MIRA INFORM REPORT

 

 

Report Date :           

04.06.2011

 

IDENTIFICATION DETAILS

 

Name :

ASIA NUTRITION TECHNOLOGIES (HN) CO., LTD 

 

 

Registered Office :

Tan Truong Commune - Cam Giang District - Hai Duong Province

 

 

Country :

Vietnam

 

 

Financials (as on) :

31.12.2010

 

 

Year of Establishment :

2003

 

 

Legal Form :

Foreign Invested Company

 

 

Line of Business :

Producing and trading in animal feed, especially for pig, poultry and shrimp

 

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 :

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)

Vietnam

b1

b1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 Bottom of Form

 

 

SUBJECT IDENTIFICATION & LEGAL FORM

 

Current legal status

English Name

 

ASIA NUTRITION TECHNOLOGIES (HN) CO., LTD

Vietnamese Name

 

CONG TY TRACH NHIEM HUU HAN ANT (HN)

Short name

 

ANT (HN)

Type of Business

 

Foreign invested company

Year Established

 

2003

Investment Certificate No

 

041043000033

Date of investment

 

17 Feb 2007

Place of investment

 

People’s Committee of Hai Duong Province

Registered Investment Capital

 

14,000,000 USD (equivalent: 224,000,000,000 VND)

Chartered capital

 

5,600,000 USD (equivalent: 89,600,000,000 VND)

Investment Duration

 

50 years

Status

 

Unlisted

Tax code

 

0800274232

Total Employees

 

400

 

Historical Identification & Legal form

 

List

Changed Items

Date of changes

1

Subject has got former Investment Certificate No: 30/GP-HD, Date of Issuance: 22 Jan 2003, Place of Issuance: People’s Committee of Hai Duong Province Changed to: No. 041043000033

17 Dec 2007

 

 

 

company ADDRESSES

 

Head Office

Address

 

Tan Truong Commune - Cam Giang District - Hai Duong Province - Vietnam

Telephone

 

(84-320) 378 5121/ 378 4253

Fax

 

(84-320) 378 5120

Occupied Area

 

24.400m2

Land-use Right

 

Leased

 

 

SUBSIDIARIES AND RELATED COMPANIES

 

1. PARENT COMPANY - ASIA NUTRITION TECHNOLOGIES (VN) INVESTMENT COMPANY LIMITED

Business Registration

 

293603

Date of Registration

 

07 Sep 1998

Place of Registration

 

British Virgin Islands

Address

 

Suit 1010A, Tower 2, China Hongkong City, 33 Canton Road, Tsimshotsui - - Koowloon - Hong Kong

 

2. RELATED COMPANY - ASIA NUTRITION TECHNOLOGIES (VN) CO., LTD

Business Registration

 

472043000470

Date of Registration

 

14 May 2008

Place of Registration

 

Management board of Industrial Zones of Dong Nai Province

Registered Capital

 

14,000,000 USD

Tax code

 

3600233805

Address

 

Song May Industrial Zone Bac Son Ward - Trang Bom District - Dong Nai Province - Vietnam

Tel

 

(84-61) 386 9111/ 386 9235

Fax

 

(84-61) 386 9110/ 386 9202/ 396 8077

 

3. RELATED COMPANY - ASIA NUTRITION TECHNOLOGIES (LA) CO., LTD

Registered Capital

 

3,000,000 USD

Tax code

 

1100780073

Address

 

Long Dinh - Long Cang Industrial Zone - Can Duoc District - Long An Province - Vietnam

Tel

 

(84-72) 3636888

Fax

 

(84-72) 3726889

 

 

 

DIRECTORS

 

1. NAME

 

Mr. CHANG YU LUNG

Position

 

General Director

Date of Birth

 

20 Mar 1962

ID Number/Passport

 

135027430

Resident

 

Suit 1010A, Tower 2, China Hongkong City, 33 Canton Road, Tsimshotsui - - Koowloon - Hong Kong

Nationality

 

Taiwanese

 

2. NAME

 

Mr. CHANG CHIN TSUNG

Position

 

Deputy General Director

Current resident

 

Tan Truong Commune - Cam Giang District - Hai Duong Province - Vietnam

Nationality

 

Taiwanese

 

3. NAME

 

Mr. TANG SHUN FU

Position

 

Deputy General Director

Nationality

 

