MIRA INFORM REPORT

 

 

Report Date :

28.05.2008

 

IDENTIFICATION DETAILS

 

Name :

GPA TECHNOLOGIES SDN BHD

 

 

Registered Office :

8-3, Jalan Segambut, 51200 Kuala Lumpur, Wilayah Persekutuan

 

 

Country :

Malaysia

 

 

Financials (as on) :

31.03.2007

 

 

Date of Incorporation :

03.10.2001

 

 

Com. Reg. No.:

560511-X

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Manufacturing and Sale of Sealed Lead Acid Batteries

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Aa

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Very Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 

 

 

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

                                              N/A - Not Applicable

 

 

 

EXECUTIVE SUMMARY

 

 

REGISTRATION NO.

:

560511-X

COMPANY NAME

:

GPA TECHNOLOGIES SDN BHD

FORMER NAME

:

N/A

INCORPORATION DATE

:

03/10/2001

 

 

 

 

 

 

COMPANY STATUS

:

EXIST

LEGAL STATUS

:

PRIVATE LIMITED

LISTED STATUS

:

NO

 

 

 

 

 

 

REGISTERED ADDRESS

:

8-3, JALAN SEGAMBUT, 51200 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

BUSINESS ADDRESS

:

LOT 5031 & 5032, JALAN TERATAI, OFF JALAN MERU, 41050 KLANG, SELANGOR, MALAYSIA.

TEL.NO.

:

03-33927180/33929423

FAX.NO.

:

03-33920918

CONTACT PERSON

:

OSMAN BIN MOHD ZAIN ( DIRECTOR )

 

 

 

INDUSTRY CODE

:

31400

PRINCIPAL ACTIVITY

:

MANUFACTURING AND SALE OF SEALED LEAD ACID BATTERIES

AUTHORISED CAPITAL

:

MYR 1,000,000.00 DIVIDED INTO
ORDINARY SHARE 1,000,000.00 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 6,264,903 [2007]

NET WORTH

:

MYR 2,444,840 [2007]

 

 

 

STAFF STRENGTH

:

350 [2008]

BANKER (S)

:

MALAYAN BANKING BHD

LITIGATION

:

CLEAR

FINANCIAL CONDITION

:

STRONG

PAYMENT

:

FAIR

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) manufacturing and sale of sealed lead acid batteries.

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 immediate holding company of the SC is GP PRODUCTS SDN BHD, a company incorporated in MALAYSIA.

The ultimate holding company of the SC is GPA HOLDINGS BERHAD, a company incorporated in MALAYSIA.

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

 

Name

Address

IC/PP/Loc No

Shareholding

GP PRODUCTS SDN BHD

8-3, JALAN SEGAMBUT, 51200 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

204551

500,000.00

 

 

 

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

 

 

 

500,000.00

 

 

 

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

 

+ Also Director

DIRECTORS

 

DIRECTOR 1

 

Name Of Subject

:

MR. LEE KOK YONG

Address

:

120, JALAN TERASEK, BANGSAR BARU, 59100 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

IC / PP No

:

7761906

New IC No

:

461217-10-5439

Date of Birth

:

17/12/1946

 

 

 

Nationality

:

MALAYSIAN CHINESE

 

 

 

 

 

 

Qualification

:

DIP IN BANKING FROM INT. OF BANKERS, LONDON

Working Experience

:

10 YEARS EXPERIENCE IN BANKING INDUSTRY UNTIL 1982 WITH LEASING CO, MALAYSIAN RESOURCES CREDIT & LEASING S/B UNTIL 1989

Other Info

:

MS ISO 9002

 

DIRECTOR 2

 

Name Of Subject

:

DATO' OSMAN BIN MOHD ZAIN

Address

:

2675, JALAN PERMATA 23, TAMAN PERMATA, 57100 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

IC / PP No

:

A3412037

New IC No

:

331106-08-5433

Date of Birth

:

06/11/1933

 

 

 

Nationality

:

MALAYSIAN MALAY

 

 

 

 

DIRECTOR 3

 

Name Of Subject

:

MR. GAN LOCK YONG @ GAN CHOON HUR

Address

:

21, JALAN SS 21/6, DAMANSARA UTAMA, 47400 PETALING JAYA, SELANGOR, MALAYSIA.

