![]()
MIRA INFORM REPORT
|
Report Date : |
24.08.2011 |
IDENTIFICATION DETAILS
|
Name : |
PFIZER CONSUMER HEALTHCARE |
|
|
|
|
|
|
Registered Office : |
23/F Ayala Life-FGU Centre, 6811 Ayala Ave, Makati Central Business District |
|
|
|
|
|
|
Country : |
Philippines |
|
|
|
|
|
|
Financials (as on) : |
30.11.2009 (Non - Consolidated) |
|
|
|
|
|
|
Date of Incorporation : |
01.01.1954 |
|
|
|
|
|
|
Com. Reg. No.: |
0000009092 |
|
|
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
|
|
Line of Business : |
Manufacturing of chemicals, pharmaceutical, medicinal biological
products |
|
RATING & COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Maximum Credit Limit : |
PHP 5,200,000 |
|
Status : |
Moderate |
|
Payment
Behaviour : |
No Complaints |
|
Litigation : |
Clear |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – March 31st, 2011
|
Country Name |
Previous Rating (31.12.2010) |
Current Rating (31.03.2011) |
|
Philippines |
b1 |
b1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
Current Credit Limit: PHP 5,200,000.-
|
LEGAL FILINGS |
|
|
|
|
|
Bankruptcy Filings: |
|
|
Court Judgements: |
|
|
Tax Liens: |
|
|
Other: |
|
|
SHARE CAPITAL |
|
|
Composition |
|
|
Authorised: |
|
|
Number/type: |
|
|
Share value: |
|
|
Issued: |
|
|
Paid-up: |
|
|
|
|
|
Shareholders/Owners |
|
|
|
|
|
How Listed |
|
|
|
|
|
|
|
|
|
|
|
Name: |
PFIZER INTL HOLDINGS |
|
No. of shares: |
4,169,241 ordinary
shares |
|
Address: |
USA |
|
|
|
|
Name: |
PFIZER INC |
|
No. of shares: |
3,576,786 ordinary
shares |
|
Address: |
235 East 42nd Street, New York, NY 10017 USA |
|
Comment: |
American |
|
|
|
|
Name: |
PHARMACIA & UPJOHN
COMPANY |
|
No. of shares: |
3,312,028 ordinary
shares |
|
Address: |
USA |
|
|
|
|
Name: |
PHARMACIA INTERNATIONAL
B.V |
|
No. of shares: |
347,952 ordinary shares |
|
Address: |
Netherlands |
|
|
|
|
Name: |
Violeta D Remo |
|
No. of shares: |
58 ordinary shares |
|
Address: |
c/o 23/F Ayala Life-FGU
Center, 6811 Ayala Ave., Makati
City. Philippines |
|
|
|
|
Name: |
Chdambaram
Krishnamoorthy |
|
No. of shares: |
54 ordinary shares |
|
Address: |
c/o 23/F Ayala Life-FGU
Center, 6811 Ayala Ave., Makati
City. Philippines |
|
|
|
|
Name: |
Silverio S. Tayao |
|
No. of shares: |
54 ordinary shares |
|
Address: |
c/o 23/F Ayala Life-FGU
Center, 6811 Ayala Ave., Makati
City. Philippines |
|
|
|
|
Name: |
Solomon F. Reyes |
|
No. of shares: |
54 ordinary shares |
|
Address: |
c/o 23/F Ayala Life-FGU
Center, 6811 Ayala Ave., Makati
City. Philippines |
|
|
|
|
Name: |
Roland Mahr |
|
No. of shares: |
54 ordinary shares |
|
Address: |
c/o 23/F Ayala Life-FGU
Center, 6811 Ayala Ave., Makati
City. Philippines |
|
|
|
|
Name: |
Renato G. Calma |
|
No. of shares: |
1 ordinary share |
|
Address: |
