MIRA INFORM REPORT

 

 

Report Date :

16.05.2008

 

IDENTIFICATION DETAILS

 

Name :

SCC MARKETING (M) SDN BHD

 

 

Registered Office :

B172, Jalan Dato Lim Hoe Lek, 2nd Floor, 25200 Kuantan, Pahang

 

 

Country :

Malaysia

 

 

Financials (as on) :

30.06.2007

 

 

Date of Incorporation :

10.11.2003

 

 

Com. Reg. No.:

633894-W

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Wholesaler of Consumer Goods, Canned and Frozen Foods

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Unfavourable & favourable factors carry similar weight in credit consideration. Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

 

 

 

 

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

                                           N/A - Not Applicable

 

 

EXECUTIVE SUMMARY

 

 

REGISTRATION NO.

:

633894-W

COMPANY NAME

:

SCC MARKETING (M) SDN BHD

FORMER NAME

:

N/A

INCORPORATION DATE

:

10/11/2003

 

 

 

COMPANY STATUS

:

EXIST

LEGAL STATUS

:

PRIVATE LIMITED

LISTED STATUS

:

NO

 

 

 

 

 

 

REGISTERED ADDRESS

:

B172, JALAN DATO LIM HOE LEK, 2ND FLOOR, 25200 KUANTAN, PAHANG, MALAYSIA.

BUSINESS ADDRESS

:

NO 29 JALAN TPP 5/13, TAMAN PERINDUSTRIAN PUCHONG, SEKSYEN 5, 47100 PUCHONG, SELANGOR, MALAYSIA.

TEL.NO.

:

03-80623170 / 80623171

FAX.NO.

:

03-80622945

WEB SITE

:

www.sccsb.com

CONTACT PERSON

:

SUE THONG ( CEO )

 

 

 

INDUSTRY CODE

:

51239

PRINCIPAL ACTIVITY

:

WHOLESALER OF CONSUMER GOODS, CANNED AND FROZEN FOODS

AUTHORISED CAPITAL

:

MYR 500,000.00 DIVIDED INTO
ORDINARY SHARE 500,000.00 OF MYR 1.00 EACH.

ISSUED AND PAID UP CAPITAL

:

MYR 500,000.00 DIVIDED INTO
ORDINARY SHARES 500,000 CASH OF MYR 1.00 EACH.

 

 

 

SALES

:

MYR 6,967,151 [2007]

NET WORTH

:

MYR 362,690 [2007]

 

 

 

STAFF STRENGTH

:

50 [2008]

BANKER (S)

:

CIMB BANK BHD
HSBC BANK MALAYSIA BHD

LITIGATION

:

CLEAR

FINANCIAL CONDITION

:

FAIR

PAYMENT

:

AVERAGE

MANAGEMENT CAPABILITY

:

AVERAGE

 

 

 

COMMERCIAL RISK

:

MODERATE

CURRENCY EXPOSURE

:

MODERATE

GENERAL REPUTATION

:

SATISFACTORY

INDUSTRY OUTLOOK

:

AVERAGE 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) wholesaler of consumer goods, canned and frozen foods.

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. SOON SEE BENG +

LOT 147A, KAWASAN PERINDUSTRIAN SEMAMBU, 25350 KUANTAN, PAHANG, MALAYSIA.

700110-06-5719 A1520771

255,000.00

MR. SOON CHIEW ANG +

LOT 147-A, KAWASAN PERINDUSTRIAN SEMAMBU, 25350 KUANTAN, PAHANG, MALAYSIA.

760908-06-5405 A3448937

245,000.00

 

 

 

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

 

 

 

500,000.00

 

 

 

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

 

+ Also Director

DIRECTORS



DIRECTOR 1

 

Name Of Subject

:

MR. SOON CHIEW ANG

Address

:

LOT 147-A, KAWASAN PERINDUSTRIAN SEMAMBU, 25350 KUANTAN, PAHANG, MALAYSIA.

IC / PP No

:

A3448937

New IC No

:

760908-06-5405

Date of Birth

:

08/09/1976

 

 

 

Nationality

:

MALAYSIAN CHINESE

 

DIRECTOR 2

 

Name Of Subject

:

MR. SOON SEE BENG

Address

:

LOT 147A, KAWASAN PERINDUSTRIAN SEMAMBU, 25350 KUANTAN, PAHANG, MALAYSIA.

