales of manufactured products, which increased 15.9% to RM287 billion (January - June 2007: 3.0%; RM248 billion). Capacity utilisation rate for manufacturing sector remained high at 82.6% (Q1 2008: 83.0%) in the second quarter of 2008.


The domestic-oriented industries expanded strongly by 9.9% (January - June 2007: 4.1%) in the first six months in 2008 due to higher growth in most of the sub-sectors. The transport equipment, construction-related and food products industries performed well and registered strong growth.


Production of export-oriented industries registered a growth rate of 2.7% (January - June 2007: -1.8%), following slight recovery in global demand for semiconductors and other electronic products and components.


Malaysia's total exports accelerated to 15.5% (January - June 2007: 1.2%) in the first six months of 2008, driven by strong exports of commodities and recovery in the exports of manufactured goods. Manufacturing exports, which contributed 76.2% to total exports and increased 4.5% (2007: 0.6%), remained the major contributor to total export earnings.


The Beijing Olympics 2008 as well as the expansion in mobile penetration in emerging markets are anticipated to generate strong demand for semiconductors. In addition, the non-E&E industries, particularly domestic-oriented and selected resource-based industries that export mainly to the region, are expected to perform favourably during the year. Industries related to the construction sector, including fabricated metal are likely to see an improved performance supported by higher construction activity. Off-estate processing activity should strengthen following the recovery in production of palm oil and rubber. Meanwhile, growth in the chemicals and chemical products sector may be constrained by the rising raw material prices.


The manufacturing sector is expected to grow 4.3% in 2009 (2008: 4.7%) in view of stable performance of the export oriented-industries and continued expansion in domestic demand.

 

 

OVERALL INDUSTRY OUTLOOK : Marginal Growth

 

COMMENTS

 


Incorporated in 1993, the SC is a private limited company, focusing on manufacturing of high voltage xlpe cables. Having been in the industry for over a decade, the SC has achieved a certain market share and has built up a satisfactory reputation in the market. With an issued and paid up capital of RM17.8 million and strong shareholders' backing, the SC has the ability to further expand its business in the future.


Throughout its years of establishment, the SC has built up an extensive network in the market. In an effort to capture a higher market shares, the SC has penetrated into the global market. Its customer's base has extended from Malaysia to United States, Singapore, Brunei and etc. Such a wide marketing network has minimised the SC's commercial risk. The SC currently has 140 workforce in its operation. The red shareholders' funds implied that the SC's management capability is weak.


As at 2007, the SC posted a total turnover and pre-tax profit of RM2.32 million and RM1.03 million respectively. The SC has generated an unfavourable return on shareholders' funds indicating that the management was inefficient in utilising its funds to generate return. Low liquidity and high gearing level has placed the SC on high financial risk. Its future performance is vulnerable. The SC's unfavourable financial performance has wiped out its shareholders' funds to a deficit of RM10.32 million. Therefore, the SC as a going concern is much dependent on its ability to generate sufficient cash flow and obtain additional financing to meet its future obligations.


Our investigation revealed that the SC sources 40% of its products locally while the rest are obtained from overseas suppliers. As an export-oriented company and being involved in import activities, the SC is exposed to foreign exchange risk.


The SC is clear of any litigation action.


The industry expects to enjoy a marginal growth in the near term. As the market competition is tight, the SC should adopt more marketing strategies in order to retain its market position as well as compete with other well established players in the same field.


In view of above and due to its red shareholders' fund, we do not recommend any credit be granted to the SC.

THE FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH MALAYSIA ACCOUNTING STANDARD.

 

PROFIT AND LOSS ACCOUNT

FP TECHNOLOGIES SDN BHD

31-December-2007

 

Consolidated Accounts

:

NO

UnQualified Reports

:

YES

 

 

 

RM

Turnover

2,316,725.00

Operating Revenue

0.00

 

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

Profit/(Loss) Before Tax

1,032,851.00

 

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

 

Profit/(Loss) After Tax

1,032,851.00

Extraordinary Item

0.00

Minority Interest

0.00

 

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

Profit/(Loss) Attributable to Shareholders

1,032,851.00

 

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

 

Prior Period Adjustment

0.00

Net Dividend

0.00

Transferred To/From Reserved

0.00

Others

0.00

 

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

Unappropriated Profit/(Loss) Brought Forward

<33,844,169.00>

 

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

Unappropriated Profit/(Loss) Carried Forward

<32,811,318.00>

 

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

 

 

BALANCE SHEET

FP TECHNOLOGIES SDN BHD

31-December-2007

 

Consolidated Accounts

:

NO

UnQualified Reports

:

YES

 

 

 

RM

Fixed Assets

4,688,317.00

Total Investment

0.00

Amount Owing By

0.00

Current Assets

16,691,919.00

Intangible Assets

0.00

Other Assets

0.00

 

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

Total Assets

21,380,236.00

 

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

 

 

Working Capital

<15,011,318.00>

 

 

Issued Capital

17,800,000.00

Paid Up Capital

17,800,000.00

Share Premium & Reserved

4,688,317.00

Unappropriated Profit/(Loss)

<32,811,318.00>

 

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

Shareholder's Fund/Equity

<10,323,001.00>

 

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

 

Current Liabilities

31,703,237.00

Amount Owing To

0.00

Long-term and Deferred Liabilities

0.00

Share Application Account

0.00

Minority Interest

0.00

 

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

Total Equity Liability

21,380,236.00

 

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

 

 

Contingent Liabilities

0.00

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.48.52

UK Pound

1

Rs.72.62

Euro

1

Rs.63.76

 

 

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