MIRA INFORM REPORT

 

 

 

Report Date :

08.10.2008

 

IDENTIFICATION DETAILS

 

Name :

NUFARM INDÚSTRIA QUIMICA E FARMACEUTICA S/A

 

 

Registered Office :

AV Parque Sul,2138 - I Dist. Indl. Pajuçara 61939-000 - Maracanaú/CE

 

 

Country :

Brazil

 

 

Financials (as on) :

31.12.2007

 

 

Date of Incorporation :

22.11.1961

 

 

Legal Form :

Privately Held Corporation

 

 

Line of Business :

Manufacture and Sale of Agrochemicals and Cleaning Products

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Maximum Credit Limit :

US$ 850.000,00

 

 

Status :

Satisfactory

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Clear

 


 

 

name of the company

 

NUFARM INDÚSTRIA QUIMICA E FARMACEUTICA S/A

 

 

ADDRESSES

 

MAIN ADDRESS:

AV PARQUE SUL,2138 - I DIST. INDL. PAJUÇARA

ZIP CODE/CITY:

61939-000 - MARACANAÚ/CE

 

 

PHONE:

85 3215-1035

FAX:

85 3215-1035

E-MAIL:

wander.facanha@agripec.com.br

WEB SITE:

www.agripec.com.br

 

BRANCHES:

 

 

 

ADDRESS:

RUA SAMOEL MORSE,74 CONJUNTO 151 / 152 / 153

ZIP CODE/CITY:

04576-060 SÃO PAULO/SP

 

 

ADDRESS:

RODOVIA CARLOS JOÃO STRASS,780

ZIP CODE/CITY:

86087-350 LONDRINA/PR

 

 

ADDRESS:

RODOVIA BR 364, S/Nº,0

ZIP CODE/CITY:

78098-280 CUIABÁ/MT

 

 

ADDRESS:

AV LADSLAU KARDOSO,250 PARTE 1 SALA1

ZIP CODE/CITY:

07250-125 GUARULHOS/SP

 

 

ADDRESS:

AV FREDERICO AUGUSTO RITTER,4901

ZIP CODE/CITY:

94930-000 CACHOEIRINHA/RS

 

 

LEGAL DATA

 

MAIN ACTIVITIES:

 

MANUFACTURE AND SALE OF AGROCHEMICALS AND CLEANING PRODUCTS.

 

LEGAL FORM:

PRIVATELY HELD CORPORATION

 

 

INCORPORATION DATE:

22/11/1961

REGISTER DATE:

22/11/1961

BALANCE SHEET FILING DATE:

31/12

TAX CONTRIBUTOR NUMBER(CNPJ):

07.467.822/0001-26

STATE REGISTER:

06.109.046-8

 

 

SHARE CAPITAL:

R$ 181.687.965,85

LAST REGISTER OF CAPITAL:

03/06/2008

 

BOARD OF DIRECTORS:

 

 

 

MARCOS SOUZA LOBO

PRESIDENT DIRECTOR

 

 

AUTHORIZED USE OF SIGNATURE:

 

THE DIRECTOR IS AUTHORIZED TO SIGN ON BEHALF OF THE COMPANY.

 

SHAREHOLDERS / PARTNERS:

 

 

 

NUFARM AUSTRALIA LIMITED

7.896.306

NUFARM NEW ZEALAND LIMITED

629.623

NUFARM DO BRASIL LTDA

1.686

KEVIN P. MARTIN

1

DOUGLAS JOHN RATHBONE

1

MARCOS SOUZA LOBO

1

ROBERTO RUDZIT NETO

1

 

AFFILIATES / SUBSIDIARIES:

 

 

 

NOT AVAILABLE.

 

 

 

COMPANY'S BACKGROUND

 

THE SUBJECT WAS ESTABLISHED ON NOVEMBER 1961 TO BE ENGAGED IN THE SAID LINE OF BUSINESS AND UP TO DATE IT IS STILL OPERATING WITHIN THE GENERAL SCENE REPORTED HEREIN.