IC / PP No

:

4137361

New IC No

:

501029-01-5149

Date of Birth

:

29/10/1950

 

 

 

Nationality

:

MALAYSIAN CHINESE

 

 

 

Working Experience

:

JOINED JASA KITA TRADING S/B AS ACC & CCREDIT CONTROLLER IN 1983 FIN MANAGER OF JASA KITA GROUP

Other Info

:

FELLOW OF THE ASS OF INTERNATIONAL ACC, UK MEMBER OF THE NATIONAL INST. OF ACC, AUS



MANAGEMENT

 

 

 

1)

Name of Subject

:

OSMAN BIN MOHD ZAIN

 

Position

:

DIRECTOR

 

 

 

 

 

 

 

 

 

 

 

AUDITOR

 

Auditor

:

PRICEWATERHOUSECOOPERS

Auditor' Address

:

WISMA SIME DARBY, JALAN RAJA LAUT, 11TH FLOOR, 50350 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

 

 

 

 

 

 

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

MS. LIM LAI SAM

 

IC / PP No

:

7353189

 

New IC No

:

640525-08-6034

 

Address

:

20-12B-3A, ANGKUPURI CONDOMINIUM, JALAN 1/70C, JALAN BUKIT KIARA, 50480 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

 

 

 

 

 

2)

Company Secretary

:

MS. LEUNG YOKE MENG

 

IC / PP No

:

A1470376

 

New IC No

:

700624-10-5132

 

Address

:

1, JALAN SRI CHERAS 10, TAMAN SERI CHERAS, BATU 9, 43200 CHERAS, SELANGOR, MALAYSIA.

 

 

 

 

 

 

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

Percentage

:

60%

Overseas

:

YES

Percentage

:

40%

Import Countries

:

ASIA



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

[

 

]

 

Fair

[

X

]

 

Poor

[

 

]

 

 

 

 

 

 

 

CLIENTELE

 

Local

:

YES

Percentage

:

60%

Domestic Markets

:

MALAYSIA

Overseas

:

YES

Percentage

:

40%

Export Market

:

ASIA

Credit Term

:

30 DAYS

 

 

 

 

 

 

Payment Mode

:

CHEQUES

Type of Customer

:

END USERS

 

 

 

 

 

 

 

 

 

 

 

 

OPERATIONS

 

Products manufactured

:

SEALED LEAD ACID BATTERIES

 

 

 

Competitor(s)

:

AMALGAMATED BATTERIES MANUFACTURING (SARAWAK) SDN BHD

COMMERCIAL PRODUCTS INDUSTRIES SDN BHD

DYNA PLASTICS SDN BHD

ENERGIZER MALAYSIA SDN BHD

GP BATTERIES (MALAYSIA) SDN BHD

 

 

 

Ownership of premises

:

LEASED/RENTED

 

Total Number of Employees:

 

YEAR

2008

2007

2006

 

 

 

 

 

 


 

GROUP

350

N/A

N/A

 

 

 

 

 

 

COMPANY

20

15

9

 

 

 

 

 

 

 

Branch

:

NO

Other Information:


The SC is principally engaged in the (as a / as an) manufacturing and sale of sealed lead acid batteries.

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

:

6 03 3392 7180 & 3392 9423

Current Telephone Number

:

03-33927180/33929423

Match

:

YES

 

 

 

Address Provided by Client

:

LOT 5031 & 5032 JALA TERATAI 5 1/2 MILES OFF JALAN MERU 41050 LONG SELANGOR DARUL

Current Address

:

LOT 5031 & 5032, JALAN TERATAI, OFF JALAN MERU, 41050 KLANG, SELANGOR, MALAYSIA.