c/o 23/F Ayala Life-FGU
Center, 6811 Ayala Ave., Makati
City. Philippines |
|
|
|
|
Name: |
Maritess Villamayor |
|
No. of shares: |
1 ordinary share |
|
Address: |
c/o 23/F Ayala Life-FGU
Center, 6811 Ayala Ave., Makati
City. Philippines |
|
|
|
|
Name: |
Ricardo J. Romulo |
|
No. of shares: |
1 ordinary share |
|
Address: |
c/o 23/F Ayala Life-FGU
Center, 6811 Ayala Ave., Makati
City. Philippines |
|
|
|
|
Name: |
Ahmet Genel |
|
No. of shares: |
1 ordinary share |
|
Address: |
c/o 23/F Ayala Life-FGU
Center, 6811 Ayala Ave., Makati
City. Philippines |
|
PFIZER, INC. |
|
|
|
BALANCE SHEETS |
|
|
|
|
Nov-30 |
|
|
|
2009 |
2008 |
|
|
|
|
|
ASSETS |
|
|
|
Current
Assets |
|
|
|
Cash
and cash equivalents |
814,552,820 |
181,441,688 |
|
Trade
and other receivables - net |
3,814,791,243 |
4,157,095,108 |
|
Inventories
- net |
364,418,354 |
877,151,216 |
|
Prepaid
expenses and other current assets |
204,447,779 |
75,063,232 |
|
Total
Current Assets |
5,198,210,196 |
5,290,751,244 |
|
|
|
|
|
Noncurrent
Assets |
|
|
|
Property
and equipment - net |
635,239,612 |
671,681,584 |
|
Deferred
income tax assets - net |
- |
182,877,145 |
|
Other
noncurrent assets - net |
20,190,511 |
79,027,289 |
|
Total
Noncurrent Assets |
655,430,123 |
933,586,018 |
|
TOTAL
ASSETS |
5,853,640,319 |
6,224,337,262 |
|
|
|
|
|
LIABILITIES
AND EQUITY |
|
|
|
Current
Liabilities |
|
|
|
Notes
payable |
2,116,000,000 |
814,000,000 |
|
Trade
and other payables |
635,848,952 |
695,882,882 |
|
Income
tax payable |
18,625,076 |
60,435,765 |
|
Amounts
owed to related parties |
809,194,570 |
1,146,821,583 |
|
Total
Current Liabilities |
3,579,668,598 |
2,717,140,230 |
|
|
|
|
|
Noncurrent
Liabilities |
|
|
|
Pension
benefit obligations |
15,195,298 |
47,270,700 |
|
|
|
|
|
Equity |
|
|
|
Capital
stock - P100 par value |
|
|
|
Authorized
- 19,160,000 shares |
|
|
|
Issued
and outstanding- 18,349,152 shares |
1,834,915,200 |
1,834,915,200 |
|
Additional
paid-in capital |
7,218,705 |
7,218,705 |
|
Stock
options reserve |
77,997,221 |
68,314,443 |
|
Unrealized
valuation gains on available-for-sale investments |
9,429,875 |
30,017,224 |
|
Retained
earnings |
329,215,422 |
1,519,460,760 |
|
Total
Equity |
2,258,776,423 |
3,459,926,332 |
|
TOTAL
LIABILITIES AND EQUITY |
5,853,640,319 |
6,224,337,262 |
|
PFIZER,
INC. |
|
|
|
STATEMENTS
OF INCOME |
|
|
|
|
Years Ended November 30 |
|
|
|
|
|
|
NET
SALES |
5,265,329,988 |
6,068,737,357 |
|
COST
OF SALES |
3,468,663,167 |
2,998,287,161 |
|
GROSS
PROFIT |
1,796,666,821 |
3,070,450,196 |
|
OTHER
INCOME (EXPENSES) |
|
|
|
Operating
expenses |
-2,832,587,299 |
-2,772,071,516 |
|
Finance
cost |
-105,752,025 |
-136,332,988 |
|
Foreign
exchange gain (loss) net |
1,445,466 |
-31,072,517 |
|
Other
income - net |
