MIRA
INFORM REPORT
|
Report Date : |
28.11.2011 |
IDENTIFICATION DETAILS
|
Name : |
OCEAN WORLDWIDE PRODUCTS LIMITED PARTNERSHIP |
|
|
|
|
Registered Office : |
50/23-25 Charoenkrung 58
Road, Yannawa, Sathorn,
Bangkok 10120 |
|
|
|
|
Country : |
Thailand |
|
|
|
|
Financials (as on) : |
31.12.2010 |
|
|
|
|
Date of Incorporation : |
07.01.2000 |
|
|
|
|
Com. Reg. No.: |
0103543000372 |
|
|
|
|
Legal Form : |
Limited Partnership |
|
|
|
|
Line of Business : |
Importer and Distributor of Frozen Fishes |
|
|
|
|
No. of Employees : |
15 Persons |
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 – September 30, 2011
|
Country Name |
Previous Rating (30.06.2011) |
Current Rating (30.09.2011) |
|
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
OCEAN WORLDWIDE
PRODUCTS LIMITED PARTNERSHIP
SUMMARY
BUSINESS
ADDRESS : 50/23-25 CHAROENKRUNG
58 ROAD,
YANNAWA, SATHORN,
BANGKOK 10120,
THAILAND
TELEPHONE : [66] 2675-9019-20
FAX : [66] 2675-5382
E-MAIL
ADDRESS : admin@oceanworldwide.com
REGISTRATION
ADDRESS : SAME
AS BUSINESS ADDRESS
ESTABLISHED
: 2000
REGISTRATION
NO. : 0103543000372 [Former
: 3/2543]
CAPITAL REGISTERED : BHT. 1,000,000
CAPITAL PAID-UP : BHT.
1,000,000
SHAREHOLDER’S PROPORTION : THAI : 100%
FISCAL YEAR CLOSING DATE : DECEMBER 31
LEGAL
STATUS : LIMITED
PARTNERSHIP
EXECUTIVE : MR. PINIT RASEEVISUTH, THAI
MANAGING PARTNER
NO.
OF STAFF : 15
LINES
OF BUSINESS : FROZEN FISHES
IMPORTER AND
DISTRIBUTOR
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 established on
January 7, 2000
as a limited
partnership under the
name style OCEAN WORLDWIDE PRODUCTS LIMITED PARTNERSHIP by Thai partners,
with the business objective
to import and
distribute various kinds of
frozen fishes to
domestic market. It
currently employs 15
staff.
The
subject’s registered address
is 50/23-25 Charoenkrung 58
Rd., Yannawa, Sathorn,
Bangkok 10120, and
this is the
subject’s current operation
address.
AUTHORIZED PERSON
Mr. Pinit Raseevisuth can
sign on behalf
of the subject
with seal affixed.
He also bears
full financial responsibility by
law.
MANAGEMENT
Mr. Pinit Raseevisuth is
the Managing Partner.
He is Thai
nationality with the
age of 50 years old.
BUSINESS OPERATIONS
The subject is
engaged in importing
and distributing various
kinds of frozen fishes,
such as mackerel,
salmon, sable and
etc.
PURCHASE
Most
of the products
are imported from
India, Indonesia, Malaysia
and the countries
in Europe, the
remaining is purchased
from local suppliers.
SALES
100%
of the products
is sold locally
by wholesale to
traders and end-users.
RELATED AND
AFFILIATED COMPANIES
Jumpol Siam Co.,
Ltd.
Business Type :
Distributor of air
conditioners.
Pattanavisuth Co., Ltd.
Business Type :
Cold storage rental
service provider.
LITIGATION
Bankruptcy and Receivership
There are no
litigation on bankruptcy
and receivership cases
filed against the
subject found at
Legal Execution Department
for the past
five years.
Others
There are no
legal suits filed
against the subject
for the past
two years.
CREDIT
Sales are by
cash or on
the credits term
of 30-60 days.
Local bills are
paid by cash
or on the
credits term of
30-60 days.
Imports are by
T/T.
BANKING
Bangkok
Bank Public Co.,
Ltd.
EMPLOYMENT
The
subject employs 15
staff.
LOCATION DETAILS
The premise is
owned for administrative office
at the heading
address. Premise is
located in commercial
area.
