MIRA INFORM REPORT
|
Report Date : |
10.09.2008 |
IDENTIFICATION
DETAILS
|
Name : |
FLAWLESS CO LTD |
|
|
|
|
Registered Office : |
Room 1909-1910, 19th Floor, Jewellery Trade Center, 919/245-246, Silom Road, Silom, Bangrak, Bangkok 10500 |
|
|
|
|
Country : |
Thailand |
|
|
|
|
Financials (as on) : |
31.12.2006 |
|
|
|
|
Year of Establishment : |
1985 |
|
|
|
|
Com. Reg. No.: |
0105528041715 |
|
|
|
|
Legal Form : |
Private
Limited Company |
|
|
|
|
Line of Business : |
Importer,
Exporter and Distributor of Diamonds and
Precious Stones |
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 |
|
Status : |
Satisfactory |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
Clear |
Name
FLAWLESS CO., LTD.
SUMMARY
BUSINESS ADDRESS : ROOM
1909-1910, 19th FLOOR,
JEWELLERY TRADE CENTER,
919/245-246, SILOM
ROAD, SILOM, BANGRAK,
BANGKOK 10500,
THAILAND
TELEPHONE : [66] 2630-0444-6, 2235-9664
FAX : [66] 2630-0443,
2237-8562
E-MAIL
ADDRESS : flawless@asiaaccess.net.th
REGISTRATION ADDRESS : SAME
AS BUSINESS ADDRESS
ESTABLISHED
: 1985
REGISTRATION NO. : 0105528041715
[Former : 4171/2528]
CAPITAL REGISTERED : BHT.
60,000,000
CAPITAL PAID-UP : BHT.
60,000,000
FISCAL YEAR CLOSING DATE : DECEMBER 31
LEGAL
STATUS : PRIVATE LIMITED COMPANY
EXECUTIVE : MR.
POONAM CHAND KOTHARI,
INDIAN
MANAGING DIRECTOR
NO.
OF STAFF : 25
LINES
OF BUSINESS : DIAMONDS AND PRECIOUS STONES
IMPORTER, EXPORTER
& DISTRIBUTOR
CORPORATE PROFILE
OPERATING
TREND : STABLE
PRESENT
SITUATION : OPERATING NORMALLY
REPUTATION : GOOD
WITH NORMAL BUSINESS
ENGAGEMENT
MANAGEMENT
STANDARD : MANAGEMENT WITH GOOD PERFORMANCE
HISTORY
The
subject was established
on November 29, 1985 as
a private limited
company under the name
style FLAWLESS CO., LTD, by
Thai and Indian
groups, in order to import and distribute diamonds
and precious stones to
local market. It
currently employs 25
staff.
The
subject’s registered address is
Room 1909-1910, 19th
Floor, Jewellery Trade Center, 919/245-246 Silom Rd., Silom, Bangrak, Bangkok 10500, and
this is the
subject’s current operation
address.
THE BOARD OF DIRECTORS
|
Name |
|
Nationality |
Age |
|
|
|
|
|
|
Mr. Sunil Kothari
|
|
Indian |
46 |
|
Mr. Alongkorn Bovonveerakij |
|
Thai |
56 |
|
Mr. Poonam Chand
Kothari |
|
Indian |
40 |
AUTHORIZED PERSON
One of the above directors
can sign on
behalf of the
subject with company’s
affixed.
MANAGEMENT
Mr. Poonam Chand Kothari is the
Managing Director.
He is Indian nationality with
the age of
40 years old.
Mr. Sunil Kothari is
the Executive Director.
He is Indian nationality with
the age of
46 years old.
Mr. Alongkorn
Bovonveerakij is the
Executive Director.
He is Thai nationality with
the age of
56 years old.
Mrs. Panvadee
Bovonveerakij is the
Sales & Marketing
Manager.
She is Thai nationality.
BUSINESS OPERATIONS
The subject’s activities
are importer and
distributor of diamonds
and precious stones to local jewelry
industry.
The subject also exports Thai
cutting diamonds to India.
