MIRA INFORM REPORT

 

 

Report Date :

27.02.2008

 

IDENTIFICATION DETAILS

 

Name :

PRINSIP JENDELA SDN BHD

 

 

Registered Office :

Room A, 70-2 Wisma Mahamewah, Jalan Sungai Besi, 2nd Floor, 57100 Kuala Lumpur, Wilayah Persekutuan

 

 

Country :

Malaysia

 

 

Financials (as on) :

30.09.2006

 

 

Date of Incorporation :

08.09.2004

 

 

Com. Reg. No.:

665210-H

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Trading in Fruits

 

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

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

                                          N/A - Not Applicable

 

 

 

EXECUTIVE SUMMARY

 

 

REGISTRATION NO.

:

665210-H

COMPANY NAME

:

PRINSIP JENDELA SDN BHD

FORMER NAME

:

N/A

INCORPORATION DATE

:

08/09/2004

 

 

 

 

 

 

COMPANY STATUS

:

EXIST

LEGAL STATUS

:

PRIVATE LIMITED

LISTED STATUS

:

NO

 

 

 

 

 

 

REGISTERED ADDRESS

:

ROOM A, 70-2 WISMA MAHAMEWAH, JALAN SUNGAI BESI, 2ND FLOOR, 57100 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

BUSINESS ADDRESS

:

NO 50, JALAN BIDARA 2/5, TAMAN BIDARA, 68100 BATU CAVES, SELANGOR, MALAYSIA.

TEL.NO.

:

03-61369359/61387833

FAX.NO.

:

03-61376742

CONTACT PERSON

:

NG MOOI THENG ( MANAGING DIRECTOR )

 

 

 

INDUSTRY CODE

:

51223

PRINCIPAL ACTIVITY

:

TRADING IN FRUITS

AUTHORISED CAPITAL

:

MYR 100,000.00 DIVIDED INTO
ORDINARY SHARE 100,000.00 OF MYR 1.00 EACH.

ISSUED AND PAID UP CAPITAL

:

MYR 2.00 DIVIDED INTO
ORDINARY SHARES 2 CASH OF MYR 1.00 EACH.

 

 

 

SALES

:

MYR 17,385,386 [2006]

NET WORTH

:

MYR 138,290 [2006]

 

 

 

STAFF STRENGTH

:

5 [2008]

BANKER (S)

:

MALAYAN BANKING BHD

LITIGATION

:

CLEAR

FINANCIAL CONDITION

:

STABLE

PAYMENT

:

GOOD

MANAGEMENT CAPABILITY

:

AVERAGE

 

 

 

COMMERCIAL RISK

:

HIGH

CURRENCY EXPOSURE

:

MODERATE

GENERAL REPUTATION

:

SATISFACTORY

INDUSTRY OUTLOOK

:

STRONG 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) trading in fruits.

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

MR. GAN YOKE YENG +

A-16A, TAMAN SALAK SELATAN, 57100 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

611202-05-5097 6340463

1.00

MS. NG MOOI THENG +

C818, JALAN PS 1, TAMAN PRIMA, SELAYANG, 68100 BATU CAVES, SELANGOR, MALAYSIA.

790119-14-5768

1.00

 

 

 

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

 

 

 

2.00

 

 

 

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

 

+ Also Director

DIRECTORS

 

DIRECTOR 1

 

Name Of Subject

:

MR. GAN YOKE YENG

Address

:

A-16A, TAMAN SALAK SELATAN, 57100 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

IC / PP No

:

6340463

New IC No

:

611202-05-5097

Date of Birth

:

02/12/1961

Nationality

:

MALAYSIAN CHINESE

Date of Appointment

:

18/01/2005

 

DIRECTOR 2

 

Name Of Subject

:

MS. NG MOOI THENG

Address

:

C818, JALAN PS 1, TAMAN PRIMA, SELAYANG, 68100 BATU CAVES, SELANGOR, MALAYSIA.