Match

:

NO

 

 

 

Latest Financial Accounts

:

YES

 

Other Investigations


We conducted an interview with the SC's staff, Ms Uma. She furnished us some information on the SC.

We have verfied and confirmed that the address provided is incomplete.

FINANCIAL COMMENTS

 

Profitability:

Turnover

:

Increased

[

38.23%

]

Profit/(Loss) Before Tax

:

Decreased

[

14.85%

]

Return on Shareholder Funds

:

Acceptable

[

11.33%

]

Return on Net Assets

:

Acceptable

[

13.62%

]


The increase in turnover could be due to the SC adopting an aggressive marketing strategy. The dip in profit could be due to the stiff market competition which reduced the SC's profit margin. The SC's management had generated acceptable return for its shareholders using its assets.

Working Capital Control:

Stock Ratio

:

Favourable

[

43 Days

]

Debtors Ratio

:

Favourable

[

18 Days

]

Creditors Ratio

:

Unfavourable

[

84 Days

]


The SC's stocks were moving fast thus reducing its holding cost. This had reduced funds being tied up in stocks. The favourable debtors' days could be due to the good credit control measures implemented by the SC. The unfavourable creditors' ratio could be due to the SC taking advantage of the credit granted by its suppliers. However this may affect the goodwill between the SC and its suppliers and the SC may inadvertently have to pay more for its future supplies.

Liquidity:

Liquid Ratio

:

Favourable

[

1.83 Times

]

Current Ratio

:

Favourable

[

2.32 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

[

0.00 Times

]


The SC's interest cover was nil as it did not pay any interest during the year. The SC had no gearing and hence it had virtually no financial risk. The SC was financed by its shareholders' funds and internally generated fund. During the economic downturn, the SC, having a zero gearing, will be able to compete better than those which are highly geared in the same industry.

Overall Accessment:

Although the SC's turnover had increased, its profits had declined over the same corresponding period. This could be due to the stiffer market competition and / or higher operating costs which lowered the SC's profit margin. 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 was a zero gearing company, it was solely dependant on its shareholders to provide funds to finance its business. The SC has good chance of getting loans, if the needs arises.

Overall financial condition of the SC : STRONG

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

31400 : Manufacture of accumulators, primary cells and primary batteries

 

 

INDUSTRY :

ELECTRICAL & ELECTRONIC

 

 

 


Malaysia targets its exports to grow about 7% in year 2008 from the RM605 billion in year 2007 riding on the fast-growing China and India markets and underpinned by the electrical and electronic (E&E) sector.


Exports in 2007 grew at a slower pace of 2.74% year-on-year from RM588.96 billion in 2006. Total trade in 2007 was RM1.11 trillion, up 3.73% from RM1.07 trillion in 2006.


China and India, whose economies have been projected to grow 10.8% and 8.4% respectively, would be the major contributors to Malaysia's export growth. Emerging markets including the South Africa, Pakistan, Mexico and Turkey are also expected to contribute significantly.


Asean member countries, which are expected to sustain an average 6.1% growth, would be another major market for Malaysia's exports. Now, Asean absorbs about 25% of the exports.


In 2007, E&E exports were RM266.38 billion, down 5.2% from RM281.02 billion in 2006. The E&E products would continue to be the largest contributor to manufactured exports in 2008.


Despite the contraction in output and poor export performance of the industry in 2007, the E&E segment (particularly electronics) is still expected to become a major force in the Asia-Pacific region. The industry is considered to keep up its momentum in expansion and reinvestment activities. This indicates that although exports have fallen due to the weak external market, foreign firms are observed to be ramping up their capacities in the domestic market, which points to steady confidence in local demand.


E&E products enhancing the performance of this industry are industrial electronics following from the rapidly growing of Information and Communications Technology ("ICT"), Internet facilities as well as parts and components such as disk drives, data storage media and also newer technology associated.

