MIRA INFORM REPORT

 

 

Report Date :

14.12.2011

 

IDENTIFICATION DETAILS

 

Name :

MINH VIET TRADING IMPORT EXPORT LIMITED COMPANY

 

 

Registered Office :

No. 9 - T40, Dinh Ha Hamlet Thuong Ly Ward, Hong Bang District, Hai Phong City

 

 

Country :

Vietnam

 

 

Financials (as on) :

31.12.2010

 

 

Year of Establishment :

2007

 

 

Com. Reg. No.:

0200761996

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

Specializes in trading in feed materials and tea.

 

 

No. of Employees :

10

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

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 – September 30, 2011

 

Country Name

Previous Rating

(30.06.2011)

Current Rating

(30.09.2011)

Viet Nam

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

SUBJECT IDENTIFICATION & LEGAL FORM

 

Current legal status

English Name

 

MINH VIET TRADING IMPORT EXPORT LIMITED COMPANY

Vietnamese Name

 

CONG TY TNHH THUONG MAI XUAT NHAP KHAU MINH VIET

Short name

 

MINH VIET TRADIMEXCO

Type of Business

 

Limited liability company

Year Established

 

2007

Business Registration No.

 

0200761996

Date of Registration

 

08 Nov 2011

Place of Registration

 

Hai Phong Department of Planning and Investment

Current registered capital

 

VND 8,000,000,000

Status

 

Unlisted

Tax code

 

0200761996

Total Employees

 

10

Size

 

Small

Note: The exact name of the subject is as above.

Historical Identification & Legal form

 

List

Changed Items

Date of changes

1

Subject has got former Business Registration No: 0202005733

Changed to: 0200761996

08 Nov 2011

2

Subject has got former Registered capital: VND 2 billion

Changed to: VND 8 billion

08 Nov 2011

 

 

ADDRESSES

 

Registration Address

Address

 

No. 9 - T40, Dinh Ha Hamlet Thuong Ly Ward, Hong Bang District, Hai Phong City, Vietnam

Telephone

 

(84-31) 3526 683

Fax

 

(84-31) 3526 683

Website

 

http://www.minhviettea.com

Note: The given address "Dinh Ha Thuong, Ding Bang Dist" is not correct. The correct one is as above.

 

Transaction office in Hai Phong

Address

 

No. 39C, Ha Ly Ward, Hong Bang District, Hai Phong City, Vietnam

Telephone

 

(84-31) 3533 418

Fax

 

(84-31) 3533 418

 

Transaction office in Ha Noi

Address

 

No. 519, Minh Khai, Hai Ba Trung District, Ha Noi City, Vietnam

Telephone

 

(84-4) 3636 8254

Fax

 

(84-4) 3862 1687

Email

 

xnkminhviet@vnn.vn

 

 

DIRECTORS

 

1. NAME

 

Mr. NGUYEN HONG NGUYEN

Position

 

President

ID Number/Passport

 

031004450

Resident

 

No. 9 - T40 Dinh Ha - Thuong Ly Ward, Hong Bang District, Hai Phong City, Vietnam

Nationality

 

Vietnamese

 

2. NAME

 

Ms. DAO NGUYET ANH

Position

 

Director

Date of Birth

 

22 Oct 1981

ID Number/Passport

 

012025327

ID Issue Date

 

05 Apr 2003

ID Issue Place

 

Hanoi Police Station

Resident

 

No. 161 Giang Cao, Bat Trang Commune, Gia Lam District, Ha Noi City, Vietnam

Nationality

 

Vietnamese

Email

 

daonguyetanh@vnn.vn

Mobile phone

 

+84 983063262

 

3. NAME

 

Mr. NGUYEN HONG VAN

Position

 

Deputy Director

ID Number/Passport

 

031059079

Resident

 

No. 9 - T40, Dinh Ha Hamlet, Thuong Ly Ward, Hong Bang District, Hai Phong City, Vietnam

Nationality

 

Vietnamese

 

4. NAME

 

Ms. NGUYEN THI NGOC ANH

Position

 

Chief Accountant

Nationality

 

Vietnamese

Tel/Mobil phone

 

+84 972888785

 

 

BUSINESS NATURE AND ACTIVITIES

 

The subject specializes in trading in feed materials and tea.

