MIRA INFORM REPORT

 

 

Report Date :

16.02.2011

 

IDENTIFICATION DETAILS

 

Name :

INDORAMA  POLYESTER  INDUSTRIES  PUBLIC  COMPANY  LIMITED

 

 

Formerly Known as :

TUNTEX  [THAILAND]  PUBLIC  COMPANY  LIMITED

 

 

Registered Office :

35th  Floor,  Ocean  Tower  2,  75/92  Soi  Sukhumvit  19,  Asoke  Road,  Klongtonnua,  Wattana,  Bangkok  10110

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

16.04.1987

 

 

Com. Reg. No.:

0107537002451

 

 

Legal Form :

Public  Limited  Company

 

 

Line of Business :

Manufacturer,  Distributor  and Exporter of polyester    yarns

 

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 :

Unknown 

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 – June 30, 2010

 

Country Name

Previous Rating

(01.04.2010)

Current Rating

(30.06.2010)

Thailand

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

Company name

 

INDORAMA  POLYESTER  INDUSTRIES  PUBLIC  COMPANY  LIMITED

[FORMER  :  TUNTEX  [THAILAND]  PUBLIC  COMPANY  LIMITED]

 

 

SUMMARY

 

ADDRESS                                             :           35th  FLOOR,  OCEAN  TOWER  2, 

75/92  SOI  SUKHUMVIT  19,  ASOKE  ROAD,  KLONGTONNUA,  WATTANA,  BANGKOK  10110

TELEPHONE                                         :           [66]   2661-6661                        

FAX                                                      :           [66]   2661-6664                        

E-MAIL                                                 :           solarn@indorama-th.com

                                                                        info@indorama-th.com

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS                                                              

EATABLISHED                                      :           1987

REGISTRATION  NO.                            :           0107537002451 [Former : BOR  MOR  JOR.  492]

CAPITAL REGISTERED             :           BHT.  2,226,220,000

CAPITAL PAID-UP                                :           BHT.  2,202,850,000

FISCAL  YEAR  CLOSING  DATE           :           DECEMBER  31

LEGAL  STATUS                                  :           PUBLIC  LIMITED  COMPANY

EXECUTIVE                                          :           MR.  SASHI  PRAKASH  KHAITAN,  INDIAN

                                                                        CHIEF  EXECUTIVE  OFFICER

 

NO.  OF  STAFF                                   :           1,000

LINES  OF  BUSINESS                          :           POLYESTER    YARNS

MANUFACTURER,  DISTRIBUTOR  AND             EXPORTER

 

 

CORPORATE  PROFILE

 

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION                          :           OPERATING  NORMALLY                     

REPUTATION                                       :           GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT    

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  FAIR  PERFORMANCE             

 

HISTORY

 

The  subject  was  initially  established  on  April  16, 1987 as  a  private  limited  company  under  the  registered  name  C.P.P.  [Thailand]  Co.,  Ltd.  On  July  30,  1987,  the  subject  was  changed  its  name  to  Tuntex  [Thailand]  Co.,  Ltd.,  and   was  listed  on  the  Stock  Exchange  of  Thailand  on  September  15,  1993.  Its  status   was  converted  into  a  public  limited  company  on  August  1,  1994  under  the name  TUNTEX  [THAILAND]  PUBLIC  COMPANY  LIMITED.  

 

The  subject  received  Board  of  Investment  Promotion  in  producing  synthetic  fibre  such  as  POY  [Partially  Oriented  Yarn],  Staple  Fibre,  Chip,  DTY  [Draw  Textured  Yarn]  and  SDY  [Spin  Draw  Yarn].   It  was  a  joint  venture  company among Taiwanese,  Japanese  and  Thai  investors. 

 

On  December  30,  2008,   the  subject  registered  for  a  change  of  its  name  to  INDORAMA POLYESTER  INDUSTRIES  PUBLIC  COMPANY  LIMITED.,  then    was  revoked  its  name  from  the  Stock  Exchange  of  Thailand  on  April  30,  2009.  It  currently  employs  1,000  staff.

 

The subject’s  product  quality  has  already  met  the  international  standard  and  received  ISO  9002 Certificate on April  25,  1997.   Application  for  the  important  environmental  quality  standard  of  ISO  14000  was  granted  in  1998.

 

The  subject’s  registered address  was  initially  located  at   Room  1812,  18th  Floor,  B.B.  Building,  54  Sukhumvit  21  Rd   [Soi  Asoke],  Klongtoey  Nua,  Wattana,  Bangkok  10110.