 

 

OVERALL INDUSTRY OUTLOOK : Average Growth

 

 

 

 

 

COMMENTS

 


Incorporated in 2001, the SC is a private limited company, focusing on manufacturing and selling of sealed lead acid batteries. Throughout its years of establishment, the SC has slowly been building up contacts with its clients and competing in the industry. With an issued and paid up capital of RM500,000, the SC has strong backing from its holding company, GP Products Sdn Bhd. As such, the SC has the ability to further expand its business in the future.


With its continuous expansion, the SC has slowly been expanding its business operations to overseas countries among Asia. This global move should have benefited the SC in term of higher earnings and minimised its business risk. Hence, we believe that the SC has better business expansion opportunities in the future. The Group is a large entity with a work force of 350 while the SC is assisted by 20 employees. Headed by its director, Osman bin Mohd Zain, its business operation is considered stable. Overall the management capability of the SC is average.


Financially, the SC registered a higher turnover of RM6.26 million in year 2007 compared to RM4.53 million previously. However, its pre-tax profit has moderated by 14.85% to RM344,210. The lower profit achieved was a result of higher operating cost and increased competition. Return on shareholders' funds of the SC was at an acceptable range which indicated that the management was efficient in utilising its funds to generate income. The SC was in good liquidity position with its current liabilities well covered by its current assets. Hence, it has sufficient working capital to meet its short term financial obligations. As a zero gearing company, the SC virtually has no financial risk as it is mainly dependent on its internal funds to finance its business needs. Given a positive net worth standing at RM2.44 million, the SC should be able to maintain its business in the near terms.


Investigation revealed that the SC sources its raw materials from both local and overseas countries. About 40% of the SC's products are imported from Asia countries. As a result, the SC is exposed to foreign currency fluctuation risk.


Based on our financial historical data, we concluded that the SC's overall payment habit is fair and the SC is clear from any litigation.


The electrical and electronic products would continue to be the largest contributor to manufactured exports. The industry remains attractive with the continuous investment in advance technology. With the promising outlook of the industry performance, the SC business potential should be favourable.


Based on the above condition, we recommend a fairly large amount of credit be granted to the SC promptly.



 

 

 

 

 

 

 

PROFIT AND LOSS ACCOUNT

 

 

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

GPA TECHNOLOGIES SDN BHD

For The Year Ended 31-March-2007



 

 

 

 

2007

2006

 

MYR

MYR

 

 

 

 

 

 

TURNOVER

6,264,903

4,532,223

 

==========

==========

PROFIT/(LOSS) FROM OPERATIONS

344,210

404,235

 

 

 

 

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

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

PROFIT/(LOSS) BEFORE TAXATION

344,210

404,235

Taxation

<67,292>

<48,920>


PROFIT/(LOSS) AFTER TAXATION

------------
276,918

------------
355,315

 

 

 

 

 

 


PROFIT/(LOSS) BEFORE EXTRAORDINARY ITEMS

------------
276,918

------------
355,315

 

 

 


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

------------
276,918

------------
355,315

As previous reported

1,667,922

1,312,607

 

 

 


As restated

------------
1,667,922

------------
1,312,607

 

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

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

PROFIT AVAILABLE FOR APPROPRIATIONS

1,944,840

1,667,922

 

 

 


RETAINED PROFIT/(ACCUMULATED LOSS) CARRIED FORWAD

------------
1,944,840
==========

------------
1,667,922
==========

RETAINED BY: The Company

1,944,840

1,667,922

 

 

 

 

------------
1,944,840
==========

------------
1,667,922
==========

 

 

 

 

BALANCE SHEET

 

GPA TECHNOLOGIES SDN BHD

As At 31-March-2007



 

 

 

 

2007

2006

 

MYR

MYR

 

 

 

ASSET EMPLOYED:

 

 

FIXED ASSETS

502,960

560,301

 

 

 

TOTAL LONG TERM ASSETS

------------
502,960

------------
560,301

 

 

 

CURRENT ASSETS

 

 