REMARK
MAXIMUM
CREDIT SHOULD BE
GRANTED AT US$
300,000
COMMENT
The subject is an importer and distributor of fishes. The products
are mainly served consumer markets.
Its business performance in the past year was moderate.
Consumption remains strong
and imported fishes
trader will benefit due to
there was a huge
fresh water flush into the
Gulf of Thailand which will
reduce number of ocean
fishes in a
short to medium
period.
FINANCIAL INFORMATION
The
capital was registered
at Bht. 1,000,000 which
was carried by 3
persons as followed:
Name Amount
Mr. Pinit Raseevisuth Bht.
500,000 [Unlimited Partner]
Ms. Thitirat Raseevisuth Bht. 250,000
Mr. Suthee Anantawithayanont Bht. 250,000
On April 8,
2010, the capital
was held by
2 persons as
followed:
Name Age Amount
Mr. Pinit Raseevisuth 50 Bht. 500,000 [Unlimited Partner]
Ms. Pornjai Reanronayuth 50 Bht. 500,000
NAME OF AUDITOR
& CERTIFIED PUBLIC
ACCOUNTANT NO.
Ms. Walapach Hiranrasmee No.
6379
BALANCE SHEET [BAHT]
The
latest financial figures
published for December
31, 2010 &
2009 were:
ASSETS
|
Current Assets |
2010 |
2009 |
|
|
|
|
|
Cash and Cash Equivalents
|
4,761,303.66 |
3,352,979.68 |
|
Inventories |
2,177,216.00 |
2,723,321.25 |
|
Total Current
Assets |
6,938,519.66 |
6,076,300.93 |
|
Equipment, net |
1,306,680.83 |
1,672,179.13 |
|
Total Assets
|
8,245,200.49 |
7,748,480.06 |
LIABILITIES
& SHAREHOLDERS' EQUITY [BAHT]
|
Current Liabilities |
2010 |
2009 |
|
|
|
|
|
Current Portion of Long-term
Loans |
188,478.00 |
350,000.04 |
|
Other Current Liabilities |
124,441.84 |
171,529.46 |
|
Total Current
Liabilities |
312,919.84 |
521,529.50 |
|
Long-term Loan from Other Company |
- |
174,999.94 |
|
Total Liabilities |
312,919.84 |
696,529.44 |
|
|
|
|
|
Shareholders'
Equity |
|
|
|
Capital Paid |
1,000,000.00 |
1,000,000.00 |
|
Retained Earning -
Unappropriated |
6,932,280.65 |
6,051,950.62 |
|
Total
Shareholders' Equity |
7,932,280.65 |
7,051,950.62 |
|
Total
Liabilities & Shareholders' Equity |
8,245,200.49 |
7,748,480.06 |
PROFIT &
LOSS ACCOUNT
|
Sale |
2010 |
2009 |
|
|
|
|
|
Sales Income |
54,168,900.00 |
63,059,820.00 |
|
Other Income |
377,285.30 |
265,503.19 |
|
Total Sales
|
54,546,185.30 |
63,325,323.19 |
|
Expenses |
|
|
|
|
|
|
|
Cost of Goods
Sold |
51,419,814.73 |
60,094,207.21 |
|
Selling Expenses |
1,868,873.28 |
1,823,269.17 |
|
Administrative Expenses |
246,205.76 |
188,257.50 |
|
Total Expenses |
53,534,893.77 |
62,105,733.88 |
|
Profit before Financial Cost & Income Tax |
1,011,291.53 |
1,219,589.31 |
|
Financial Cost |
[851.48] |
[13,555.28] |
|
Profit before Income Tax |
1,010,440.05 |
1,206,034.03 |
|
Income Tax |
[130,110.02] |
[179,008.51] |
|
Net Profit / [Loss] |
880,330.03 |
1,027,025.52 |
|
Retained Earning, Beginning of
Year |
6,051,950.62 |
5,024,925.10 |
|
Retained Earning, End of Year |
6,932,280.65 |
6,051,950.62 |
FINANCIAl ANALYSIS
|
ITEM |
UNIT |
2010 |
2009 |
|
|
|
|
|
|
LIQUIDITY RATIO |
|
|
|
|
CURRENT RATIO |
TIMES |
22.17 |
11.65 |
|
QUICK RATIO |
TIMES |
15.22 |
6.43 |
|
|
|
|
|
|
ACTIVITY RATIO |
|
|
|
|
FIXED ASSETS TURNOVER |
TIMES |
- |
- |
|
TOTAL ASSETS TURNOVER |
TIMES |
6.57 |
8.14 |
|
INVENTORY CONVERSION PERIOD |
DAYS |
15.45 |
16.54 |
|
INVENTORY TURNOVER |
TIMES |
23.62 |
22.07 |
|
RECEIVABLES CONVERSION PERIOD |
DAYS |
- |
- |
|
RECEIVABLES TURNOVER |
TIMES |
- |
- |