 

 

IMPORT & EXPORT ACTIVITIES

 

IMPORT:

·         Types of products

 

Feed materials

·         Market

 

India, Malaysia, Indonesia, USA, Thailand, France

·         Mode of payment

 

L/C, T/T

 

EXPORT:

·         Types of products

 

Tea

·         Market

 

Some Asia and Middle East countries

·         Mode of payment

 

L/C, T/T

 

 

BANKERS

 

1. DONG A COMMERCIAL JOINT STOCK BANK HA NOI BRANCH

Address

 

No.181, Nguyen Luong Bang Street, Dong Da District, Ha Noi City, Vietnam

Telephone

 

(84-4) 3733 6113

Fax

 

(84-4) 3733 9871

 

2. VIETNAM INTERNATIONAL COMMERCIAL JOINT STOCK BANK HAI PHONG BRANCH

Address

 

No. 23, Lach Tray Street, Ngo Quyen District, Hai Phong City, Vietnam

Telephone

 

(84-31) 364 1861

Fax

 

(84-31) 364 1862

 

 

SHAREHOLDERS

 

1. NAME

 

Mr. NGUYEN HONG NGUYEN

Position

 

President

ID Number/Passport

 

031004450

Resident

 

No. 9 - T40 Dinh Ha Hamlet, Thuong Ly Ward, Hong Bang District, Hai Phong City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 4,700,000,000

Percentage

 

58.75%

 

2. NAME

 

Ms. DAO NGUYET ANH

Position

 

Director

Date of Birth

 

22 Oct 1981

ID Number/Passport

 

012025327

Issued on

 

05 Apr 2003

Issued Place

 

Hanoi Police Station

Resident

 

No. 161 Giang Cao, Bat Trang Commune, Gia Lam District, Ha Noi City, Vietnam

Email

 

daonguyetanh@vnn.vn

Mobile phone

 

+84 983063262

Nationality

 

Vietnamese

Value of shares

 

VND 3,100,000,000

Percentage

 

38.75%

 

3. NAME

 

Mr. NGUYEN HONG VAN

Position

 

Deputy Director

ID Number/Passport

 

031059079

Resident

 

No. 9 - T40, Dinh Ha Hamlet, Thuong Ly Ward, Hong Bang District, Hai Phong City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 200,000,000

Percentage

 

2.5%

 

 

FINANCIAL DATA

 

BALANCE SHEET

Unit: One VND

Balance sheet date

31/12/2010

31/12/2009

31/12/2008

Number of weeks

52

52

52

ASSETS

A – CURRENT ASSETS

20,092,828,648

17,924,879,884

5,030,049,914

I. Cash and cash equivalents

431,486,661

1,592,115,176

855,089,732

1. Cash

210,000,000

1,592,115,176

855,089,732

2. Cash equivalents

221,486,661

0

0

II. Short-term investments

0

0

0

1. Short-term investments

0

0

0

2. Provisions for devaluation of short-term investments

0

0

0

III. Accounts receivable

12,757,164,733

5,606,383,540

318,003,051

1. Receivable from customers

12,434,059,627

5,376,916,091

246,127,119

2. Prepayments to suppliers

0

0

67,176,387

3. Inter-company receivable

0

0

0

4. Receivable according to the progress of construction

0

0

0

5. Other receivable

323,105,106

229,467,449

4,699,545

6. Provisions for bad debts

0

0

0

IV. Inventories

6,904,177,254

10,438,936,862

3,381,165,419

1. Inventories

6,904,177,254

10,438,936,862

3,381,165,419

2. Provisions for devaluation of inventories

0

0

0

V. Other Current Assets

 

287,444,306

475,791,712

1. Short-term prepaid expenses

0

0

0

2. VAT to be deducted

0

272,132,094

200,765,016

3. Taxes and other accounts receivable from the State

0

0

0

4. Other current assets

 

15,312,212

275,026,696

B. LONG-TERM ASSETS

928,690,247

163,827,809

186,675,809

I. Long term accounts receivable

0

0

0

1. Long term account receivable from customers

0

0

0

2. Working capital in affiliates

0

0

0

3. Long-term inter-company receivable

0

0

0

4. Other long-term receivable

0

0

0

5. Provisions for bad debts from customers

0

0

0

II. Fixed assets

928,690,247

163,827,809

186,675,809

1. Tangible assets

928,690,247

163,827,809

186,675,809

- Historical costs

1,085,238,095

209,523,809

209,523,809

- Accumulated depreciation

-156,547,848

-45,696,000

-22,848,000

2. Financial leasehold assets

0

0

0

- Historical costs

0

0

0

- Accumulated depreciation

0

0

0

3. Intangible assets

0

0

0

- Initial costs

0

0

0

- Accumulated amortization

0

0

0

4. Construction-in-progress

0

0

0

III. Investment property

0

0

0

Historical costs

0

0

0

Accumulated depreciation

0

0

0

IV. Long-term investments

0

0

0

1. Investments in affiliates

0

0

0

2. Investments in business concerns and joint ventures

0

0

0

3. Other long-term investments

0

0

0

4. Provisions for devaluation of long-term investments

0

0

0

V. Other long-term assets

0

0

0

1. Long-term prepaid expenses

0

0

0

2. Deferred income tax assets

0

0

0

3. Other long-term assets

0

0

0

VI. Goodwill

0

0

0

1. Goodwill

0

0

0

TOTAL ASSETS

21,021,518,895

18,088,707,693

5,216,725,723

 