 

 

 

 

 

 

      Stocks

744,926

271,052

 

 

 

      Trade debtors

311,769

170,548

      Other debtors, deposits & prepayments

6,945

174,942

 

 

 

 

 

 

      Amount due from holding company

847,390

1,091,577

 

 

 

      Amount due from related companies

1,385,602

50,886

 

 

 

 

 

 

      Cash & bank balances

101,201

588,354

 

 

 

      Tax recoverable

162,565

136,387

TOTAL CURRENT ASSETS


------------
3,560,398


------------
2,483,746

 

 

 

CURRENT LIABILITIES

 

 

      Trade creditors

1,433,755

726,963

      Other creditors & accruals

101,465

79,334

 

 

 

 

 

 

      Amount due to ultimate holding company

523

523

TOTAL CURRENT LIABILITIES

------------
1,535,743

------------
806,820

NET CURRENT ASSETS/(LIABILITIES)

------------
2,024,655

------------
1,676,926

TOTAL NET ASSETS

------------
2,527,615
==========

------------
2,237,227
==========

 

 

 

FINANCED BY:

 

 

 

 

 

SHARE CAPITAL

 

 

      Ordinary share capital

500,000

500,000

 

 

 

TOTAL SHARE CAPITAL

------------
500,000

------------
500,000

 

 

 

RESERVES

 

 

 

 

 

      Retain profit/(Accumulated loss) carried forward

1,944,840

1,667,922

 

 

 


TOTAL RESERVES

------------
1,944,840

------------
1,667,922


SHAREHOLDERS' FUNDS/EQUITY


------------
2,444,840


------------
2,167,922

 

 

 

 

 

 


LONG TERM & DEFERRED LIABILITIES & PROVISIONS

 

 

 

 

 

 

 

 

      Deferred taxation

82,775

69,305

 

 

 


TOTAL LONG TERM & DEFERRED LIABILITIES & PROVISIONS

------------
82,775

------------
69,305

 

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

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

 

2,527,615

2,237,227

 

==========

==========

 

 

 

 

 

FINANCIAL RATIOS

 

GPA TECHNOLOGIES SDN BHD

As At 31-March-2007



 

 

 

 

2007

2006

 

MYR

MYR

 

 

 

 

 

 

TYPES OF FUNDS

 

 

      Cash

101,201

588,354

      Net Liquid Funds

101,201

588,354

      Net Liquid Assets

1,279,729

1,405,874

      Net Current Assets/(Liabilities)

2,024,655

1,676,926

      Net Tangible Assets

2,527,615

2,237,227

      Net Monetary Assets

1,196,954

1,336,569

 

 

 

BALANCE SHEET ITEMS

 

 

      Total Borrowings

0

0

      Total Liabilities

1,618,518

876,125

      Total Assets

4,063,358

3,044,047

      Net Assets

2,527,615

2,237,227

      Net Assets Backing

2,444,840

2,167,922

      Shareholders" Funds

2,444,840

2,167,922

      Total Share Capital

500,000

500,000

      Total Reserves

1,944,840

1,667,922

 

 

 

LIQUIDITY(Times)

 

 

      Cash Ratio

0.07

0.73

      Liquid Ratio

1.83

2.74

      Current Ratio

2.32

3.08

 

 

 

WORKING CAPITAL CONTROL (Days)

 

 

      Stock Ratio

43

22

      Debtors Ratio

18

14

      Creditors Ratio

84

59

 

 

 

SOLVENCY RATIOS (Times)

 

 

      Gearing Ratio

0

0

      Liabilities Ratio

0.66

0.40

      Times Interest Earned Ratio

0

0

 

 

 

PERFORMANCE RATIO (%)

 

 

      Operating Profit Margin

5.49

8.92

      Net Profit Margin

4.42

7.84

      Return On Net Assets

13.62

18.07

      Return On Capital Employed

13.62

18.07

      Return On Shareholders' Funds/Equity

11.33

16.39

      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