 

Later,  the  registered  address  was  relocated  to  35th  Floor,  Ocean  Tower  2,  75/92  Soi  Sukhumvit  19,  Asoke  Rd.,  Klongtonnua,  Wattana,  Bangkok  10110,  and  this  is  the  subject’s  current  operation  address. 

 

 

THE  BOARD OF DIRECTORS

 

Name

 

Nationality

Age

 

 

 

 

Mr.  Chira  Panupong      

[x]

Thai

78

Mrs.  Yaowaluck  Pawijit

 

Thai

47

Mr.  Khanit  Khongthanarat

 

Thai

60

Mr.  Aloke  Lohia

[x]

Indian

52

Mrs.  Suchitra  Lohia

[x]

Indian

46

Mr.  Amit  Lohia

 

Indian

36

Mr.  Sashi  Prakash  Khaitan

[x]

Indian

62

Mr.  Ramesh  Kumar  Narsinghpura

[x]

Indian

50

Mr.  Vachara  Phanchet

[x]

Thai

49

 


AUTHORIZED  PERSON

 

Two  of  the  mentioned  directors  [x]  can  jointly  sign  on  behalf  of  the  subject  with  the  company’s  affixed.

 

 

MANAGEMENT

 

Mr.  Aloke  Lohia  is  the  Chief  Executive  Officer  of  Group.

He  is  Indian  nationality  with  the  age  of  52 years  old.

 

Mr. Sashi  Prakash  Khaitan  is  the  Chief  Executive  Officer.

He  is  Indian  nationality  with  the  age  of  62 years  old.

 

Mr.  Gopal  Lal  Modi   is  the  Chief  Operating  Officer.

He  is  Indian  nationality.

 

Mr. Asok  Mathur  is  the  VP. [Operations].

He  is  Indian  nationality.

 

Mr.  Olarn  Suthipongkanalai  is  the  Senior  Manager  of  Finance  &  Accounting.

He  is  Thai  nationality.

 

Mrs. Sunantha  Larnopparat  is  the  Human  Resources  Manager.

She  is  Thai  nationality.

 

 

BUSINESS  OPERATIONS

 

The  subject’s  activities  are  manufacturer,  exporter  and  distributor  of  polyester  yarns    such  as  Partially  Oriented  Yarn  [POY],  Draw  Textured  Yarn  [DTY]  and  etc.

 

 

PRODUCTIONS

 

POY  :  95,000  metric  tons   per  year

DTY  :  36,000  metric  tons  per  year

 

 

PURCHASE

 

Machinery and  raw materials such as Mono Ethylene Glycol [MEG] and Pure  Terephthalic  Acid  [PTA] are purchased  from  both  local  and  overseas  suppliers  in  Japan,  Germany,  United  States  of  America,  Taiwan,  Singapore,  India  and  Republic  of   China. 

 

SALES  [LOCAL]

 

80%  of   the  products  is  sold  locally  to  manufacturers,  wholesalers  and  end-users.

 

 

EXPORT  [COUNTRIES]

 

20% of  the  products  is  also  exported to Europe, Australia, Republic of China,  Singapore,  Taiwan,  Indonesia  and  Middle  East.   

 

 

LITIGATIONS

 

Bankruptcy  and  Receivership 

 

On  December  15,  2003,  the  Central  Bankruptcy  Court  has  ordered  Tuntex  [Thailand]  Public  Company  Limited  [Debtor]  to  enter  into  business  rehabilitation  and  appointed  Tuntex  [Thailand]  Public  Company  Limited to  be  the  Planner  according  to  the  lawsuit  red  case  no.  2382/2546.  As  a  result  of  such  Court  order,  the  power  and  duties  in  managing  the  business  and  assets  of  the debtor,  including  all  legal  rights  of  the  company’s  shareholders  shall  be  vested  in the  Planner  according  to  Article  90/25  of  Bankruptcy  Act  B.E.  2483.

 

On  September  10,  2004,  the  Court  approved  the  rehabilitation  plan  and  assigned Tuntex  [Thailand]  Public  Company  Limited  to  be  the  Plan  Administrator.  As   a  result  of  such  Court  order,  the  power  and  duties  of   the  Planner    shall  be  vested  in the  Plan  Administrator  according  to  Article  90/59  of  Bankruptcy  Act  B.E.  2483.