 

 

 

New IC No

:

790119-14-5768

Date of Birth

:

19/01/1979

Nationality

:

MALAYSIAN CHINESE

Date of Appointment

:

18/01/2005



MANAGEMENT

 

 

 

1)

Name of Subject

:

NG MOOI THENG

 

Position

:

MANAGING DIRECTOR

 

 

 

 

 

 

AUDITOR

 

Auditor

:

W K LEE & CO

Auditor' Address

:

ROOM B, 70-2, WISMA MAHAMEWAH, JALAN SUNGAI BESI, LEVEL 2, 57100 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

 

 

 

 

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

MS. LEE MUN CHEONG

 

IC / PP No

:

6807036

 

New IC No

:

620331-10-6668

 

Address

:

20, LORONG SS 23/19B, TAMAN SEA, 47300 PETALING JAYA, SELANGOR, MALAYSIA.

 

Date of Appointment

:

18/01/2005

 

 

 

 

 

2)

Company Secretary

:

MR. TAN KOK AUN

 

IC / PP No

:

5410922

 

New IC No

:

580522-08-5907

 

Address

:

20, LORONG SS 23/19B, TAMAN SEA, 47300 PETALING JAYA, SELANGOR, MALAYSIA.

 

Date of Appointment

:

18/01/2005

 

 

 

 

 

 

BANKING


Banking relations are maintained principally with :

1)

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

Overseas

:

YES

Import Countries

:

SOUTH AFRICA,NEW ZEALAND,UNITED STATES,CHINA



The SC refused to provide any name of trade/service supplier and we are unable to conduct any trade enquiry. However, from financial historical data we conclude that :

OVERALL PAYMENT HABIT

Prompt

[

 

]

 

Good

[

X

]

 

Average

[

 

]

 

Fair

[

 

]

 

Poor

[

 

]

 

 

 

 

 

 

 

 

 

 

 

CLIENTELE

 

Local

:

YES

Percentage

:

100%

Domestic Markets

:

MALAYSIA

Overseas

:

NO

Percentage

:

0%

 

 

 

 

 

 

Credit Term

:

AS AGREED

 

 

 

 

 

 

Payment Mode

:

CASH,CHEQUES

Type of Customer

:

WET MARKET,SUPERMARKETS

 

OPERATIONS

 

Goods Traded

:

FRUITS

 

 

 

Competitor(s)

:

CHOP TONG GUAN SDN BHD

KHAISHEN TRADING SDN BHD

LST FRESH FRUITS (M) SDN BHD

POO TRADING IMPORT & EXPORT SDN BHD

SAFTAX SDN BHD

 

 

 

Ownership of premises

:

LEASED/RENTED

 

Total Number of Employees:

 

YEAR

2008

2007

2006

2005

2004

 

 

 

 


GROUP

N/A

N/A

N/A

N/A

N/A

 

 

 

 

COMPANY

5

4

4

4

3

 

 

 

 

 

Branch

:

NO

Other Information:


The SC is principally engaged in the (as a / as an) trading in fruits.

The SC trades both local and imported fruits.

The SC sells a wide range of fruits include apples, oranges, mangoes, pineapples, watermelons, grapes, pears, plums, rockmelons and others.

We were informed that the SC has cold storage facilities at its premises to keep the freshness of the fruits.

According to the SC, the demand for fruits will be high during the festive season.

 

 

 

PROJECTS


No projects found in our databank

RECENT DEVELOPMENT


We have checked with the 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

:

N/A

Current Telephone Number

:

03-61369359/61387833

Match

:

N/A

 

 

 

Address Provided by Client

:

50, JALAN BIDARA 2/5, TAMAN BIDARA, 68100 BATU CAVES, SELANGOR.

Current Address

:

NO 50, JALAN BIDARA 2/5, TAMAN BIDARA, 68100 BATU CAVES, SELANGOR, MALAYSIA.

Match

:

YES

 

 

 

Latest Financial Accounts

:

YES

 

Other Investigations


We contacted one of the Senior staff from the SC and she provided some information on the SC.