LIABILITIES

A- LIABILITIES

17,258,463,077

16,028,550,155

3,187,711,150

I. Current liabilities

17,191,983,077

15,912,030,155

2,971,111,150

1. Short-term debts and loans

11,614,222,700

5,558,642,450

2,971,111,150

2. Payable to suppliers

5,408,813,633

10,115,571,543

0

3. Advances from customers

0

0

0

4. Taxes and other obligations to the State Budget

168,946,744

237,816,162

0

5. Payable to employees

0

0

0

6. Accrued expenses

0

0

0

7. Inter-company payable

0

0

0

8. Payable according to the progress of construction contracts

0

0

0

9. Other payable

0

0

0

10. Provisions for short-term accounts payable

0

0

0

II. Long-Term Liabilities

66,480,000

116,520,000

216,600,000

1. Long-term accounts payable to suppliers

0

0

0

2. Long-term inter-company payable

0

0

0

3. Other long-term payable

0

0

0

4. Long-term debts and loans

66,480,000

116,520,000

216,600,000

5. Deferred income tax payable

0

0

0

6. Provisions for unemployment allowances

0

0

0

7. Provisions for long-term accounts payable

0

0

0

B- OWNER’S EQUITY

3,763,055,818

2,060,157,538

2,029,014,573

I. OWNER’S EQUITY

3,763,055,818

2,060,157,538

2,029,014,573

1. Capital

2,000,000,000

2,000,000,000

2,000,000,000

2. Share premiums

0

0

0

3. Other sources of capital

0

0

0

4. Treasury stocks

0

0

0

5. Differences on asset revaluation

0

0

0

6. Foreign exchange differences

0

0

0

7. Business promotion fund

0

0

0

8. Financial reserved fund

0

0

0

9. Other funds

0

0

0

10. Retained earnings

1,763,055,818

60,157,538

29,014,573

11. Construction investment fund

0

0

0

II. Other sources and funds

0

0

0

1. Bonus and welfare funds

0

0

0

2. Sources of expenditure

0

0

0

3. Fund to form fixed assets

0

0

0

MINORITY’S INTEREST

0

0

0

TOTAL LIABILITIES AND OWNER’S EQUITY

21,021,518,895

18,088,707,693

5,216,725,723

 

 

PROFIT & LOSS STATEMENT

 

Description

FY2010

FY2009

FY2008

1. Total Sales

111,082,174,201

52,713,290,025

20,166,142,780

2. Deduction item

0

0

0

3. Net revenue

111,082,174,201

52,713,290,025

20,166,142,780

4. Costs of goods sold

100,553,665,732

49,244,387,583

18,756,709,690

5. Gross profit

10,528,508,469

3,468,902,442

1,409,433,090

6. Financial income

36,691,171

22,055,381

6,748,982

7. Financial expenses

2,045,217,064

615,428,724

294,800,400

- In which: Loan interest expenses

2,045,217,064

615,428,724

294,800,400

8. Selling expenses

0

0

0

9. Administrative overheads

3,929,241,486

2,845,258,088

1,155,543,923

10. Net operating profit

4,590,741,090

30,271,011

-34,162,251

11. Other income

0

142,569,516

59,297,600

12. Other expenses

0

104,387,500

0

13. Other profit /(loss)

0

38,182,016

59,297,600

14. Total accounting profit before tax

4,590,741,090

68,453,027

25,135,349

15. Current corporate income tax

1,147,685,273

17,113,257

7,037,897

16. Deferred corporate income tax

0

0

0

17. Interest from subsidiaries/related companies

0

0

0

18. Profit after tax

3,443,055,817

51,339,770

18,097,452

 

 

FINANCIAL RATIOS AND AVERAGE INDUSTRY RATIOS

 