 

On  October 27, 2008,  the Court has  ordered  a  cancellation  of  company’s  rehabilitation  according  to  Article  90/70  of  Bankruptcy  Act  B.E.  2483.  As  a  result  of  such  Court  order,  the  power  and  duties  in  managing  the  business  and  assets  of  the  debtor  shall  be  vested  in  the  management  of  debtor  and  shareholders. 

 

Others

The  subject  has  several  litigations  in  relation  to  its  normal  course  of  business  operation,  but  the  management  believes  that  it  would not have  significant  affect  on  the  company’s  business.

 

 

PARENT  COMPANY

 

Indorama  Ventures  Public Co., Ltd.

 


 

SUBSIDIARIES  AND  ASSOCIATED  COMPANIES

 

Chaophraya  Heritage  Co.,  Ltd.

Business Type   :  Real  Estate

Investment         :  The  subject  holds  100% of  the  company’s  shares.

 

Tuntex  Textile  [Thailand]  Co.,  Ltd.

Business Type   :  Manufacturing  &  distribution  of  fabrics

Investment         :  The  subject  holds  16.67% of  the  company’s  shares.

 

Tri  Ocean  Tuntex  Textile  [Thailand]  Co., Ltd. 

Business Type   :  Manufacturer  of  polyester  yarn 

Investment         :  The  subject  holds  6% of  the  company’s  shares.

 

 

CREDIT

 

Purchasing  terms  are  by  cash or  on  the  credits  term  of  30-60  days.

Imports  are  by  L/C  at  sight  or  T/T.

Selling  terms  are  by  cash  or  on  the  credits  term  of  30-60  days. 

Exports  are  against  L/C  at  sight  or  T/T.

 

 

BANKING

 

Bangkok  Bank  Public  Co.,  Ltd.                   

  [Head  Office  :  333  Silom  Rd.,  Silom,  Bangrak,  Bangkok  10500]

 

Siam  Commercial  Bank  Public  Co.,  Ltd.   

   [Head  Office  :  9  Ratchadapisek  Rd.,  Ladyao,  Jatujak,  Bangkok  10900]

 

Krung  Thai  Bank  Public  Co., Ltd.

  [Head Office :  35  Sukhumvit  Rd.,  Klongtoeynua,  Wattana,   Bangkok  10110]

 

EMPLOYMENT

 

The  subject  employs  approximately  1,000  staff.  [office,  sales  staff  and  factory workers]

 

 

LOCATION  DETAILS

 

The  premise  is  rented  for  operating  administrative  office  at  the  heading  address.  Premise  located  in  commercial/residential  area.

 

The  factory  is  located  at  6,  I - 2  Road,  Mabtaphut  Industrial  Estate,  T.  Mabtaphut,  A.  Muang,  Rayong  21150  Tel:  [66]  38  683-870-8,  Fax  [66]  38  683-884.

 

 

COMMENT

 

Trend  of  Thai  economic  growth  is  in  a  negative  way  while  the  world  economic  is  predicted  to  lower  rate  than  the  previous  year.  However,  the  economic  growth  in  2009  is  expected  minus  from both  external  and  internal  factors.  Moreover  political setback, higher  fuel  prices  and  raw  materials  cost  increases  would  be an obstacle  for   company’s   growth and  expansion. 

 

Despite  sluggish  economy in  2009,  the  company  strived to  maintain its  leadership  in  the  polyester  industry, in which  it  was recognized  as  one  of  the  world’s  largest  producers of  polyester yarns.  

 

In  2010  it  expects  to  benefit  from  the  economic  recovery in  Europe  and  the  USA,  as  well  as  the  other  regions  which  demand of  polyester  yarns  has  been  consistently  growing. 

 

 

FINANCIAL  INFORMATION

 

The  capital  was  originally  registered  at  Bht. 100,000  divided  into  1,000  shares  of  Bht.  100  each.

 

The  capital  was  increased  later  as  followings:

 

            Bht.           80   million  on  July  30,  1987 

            Bht.         600   million  on  December  28,  1987

            Bht.         750   million  on  November  11,  1988

            Bht.         900   million  on  November  22,  1989

            Bht.      1,000   million  on  August  22,  1990

            Bht.      1,500   million  on  July  21,  1992

            Bht.      1,800   million  on  July  15,  1993

            Bht.      2,100   million  in  1996

            Bht.      2,300   million  in  1997

            Bht.      2,800   million  in  1998

            Bht.      2,960   million  on  August  14,  2003

 

The  latest  registered  capital  was  decreased  to  Bht.  2,226,220,000  divided  into  2,226,220,000  shares  of  Bht.  1  each  with  Bht. 2,202,850,000  paid-up.