 

ON SEPTEMBER 30, 1997 THE SUBJECT CHANGED ITS STYLE FROM LIMITED LIABILITY COMPANY TO THE CURRENT ONE.

 

ON MARCH 15, 2005 THE SUBJECT TOOK OVER ITS CONTROLLING SHAREHOLDER BRAMANS HOLDING S/A. SUCH TAKEOVER GENERATED A PREMIUM OF 66.364.000,00. THIS VALUE UNDERWENT AN ACCUMULATED DEPRECIATION OF R$ 11.061.000,00 AND FROM THE RESIDUAL VALUE OF R$ 44.303.000,000, AN AMOUNT OF R$ 13.273.000,00 WAS REGISTERED IN THE CURRENT LIABILITIES AND THE REMAINING R$ 42.030.000,00 AND WILL BE AMORTIZED WITHIN THE UPCOMING YEARS.

 

ALSO IN 2005 THE SUBJECT WAS ACQUIRED BY THE AUSTRALIAN GROUP NUFARM LIMITED.

 

ON SEPTEMBER 30, 2007 SUBJECT TOOK OVER THE COMPANY CSRPAR PARTICIPAÇÕES LTDA.

 

IN JULY 1, 2007 THE AIRPLANE CESSNA, MODEL 560 WAS TRANSFERRED TO DELPHIA PARTICIPAÇÕES S/A.

 

ON JULY 03, 2007 SUBJECT ALTERED ITS CORPORATE NAME FROM AGRIPEC QUÍMICA E FARMACÊUTICA S/A TO THE PRESENT ONE.

 

THE COMPANY OPERATES WITH THE TRADE NAME NUFARM

 

FURTHER DETAILS ABOUT SUCH CHANGES ARE SO FAR NOT KNOWN.

 


 

PUBLIC INFORMATION:

 

LAWSUITS:

 

 

 

DATE:

COURT OF LAW:

 

1

FEDERAL LAWSUIT

06/06/05

3ª VARA DE GUARULHOS/SP

 

(RESEARCH DATE: 06/10/2008)

 

 

FINANCIAL INFORMATION

 

GENERAL BALANCE SHEETS AS OF 31/12/2007, 31/12/2006 AND 31/12/2005.

( FIGURES ARE IN THOUSANDS OF REAIS ).

 

ASSETS

 

 

 

CURRENT:

31/12/2007

31/12/2006

31/12/2005

 

 

 

 

CASH AND BANKS

6.354

2.584

10.200

INVESTMENTS

26.191

55.739

33.860

CLIENTS

366.256

340.528

399.597

INVENTORY

43.902

60.696

74.233

RECOVERABLE TAXES

 

6.874

18.840

ADVANCES

961

1.360

1.394

DEFERRED TAXES

62.767

11.511

 

AGIO TO AMORTIZE

25.722

13.273

13.273

OTHER CREDITS

5.924

3.838

410

PRE PAID EXPENSES

 

140

608

 

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

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

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

TOTAL CURRENT ASSETS

538.077

496.543

552.415

 

LONG-TERM RECEIVABLES:

 

 

 

 

 

 

 

CREDIT WITH CLIENTS

8.986

3.680

 

RECOVERABLE TAXES

15.435

16.223

 

JUDICIAL DEPOSITS

1.531

1.462

1.124

PREMIUM TO BE AMORTIZABLE

62.172

28.758

42.030

OTHER CREDITS

1.961

935

882

INTERCOMPANY CREDITS

7.789

 

 

 

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

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

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

TOTAL LONG-TERM RECEIVABLES

97.874

51.058

44.036

 

FIXED ASSETS:

 

 

 

 

 

 

 

FIXED ASSETS

38.560

43.390

64.258

INTANGIBLE

23.685

23.685

 

DEFERRED

4.675

3.196

3.269

 

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

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

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

TOTAL FIXED ASSETS

66.920

70.271

67.527

 