FINANCIAL COMMENTS

 

Profitability:

Turnover

:

Increased

[

1,249.44%

]

Profit/(Loss) Before Tax

:

Increased

[

352.28%

]

Return on Shareholder Funds

:

Favourable

[

82.37%

]

Return on Net Assets

:

Favourable

[

101.47%

]


The increase in turnover could be due to the SC adopting an aggressive marketing strategy. The higher profit could be attributed to the increase in turnover. Generally the SC was profitable. The favourable return on shareholders' funds and return on net assets indicate that the SC's management was efficient in utilising the assets to generate returns.

Working Capital Control:

Stock Ratio

:

Nil

[

0 Days

]

Debtors Ratio

:

Favourable

[

13 Days

]

Creditors Ratio

:

Favourable

[

10 Days

]


As the SC is a service oriented company, the SC does not need to keep stocks. The favourable debtors' days could be due to the good credit control measures implemented by the SC. The SC had a favourable creditors' ratio as evidenced by its favourable collection days. The SC could be taking advantage of the cash discounts and also wanting to maintain goodwill with its creditors.

Liquidity:

Liquid Ratio

:

Favourable

[

1.17 Times

]

Current Ratio

:

Unfavourable

[

1.17 Times

]


A minimum liquid ratio of 1 should be maintained by the SC in order to assure its creditors of its ability to meet short term obligations and the SC was in a good liquidity position. Thus, we believe the SC is able to meet all its short term obligations as and when they fall due.

Solvency

Interest Cover

:

Nil

[

0.00 Times

]

Gearing Ratio

:

Favourable

[

0.27 Times

]


The SC's interest cover was nil as it did not pay any interest during the year. The SC was lowly geared thus it had a low financial risk. The SC was mainly financed by its shareholders' funds and internally generated funds. In times of economic slowdown / downturn, the SC being a lowly geared company, will be able to compete better than those companies which are highly geared in the same industry.

Overall Accessment:

Generally, the SC's performance has improved with higher turnover and profit. The SC was in good liquidity position with its total current liabilities well covered by its total current assets. With its current net assets, the SC should be able to repay its short term obligations. The SC did not make any interest payment during the year. The SC was dependent on its shareholders' funds to finance its business needs. The SC as a lowly geared company, will be more secured compared to those highly geared companies. It has the ability to meet all its long term obligations.

Overall financial condition of the SC : STABLE

ECONOMIC / INDUSTRY OUTLOOK

 

Major Economic Indicators:

2004

2005

2006

2007*

2008**

 

 

 

 

 

 

Population ( Million)

25.58

26.13

26.64

27.17

27.73

Gross Domestic Products ( % )

7.1

5.3

5.8

6.0

6.5

Domestic Demand ( % )

7.5

7.3

7.0

9.0

6.8

Private Expenditure ( % )

13.1

9.5

7.0

8.6

8.2

Consumption ( % )

10.5

9.2

7.1

9.0

7.9

Investment ( % )

25.8

8.5

7.0

7.1

9.5

Public Expenditure ( % )

<2.1>

3.6

6.8

10.1

3.2

Consumption ( % )

6.0

5.4

5.0

10.8

5.5

Investment ( % )

<8.7>

1.9

8.9

9.3

0.5

 

 

 

 

 

 

Balance of Trade ( MYR Million )

80,663

99,760

108,192

99,965

99,599

Government Finance ( MYR Million )

<19,419>

<18,684>

<19,109>

<19,948>

<20,933>

Government Finance to GDP / Fiscal Deficit ( % )

<4.3>

<3.8>

<3.3>

<3.2>

<3.1>

Inflation ( % Change in Composite CPI)

1.4

3.1

3.9

4.0

4.0

Unemployment Rate

3.5

3.5

3.4

3.5

3.3

 

 

 

 

 

 

Net International Reserves ( MYR Billion )

254

266

290

-

-

Average Risk-Weighted Capital Adequacy Ratio ( % )

13.84

13.63

12.91

-

-

Average 3 Months of Non-performing Loans ( % )