 

MAIN  SHAREHOLDERS   [as  at  March  26,  2010] 

 

NAME

HOLDING

%

 

 

 

Indorama  Ventures  Co.,  Ltd.

1,430,636,976

64.94

Indorama  Holdings  Co.,  Ltd.

762,428,437

34.61

Mycene  Holdings [B.V.I.] Ltd.

2,017,899

  0.09

Others

7,766,688

  0.36

 

Total  Shareholders  :  846

 

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC  ACCOUNTANT NO.:

 

Ms.  Thipawal  Nananuwat  No. 3459

 

 

BALANCE SHEET [BAHT]

 

 The  latest  financial figures  published  as  at  December  31,  2009  &  2008  were:

          

ASSETS

                                                                                                 

Current Assets

2009

2008

 

 

 

Cash  and  cash  equivalents           

25,015,749

76,336,932

Trade  accounts  receivable

 

 

  Related parties

235,164,264

5,643,466

  Unrelated  parties

1,483,476,968

13,695,034

Trade Account Receivable-Related Parties

5,869,421

-

Short-term  loans  and  advances  to  related 

  parties

 

-

 

401,987

Inventories                      

1,565,213,140

310,747,803

Other  current  assets    

 

 

  Refundable  input  tax

121,363,301

36,628,885

  Accrued  tax  rebate  from  export  sales 

99,796,646

-

  Others

120,855,334

15,659,875

 

 

 

Total  Current  Assets                

3,656,754,823

459,113,982

Non-current  assets     

 

 

Deposits  at  financial institution with  restrictions

7,140,873

7,038,000

Property, plant  and  equipment

4,567,626,305

2,054,077,264

Intangible  assets

1,023,940

1,768,817

Other Non-current  Assets                       

71,667,679

6,921,922

Total  non-current  assets

4,647,458,797

2,069,806,003

 

Total  Assets                 

 

8,304,213,620

 

2,528,919,985

 


 

LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]

 

 

Current Liabilities

2009

2008

 

 

 

Bank  overdraft  and  short-term loans  from

  Financial  institutions

 

1,903,306,344

 

286,119,094

Trust  receipts

23,766,214

10,335,856

Trade  account  payable  

 

 

  Related  parties

1,241,657,292

60,938,523

  Unrelated  parties

1,219,013,773

120,298,856

Other accounts  payable-related  party

-

143,053,956

Other accounts  payable-unrelated  parties

30,337,676

75,469,876

Current  portion  of  Long-term  debt  under

  business  rehabilitation  plan  

 

 

 

  Long-term loan  under  business  rehabilitation 

    Plan

 

140,000,000

 

-

  under  debt  restructuring  agreement

60,841,740

51,680,224

Current  portion  of  finance lease under

  liabilities

 

12,399,092

 

-

Other  Current  Liabilities             

  Advance money goods

 

93,917,666

 

-

  Accrued  expenses

88,749,042

3,524,542

  Others

20,653,981

3,248,255

 

 

 

Total Current Liabilities

4,834,642,820

754,669,182

Non-current  liabilities

 

 

Long-term Loan debts  under  debt  restructuring

  agreement

 

 

  Long-term loan  from  financial  institution

      Under  debt  restructuring  agreement

 

1,328,630,000

 

818,630,000

  Accrued  interest  under  debt  restructuring 

     agreement

 

115,654,695

 

166,064,510

Convertible  debentures

58,519,585

-

    Total  non-current  liabilities

1,502,804,280

984,694,510

 

Total  Liabilities            

 

6,337,447,100

 

1,739,363,692

 


 

 

 

2009

2008

 

 

 

Shareholders' Equity

 

 

Share  capital

 

 

  Registered

 

 

    2,226,220,000  ordinary  shares of  Baht 1 each

 

 

    [2008 : 824,350,000  ordinary  shares of

     Baht 10 each]

 

2,226,220,000

 

824,350,000

 

 

 

Issued &  Fully  Paid

  2,202,850,000 ordinary  shares  of  Baht  1  each          

 

 

 

  [2008 : 824,350,000  ordinary  shares of

     Baht 10 each] 

 

2,202,850,000

 