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

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

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

TOTAL ASSETS

702.871

617.872

663.978

 


 

LIABILITIES:

 

 

 

CURRENT:

31/12/2007

31/12/2006

31/12/2005

 

 

 

 

SUPPLIERS

94.261

126.380

130.768

LOANS AND FINANCING

161.436

27.764

83.474

TRIBUTARY OBLIGATIONS

3.721

1.616

1.498

PROVISIONS/INCOME TAX

 

 

7.019

SOCIAL CONTRIBUTION

 

 

1.852

ADVANCE FROM CLIENTS

7.240

11.999

 

DIVIDENDS

7.652

15.335

15.335

OTHER DEBTS

29.692

2.402

1.518

 

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

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

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

TOTAL CURRENT LIABILITIES

304.002

185.496

241.464

 

LONG TERM LIABILITIES:

 

 

 

 

 

 

 

ACCOUNTS PAYABLE

7.500

 

 

LOANS AND FINANCING

364.374

439

41.158

DEBT WITH RELATED COMPANIES

 

39.462

 

SUPPLIERS

14.657

18.792

19.755

PROVISION FOR CONTINGENCIES

3.409

 

 

OTHER

260

 

 

 

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

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

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

TOTAL LONG TERM LIABILITIES

390.200

58.693

60.913

 

NET EQUITY:

 

 

 

 

 

 

 

SHARE CAPITAL

71.688

85.916

85.916

CAPITAL RESERVES

3.431

219.199

218.977

PROFIT RESERVES

 

22.566

10.706

ACCRUED PROFIT (LOSS)

-66.450

46.002

46.002

 

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

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

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

TOTAL NET EQUITY

8.669

373.683

361.601

 

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

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

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

TOTAL LIABILITIES

702.871

617.872

663.978

 

PROFIT AND LOSS ACCOUNTS AS OF 31/12/2007, 31/12/2006 AND 31/12/2005.

( FIGURES ARE IN THOUSANDS OF REAIS ).

 

 

31/12/2007

31/12/2006

31/12/2005

 

 

 

 

GROSS SALES

501.100

393.578

558.354

(-) TAXES ON SALES

47.708

39.726

134.318

 

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

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

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

NET SALES

453.392

353.852

424.036

(-) COST OF SOLD GOODS

316.720

243.618

273.545

 

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

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

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

GROSS PROFIT

136.672

110.234

150.491

OPERATING REVENUE (EXPENSE)

-99.307

-75.229

-72.623

FINANCIAL REVENUE(EXPENSE)

-109.662

-34.882

5.838

 

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

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

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

OPERATIONAL PROFIT (LOSS)

-72.297

123

83.706

NON-OPERATING RESULT

-127

226

-168

CONTRIBUTION/INCOME TAX

24.515

11.511

-15.122

 

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

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

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

NET PROFIT (LOSS)

-47.909

11.860

68.416

 

RATIOS:

31/12/2007

31/12/2006

31/12/2005

 

QUICK RATIO

1,63

 

2,35

 

1,98

 

CURRENT RATIO

1,77

 

2,68

 

2,29

 

ACCOUNTS RECEIVABLE TURNOVER

1,24

TIMES

1,04

TIMES

1,06

TIMES

DAYS' SALES IN RECEIVABLES

290,81

DAYS

346,44

DAYS

339,25

DAYS

INVENTORY TURNOVER

7,21

TIMES

4,01

TIMES

3,69

TIMES

ACCOUNTS PAYABLE PERIOD

107,14

DAYS

186,75

DAYS

172,10

DAYS

RETURN ON ASSETS

,65

TIMES

,57

TIMES

,64

TIMES

SALES TURNOVER ON NET EQUITY

52,30

TIMES

,95

TIMES

1,17

TIMES

NET WORTH TIE-UP

4,45

 

,12

 

,18

 

INDEBTEDNESS

80,08

 

,65

 

,84

 

