MIRA INFORM REPORT

 

 

Report Date :           

08.03.2011

 

IDENTIFICATION DETAILS

 

Name :

NIVL JOINT STOCK COMPANY 

 

 

Registered Office :

No. 6 Hamlet Luong Hoa Commune - Ben Luc District - Long An Province - Vietnam

 

 

Country :

Vietnam

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

01.06.2007

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

producing and trading in refine sugar, alcohol

 

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 – December 31, 2010

 

Country Name

Previous Rating

                   (30.09.2010)                  

Current Rating

(31.12.2010)

Vietnam

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

 

NIVL JOINT STOCK COMPANY

Vietnamese Name

 

CONG TY CO PHAN NIVL

Short name

 

NIVL JSC

Type of Business

 

Joint stock company

Year Established

 

1995

Investment Certificate No

 

501033000031

Date of Registration

 

01 Jun 2007

Place of Registration

 

People’s Committee of Long An Province

Registered Investment Capital

 

45,609,000 USD

Chartered capital

 

17,826,760 USD

Investment Duration

 

50 years

Tax code

 

1100102085

Total Employees

 

500

 

Historical Identification & Legal form

List

Changed Items

Date of changes

1

Subject has got former Registered English Name: NAGARJUNA INTERNATIONAL VIETNAM LIMITED

Changed to: NIVL JOINT STOCK COMPANY

01 Jun 2007

2

Subject has got former Registered Vietnamese Name: CONG TY TNHH QUOC TE NAGARJUNA VIET NAM

Changed to: CONG TY CO PHAN NIVL

01 Jun 2007

3

Subject has got former Registered Investment capital: 37,829,000 USD Changed to: 38,109,000 USD

01 Jun 2007

4

Subject has got former Registered capital: USD 12,344,000

Changed to: USD 13,176,760

01 Jun 2007

5

Subject has got former Registered Investment Capital: USD 38,109,000 Changed to: USD 45,609,000

14 Apr 2009

6

Subject has got former Chartered capital: USD 13,176,760

Changed to: USD 17,826,760

14 Apr 2009

 

 

Company

ADDRESSES

 

Head Office

Address

 

No. 6 Hamlet Luong Hoa Commune - Ben Luc District - Long An Province - Vietnam

Telephone

 

(84 - 72) 3873165

Fax

 

(84- 72)3873080

Email

 

factory@nivl.com.vn

Website

 

www.nivl.com.vn

Occupied Area

 

481.648 m2

 

Transaction office in Ho Chi Minh

Address

 

No. 3 Nguyen Van Mai Street Ward 4 - Tan Binh District - Ho Chi Minh City - Vietnam

Telephone

 

(84-8) 3846 2854 - 3848 9401 - 3848 9375

Fax

 

(84-8) 3848 5562 - 3848 6114

Email

 

nivlexport@hcm.vnn.vn

Website

 

www.nivl.com.vn

 

 

 

DIRECTORS

 

1 . NAME

 

Mr. ARUNACHALAM NANDAA KUMAR

Position

 

General Director

Date of Birth

 

1963

ID Number/Passport

 

Z-1898620

Resident

 

301 Padmavathi Apartments Sadat Manzil Ameerpet Hyderabad 500 016- Kerala Province - India

Nationality

 

Indian

 

2 . NAME

 

Mr. MOHAN KUMAR

Position

 

Export Manager

Nationality

 

Indian

 

3 . NAME

 

Mr. PHAM VAN HIEP

Position

 

Chief of Export Section

Nationality

 

Vietnamese

 

 

 

BUSINESS NATURE AND ACTIVITIES

 

The subject is specializing in producing and trading in refine sugar, alcohol.
Registered Items:
- Producing in sugar, alcohol; CO2 (carbons dioxide) from auxiliary product of sugar, producing in flesh (of fruit), fruit juice and solid fruit water.
- Export: Pepper, coffee, cacao, saffron, dry coconut rice, cinnamon-tree, chilli, ginger, tapioca, tea, bamboo stick, incense powder, box packing foodstuff, box packing fruit, handicrafts, rice rub equipment, raw materials for producing in shoes leather, bags, garment, pine resin, oil of turpentine, all kind of essential oil.

 

 

 

IMPORT & EXPORT ACTIVITIES

 

IMPORT:

·         Types of products

 

machine

·         Market

 

India.