172,765,539 |
249,591,604 |
|
|
2,764,128,319 |
2,689,885,417 |
|
|
|
|
|
INCOME
(LOSS) BEFORE INCOME TAX |
-967,461,498 |
380,564,779 |
|
PROVISION
FOR INCOME TAX |
222,783,844 |
176,840,515 |
|
NET
INCOME (LOSS) |
-1,190,245,338 |
203,724,264 |
|
PFIZER,
INC. |
|
|
|
STATEMENTS
OF INCOME |
|
|
|
|
Years Ended November 30 |
|
|
|
|
|
|
NET
SALES |
5,265,329,988 |
6,068,737,357 |
|
COST
OF SALES |
3,468,663,167 |
2,998,287,161 |
|
GROSS
PROFIT |
1,796,666,821 |
3,070,450,196 |
|
OTHER
INCOME (EXPENSES) |
|
|
|
Operating
expenses |
-2,832,587,299 |
-2,772,071,516 |
|
Finance
cost |
-105,752,025 |
-136,332,988 |
|
Foreign
exchange gain (loss) net |
1,445,466 |
-31,072,517 |
|
Other
income - net |
172,765,539 |
249,591,604 |
|
|
2,764,128,319 |
2,689,885,417 |
|
|
|
|
|
INCOME
(LOSS) BEFORE INCOME TAX |
-967,461,498 |
380,564,779 |
|
PROVISION
FOR INCOME TAX |
222,783,844 |
176,840,515 |
|
NET
INCOME (LOSS) |
-1,190,245,338 |
203,724,264 |
|
Financial Ratios |
|||
|
|
30-11-2009 |
30-11-2008 |
Trend |
|
PROFITABILITY [%] |
|
|
|
|
Gross
Margin |
34.12% |
50.59% |
-32.56 % |
|
Gross Profit / Revenue * 100 |
|
|
|
|
Operating
Margin |
N/A |
N/A |
N/A |
|
Operating Income / Revenue * 100 |
|
|
|
|
Net
Profit Margin |
22.61% |
3.36% |
572.92 % |
|
Profit After Tax / Revenue * 100 |
|
|
|
|
Return
On Equity (ROE) |
52.69% |
5.89% |
794.57 % |
|
Profit After Tax / Equity * 100 |
|
|
|
|
Return
On Assets (ROA) |
20.33% |
3.27% |
521.71 % |
|
Profit After Tax / Total Assets *
100 |
|
|
|
|
Return
On Investment (ROI) |
-42.83% |
11% |
-489.36 % |
|
Profit Before Tax / Equity *
100 |
|
|
|
|
EFFICIENCY [%] |
|
|
|
|
Asset
Turnover |
89.95% |
97.5% |
-7.74 % |
|
Revenue / Total Assets * 100 |
|
|
|
|
Inventory
Turnover |
1444.86% |
691.87% |
108.83 % |
|
Revenue ./ Inventory * 100 |
|
|
|
|
LIQUIDITY [%] |
|
|
|
|
Current
Ratio (CR) |
145.21% |
194.72% |
-25.43 % |
|
Current Assets ./ Current
Liabilities * 100 |
|
|
|
|
Quick
Ratio (QR) |
135.03% |
162.44% |
-16.87 % |
|
(Current Assets – Inventory) ./
Current Liabilities * 100 |
|
|
|
|
DEBT [%] |
|
|
|
|
Debt
Ratio |
61.41% |
44.41% |
38.28 % |
|
Total Liabilities ./ Total Assets *
100 |
|
|
|
|
Long-Term
Debt Ratio |
0.67% |
1.37% |
-51.09 % |
|
Long-Term Liabilities ./ Equity *
100 |
|
|
|
















Na
|
INVESTIGATIVE NOTES |
|
|
|
|
|
Sources: |
Interviews and material provided by the Subject Other official and local
business sources |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.45.69 |
|
UK Pound |
1 |
Rs.75.29 |
|
Euro |
1 |
Rs.65.77 |
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 |
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 |
|
---- |
NB |
New Business |
---- |
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.