EQUITY RATIO

1,23

%

60,48

%

54,46

%

WORKING CAPITAL RATIO

77,00

%

167,68

%

128,78

%

GENERAL SOLVENCY

1,01

 

2,53

 

2,20

 

RETURN ON NET EQUITY

-552,65

%

3,17

%

18,92

%

RETURN ON SALES (PROFIT MARGIN)

-10,57

%

3,35

%

16,13

%

GROSS PROFIT MARGIN

30,14

%

31,15

%

35,49

%

OPERATIONAL RESULT

-15,95

%

,03

%

19,74

%

SALES TURNOVER ON LIABILITIES

1,49

TIMES

1,91

TIMES

1,76

TIMES

FOREIGN CURRENCY ON ASSETS

 

 

 

 

 

 

FOREIGN CURRENCY ON LIABILITIES

 

 

 

 

 

 

 

EXCHANGE RATE:

 

 

US$ 1,00 = R$ 2,17

 - OFFICIAL RATE ON 06/10/2008

US$ 1,00 = R$ 1,77

 - OFFICIAL RATE ON 31/12/2007

US$ 1,00 = R$ 2,13

 - OFFICIAL RATE ON 31/12/2006

US$ 1,00 = R$ 2,34

 - OFFICIAL RATE ON 31/12/2005

 

COMMENTS ON THE FINANCIAL INFORMATION:

 

FOLLOWS ATTACHED WORKSHEET WITH MAIN FINANCIAL RATIOS.

 

THE FIGURES AVAILABLE SHOW A FAIR FINANCIAL STANDING. THE SUBJECT OPERATES WITH GOOD LIQUIDITY RATIOS AND POSITIVE WORKING CAPITAL AMOUNT, HOWEVER IT SHOW SHARP INCREASE OF THE INDEBTEDNESS LEVEL. IN ADDITION IT IS NOTED GOOD SALES RECOVERY BUT ITS HIGH FINANCIAL EXPENSES DROVE THE COMPANY TO MAKE LOSS.

 

REMARK: THE DEVALUATION OF OUR DOLLAR IN RELATION TO THE LOCAL CURRENCY IMPACTED ITS FINANCIAL EXPENSES.

 

REAL ESTATE:

 

OWNED PREMISES ARE VALUED AT R$ 17.243.000,00

VEHICLES:

 

 

 

OWNED VEHICLES ARE VALUED AT R$ 1.258.000,00

MACHINES:

 

 

OWNED MACHINES AND EQUIPMENTS ARE VALUED AT R$ 5.559.000,00

 

INSURANCE

 

INSURANCE COMPANY:

LIBERTY PAULISTA

COVERAGE:

FIRE / THEFT

VALUE:

R$ 14.346.000,00

 

 

INSURANCE COMPANY:

DIVS

COVERAGE:

CRASH / THEFT

VALUE:

R$ 472.100,00

 

 

BANKING REFERENCES

 

BANCO SAFRA S/A

 

 

BANCO FIBRA S/A

 

FORTALEZA/CE

BANCO DO NORDESTE DO BRASIL S/A

 

MARACANAÚ/CE

BANCO DO BRASIL S/A

 

MARACANAÚ/CE

BRADESCO S/A

 

 

BANCO ITAU S/A

 

 

 

REMARKS: IN BRAZIL THE BANKS ARE PROHIBITED BY LAW TO PROVIDE INFORMATION OR ANY KIND OF COMMENTS ABOUT THEIR CLIENTS. DUE TO THIS LAW PROHIBITION WE ARE UNABLE TO PROVIDE ANY BANKING DETAILS.

 

ACCORDING TO THE CENTRAL BANK OF BRAZIL OFFICIAL REPORT, THE COMPANY HAS NO RETURNED CHECKS UP TO DATE. (IN THE TERMS OF "CIRCULAR 1682 BRAZILIAN CENTRAL BANK"). DATE RESEARCHED: OCTOBER 06, 2008.