IC / PP No

:

A1520771

New IC No

:

700110-06-5719

Date of Birth

:

10/01/1970

 

 

 

Nationality

:

MALAYSIAN CHINESE



MANAGEMENT

 

 

 

1)

Name of Subject

:

SUE THONG

 

Position

:

CEO

 

 

 

 

 

2)

Name of Subject

:

SOON SEE BENG

 

Position

:

MANAGING DIRECTOR

 

 

 

 

 

3)

Name of Subject

:

TAY HOCK SING

 

Position

:

SALES MANAGER

 

 

 

 

 

 

AUDITOR

 

Auditor

:

S.P. KONG & CHANG

Auditor' Address

:

B-170, JALAN DATO LIM HOE LEK, 1ST FLOOR, 25200 KUANTAN, PAHANG, MALAYSIA.

 

 

 

 

 

 

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

MS. TING MOOI NARK

 

IC / PP No

:

A1982326

 

New IC No

:

711225-08-5684

 

Address

:

B-2923, TAMAN ANGKASA, JALAN BAHAGIA, 25300 KUANTAN, PAHANG, MALAYSIA.

 

 

 

 

BANKING


Banking relations are maintained principally with :

1)

Name

:

CIMB BANK BHD

 

 

 

 

 

2)

Name

:

HSBC BANK MALAYSIA BHD

 

 

 

 

 

The SC enjoys normal banking routine with above mentioned banker(s). The SC has bank charges with above mentioned banker(s).

 

 

ENCUMBRANCE (S)


ENCUMBRANCE 1

Date of Creation

:

27/12/2007

Description Of Charge

:

LETTER OF OFFER

Amount Secured

:

RM860,000.00

Description Of Property Affected

:

FIXED DEPOSIT RECEIPT

Name & Address Of Chargee

:

CIMB BANK BHD

BCB BUILDING, JALAN BANK, 10TH FLOOR, 25000 KUANTAN, PAHANG, MALAYSIA.

 

 

 

 

 

 

Form 40 Dated 31/12/2007

Registered and Numbered 1 In The Register of Charges



ENCUMBRANCE 2

Date of Creation

:

06/03/2008

Description Of Charge

:

FACILITIES AGREEMENT

Amount Secured

:

RM2,500,000.00

Description Of Property Affected

:

ALL ASSETS OF THE COMPANY

Name & Address Of Chargee

:

HSBC BANK MALAYSIA BHD

1, JALAN MAHKOTA, 25000 KUANTAN, PAHANG, MALAYSIA.

 

 

 

 

 

 

Form 40 Dated 10/03/2008

Registered and Numbered 2 In The Register of Charges



ENCUMBRANCE 3

Date of Creation

:

06/03/2008

Description Of Charge

:

TRADE FINANCING GENERAL AGREEMENT

Amount Secured

:

N/A

Description Of Property Affected

:

ALL ASSETS OF THE COMPANY

Name & Address Of Chargee

:

HSBC BANK MALAYSIA BHD

1, JALAN MAHKOTA, 25000 KUANTAN, PAHANG, MALAYSIA.

 

 

 

 

 

 

Form 40 Dated 10/03/2008

Registered and Numbered 3 In The Register of Charges



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

:

CHINA,INDIA



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

[

 

]

 

Average

[

X

]

 

Fair

[

 

]

 

Poor

[

 

]

 

 

 

 

 

 

 

CLIENTELE

 

Local

:

YES

Domestic Markets

:

MALAYSIA

Overseas

:

YES

 

 

 

Export Market

:

MIDDLE EAST, AUSTRALIA, INDONESIA

Credit Term

:

AS AGREED

 

 

 

 

 

 

Payment Mode

:

TELEGRAPHIC TRANSFER (TT),CHEQUES

Type of Customer

:

HYPERMARKETS,SUPERMARKETS,WHOLESALERS

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATIONS

 

Goods Traded

:

FOOD PRODUCTS

 

 

 

Competitor(s)

:

HARPERS TRADING (MALAYSIA) SDN BHD

LUN HENG SDN BHD

MAGRI FOODS SDN BHD

PGEO GROUP SDN BHD

YHI CORPORATION (MALAYSIA) SDN BHD

 

 

 

Ownership of premises

:

LEASED/RENTED

 

Total Number of Employees:

 

YEAR

2008

2007

2006

 

 

 

 

 

 


 

GROUP

N/A

N/A

N/A

 

 

 

 

 

 

COMPANY

50

23

19

 

 

 

 

 

 

 

Branch

:

NO

Other Information:


The SC is principally engaged in the (as a / as an) wholesaler of consumer goods, canned and frozen foods.