PURCHASE
100%
of diamonds and
precious stones are
purchased from India,
Belgium and South Africa.
MAJOR SUPPLIER
Flawless Diamond (India)
Ltd. : India
EXPORT
The subject exports
Thai cutting diamonds
to Hong Kong, Japan,
Indonesia, U.S.A., and
European countries.
SALES [LOCAL]
Its
products are sold
locally by wholesale to
local traders and
manufacturers.
LITIGATION
Bankruptcy and Receivership
There are no
litigation on bankruptcy
and receivership cases
filed against the
subject found at
Legal Execution Department
for the past
five years.
Others
There are no
legal suits filed
against the subject
for the past
two years.
SUBSIDIARY AND
AFFILIATED COMPANY
The subject is
not found to
have any subsidiary
nor affiliated company
here in Thailand.
CREDIT
Sales
are by cash or the
credit term of
30-60 days.
Local
bills are paid
by cash or
on the credit term of
30-60 days.
Imports
are by L/C at sight
or T/T on negotiates
term.
Exports
are against T/T.
BANKING
BANGKOK BANK PUBLIC CO., LTD.
[Head Office : 333 Silom
Rd., Silom, Bangrak,
Bangkok]
EMPLOYMENT
The
subject employs 25
staff [office and
sales staff].
LOCATION DETAILS
The
premise is rented
for administrative office
at the heading address. Premise
is located in a prime
commercial area.
COMMENT
The subject is a leading supplier of
diamonds and precious stones in local market for many years. Its reputation
and large customers base as well as high consumption of jewelry products both
domestic and exports have spurred
demand of diamonds and precious stones
from local traders and
manufacturers.
The
subject’s sales remains
healthy and the
market trend is
still promising.
FINANCIAL INFORMATION
The
capital was initially registered at Bht. 1,000,000 divided into 1,000
shares of Bht.
1,000 each.
The capital was increased later as follows:
Baht 2,000,000 on September 6, 1988
Baht 3,000,000 on April 30, 1992
Baht 16,000,000 on
October 25, 1995
Bht. 25,000,000 on March 14,
2006
Bht. 45,000,000 on June 29,
2007
Bht. 60,000,000 on June 5,
2008
The latest registered capital was increased
to Bht. 60,000,000 divided into
60,000 shares of Bht. 1,000 each
with fully paid.
THE SHAREHOLDERS LISTED WERE
: [as at July 4,
2008]
|
NAME |
HOLDING |
% |
|
|
|
|
|
Mrs. Panwadee
Bovonveerakij Nationality: Thai Address : 19/62 Moo 2,
Ladprao, Bangkok |
12,000 |
20.00 |
|
Mrs. Suree
Wonganekkasem Nationality: Thai Address : 374/114
Petchburi Road, Rajthevee,
Bangkhen, Bangkok 10220 |
9,000 |
15.00 |
|
Mr. Alongkorn
Bovonveerakij Nationality: Thai Address : 19/62
Moo 2, Ladprao, Bangkok
|
9,000 |
15.00 |
|
Mr. Sunil
Kothari Nationality: Indian Address : 919/246
Silom Road, Silom,
Bangrak
Bangkok 10500 |
8,350 |
13.92 |
|
Mr. Poonam
Chand Kothari Nationality: Indian Address : 919/246
Silom Road, Silom,
Bangrak
Bangkok 10500 |
6,000 |
10.00 |
|
Sunil &
Richabh Group Nationality: Thai Address : 1867/60
Charoennakorn Rd.,
Banglampulang, Klongsan, Bangkok |
3,000 |
5.00 |
|
Sunil &
Rohit Group Nationality: Thai Address : 1867/60
Charoennakorn Rd.,
Banglampulang, Klongsan, Bangkok |
3,000 |
5.00 |