Description

FY2010

FY2009

FY2008

Average Industry

Current liquidity ratio

1.17

1.13

1.69

1.22

Quick liquidity ratio

0.77

0.47

0.56

0.66

Inventory circle

11.60

7.13

5.55

9.77

Average receive period

41.92

38.82

5.76

24.65

Utilizing asset performance

5.28

2.91

3.87

2.22

Liability by total assets

82.10

88.61

61.11

38.74

Liability by owner's equity

458.63

778.03

157.11

95.28

Ebit / Total assets (ROA)

31.57

3.78

6.13

9.15

Ebit / Owner's equity (ROE)

176.34

33.20

15.77

23.00

Ebit / Total revenue (NPM)

5.97

1.30

1.59

4.44

Gross profit / Total revenue (GPM)

9.48

6.58

6.99

9.38

Note: The Average Industry was calculated by VietnamCredit based on our own statistical data

 

 

PAYMENT HISTORY & PERFORMANCE EXPERIENCES

 

Trade Morality

 

Fair

Liquidity

 

Medium

Payment status

 

Average

Financial Situation

 

Above Average

Development trend

 

Stable

Litigation data

 

No Record

Bankruptcy

 

No Record

Payment Methods

 

T/T, L/C

Sale Methods

 

Wholesaler

Public opinion

 

Good

 

 

CREDIT INQUIRY:  USD 125,000/ DA

Acceptable!

 

 

INTERPRETATION ON THE SCORES

 

MINH VIET TRADIMEXCO was established and started operation on September 17th 2007 according to the Business Registration No. 0202005733. On November 18th 2011, the subject has changed its business license as the same tax code to No. 0200761996 together with increase registered capital to VND 8 billion.

The subject registers address at No. 39C, Ha Ly Ward, Hong Bang District, Hai Phong City, Vietnam. Besides, the subject has two transaction offices in Hanoi City and Hai Phong City.

The subject is specialized in trading in feed materials and tea. Materials are imported from India, Malaysia, Indonesia, USA, Thailand, France, etc. Products are mostly distributed in North provinces and city of Vietnam such as Hung Yen, Ha Noi, Hai Duong, Bac Ninh and the small is supplied in Middle area. Besides, the subject exports tea consist of green and black tea such as Shantuyet, Thai Nguyen, Moc Chau, Phu Tho, BPS, OP… to some Asia and Middle Eastern countries.

Following the financial data in recent years, the subject's business activities in 2010 are fairly good. Total sale and profit after tax are high increase. In 2010, the subject achieved VND 111,082 million of total sales, increase 110% in comparison with 2009. Specially, profit after tax has strongly growth, from VND 51 million in 2009 to VND 3,443 million in 2010. Besides, ROA, ROE, NPM and GPM ratios are highly increase in 2010. However, business result in 2011 has tendency to decrease. According to Mr. Dao Nguyet Anh - Director, for 9 first months of 2011, the subject reached VND 65 billion of revenues. It also reduced number of employees from 15 down to 10 persons.

Following Mr. Dao Thanh Nha - Sales Manager, the subject can afford import transactions worth from VND 500 million to over VND 13 billion per deal. Sometimes, the contract can reach to VND 30 billion. The animal feed manufacturing industry needs a large amount of materials for manufacturing in Autumn; therefore there is an increasing import amount in June and July every year.

In general, the subject is a small company in the industry. The prospect seems bright in the future. At present, it has capacity to meet small and normal business transactions. Caution is needed for big transactions with the subject.

 

 

------------ APPENDIX  ----------

 

INDUSTRY DATA

 

Industry code

Growth speed by price compared with 1994 (%)

Total enterprises 2009

Total employees 2010

(Thous.pers.)

Annual average capital of enterprises 2009

(billion dongs)

2010

2009

Agriculture, Forestry and Fishing

2.78

1.82

8,749

23,896.3

81,559

Industry and Construction

7.70

5.52

85,115

10,630

2,751,975

Trade and Services

7.52

6.63

154,978

14,522

4,939,069

 

ECONOMIC INDICATORS

 

 

2010 

2009 

2008 

Population (Million person)

86.93

86.02

86.1

Gross Domestic Products (US$ billion)

102.2

91

84.9

GDP Growth (%)

6.78

5.32

6.2

GDP Per Capita (US$)

1,160

1,080

1,040

Inflation (% Change in Composite CPI)

11.75

6.88

24.4

 

SERVICE TRADE PERFORMANCE

 

Billion USD 

2010 

2009 

2008 

Exports

72.2

57.1

62.7

Imports

84.8

69.9

80.7

Trade Balance

-12.6

-12.8

-18

Source: General Statistics Office


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.53.40

UK Pound

1

Rs.83.32

Euro

1

Rs.70.44

 

 

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%)

 

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

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.