The SC offers a wide range of food products includes pure honey, peanut butter, barley peanut candy, rice bran oil, natural himalaya rock salt, organic brazil nuts, organic beans and others.

We were informed that the SC's headquarters is located in Kuantan, Pahang.

Besides that the SC also has a warehouse to keep stocks and materials.

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

:

603 8062 3170

Current Telephone Number

:

03-80623170 / 80623171

Match

:

YES

 

 

 

Address Provided by Client

:

NO. 29, JALAN TPP 5/13, TAMAN PERIDUSTRIAN PUCHONG, SEKSYEN 5, 47100 PUCHONG SELANGOR DARUL EHSAN

Current Address

:

NO 29 JALAN TPP 5/13, TAMAN PERINDUSTRIAN PUCHONG, SEKSYEN 5, 47100 PUCHONG, SELANGOR, MALAYSIA.

Match

:

YES

 

 

 

Latest Financial Accounts

:

YES

 

Other Investigations


We conducted an interview with Ms Wei Ling from the SC's Human Resource Department. She revealed some information pertaining to the SC.

FINANCIAL COMMENTS

 

Profitability:

Turnover

:

Increased

[

5.82%

]

Profit/(Loss) Before Tax

:

Increased

[

45,570.68%

]

Return on Shareholder Funds

:

Favourable

[

48.38%

]

Return on Net Assets

:

Favourable

[

58.96%

]


The higher turnover could be attributed to the favourable market condition. 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

:

Favourable

[

14 Days

]

Debtors Ratio

:

Unfavourable

[

69 Days

]

Creditors Ratio

:

Favourable

[

41 Days

]


The SC's stocks were moving fast thus reducing its holding cost. This had reduced funds being tied up in stocks. The high debtors' ratio could indicate that the SC was weak in its credit control. However, the SC could also giving longer credit periods to its customers in order to boost its sales or to capture / retain its market share. 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

:

Acceptable

[

0.90 Times

]

Current Ratio

:

Unfavourable

[

1.02 Times

]


The SC's liquid ratio was slightly low. This could indicate that the SC's working capital was slightly deficient. The SC will have to improve its liquidity position either by obtaining short term financing or increase its paid up capital so that it can meet all its short term obligations as and when they fall due.

Solvency

Interest Cover

:

Acceptable

[

6.94 Times

]

Gearing Ratio

:

Unfavourable

[

2.44 Times

]


The SC's interest cover was slightly low. If there is no sharp fall in its profit or sudden increase in the interest rates, we believe the SC is able to generate sufficient income to service its interest and repay the loans. The SC was highly geared, thus it had a high financial risk. The SC was dependent on loans to finance its business needs. In times of economic downturn and / or high interest rate, the SC will become less profitable and competitive than other firms in the same industry, which are lowly geared. This is because the SC has to service the interest and to repay the loan, which will erode part of its profits. The profits will fluctuate depending on the SC's turnover and the interest it needs to pay.

Overall Accessment:

Generally, the SC's performance has improved with higher turnover and profit. The SC's liquidity was at an acceptable range. If the SC is able to obtain further short term financing, it should be able to meet all its short term obligations. The SC had an acceptable interest cover. If there is no sudden sharp increase in interest rate or fall in the SC's profit, we do believe the SC is able to generate sufficient cash flow to service its interest payment. The SC's gearing level was high and its going concern will be in doubt if there is no injection of additional shareholders' funds in times of economic downturn and / or high interest rates.

Overall financial condition of the SC : FAIR

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

6.3

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

3.4

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

6.0

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

1.8

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

5.5

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

7.7

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

51239 : Wholesale of other foodstuffs e.g mee,kueh teow, wantan skin and related products,cooking oil, tinned food, etc

 

 

INDUSTRY :

FOOD & BEVERAGES

 

 

 


Agricultural output will be further boosted by the projected increase in food production resulting from the various incentives and development programmes mounted by the government to reduce the high food import bill as well as to raise farmers' income through diversification into high value food crops and farming, including aquaculture, floriculture and cultivation of medicinal plants.