 

EXPORT:

·         Types of products

 

Products

·         Market

 

India, Singapore, Holland and Poland, Australia

 

 

 

BANKERS

 

1. JOINT STOCK BANK FOR FOREIGN TRADE OF VIETNAM

Address

 

No. 29 Ben Chuong Duong Str-Nguyen Thai Binh Ward - 1 District - Ho Chi Minh City - Vietnam

Telephone

 

(84-8) 3825 1317

Fax

 

(84-8) 3829 7228

SWIFT Code

 

BFTVVBVX 007

 

 

SHAREHOLDERS

 

1 . NAME

 

INDO-CHINA FOOD INDUSTRIES PTE LTD

Business Registration

 

198401201H

Address

 

Singapore

Number of shares

 

22,456,500

 

2 . NAME

 

Mr. ARUNACHALAM NANDAA KUMAR

Position

 

General Director

Date of Birth

 

1963

ID Number/Passport

 

Z-1898620

Issued on

 

23 Oct 2008

Issued Place

 

India Consulate General at Hochiminh city

Resident

 

301 Padmavathi Apartments Sadat Manzil Ameerpet Hyderabad 500 016 - Kerala Province - India

Nationality

 

Indian

Number of Shares

 

1,500

 

3 . NAME

 

Ms. USHA NANDAA KUMAR

Date of Birth

 

1969

ID Number/Passport

 

F-6067516

Issued on

 

13 Jan 2006

Issued Place

 

INdia

Nationality

 

Indian

Number of Shares

 

1,500

 

4 . NAME

 

Mr. NALINKANT AMRATLAL RATHOD

ID Number/Passport

 

Z-1267289

Nationality

 

Indian

Number of Shares

 

1,500

 

5 . NAME

 

Mr. SAT PAL KHATTAR

Date of Birth

 

1942

ID Number/Passport

 

S-0000747A

Issued on

 

30 Oct 2001

Nationality

 

Indian

Number of Shares

 

1,500

 

 

 

FINANCIAL DATA

 