8.46

6.74

5.41

-

-

Average Base Lending Rate ( % )

5.99

6.00

6.61

-

-

Business Loans Disbursed( % )

10.5

8.7

<2.5>

-

-

Foreign Investment ( MYR Million )

13,143.9

17,882.9

20,228.0

-

-

Consumer Loans ( % )

-

-

-

-

-

 

 

 

 

 

 

Registration of New Companies ( No. )

38,580

37,474

38,293

-

-

Registration of New Companies ( % )

6.8

<2.9>

2.2

-

-

Liquidation of Companies ( No. )

3,334

3,069

8,647

-

-

Liquidation of Companies ( % )

<15.8>

<7.9>

181.8

-

-

 

 

 

 

 

 

Registration of New Business ( No. )

189,206

193,095

216,147

-

-

Registration of New Business ( % )

4.6

2.1

11.9

-

-

Business Dissolved ( No. )

51,301

73,355

52,879

-

-

Business Dissolved ( % )

7.0

43.0

<27.9>

-

-

 

 

 

 

 

 

Sales of New Passenger Cars (' 000 Unit )

380.6

400.8

374.1

-

-

Cellular Phone Subscribers ( Million )

14.6

18.5

19.5

21.3

-

Tourist Arrival ( Million Persons )

15.7

16.7

17.5

20.1

-

Hotel Occupancy Rate ( % )

60.8

63.6

64.8

-

-

 

 

 

 

 

 

Credit Cards Spending ( % )

19.3

13.9

15.4

-

-

Bad Cheque Offenders (No.)

70,465

57,316

36,555

-

-

Individual Bankruptcy ( No.)

16,251

15,868

13,596

-

-

Individual Bankruptcy ( % )

31.6

<2.4>

<14.3>

-

-

 

 

 

 

 

 

 

INDUSTRIES ( % of Growth ):

2004

2005

2006

2007*

2008**

 

 

 

 

 

 

Agriculture

5.0

2.5

5.3

3.1

3.5

Palm Oil

3.9

7.1

5.8

<0.6>

-

Rubber

16.5

<2.9>

12.6

1.0

-

Forestry & Logging

4.3

2.0

<0.4>

2.8

-

Fishing

5.5

<0.4>

9.3

5.2

-

Other Agriculture

2.4

3.2

5.3

7.0

-

Industry Non-Performing Loans ( MYR Million )

620.3

563.7

516.5

487.3

0

% of Industry Non-Performing Loans

1.38

1.19

1.06

1.08

0

 

 

 

 

 

 

Mining

3.9

0.8

<0.4>

3.3

4.0

Oil & Gas

4.5

1.6

4.6

-

-

Other Mining

<8.0>

<1.0>

5.1

-

-

Industry Non-performing Loans ( MYR Million )

62.6

68.8

55.4

42.2

-

% of Industry Non-performing Loans

0.1

0.1

0.1

0.1

-

 

 

 

 

 

 

Manufacturing #

9.8

5.1

7.3

3.1

3.8

Exported-oriented Industries

15.5

3.0

11.1

<1.9>

-

Electrical & Electronics

17.8

3.6

13.4

3.0

-

Rubber Products

14.8

2.4

0.4

8.0

-

Wood Products

12.7

0.9

0.7

3.3

-

Textiles & Apparel

<11.7>

<4.4>

12.6

<10.1>

-

Domestic-oriented Industries

9.7

6.9

5.0

5.3

-

Food, Beverages & Tobacco

3.8

7.7

4.8

5.6

-

Chemical & Chemical Products

14.6

6.9

1.7

9.2

-

Plastic Products

13.5

18.6

21.3

<3.6>

-

Iron & Steel

2.7

<6.7>

<6.9>

17.5

-

Fabricated Metal Products

29.2

<7.5>

20.0

26.2

-

Non-metallic Mineral

<4.8>

<6.0>

<1.9>

6.6

-

Transport Equipment

8.6

10.4

5.3

<19.0>

-

Paper & Paper Products

2.3

4.6

4.1

14.9

-

Crude Oil Refineries

<2.4>

8.2

12.1

8.6

-

Industry Non-Performing Loans ( MYR Million )