During the January to November 2007, domestic food manufacturing surged by 7.9%. The food and beverage sector remains dynamic with the opening of new international and local food chains and outlets throughout the country. The industry's potential has also attracted the interest of investors in hospitality-linked companies including the introduction of a new budget hotel chain patterned after the concept of budget airlines.


Agricultural produces for food is one of the main thrusts of the Government towards country's self-sufficiency, and also as a major contributor to the country's development. The objective is expected to be achieved through concerted efforts to reduce food imports and fully utilise the nation's resources. Imports of meat products currently stand at about RM2 billion annually.


In addition, turning Malaysia into a halal food hub is still on the agenda, which partly supports the positive outlook on the domestic food industry; this is a niche market that is not seen to be vulnerable to the effects of an economic slowdown in the US. Meanwhile, another area that has experienced growth and is poised to expand further this year is the processing and preservation of fish and fish 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.


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 : Average Growth

 

COMMENTS

 


Formed in 2003, the SC is a private limited company, focusing on wholesale of consumer goods, canned and frozen foods. Having been in the industry for 5 years, the SC has slowly been building up its reputation and image in the market. With a paid up capital of RM500,000, the SC's management is required to put more efforts on its business operations to keep its business going. Overall, the SC's business position in the market is considered normal.


Apart from the local market, the SC also has business operations in other countries. The wider range of its market segments has benefited the SC in terms of higher earnings and minimized its business risk. Nonetheless, the SC is still required to seek more business strategies to stabilise its position in the market. Presently, the SC has a work force of 50 employees in the operations. Its management capability is considered average.


During the financial year 2007, the SC's turnover and pre-tax profit had increased to RM6.97 million and RM216,479 respectively. The SC has generated a favourable return on shareholders' funds, indicating that the SC was efficient in utilising its funds to generate return. However, due to its weak liquidity position, the SC may face problems in repaying its short term obligations. A high gearing ratio has placed the SC at high financial risk. The overall financial performance of the SC is fair.


Apart from the local market, the SC also has business operations in other countries. The wider range of its market segments has benefited the SC in terms of higher earnings and minimized its business risk.


Based on its financial historical data, the SC's payment record is average. This implies that the SC is able to meet its small and medium commitments.


As the industry shows an upward trend, we believe it will positively increase the demand for the SC's products. Nevertheless, the SC faces stiff competition in the market as it is relatively new in the market.


In view of the above, we recommend credit be granted to the SC with close monitoring.



 

 

 

 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNT

 

 

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

SCC MARKETING (M) SDN BHD

For The Year Ended 30-June-2007



 

 

 

 

2007

2006

 

MYR

MYR

 

 

 

 

 

 

TURNOVER

6,967,151

6,583,897

 

==========

==========

PROFIT/(LOSS) FROM OPERATIONS

216,479

474

 

 

 

 

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

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

PROFIT/(LOSS) BEFORE TAXATION

216,479

474

Taxation

<41,000>

8,000


PROFIT/(LOSS) AFTER TAXATION

------------
175,479

------------
8,474

 

 

 

 

 

 


PROFIT/(LOSS) BEFORE EXTRAORDINARY ITEMS

------------
175,479

------------
8,474

 

 

 


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

------------
175,479

------------
8,474

As previous reported

87,211

78,737

 

 

 


As restated

------------
87,211

------------
78,737

 

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

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

PROFIT AVAILABLE FOR APPROPRIATIONS

262,690

87,211

 

 

 


RETAINED PROFIT/(ACCUMULATED LOSS) CARRIED FORWAD

------------
262,690
==========

------------
87,211
==========

RETAINED BY: The Company

262,690

87,211

 

 

 

 

 

 

 

------------
262,690
==========

------------
87,211
==========

INTEREST EXPENSE (as per notes to PL)

 

 

 

 

 

Bank overdraft

33,667

34,897

 

 

 

Lease interest

2,748

6,506

 

 

 

 

 

 

 

------------
36,415
==========

------------
41,403
==========


 