Taiwanese

 

4. NAME

 

Mr. SU CHUAN CHIH

Position

 

Financial Director

Nationality

 

Taiwanese

 

 

 

BUSINESS NATURE AND ACTIVITIES

 

The main business activities of the subject include:
Producing and trading in animal feed, especially for pig, poultry and shrimp

 

 

 

IMPORT & EXPORT ACTIVITIES

 

IMPORT:

·         Types of products

 

Materials

·         Market

 

India, China, Taiwan, Thailand, Malaysia, Indonesia, USA, Argentina

·         Ratio

 

N/A

·         Mode of payment

 

L/C and D/P

 

EXPORT:

·         Market

 

N/A

 

 

 

BANKERS

 

1. ANZ BANK HA NOI BRANCH

Address

 

No. 14 Le Thai To Str. - Hoan Kiem District - Ha Noi City - Vietnam

Telephone

 

(84-4) 3825 8190

Fax

 

(84-4) 3825 8188

 

2. JOINT STOCK COMMERCIAL BANK FOR FOREIGN TRADE OF VIETNAM HAI DUONG BRANCH

Address

 

No Km3 Nguyen Luong Bang - Hai Duong City - Hai Duong Province - Vietnam

Telephone

 

(84-320) 3891173 / 3891259

Fax

 

(84-320) 3891807

 

3. ASIA COMMERCIAL BANK HUNG YEN BRANCH

Address

 

Ban Yen Nhan Ward - My Hao District - Hung Yen Province - Vietnam

Telephone

 

(84-321) 394 2588

Fax

 

(84-321) 394 2589

 

4. GREAT TRUST COMMERCIAL JOINT STOCK BANK HA NOI BRANCH

Address

 

No.96 Ba Trieu Str, Hang Ba ward - Hoan Kiem District - Ha Noi City - Vietnam

Telephone

 

(84-4) 62780 086

Fax

 

(84-4) 62780 089

 

5. BANK OF TOKYO MITSUIBISI UFJ

Address

 

Flr 6th - Pacific Place Building - No. 83 Ly Thuong Kiet Str. - Hoan Kiem District - Ha Noi City - Vietnam

Telephone

 

(84-4) 38 244 855

Fax

 

(84-4) 38 266 981

 

6. UOB BANK

Address

 

No. 17 Le Duan Str, 1st Floor, Central Plaza Building Ben Nghe Ward - 1 District - Ho Chi Minh City - Vietnam

Telephone

 

(84-8) 3825 1424

Fax

 

(84-8) 3825 1423

 

7. VIETNAM BANK FOR AGRICULTURE AND RURAL DEVELOPMENT

Address

 

No. 714 Le Thanh Nghi Str - Hai Duong City - Hai Duong Province - Vietnam

Telephone

 

(84-320) 3862820

Fax

 

(84-320) 3862820

 

8. BANGKOK BANK

Address

 

No. 41B Ly Thai To Str - Hoan Kiem District - Ha Noi City - Vietnam

Telephone

 

(84-4) 38260886

Fax

 

(84-4) 38267397

 

 

 

SHAREHOLDERS

 

1. NAME

 

ASIA NUTRITION TECHNOLOGIES (VN) INVESTMENT COMPANY LIMITED

Business Registration

 

293603

Date of Registration

 

07 Sep 1998

Place of Registration

 

British Virgin Islands

Address

 

Suit 1010A, Tower 2, China Hongkong City, 33 Canton Road, Tsimshotsui - Koowloon - Hong Kong

Percentage

 

100%

 

 

 