7,765.4

6,035.6

6,181.3

6,366.2

-

% of Industry Non-Performing Loans

17.3

12.7

12.7

14.1

-

 

 

 

 

 

 

Construction

<1.5>

<1.6>

<0.5>

5.2

6.3

Industry Non-Performing Loans ( MYR Million )

5,547.7

5,172.7

5,527.3

5,116.7

-

% of Industry Non-Performing Loans

12.4

10.9

11.4

11.3

-

 

 

 

 

 

 

Services

6.8

6.6

7.2

9.0

8.6

Electric, Gas & Water

8.1

5.5

5.2

4.6

5.0

Transport, Storage & Communication

8.5

6.3

5.2

7.6

7.8

Wholesale, Retail, Hotel & Restaurant

7.1

8.0

7.1

11.6

10.0

Finance, Insurance & Real Estate

6.3

7.0

7.7

10.7

9.2

Government Services

6.5

7.6

9.8

4.6

8.6

Other Services

4.9

5.0

4.7

5.0

5.9

Industry Non-Performing Loans ( MYR Million )

8,913.7

8,716.8

11,593.2

10,207.8

-

% of Industry Non-Performing Loans

19.9

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

51223 : Wholesale of fruits

 

 

INDUSTRY :

FOOD & BEVERAGES

 

 


Food production is seen to expand further with the Government's policy to reduce the food import bill and promote self-sufficiency by 2010 through expansion of idle lands and mechanization of farming methods as well as promotion of good farming practices. Areas of activity that will boost this sector include aquaculture, deep-sea fishing, floriculture as well as herbs cultivation.


Output of the food products industry grew significantly by 12.7% (January-June 2006: 1.1%). This was driven by higher output in processing and preserving of fish and fish products, which grew by 27.1% in tandem with increased marine fish landings. In addition, the robust growth of food products was also supported by increased output of dairy (16.0%) and grain mill products (7.0%), in particular, rice milling which increased 17.7%, benefiting from higher production of paddy. Meanwhile, other food products, particularly, sugar refinery and biscuit products also registered double-digit growth ranging between 23.0% and 25.0%.


Export receipts of food products increased by 15.9% (RM5,268 million) while beverages 106.5% (RM580 million) as a result of continuous efforts by manufacturers to attain quality assurance and accreditation for Malaysia's food and beverages products.


The Government has identified the processed food industry as one of the major growth sectors of the economy under the Ninth Malaysia Plan (9MP). Under the 9MP, the food commodities subsector is expected to grow at an average rate of 7.6% per annum through improvements in efficiency and productivity as well as expansion in hectarage. Exports of food commodities will be increased to achieve a positive food trade balance. The production of 'padi' will be increased to meet the target of self-sufficiency level of 90%. The production of fruits will be undertaken on a large-scale in the fruit production zones using the cluster development approach and concentrating on nine fruit species which have export potential. The production of vegetables will focus on high value varieties for local consumption and selected export markets. The Green Book Programme to promote cultivation of food crops at the community level will be reactivated.


The Government has approved an allocation of RM11.4 billion representing an increase of 70% compared with the Eighth Plan allocation for the sector. Among the objectives of the plan are large-scale commercial farming and greater application of modern technology and ICT to produce higher value-added processed food and food products.


Production of 'halal' food will be further promoted to take advantage of the vast potential of the 'halal' export market. This will include processing and packaging of meat, fisheries and other food-based products. In addition, Malaysia will be developed as the centre for the certification of 'halal' products and the Jabatan Kemajuan Islam Malaysia (JAKIM) 'halal' certification will be promoted worldwide. Concerted efforts to develop Malaysia as world halal hub to capture new markets worldwide would provide impetus for further growth of the local food industry.