 

 

 

BALANCE SHEET

 

SCC MARKETING (M) SDN BHD

As At 30-June-2007



 

 

 

 

2007

2006

 

MYR

MYR

 

 

 

ASSET EMPLOYED:

 

 

FIXED ASSETS

383,376

288,000

TOTAL LONG TERM ASSETS

------------
383,376

------------
288,000

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

      Stocks

264,807

140,324

 

 

 

      Trade debtors

1,315,813

1,346,125

      Other debtors, deposits & prepayments

59,406

66,551

      Short term deposits

570,781

480,506

 

 

 

      Amount due from director

101,310

101,795

      Cash & bank balances

2,358

2,775

TOTAL CURRENT ASSETS


------------
2,314,475


------------
2,138,076

 

 

 

CURRENT LIABILITIES

 

 

      Trade creditors

781,237

771,597

      Other creditors & accruals

648,638

681,077

      Hire purchase & lease creditors

27,213

24,761

      Bank overdraft

590,825

651,430

       Short term borrowings/Term loans

221,000

110,000

 

 

 

 

 

 

 

 

 

 

 

 

TOTAL CURRENT LIABILITIES

------------
2,268,913

------------
2,238,865

NET CURRENT ASSETS/(LIABILITIES)

------------
45,562

------------
<100,789>

TOTAL NET ASSETS

------------
428,938
==========

------------
187,211
==========

 

 

 

FINANCED BY:

 

 

 

 

 

SHARE CAPITAL

 

 

      Ordinary share capital

100,000

100,000

 

 

 

TOTAL SHARE CAPITAL

------------
100,000

------------
100,000

 

 

 

RESERVES

 

 

 

 

 

      Retain profit/(Accumulated loss) carried forward

262,690

87,211

 

 

 


TOTAL RESERVES

------------
262,690

------------
87,211


SHAREHOLDERS' FUNDS/EQUITY


------------
362,690


------------
187,211

 

 

 

 

 

 


LONG TERM & DEFERRED LIABILITIES & PROVISIONS

 

 

 

 

 

 

 

 

 

 

 

      Lease obligations

47,248

-

 

 

 

      Deferred taxation

19,000

-

 

 

 


TOTAL LONG TERM & DEFERRED LIABILITIES & PROVISIONS

------------
66,248

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

 

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

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

 

428,938

187,211

 

==========

==========

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

FINANCIAL RATIOS

 

SCC MARKETING (M) SDN BHD

As At 30-June-2007



 

 

 

 

2007

2006

 

MYR

MYR

 

 

 

 

 

 

TYPES OF FUNDS

 

 

      Cash

573,139

483,281

      Net Liquid Funds

<238,686>

<278,149>

      Net Liquid Assets

<219,245>

<241,113>

      Net Current Assets/(Liabilities)

45,562

<100,789>

      Net Tangible Assets

428,938

187,211

      Net Monetary Assets

<285,493>

<241,113>

 

 

 

BALANCE SHEET ITEMS

 

 

      Total Borrowings

886,286

786,191

      Total Liabilities

2,335,161

2,238,865

      Total Assets

2,697,851

2,426,076

      Net Assets

428,938

187,211

      Net Assets Backing

362,690

187,211

      Shareholders" Funds

362,690

187,211

      Total Share Capital

100,000

100,000

      Total Reserves

262,690

87,211

 

 

 

LIQUIDITY(Times)

 

 

      Cash Ratio

0.25

0.22

      Liquid Ratio

0.90

0.89

      Current Ratio

1.02

0.95

 

 

 

WORKING CAPITAL CONTROL (Days)

 

 

      Stock Ratio

14

8

      Debtors Ratio

69

75

      Creditors Ratio

41

43

 

 

 

SOLVENCY RATIOS (Times)

 

 

      Gearing Ratio

2.44

4.20

      Liabilities Ratio

6.44

11.96

      Times Interest Earned Ratio

6.94

1.01

 

 

 

PERFORMANCE RATIO (%)

 

 

      Operating Profit Margin

3.11

0.01

      Net Profit Margin

2.52

0.13

      Return On Net Assets

58.96

22.37

      Return On Capital Employed

19.94

4.30

      Return On Shareholders' Funds/Equity

48.38

4.53

      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