BALANCE SHEET

Unit: One VND

Balance sheet date

31/12/2009

31/12/2008

31/12/2007

Number of weeks

52

52

52

ASSETS

A – CURRENT ASSETS

411,517,000,000

413,484,000,000

232,881,968,000

I. Cash and cash equivalents

4,292,000,000

2,157,000,000

3,689,316,000

1. Cash

4,292,000,000

2,157,000,000

3,689,316,000

2. Cash equivalents

0

0

0

II. Short-term investments

37,721,000,000

56,096,000,000

13,800,000,000

1. Short-term investments

37,721,000,000

56,096,000,000

13,800,000,000

2. Provisions for devaluation of short-term investments

0

0

0

III. Accounts receivable

45,462,000,000

102,672,000,000

72,183,040,000

1. Receivable from customers

28,844,000,000

38,546,000,000

41,158,711,000

2. Prepayments to suppliers

0

0

0

3. Inter-company receivable

0

0

0

4. Receivable according to the progress of construction

0

0

0

5. Other receivable

16,618,000,000

64,126,000,000

31,024,329,000

6. Provisions for bad debts

0

0

0

IV. Inventories

57,787,000,000

56,283,000,000

41,732,291,000

1. Inventories

57,787,000,000

56,283,000,000

41,732,291,000

2. Provisions for devaluation of inventories

0

0

0

V. Other Current Assets

266,255,000,000

196,276,000,000

101,477,321,000

1. Short-term prepaid expenses

0

0

0

2. VAT to be deducted

241,000,000

241,000,000

2,399,835,000

3. Taxes and other accounts receivable from the State

0

0

0

4. Other current assets

266,014,000,000

196,035,000,000

99,077,486,000

B. LONG-TERM ASSETS

541,527,000,000

440,570,000,000

420,170,005,000

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

353,852,000,000

308,575,000,000

268,697,751,000

1. Tangible assets

271,627,000,000

283,324,000,000

232,223,106,000

- Historical costs

485,509,000,000

479,294,000,000

411,904,468,000

- Accumulated depreciation

-213,882,000,000

-195,970,000,000

-179,681,362,000

2. Financial leasehold assets

0

0

0

- Historical costs

0

0

0

- Accumulated depreciation

0

0

0

3. Intangible assets

15,322,000,000

16,301,000,000

9,463,355,000

- Initial costs

18,358,000,000

17,976,000,000

11,906,130,000

- Accumulated amortization

-3,036,000,000

-1,675,000,000

-2,442,775,000

4. Construction-in-progress

66,903,000,000

8,950,000,000

27,011,290,000

III. Investment property

0

0

0

Historical costs

0

0

0

Accumulated depreciation

0

0

0

IV. Long-term investments

161,737,000,000

104,143,000,000

121,693,169,000

1. Investments in affiliates

0

0

0

2. Investments in business concerns and joint ventures

161,737,000,000

104,143,000,000

121,693,169,000

3. Other long-term investments

0

0

0

4. Provisions for devaluation of long-term investments

0

0

0

V. Other long-term assets

25,938,000,000

27,852,000,000

29,779,085,000

1. Long-term prepaid expenses

23,905,000,000

25,818,000,000

27,730,255,000

2. Deferred income tax assets

2,033,000,000

2,034,000,000

2,048,830,000

3. Other long-term assets

0

0

0

VI. Goodwill

0

 

 

1. Goodwill

0

 

 

TOTAL ASSETS

953,044,000,000

854,054,000,000

653,051,973,000

 

LIABILITIES

A- LIABILITIES

554,792,000,000

471,307,000,000

410,390,180,000

I. Current liabilities

395,476,000,000

312,984,000,000

294,898,329,000

1. Short-term debts and loans

328,175,000,000

234,783,000,000

227,469,716,000

2. Payable to suppliers

7,820,000,000

2,892,000,000

8,289,236,000

3. Advances from customers

38,011,000,000

39,010,000,000

25,866,523,000

4. Taxes and other obligations to the State Budget

5,138,000,000

4,810,000,000

8,731,469,000

5. Payable to employees

2,392,000,000

2,752,000,000

1,934,639,000

6. Accrued expenses

3,275,000,000

10,907,000,000

3,491,579,000

7. Inter-company payable

0

0

0

8. Payable according to the progress of construction contracts

0

0

0

9. Other payable

10,665,000,000

17,830,000,000

19,115,167,000

10. Provisions for short-term accounts payable

0

0

0

II. Long-Term Liabilities

159,316,000,000

158,323,000,000

115,491,851,000

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

158,476,000,000

157,483,000,000

114,651,968,000

5. Deferred income tax payable

0

840,000,000

0

6. Provisions for unemployment allowances

840,000,000

0

839,883,000

7. Provisions for long-term accounts payable

0

0

0

B- OWNER’S EQUITY

398,252,000,000

382,747,000,000

242,661,793,000

I. OWNER’S EQUITY

398,252,000,000

382,747,000,000

242,661,793,000

1. Capital

224,625,000,000

224,628,000,000

150,000,000,000

2. Share premiums

74,630,000,000

74,628,000,000

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

98,997,000,000

83,491,000,000

92,661,793,000

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

953,044,000,000

854,054,000,000

653,051,973,000

 

 

PROFIT & LOSS STATEMENT

 

Description

FY2009

FY2008

FY2007

1. Total Sale

748,635,000,000

767,443,000,000

794,564,799,000

2. Deduction item

0

0

0

3. Net sale

748,635,000,000

767,443,000,000

794,564,799,000

4. Costs of goods sold

660,552,000,000

688,474,000,000

662,028,260,000

5. Gross profit

88,083,000,000

78,969,000,000

132,536,539,000

6. Financial income

9,774,000,000

3,142,000,000

626,369,000

7. Financial expenses

55,595,000,000

46,437,000,000

38,739,910,000

- In which: Loan interest expenses

0

0

0

8. Selling expenses

4,067,000,000

5,921,000,000

4,682,853,000

9. Administrative overheads

24,070,000,000

24,302,000,000

22,037,749,000

10. Net operating profit

14,125,000,000

5,451,000,000

67,702,396,000

11. Other income

4,280,000,000

10,466,000,000

5,353,485,000

12. Other expenses

0

0

0

13. Other profit /(loss)

4,280,000,000

10,466,000,000

5,353,485,000

14. Total accounting profit before tax

18,405,000,000

15,917,000,000

73,055,881,000

15. Current corporate income tax

1,900,000,000

1,868,000,000

5,491,426,000

16. Deferred corporate income tax

0

-15,000,000

-1,971,800,000

17. Interest from subsidiaries/related companies

0

 

 

18. Profit after tax

16,505,000,000

14,034,000,000

65,592,655,000

 

 

FINANCIAL RATIOS AND AVERAGE INDUSTRY RATIOS

 