The market for convenience and functional foods is expected to grow rapidly in view of the changing consumption patterns and greater awareness of healthy lifestyles. In this regard, the production and supply of ready-to-use seafood, livestock products and vegetable-based convenience food will be promoted as new areas of investment. Palm oil and cocoa-based food ingredients will be further developed in terms of products range and quality. The better performance in the food products industry was also due to greater efforts undertaken by the industry to keep pace with advancement in technology.


Note : The Ninth Malaysia Plan (9MP) was tabled in Parliament on March 31, 2006, is the five-year blueprints within the new National Mission policy and implementation framework from now until 2010. Malaysia is expected to see some structural changes and improved performance in the economy.

 

 

OVERALL INDUSTRY OUTLOOK : Strong Growth

 

COMMENTS

 


Incorporated in 2004, the SC is principally engaged in trading of both local and imported fruits such as apples, oranges, mangoes, and etc. We noted that the SC's paid up capital stands at only RM2. Thus the SC's management should put more efforts on its business operations to maintain its business. As a relatively new entity, the SC has slowly been building up its clients base.


Investigation revealed that the SC's main income is generated via the local market. Being highly dependent on one market segment limits the SC's business expansion opportunities and places the SC at high business risk. As the local market is already saturated, the growth prospects of the SC are restricted thereto. The management of the SC is assisted by 5 employees in the operations. Overall, its management capability is average.


During the financial year 2006, the SC's turnover and pre-tax profit stood at RM17.38 million and RM146,413 respectively. Return on shareholders' funds of the SC is high, indicating that the SC was efficient in utilising its funds to generate return. Besides, the SC is in an adequate liquidity position as well. This shows that the SC would be able to repay all its short term obligations. Being a lowly geared company, the SC faces low financial risk. The SC's overall financial performance is stable in 2006.


We noted that the SC sources its products locally and also from overseas market. Being involved in import activities, the SC is exposed to foreign exchange risk.


Our database indicates that there is no legal suit against the SC and its payment record is good.


The industry shows an upward trend and it is likely to sustain in the near term. However, as the SC is still new in the market, the SC faces stiff competition from other long established players. Hence, the SC is required to be more competitive in order to capture higher market shares and compete with numerous players in the same field.


In view of the above, we recommend credit be granted to the SC normally.

 

PROFIT AND LOSS ACCOUNT

 

 

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

PRINSIP JENDELA SDN BHD

For The Year Ended 30-09-2006

 

 

2006

2005

 

MYR

MYR

 

 

 

 

 

 

TURNOVER

17,385,386

1,288,341

 

==========

==========

PROFIT/(LOSS) FROM OPERATIONS

146,413

32,372

 

 

 

 

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

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

PROFIT/(LOSS) BEFORE TAXATION

146,413

32,372

Taxation

<32,497>

<8,000>


PROFIT/(LOSS) AFTER TAXATION

------------
113,916

------------
24,372

 

 

 

 

 

 


PROFIT/(LOSS) BEFORE EXTRAORDINARY ITEMS

------------
113,916

------------
24,372

 

 

 


PROFIT/(LOSS) ATTRIBUTABLE TO SHAREHOLDERS
RETAINED PROFIT/(ACCUMULATED LOSS) BROUGHT FORWARD

------------
113,916

------------
24,372

As previous reported

24,372

-

 

 

 


As restated

------------
24,372

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

 

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

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

PROFIT AVAILABLE FOR APPROPRIATIONS

138,288

24,372


RETAINED PROFIT/(ACCUMULATED LOSS) CARRIED FORWAD

------------
138,288
==========

------------
24,372
==========

RETAINED BY: The Company

138,288

24,372

 

 

 

 

 

 

 

------------
138,288
==========

------------
24,372
==========

INTEREST EXPENSE (as per notes to PL)

 

 

 

BALANCE SHEET

 

PRINSIP JENDELA SDN BHD

As At 30-09-2006



 

 

 

 

2006

2005

 

MYR

MYR

 

 

 

ASSET EMPLOYED:

 

 