 

 

ACTIVITIES COMMENTS

 

THE SUBJECT IS ENGAGED IN THE MANUFACTURE AND SALE OF AGROCHEMICAL AND CLEANING PRODUCTS, WITH ITS CORE PRODUCTS BEING HERBICIDES, INSECTICIDES, ETC.

 

 

IMPORT AND EXPORT:

 

IMPORTS FROM:

CHINA, INDIA, BELGIUM AND UNITED STATES.

 

EXPORTS TO:

NOT AVAILABLE.

 

MAIN CLIENTS:

 

 

 

 

 

DOMESTIC CLIENTS:

 

PHONE:

COOPERATIVA A. PLANTIO DIRETO LTDA

 

54 3313-5233

COOPERATIVA TRITICOLA PANAMBI LTDA

 

55 3375-3523

MARTINS COMERCIO LTDA

 

34 3218-1123

TAMBASA T. A. M. B. S/A

 

31 3394-0000

 


 

STAFF:

 

THE COMPANY HAS: 286 EMPLOYEE(S)

 

 

CONCEPT AND FULFILMENT

 

THE SUBJECT IS AN OLD-ESTABLISHED COMPANY, OPERATING SINCE 1961. SO FAR IT HAS A CLEAR TRADE HISTORY AND NO PAYMENT PROBLEMS ARE NOTED.

 

THE COMPANY HAS TRADE RELATIONS WITH SEVERAL SUPPLIERS IN BRAZIL. THE SUPPLIERS EXTEND CREDIT FACILITIES TO THE SUBJECT IN TERMS AND AMOUNTS ACCORDING TO THE COMPANY'S NEEDS AND SO FAR NO PAYMENT PROBLEMS ARE NOTED.

 

AS MOST OF THE SUPPLIERS, WHICH PROVIDED INFORMATION, REPORTED PROMPT PAYMENTS, THUS THE SUBJECT HAS GOOD TRADE REPUTATION.

 

THE LAWSUIT REPORTED IS NOT RELATED WITH TRADE DEBT. IT IS RELATED TO TAX DEBT THAT FOR ANY REASON THE COMPANY HAS NOT YET PAID. NEVERTHELESS WE POINT OUT THAT THE SAID LAWSUIT DOES NOT AFFECT THE COMPANY'S TRADE REPUTATION.

 

MAIN SUPPLIERS:

 

 

 

 

 

DOMESTIC SUPPLIERS:

 

PHONE:

AIR PRODUCTS BRASIL LTDA

 

11 3856-1727

CIA METALURGICA PRADA

 

11  524-4222

CIMPLAST - EMBALAGENS

 

11 7201-2004

IPIRANGA COMERCIAL QUIMICA S/A

 

71 3634-5465

NONSANTO DO BRASIL LTDA

 

11 5503-2639

NUFARM

 

 

OXITENO NORDESTE S/A

 

31 3177-6597

PETROLEO BRASILEIRO S/A

 

71 3642-4253

RAIZES IND. COM. EMBALAGENS LTDA

 

21  756-3946

RIGESA DO NORDESTE S/A

 

85 3348-8800

SIPCAM AGRO S/A

 

 

UNIPAC INDUSTRIA E COMERCIO LTDA

 

 

 

PAYMENT HISTORY:

 

21 SUPPLIERS REPORTED PAYMENTS:

   TOTAL AMOUNT:  R$ 5.392.661,00

 

AMOUNT OF INVOICES PAID: 498

TOTAL OF PROMPT PAYMENTS: 97,8%

TOTAL OF DELAYED PAYMENTS: 2,2%

 

HIGHEST INVOICE: R$ 51.400,00

HIGHEST CREDIT: R$ 98.373,00

 

OUTSTANDING INVOICES DUE WITHIN THE NEXT 60 DAYS:

 


 

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

SUPPLIERS:

INVOICES:

TOTAL AMOUNT:

ALL

6

48

R$ 876.280,00

DUE WITHIN 30 DAYS

5

27

R$ 600.384,00

DUE WITHIN 60 DAYS

2

21

R$ 275.896,00

 

 

FINAL OPINION

 

THE SUBJECT IS A WELL-ESTABLISHED COMPANY IN BUSINESS FOR SEVERAL YEARS. UP TO DATE IT HAS FAIR FINANCIAL STANDING BUT CLEAR TRADE HISTORY AND GOOD PAYMENT BEHAVIOUR.