Description

FY2009

FY2008

FY2007

Average Industry

Current liquidity ratio

1.04

1.32

0.79

1.30

Quick liquidity ratio

0.89

1.14

0.65

0.68

Inventory circle

11.43

12.23

9.00

6.60

Average receive period

22.17

48.83

33.16

47.55

Utilizing asset performance

0.79

0.90

1.22

1.63

Liability by total asset

58.21

55.18

62.84

60.84

Liability by owner equity

139.31

123.14

169.12

157.24

Ebit / Total asset (ROA)

1.93

1.86

11.19

9.87

Ebit / Owner's equity (ROE)

4.62

4.16

30.11

29.99

Ebit / Total sale (NPM)

2.46

2.07

9.19

6.43

Gross profit / Total sale (GPM)

11.77

10.29

16.68

15.71

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

 

 

 

PAYMENT HISTORY & PERFORMANCE EXPERIENCES

 

Trade Morality

 

Normal

Liquidity

 

Medium

Payment status

 

Above Average

Financial Situation

 

Above Average

Development trend

 

Stable

Litigation data

 

No Record

Bankruptcy

 

No Record

Payment Methods

 

Cash, L/C, T/T and Transfer of Money

Sale Methods

 

Retailer and Wholesaler

 

 

CREDIT INQUIRY: 125,000 USD Against DA in terms

Seems reliable! A little caution is need.

 

 


INTERPRETATION ON THE SCORES

 

The subject is a joint stock company with 100 percent of capital from oversea.  The subject was originally founded in 1995 under the name NAGARJUNA INTERNATIONAL VIETNAM LIMITED. On 1st June 2007, it was changed to NIVL JOINT STOCK COMPANY with investment certificate No. 501033000031 granted by People’s Committee of Long An Province. After 2 times increasing capital, the subject’s registered investment capital is now USD 45,609,000 and chartered capital is USD 17,826,760.

The premises of the subject are fairly good. Its head office is located at No. 6 Hamlet Luong Hoa Commune - Ben Luc District - Long An Province – Vietnam. It is situated on area of 481.648 square meters. Besides, the subject has a transaction office in Ho Chi Minh City. Currently, the subject has about 500 employees. Management capacity is acceptable.

The subject specializes in producing and trading in refine sugar, alcohol, with the project named “Producing in sugar, alcohol; CO2 (carbons dioxide) from auxiliary product of sugar and produces from fruit”. The plant has capacity to produce 450 tons of refined sugar per day with press sugar cane capacity about 4.500tons/day and 30,000 liters of alcohol from molasses /a day (10 million liters/a year).
The subject’s main products are Juna Class Extra Refined Sugar (RE Sugar), Juna Class Refined Sugar (RS Sugar), Industrial Alcohol, Refined Alcohol and Molasses.

Products of the subject are mostly exported to India, Singapore, Holland, Poland and Australia market. Its materials used for production are imported from India. The subject is buying sugar-cane in Ben Luc and Thu Thua Dist of Long An province.

The subject didn’t perform well the environmental regulations. In May 2010, the subject was fined VND 100 million because it discharged unqualified wastewater to Vam Co Dong River.

According to financial data, there is a downtrend in total sale over 3 years. It reached total sale of VND 794,564,799,000 (2007), VND 767,443,000,000 (2008) and VND 748,635,000,000 (2009). And the profit after tax was slump from VND 65,592,655,000 (2007) to VND 14,034,000,000 (2008) and slight increased to VND 16,505,000,000 in 2009. It showed that the subject met some difficulties in managing costs and goods consumption in 2008, 2009. Total assets recorded a high increase year after year, indicating that subject expanded the business scale.

In the average industry, the liquidity ratios were normal. The subject can meet its current financial commitments.

In 2008 and 2009 the subject’s utilizing asset performance went down, was lower than the average industry. The cause was that the subject used long term assets ineffectively. However, the utilizing current asset performance was fairly good, it was shown via inventory rotation speed was rather fast and average receive period was short.

The ratios of liability by total asset and liability by owner equity are fairly close with the average industry. Liability accounts about 58.21 % and 55.18 % in total assets for the year 2009 and 2008. It showed that the subject’s capital structure was fairly safe.

The effective business ratios in 2008, 2009 such as ROA, ROE, NPM, and GPM were decreased in comparison with 2007 and rather lower than average industry.

In conclusion, the subject is a large company in the industry. The operational bases of the subject are average. Therefore, it has capacity to meet small financial commitment.  A little caution is needed for medium business transactions.

 

 

 

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.45.13

UK Pound

1

Rs.73.36

Euro

1

Rs.60.06

 

 

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

 

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.