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

305,649,115,522

307,997,270,702

179,877,336,555

I. Cash and cash equivalents

90,318,289,480

143,393,637,838

54,454,448,762

1. Cash

90,318,289,480

143,393,637,838

54,454,448,762

2. Cash equivalents

0

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

9,344,951,098

82,056,473,354

44,836,643,716

1. Receivable from customers

707,788,105

407,127,204

2,327,913,949

2. Prepayments to suppliers

104,485,700

146,196,500

174,850,000

3. Inter-company receivable

7,721,355,307

79,838,148,287

41,002,452,557

4. Receivable according to the progress of construction

0

0

0

5. Other receivable

3,225,508,467

1,665,001,363

1,331,427,210

6. Provisions for bad debts

-2,414,186,481

0

0

IV. Inventories

201,929,375,155

80,417,914,442

78,640,789,924

1. Inventories

201,929,375,155

80,417,914,442

78,640,789,924

2. Provisions for devaluation of inventories

0

0

0

V. Other Current Assets

4,056,499,789

2,129,245,068

1,945,454,153

1. Short-term prepaid expenses

2,048,153,749

1,571,050,448

1,685,050,594

2. VAT to be deducted

0

0

0

3. Taxes and other accounts receivable from the State

0

0

0

4. Other current assets

2,008,346,040

558,194,620

260,403,559

B. LONG-TERM ASSETS

136,735,023,394

144,638,744,792

155,743,027,853

I. Long term account 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

126,197,195,879

135,239,411,568

145,976,165,891

1. Tangible assets

126,017,886,090

134,940,901,779

145,762,843,102

- Historical costs

181,762,559,253

178,789,344,139

177,744,557,408

- Accumulated depreciation

-55,744,673,163

-43,848,442,360

-31,981,714,306

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

179,309,789

298,509,789

213,322,789

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

10,537,827,515

9,399,333,224

9,766,861,962

1. Long-term prepaid expenses

10,537,827,515

9,364,333,224

9,731,861,962

2. Deferred income tax assets

0

0

0

3. Other long-term assets

0

35,000,000

35,000,000

VI. Goodwill

0

0

0

1. Goodwill

0

0

0

TOTAL ASSETS

442,384,138,916

452,636,015,494

335,620,364,408

 

LIABILITIES

A- LIABILITIES

122,524,149,494

125,097,889,463

131,482,037,261

I. Current liabilities

122,524,149,494

110,457,349,589

101,011,123,624

1. Short-term debts and loans

13,275,614,625

15,476,818,646

22,185,480,224

2. Payable to suppliers

52,848,094,568

38,149,319,189

21,469,301,473

3. Advances from customers

0

0

0

4. Taxes and other obligations to the State Budget

2,299,103,335

3,275,481,953

836,561,877

5. Payable to employees

1,538,217,256

1,375,204,476

1,319,288,646

6. Accrued expenses

38,912,351,513

38,474,746,377

36,152,266,338

7. Inter-company payable

12,275,784,878

10,197,425,067

16,300,180,271

8. Payable according to the progress of construction contracts

0

0

0

9. Other payable

1,374,983,319

3,508,353,881

2,748,044,795

10. Provisions for short-term accounts payable

0

0

0

II. Long-Term Liabilities

0

14,640,539,874

30,470,913,637

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

0

14,640,539,874

30,470,913,637

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

319,859,989,422

327,538,126,031

204,138,327,147

I. OWNER’S EQUITY

319,859,989,422

327,538,126,031

204,138,327,147

1. Capital

89,600,000,000

89,600,000,000

89,600,000,000

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

230,259,989,422

237,938,126,031

114,538,327,147

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

442,384,138,916

452,636,015,494

335,620,364,408

 

 

PROFIT & LOSS STATEMENT

 

Description

FY2010

FY2009

FY2008

1. Total Sale

1,369,795,281,155

1,061,278,043,256

1,266,262,489,619

2. Deduction item

92,065,702,980

914,776,755

775,192,000

3. Net sale  

1,277,729,578,175

1,060,363,266,501

1,265,487,297,619

4. Costs of goods sold

1,115,869,811,820

876,255,751,335

1,079,923,171,340

5. Gross profit

161,859,766,355

184,107,515,166

185,564,126,279

6. Financial income

0

2,238,312,082

2,243,592,179

7. Financial expenses

0

4,599,652,247

36,336,152,053

- In which: Loan interest expenses

0

0

0

8. Selling expenses

16,740,352,418

23,538,059,336

32,141,562,955

9. Administrative overheads

14,615,220,156

8,064,310,529

7,915,054,819

10. Net operating profit

130,504,193,781

150,143,805,136

111,414,948,631

11. Other income

3,268,449,297

986,646,062

1,621,683,950

12. Other expenses

1,251,428,660

-2,371,439,734

0

13. Other profit /(loss)

2,017,020,637

-1,384,793,672

1,621,683,950

14. Total accounting profit before tax

132,521,214,418

148,759,011,464

113,036,632,581

15. Current corporate income tax

6,626,060,721

7,556,522,560

0

16. Deferred corporate income tax

0

0

0

17. Interest from subsidiaries/related companies

0

0

0

18. Profit after tax

125,895,153,697

141,202,488,904

113,036,632,581

 