 

DESPITE SOME NEGATIVE SITUATIONS THAT THE COMPANY HAS BEEN FACING IT IS BELIEVED THAT GOOD TRADE RELATIONS MAY BE ESTABLISHED. CREDIT FACILITIES MAY BE EXTENDED WITHIN TERMS AND AMOUNTS ADEQUATE TO THE COMPANY'S FINANCIAL STRENGTH.

 

A CREDIT LIMIT OF US$ 850.000,00 MAY BE CONSIDERED. FOR HIGHER AMOUNTS OF CREDIT IT WOULD BE RECOMMENDED REQUIRING A COLLATERAL OF THE PARENT COMPANY.

 

NUFARM INDUSTRIA QUIMICA E FARMACEUTICA S/A

 

 

BALANCE SHEET ANALYSIS

FIGURES ARE IN THOUSANDS OF REAIS

 

31-12-07

 

ASSETS

 

%

Current Assets

 $                 538,077

76.55

Fixed Assets

 $                   66,920

9.52

TOTAL ASSETS

 $                 702,871

100.00

LIABILITIES

 

 

Current Liabilities

 $                 304,002

43.25

Long-Term Liabilities

 $                 390,200

55.52

TOTAL LIABILITIES

 $                 694,202

98.77

Deferred Income

 $                            -  

0.00

Net Equity

 $                      8,669

1.23

TOTAL LIABILITIES + NET EQUITY

 $                 702,871

100.00

PROFIT AND LOSS ACCOUNTS

 

 

Net Sales

 $                 453,392

100.00

Costs

 $                 316,720

69.86

Gross Profit

 $                 136,672

30.14

Operating expenses

 $                  (99,307)

-21.90

operational Result

 $                  (72,297)

-15.95

Net Profit (loss)

 $                  (47,909)

-10.57

COMPLEMENTARY DATA

 

 

Inventory

 $                   43,902

 

Accounts receivable

 $                 366,256

 

Accounts Payable

 $                   94,261

 

Property, plant and equipment

 $                   38,560

 

Purchases

 $                   66,920

 

Financial Expenses

 $                (109,662)

 

Foreign Currency Assets

 

 

Foreign Currency Liabilities

 

 

Working Capital

 $                 234,075

 

RATIOS:

 

 

QUICK RATIO

                           1.63

 

CURRENT RATIO

                           1.77

 

ACCOUNTS RECEIVABLE TURNOVER

                           1.24

times

DAYS' SALES IN RECEIVABLES

                       290.81

days

INVENTORY TURNOVER

                           7.21

times

ACCOUNTS PAYABLE PERIOD

                       107.14

days

RETURN ON ASSETS

                           0.65

times

SALES TURNOVER ON NET EQUIY

                         52.30

times

NET WORTH TIE-UP

                           4.45

 

ENDEBTEDNESS

                         80.08

 

EQUITY RATIO

                           1.23

%

WORKING CAPITAL RATIO

                         77.00

%

GENERAL SOLVENCY

                           1.01

 

RETURN ON NET EQUITY

                     (552.65)

%

RETURN ON SALES (PROFIT MARGIN)

                       (10.57)

%

GROSS PROFIT MARGIN

                         30.14

%

OPERATIONAL RESULT

                       (15.95)

%

SALES TURNOVER ON LIABILITIES

                           1.49

times

FOREIGN CURRENCY ON ASSETS

                               -  

%

FOREIGN CURRENCY ON LIABILITIES

                               -  

%

 

 