FIXED ASSETS

39,771

40,528

 

 

 

TOTAL LONG TERM ASSETS

------------
39,771

------------
40,528

 

 

 

CURRENT ASSETS

 

 

 

 

 

      Trade debtors

598,663

-

      Other debtors, deposits & prepayments

111,721

2,600

 

 

 

 

 

 

 

 

 

      Amount due from director

3,800

-

      Cash & bank balances

7,592

96,266

 

 

 

 

 

 

TOTAL CURRENT ASSETS


------------
721,776


------------
98,866

 

 

 

CURRENT LIABILITIES

 

 

      Trade creditors

453,532

51,346

      Other creditors & accruals

116,724

55,674

 

 

 

      Bank overdraft

37,001

-

 

 

 

 

 

 

      Provision for taxation

10,000

7,000

TOTAL CURRENT LIABILITIES

------------
617,257

------------
114,020

NET CURRENT ASSETS/(LIABILITIES)

------------
104,519

------------
<15,154>

TOTAL NET ASSETS

------------
144,290
==========

------------
25,374
==========

 

 

 

FINANCED BY:

 

 

 

 

 

SHARE CAPITAL

 

 

      Ordinary share capital

2

2

 

 

 

TOTAL SHARE CAPITAL

------------
2

------------
2

 

 

 

RESERVES

 

 

      Retain profit/(Accumulated loss) carried forward

138,288

24,372

 

 

 


TOTAL RESERVES

------------
138,288

------------
24,372


SHAREHOLDERS' FUNDS/EQUITY


------------
138,290


------------
24,374

 

 

 

 

 

 


LONG TERM & DEFERRED LIABILITIES & PROVISIONS

 

 

 

 

 

 

 

 

      Deferred taxation

6,000

1,000

 

 

 


TOTAL LONG TERM & DEFERRED LIABILITIES & PROVISIONS

------------
6,000

------------
1,000

 

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

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

 

144,290

25,374

 

 

==========

==========

 

 

 

 

FINANCIAL RATIOS

 

PRINSIP JENDELA SDN BHD

As At 30-09-2006



 

 

 

 

2006

2005

 

MYR

MYR

 

 

 

 

 

 

TYPES OF FUNDS

 

 

      Cash

7,592

96,266

      Net Liquid Funds

<29,409>

96,266

      Net Liquid Assets

104,519

<15,154>

      Net Current Assets/(Liabilities)

104,519

<15,154>

      Net Tangible Assets

144,290

25,374

      Net Monetary Assets

98,519

<16,154>

 

 

 

BALANCE SHEET ITEMS

 

 

      Total Borrowings

37,001

0

      Total Liabilities

623,257

115,020

      Total Assets

761,547

139,394

      Net Assets

144,290

25,374

      Net Assets Backing

138,290

24,374

      Shareholders" Funds

138,290

24,374

      Total Share Capital

2

2

      Total Reserves

138,288

24,372

 

 

 

LIQUIDITY(Times)

 

 

      Cash Ratio

0.01

0.84

      Liquid Ratio

1.17

0.87

      Current Ratio

1.17

0.87

 

 

 

WORKING CAPITAL CONTROL (Days)

 

 

      Stock Ratio

0

0

      Debtors Ratio

13

0

      Creditors Ratio

10

15

 

 

 

SOLVENCY RATIOS (Times)

 

 

      Gearing Ratio

0.27

0

      Liabilities Ratio

4.51

4.72

      Times Interest Earned Ratio

0

0

 

 

 

PERFORMANCE RATIO (%)

 

 

      Operating Profit Margin

0.84

2.51

      Net Profit Margin

0.66

1.89

      Return On Net Assets

101.47

127.58

      Return On Capital Employed

80.76

127.58

      Return On Shareholders' Funds/Equity

82.37

99.99

      Dividend Pay Out Ratio (Times)

0

0

 

 

 

NOTES TO ACCOUNTS

 

 

      Contingent Liabilities

0.00

0.00

 

 

 

 

 

 

 

 


 

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