824,350,000

Share  premium       

96,495,000

-

  Revaluation  surplus  on  assets

866,414,796

-

  Revaluation  surplus  of  changes in  values of

    investments  invested  by  an  associate  

 

[907,144,640]

 

-

Retained  Earnings

  Unappropriated  [Deficit]

 

[291,848,636]

 

[34,793,707]

 

Total Shareholders' Equity

 

1,966,766,520

 

789,556,293

 

Total Liabilities &  Shareholders'  Equity

 

8,304,213,620

 

2,528,919,985


                                                  

PROFIT  &  LOSS  ACCOUNT

 

 

Revenue

2009

2008

 

 

 

Sales and  service income                                   

8,791,502,560

267,167,891

Other  Income                 

 

 

  Compensation Export Income

104,184,354

-

Gain  on  sales  of  property, plant  and

    equipment

 

14,999

 

45,878,251

  Gain on  sales of  investment

-

17,017,223

  Gain on  debts  restructuring  under  business

    rehabilitation  plant

 

-

 

7,563,715,100

  Gain on  debts  restructuring

6,169,170

166,677,360

  Interest  income and  other  income

42,174,872

9,741,527

 

Total  Revenues           

 

8,944,045,955

 

8,070,197,352

 

Expenses

 

 

 

 

 

Cost  of  sales  and  service       

8,663,477,157

411,673,467

Cost  of  progress

-

565,530,112

  Loss  on  of  diminution  in  value  of investment

    [reversal]

 

[87,764,396]

 

51,114,236

Selling  expenses

476,939,746

9,702,134

Administrative  expenses

63,123,212

18,611,399

Remuneration  management

12,060,000

5,061,777

Other  expenses

 

 

  Loss on  sales o f  investment

-

218,581,881

  Loss from  impairment  of  buildings, 

    equipment  and  spare  parts

 

-

 

2,892,836,630

  Doubtful  debts  for  short-term loans  and

    advance  to  related  companies  and  subsidiary

 

-

 

3,225

 

Total Expenses             

 

9,127,835,719

 

4,173,114,861

 

 

 

Income  [loss]  before  finance  cost

[183,789,764]

3,897,082,491

Finance  cost

[73,265,165]

[480,972,935]

 

 

 

Net  Profit / [Loss]

[257,054,929]

3,416,109,556

 

FINANCIAL  ANALYSIS

 

ITEM

UNIT

2009

2008

 

 

 

 

LIQUIDITY RATIO

 

 

 

CURRENT RATIO

TIMES

0.76

0.61

QUICK RATIO

TIMES

0.36

0.13

 

 

 

 

ACTIVITY RATIO

 

 

 

FIXED ASSETS TURNOVER

TIMES

1.92

0.13

TOTAL ASSETS TURNOVER

TIMES

1.06

0.11

INVENTORY CONVERSION PERIOD

DAYS

65.94

116.07

INVENTORY TURNOVER

TIMES

5.54

3.14

RECEIVABLES CONVERSION PERIOD

DAYS

61.59

18.71

RECEIVABLES TURNOVER

TIMES

5.93

19.51

PAYABLES CONVERSION PERIOD

DAYS

51.36

44.93

CASH CONVERSION CYCLE

DAYS

76.18

89.85

 

 

 

 

PROFITABILITY RATIO

 

 

 

COST OF GOODS  SOLD

%

98.54

365.76

SELLING & ADMINISTRATION

%

6.14

10.60

INTEREST

%

0.83

180.03

GROSS PROFIT MARGIN

%

3.19

2,654.88

NET PROFIT MARGIN BEFORE EX. ITEM

%

(2.09)

1,458.66

NET PROFIT MARGIN

%

(2.92)

1,278.64

RETURN ON EQUITY

%

(13.07)

432.66

RETURN ON ASSET

%

(3.10)

135.08

EARNING PER SHARE

BAHT

(1.17)

41.44

 

 

 

 

LEVERAGE RATIO

 

 

 

DEBT RATIO

TIMES

0.76

0.69

DEBT TO EQUITY RATIO

TIMES

3.22

2.20

TIME INTEREST EARNED

TIMES

(2.51)

8.10

 

 

 

 

ANNUAL GROWTH

 

 

 

SALES GROWTH

%

3,190.63

 

OPERATING PROFIT

%

(104.72)

 

NET PROFIT

%

(107.52)

 

FIXED ASSETS

%

117.51

 

TOTAL ASSETS

%

228.37

 