 

NUFARM INDUSTRIA QUIMICA E FARMACEUTICA S/A

 

 

 

 

BALANCE SHEET ANALYSIS

 

 

 

 

 

31-12-06

 

31-12-05

 

ASSETS

 

%

 

%

Current Assets

 $                 496,543

80.36

 $             552,415

83.20

Fixed Assets

 $                   70,271

11.37

 $               67,527

10.17

TOTAL ASSETS

 $                 617,872

100.00

 $             663,978

100.00

LIABILITIES

 

 

 

 

Current Liabilities

 $                 185,496

30.02

 $             241,464

36.37

Long-Term Liabilities

 $                   58,693

9.50

 $               60,913

9.17

TOTAL LIABILITIES

 $                 244,189

39.52

 $             302,377

45.54

Deferred Income

 $                            -  

0.00

 $                        -  

0.00

Net Equity

 $                 373,683

60.48

 $             361,601

54.46

TOTAL LIABILITIES + NET EQUITY

 $                 617,872

100.00

 $             663,978

100.00

PROFIT AND LOSS ACCOUNTS

 

 

 

 

Net Sales

 $                 353,852

100.00

 $             424,036

100.00

Costs

 $                 243,618

68.85

 $             273,545

64.51

Gross Profit

 $                 110,234

31.15

 $             150,491

35.49

Operating expenses

 $                  (75,229)

-21.26

 $              (72,623)

-17.13

operational Result

 $                         123

0.03

 $               83,706

19.74

Net Profit (loss)

 $                   11,860

3.35

 $               68,416

16.13

COMPLEMENTARY DATA

 

 

 

 

Inventory

 $                   60,696

 

 $               74,233

 

Accounts receivable

 $                 340,528

 

 $             399,597

 

Accounts Payable

 $                 126,380

 

 $             130,768

 

Property, plant and equipment

 $                   43,390

 

 $               64,258

 

Purchases

 $                   70,271

 

 $               67,527

 

Financial Expenses

 $                  (34,882)

 

 $                  5,838

 

Foreign Currency Assets

 

 

 

 

Foreign Currency Liabilities

 

 

 

 

Working Capital

 $                 311,047

 

 $             310,951

 

RATIOS:

 

 

 

 

QUICK RATIO

                           2.35

 

                       1.98

 

CURRENT RATIO

                           2.68

 

                       2.29

 

ACCOUNTS RECEIVABLE TURNOVER

                           1.04

times

                       1.06

times

DAYS' SALES IN RECEIVABLES

                       346.44

days

                   339.25

days

INVENTORY TURNOVER

                           4.01

times

                       3.68

times

ACCOUNTS PAYABLE PERIOD

                       186.75

days

                   172.10

days

RETURN ON ASSETS

                           0.57

times

                       0.64

times

SALES TURNOVER ON NET EQUIY

                           0.95

times

                       1.17

times

NET WORTH TIE-UP

                           0.12

 

                       0.18

 

ENDEBTEDNESS

                           0.65

 

                       0.84

 

EQUITY RATIO

                         60.48

%

                     54.46

%

WORKING CAPITAL RATIO

                       167.68

%

                   128.78

%

GENERAL SOLVENCY

                           2.53

 

                       2.20

 

RETURN ON NET EQUITY

                           3.17

%

                     18.92

%

RETURN ON SALES (PROFIT MARGIN)

                           3.35

%

                     16.13

%

GROSS PROFIT MARGIN

                         31.15

%

                     35.49

%

OPERATIONAL RESULT

                           0.03

%

                     19.74

%

SALES TURNOVER ON LIABILITIES

                           1.91

times

                       1.76

times

FOREIGN CURRENCY ON ASSETS

                               -  

%

                           -  

%

FOREIGN CURRENCY ON LIABILITIES

                               -  

%

                           -  

%

 

              

 

                          

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.48.72

UK Pound

1

Rs.82.17

Euro

1

Rs.65.90

 

 

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