 

FINANCIAL RATIOS AND AVERAGE INDUSTRY RATIOS

 

Description

FY2010

FY2009

FY2008

Average Industry

Current liquidity ratio

2.49

2.79

1.78

1.47

Quick liquidity ratio

0.85

2.06

1.00

0.70

Inventory circle

5.53

11.02

13.73

8.31

Average receive period

2.67

28.25

12.93

28.57

Utilizing asset performance

2.89

2.34

3.77

2.64

Liability by total asset

27.70

27.64

39.18

58.07

Liability by owner equity

38.31

38.19

64.41

182.19

Ebit / Total asset (ROA)

29.96

32.87

33.68

10.02

Ebit / Owner's equity (ROE)

41.43

45.42

55.37

25.93

Ebit / Total sale  (NPM)

9.67

14.02

8.93

3.82

Gross profit / Total sale  (GPM)

11.82

17.35

14.65

8.54

Note: The Average Industry was calculated by Vietnam Credit based on our owned statistical data

 

 

 

PAYMENT HISTORY & PERFORMANCE EXPERIENCES

 

Trade Morality

 

Good

Liquidity

 

High

Payment status

 

Above Average

Financial Situation

 

Above Average

Development trend

 

Positive

Litigation data

 

No Record

Bankruptcy

 

No Record

Payment Methods

 

L/C and D/P

Sale Methods

 

Wholesaler

Public opinion

 

Excellent

 

 

 

 

INTERPRETATION ON THE SCORES

 

ANT (HN) was managed by ASIA NUTRITION TECHNOLOGIES (VN) INVESTMENT COMPANY LIMITED. The company was founded in 2003 according to the Investment Certificate No. 30/GP-HD by People’s Committee of Hai Duong Province and officially operated in the third quarter of 2004, Currently, the subject  operates under Investment Certificate No 041043000033  with total investment capital is USD 14 million.

The subject specializes in feed manufacturing industry, especially for pig, poultry and shrimp. Its main brand names are NUPAK, DACHAN, REDSTAR, NUHI. Its products are distributed in Northern provinces and Middle provinces of Vietnam. ANT (HN) has two stocks. Its activities are fairly busy. The subject has design capacity of 18,000 tons per month. At the moment, the average production and sales are 16,000 tons and 15,000 tons per month respectively.

ANT (HN) was supported much on management capacity, trademark, material source, etc. Asia Nutrition Technologies (VN) Investment Company Limited invested its capital to establish in Vietnam 3 factories in Hai Duong, Dong Nai, Long An provinces. These subsidiaries have relation in business. The subject was operated officially in the third quarter of 2004.

In 2010, producing of feed animal industry has met some difficulties. The biggest difficulty is a decrease in purchasing power due to epidemic diseases, which showed in financial report, accounts receivable much lower and Inventories much higher than those in 2009. Concretely, accounts receivable from VND 82 billion go down to VND 9 billion while inventories from VND 80 billion reach to VND 201 billion. Nowadays, almost of materials source serve in producing of feed animal such as soybeans, maize, mineral substance, etc have been imported. So affected by the fluctuation of foreign exchange, production cost of the subject sharply increase in 2010 compare with 2009, which is manifested in the decrease of gross profit margin. However operation result of the subject is fairly good and much higher than average industry. This show a bright future prospect for the subject.

In general, the subject now operates fairly effectively. Its financial situation is relatively strong. It has capacity to meet all financial commitments.

 




APPENDIXES

 

INDUSTRY DATA

 

Industry code

Growth speed (%)

Total employees 2009 (Thousand)

Total enterprises

Annual average capital of enterprises

Predict 2010

2009

Agriculture, Forestry and Fishing

2.8

3.0

24,788.5

2,399

50,530

Trade and Services

7.5

11

10,517.9

79,181

1,754,973

Construction

7

11.3

2,692.8

17,783

248,268

Manufacturing

12

7.6

7,591.2

30,786

967,068

 

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

71.6

56.6

62.9

Imports

84

68.8

76.6

Trade Balance

-12.4

-12.2

-14.6

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.44.85

UK Pound

1

Rs.73.29

Euro

1

Rs.64.89

 

 

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.