 


 

 

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

3.19

Deteriorated

Industrial Average

7.16

Net Profit Margin

(2.92)

Deteriorated

Industrial Average

(12.01)

Return on Assets

(3.10)

Deteriorated

Industrial Average

(0.84)

Return on Equity

(13.07)

Deteriorated

Industrial Average

(16.31)

 

Gross Profit Margin used to assess a firm's financial health by revealing the proportion of money left over from revenues after accounting for the cost of goods sold. Gross profit margin serves as the source for paying additional expenses and future savings. The company's figure is 3.19%. When compared with the industry average, the ratio of the company was lower. This  indicated that company was originated from the  problems with control over its costs.

 

Net Profit Margin is the indicator of the company's efficiency in that net profit takes into consideration all expenses of the company. A low profit margin indicates a low margin of safety, higher risk that a decline in sales will erase profits and result in a net loss. The company's figure is -2.92% compared with those of its average competitors in the same industry, indicated that business was an efficient operator  in a dominant position within its industry.

 

Return on Assets measures how efficiently profits are being generated from the assets employed in the business when compared with the ratios of firms in a similar business. A low ratio in comparison with industry averages indicates an inefficient use of business assets. When compared with the industry average, it was lower, the company's figure is -3.1%.

 


Return on Equity indicates how profitable a company is by comparing its net income to its average shareholders' equity, ROE measures how much the shareholders earned for their investment in the company. Return on Equity is -13.07%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient profit  in a dominant position within its industry.

 

Trend of the average competitors in the same industry for last 5 years

Return on Assets                       Uptrend

Return on Equity                        Downtrend

 

 

 

 

LIQUIDITY RATIO

 

Current Ratio

0.76

Risky

Industrial Average

7.56

Quick Ratio

0.36

 

 

 

Cash Conversion Cycle

76.18

 

 

 

 

The Current Ratio is to ascertain whether a company's short-term assets are readily available to pay off its short-term liabilities. The company's figure is 0.76 times in 2009, increase from 0.61 times, then the company may not be efficiently using its current assets. When compared with the industry average, the ratio of the company was lower.

 

The Quick Ratio is a liquidity indicator that further refines the current ratio by measuring the amount of the most liquid current assets there are to cover current liabilities. The company's figure is 0.36 times in 2009, increase from 0.13 times, then the company has not enough current assets that presumably can be quickly converted to cash for pay financial obligations.

 


 

The Cash Conversion Cycle measures the number of days a company's cash is tied up in the production and sales process of its operations and the benefit from payment terms from its creditors. It meant the company could survive when no cash inflow was received from sale for 77 days.

 

Trend of the average competitors in the same industry for last 5 years

Current Ratio                 Uptrend

 


 

LEVERAGE RATIO

 

Debt Ratio

0.76

Impressive

Industrial Average

1.13

Debt to Equity Ratio

3.22

Risky

Industrial Average

0.16

Times Interest Earned

(2.51)

Risky

Industrial Average

0.62

 

Debt to Equity Ratio a measurement of how much suppliers, lenders, creditors and obligors have committed to the company versus what the shareholders have committed. A lower the percentage means that the company is using less leverage and has  stronger equity position.

 

Times Interest Earned measuring a company's ability to meet its debt obligations. Ratio is -2.51 lower than 1, so the company is not generating enough cash from EBIT to meet its interest obligations.

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 0.76 greater than 0.5, most of the company's assets are financed through debt.

 

Trend of the average competitors in the same industry for last 5 years

Debt Ratio                                 Uptrend

Times Interest Earned                Downtrend

 


ACTIVITY RATIO

 

Fixed Assets Turnover

1.92

Deteriorated

Industrial Average

6.81

Total Assets Turnover

1.06

Satisfactory

Industrial Average

1.27

Inventory Conversion Period

65.94

 

 

 

Inventory Turnover

5.54

Acceptable

Industrial Average

9.00

Receivables Conversion Period

61.59

 

 

 

Receivables Turnover

5.93

Acceptable

Industrial Average

10.82

Payables Conversion Period

51.36

 

 

 

 

Trend of the average competitors in the same industry for last 5 years

Fixed Assets Turnover    Uptrend

Total Assets Turnover                 Uptrend

Inventory Turnover                      Uptrend

Receivables Turnover                  Uptrend

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.45.45

UK Pound

1

Rs.72.90

Euro

1

Rs.61.43

 

 

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.