|
Punam and
Sivij Group Nationality: Thai Address : 1867/59
Charoennakorn Rd.,
Banglampulang, Klongsan, Bangkok |
3,000 |
5.00 |
|
Punam and
Samridh Group Nationality: Thai Address : 1867/59
Charoennakorn Rd.,
Banglampulang, Klongsan, Bangkok |
3,000 |
5.00 |
|
Mr. Vikas Kotharee Nationality: Indian Address : 919/246
Silom Road, Silom,
Bangrak Bangkok |
1,700 |
2.83 |
|
Mr. Vishal
Kolesha Nationality: Indian Address : 919/246
Silom Road, Silom,
Bangrak
Bangkok 10500 |
1,350 |
2.25 |
|
Mr. Nasant
Wonganekkasem Nationality: Thai Address : 61/210
Moo 7, Bangchan, Klongsamwa, Bangkok |
600 |
1.00 |
Total Shareholders : 12
NAME OF AUDITOR &
CERTIFIED PUBLIC ACCOUNTANT
NO. :
Mr. Aniruth Ngamrungkij
No. 3730
BALANCE SHEET [BAHT]
The
latest financial figures
published for December
31, 2006 &
2005 were:
ASSETS
|
Current Assets |
2006 |
2005 |
|
|
|
|
|
Cash in hand
& at Bank
|
3,228,571.72 |
3,723,771.35 |
|
Trade Accts. Receivable |
121,915,625.71 |
68,058,067.17 |
|
Inventories |
102,937,389.61 |
111,677,921.23 |
|
Other Current Assets
|
548,178.98 |
532,364.02 |
|
Total Current
Assets |
228,629,766.02 |
183,992,123.77 |
|
|
|
|
|
Fixed Assets |
7,346,280.43 |
8,175,905.57 |
|
Total Assets |
235,976,046.45 |
192,168,029.34 |
LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]
|
Current Liabilities |
2006 |
2005 |
|
|
|
|
|
Bank Overdraft &
Loan from Bank |
78,163,787.90 |
39,941,392.24 |
|
Trade Accts. Payable |
102,110,323.05 |
121,173,704.48 |
|
Other Payable |
68,884.71 |
1,965,567.25 |
|
Current Portion of Hire-Purchase Payable |
1,360,070.73 |
1,189,627.69 |
|
Accrued Expenses |
3,960,003.25 |
550,349.61 |
|
Accrued Income Tax |
469,879.35 |
319,024.48 |
|
Other Current Liabilities |
1,131,499.24 |
693,368.82 |
|
Total Current
Liabilities |
187,264,448.23 |
165,833,034.57 |
|
Hire-Purchase Payable Net of
Current Portion |
1,489,600.33 |
1,885,378.23 |
|
Total Liabilities |
188,754,048.56 |
167,718,412.80 |
|
|
|
|
|
Shareholders'
Equity |
|
|
|
|
|
|
|
Share capital : Baht 1,000 par value
authorized, issued
and fully paid share
capital 25,000 &
16,000 shares in 2006 & 2005 |
25,000,000.00 |
16,000,000.00 |
|
Capital Paid |
25,000,000.00 |
16,000,000.00 |
|
Statutory Reserve |
1,600,000.00 |
1,600,000.00 |
|
Retained Earning -
Unappropriated |
20,621,997.89 |
6,849,616.54 |
|
Total
Shareholders' Equity |
47,221,997.89 |
24,449,616.54 |
|
Total Liabilities &
Shareholders' Equity |
235,976,046.45 |
192,168,029.34 |
PROFIT & LOSS
ACCOUNT
|
Revenue |
2006 |
2005 |
|
|
|
|
|
Sales |
486,065,766.60 |
423,924,639.01 |
|
Gain on Exchange
Rate |
13,989,501.98 |
- |
|
Other Income |
249,856.30 |
51,884.67 |
|
Total Revenues
|
500,305,124.88 |
423,976,523.68 |
|
Expenses |
|
|
|
|
|
|
|
Cost of Goods
Sold |
453,219,451.12 |
397,280,120.89 |
|
Selling & Administrative Expenses |
22,273,612.37 |
18,342,676.16 |
|
Loss on Exchange
Rate |
- |
3,439,894.85 |
|
Total Expenses |
475,493,063.49 |
419,062,691.90 |
|
Profit / [Loss] from Operation |
24,812,061.39 |
4,913,831.78 |
|
Interest Expense |
[4,919,599.74] |
[2,020,717.93] |
|
Income Tax |
[6,120,080.30] |
[1,000,685.78] |
|
Net Profit / [Loss] |
13,772,381.35 |
1,892,428.07 |
FINANCIAL ANALYSIS
Annual Growth
& Profitability
|
Annual Growth |
2006 |
2005 |
|
Net Sales |
14.66 |
|
|
Operating Profit |
159.05 |
|
|
Net Profit |
627.76 |
|
|
Fixed Assets |
[10.15] |
|
|
Total Assets |
22.80 |
|
|
Profitability |
|
|
|
Cost of Good
Sold |
93.24 |
93.71 |
|
Operating Profit Margin |
5.10 |
1.97 |
|
S & A
Expenses |
4.58 |
4.33 |
|
Interest Paid |
1.01 |
0.48 |
|
Other Revenues |
2.93 |
0.01 |
|
Net Profit Margin |
2.83 |
0.45 |
|
Earning Per Shares |
550.90 |
118.28 |
|
No. of Shares |
25,000 |
16,000 |
Net Sales was
increased by 14.66%,
Operating Profit was
increased by 159.05%,
Net Profit was
increased by 627.76%,
Fixed Assets was
decreased by 10.15%,
Total Assets was
increased by 22.80%.
Compare each cost
with sales, Cost of
Good Sold was
decreased from 93.71%
to 93.24%, Operating
Profit Margin was
increased from 1.97%
to 5.10%, S
& A Expenses
was increased from
4.33% to 4.58%,
Interest Paid was increased
from 0.48% to
1.01%, Other Revenues
was increased from
0.01% to 2.93%,
Net Profit Margin
was increased from
0.45% to 2.83%.
Earning Per Shares
was increased from
118.28 baht per
share to 550.90
baht per share.
Liquidity
|
Liquidity |
2006 |
2005 |
|
Current Ratio |
1.22 |
1.11 |
|
Quick-Assets Ratio |
0.67 |
0.43 |
Current Ratio was
increased from 1.11
to 1.22, show
Current Assets can cover Current
Liabilities, Liquidity Ratio
of the company was good,
Quick-Assets Ratio was
increased from 0.43
to 0.67, capacity
to pay Short Term Loan
was not good,
because Current Assets
without Inventory can
not cover Current
Liabilities.
Leverage
|
Leverage |
2006 |
2005 |
|
D/E Ratio |
4.00 |
6.86 |
|
Times Interest Earned |
5.04 |
4.13 |
D/E Ratio was
decreased from 6.86
to 4.00, show
the company had
fund from Loan
more than fund
from Equity, investment
risked of the
company is high, Times
Interest Earned was
increased from 4.13
to 5.04, capacity
to pay interest paid was
good.
Efficiency
|
Efficiency |
2006 |
2005 |
|
Fixed Assets Turnover |
66.16 |
51.85 |
|
Total Assets Turnover |
2.06 |
2.21 |
|
Return on Assets |
5.84 |
0.98 |
|
Return on Equity |
29.17 |
7.74 |
|
Day's Payable |
75.63 |
102.90 |
|
Day’s Inventories |
76.24 |
94.84 |
|
Day’s Receivables |
90.30 |
57.80 |
Fixed Assets Turnover
was increased from
51.85 times to
66.16 times, Total
Assets Turnover was
decreased from 2.21
times to 2.06
times, show the
company could use
Fixed Assets so efficiently, Return
on Assets was
increased from 0.98
to 5.84, Return
on Equity was
increased from 7.74
to 29.17, capacity
to use Assets to make
profit was good.
Day's Payable was
decreased from 103
days to 76
days, and Day’s
Inventories was decreased
from 95 days
to 77 days, while Day’s
Receivables was increased
from 58 days
to 91 days.
FOREIGN EXCHANGE
RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.45.12 |
|
UK Pound |
1 |
Rs.79.60 |
|
Euro |
1 |
Rs.63.83 |
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%)