|
PAYABLES CONVERSION PERIOD |
DAYS |
- |
- |
|
CASH CONVERSION CYCLE |
DAYS |
15.45 |
16.54 |
|
|
|
|
|
|
PROFITABILITY
RATIO |
|
|
|
|
COST OF GOODS SOLD |
% |
94.92 |
95.30 |
|
SELLING & ADMINISTRATION |
% |
3.90 |
3.19 |
|
INTEREST |
% |
0.00 |
0.02 |
|
GROSS PROFIT MARGIN |
% |
5.77 |
5.12 |
|
NET PROFIT MARGIN BEFORE EX. ITEM |
% |
1.87 |
1.93 |
|
NET PROFIT MARGIN |
% |
1.63 |
1.63 |
|
RETURN ON EQUITY |
% |
11.10 |
14.56 |
|
RETURN ON ASSET |
% |
10.68 |
13.25 |
|
|
|
|
|
|
LEVERAGE RATIO |
|
|
|
|
DEBT RATIO |
TIMES |
0.04 |
0.09 |
|
DEBT TO EQUITY RATIO |
TIMES |
0.04 |
0.10 |
|
TIME INTEREST EARNED |
TIMES |
1,187.69 |
89.97 |
|
|
|
|
|
|
ANNUAL GROWTH |
|
|
|
|
SALES GROWTH |
% |
(14.10) |
|
|
OPERATING PROFIT |
% |
(17.08) |
|
|
NET PROFIT |
% |
(14.28) |
|
|
FIXED ASSETS |
% |
- |
|
|
TOTAL ASSETS |
% |
6.41 |
|
PROFITABILITY RATIO
|
Gross Profit Margin |
5.77 |
Satisfactory |
Industrial
Average |
6.38 |
|
Net Profit Margin |
1.63 |
Impressive |
Industrial
Average |
(0.06) |
|
Return on Assets |
10.68 |
Impressive |
Industrial
Average |
(0.26) |
|
Return on Equity |
11.10 |
Impressive |
Industrial
Average |
(0.87) |
Gross Profit Margin used to
assess a firm's financial health by revealing the proportion of money left over
from sales 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 5.77%. When compared
with the
industry average, the
ratio of the company was lower,
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 1.63%,
higher figure when 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. Return on Assets is 10.68%,
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.
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 ratio
is 11.1%, 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 Downtrend
Return on Equity Downtrend
LIQUIDITY RATIO
|
Current Ratio |
22.17 |
Impressive |
Industrial
Average |
1.02 |
|
Quick Ratio |
15.22 |
|
|
|
|
Cash Conversion Cycle |
15.45 |
|
|
|
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 22.17 times in 2010, increase from 11.65 times, then it is generally
considered to have good short-term financial strength. When compared with the
industry average, the ratio of the company was higher, indicated that company
was an efficient operator in a dominant position within its industry.
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 15.22 times in 2010,
increase from 6.43 times, although excluding inventory so the company still
have good short-term financial strength.
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 16 days.
Trend of the
average competitors in the same industry for last 5 years
Current Ratio Downtrend
LEVERAGE RATIO
|
Debt Ratio |
0.04 |
Impressive |
Industrial
Average |
0.78 |
|
Debt to Equity Ratio |
0.04 |
Impressive |
Industrial
Average |
2.90 |
|
Times Interest Earned |
1,187.69 |
Impressive |
Industrial
Average |
0.52 |
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 a stronger equity position.
Times Interest Earned measuring a company's ability to meet its debt
obligations. Ratio is 1187.69 higher than 1, so the company can pay interest
expenses on outstanding debt.
Debt Ratio shows the proportion of a company's assets which are financed
through debt. The company's figure is 0.04 less than 0.5, most of the company's
assets are financed through equity.
Trend of the
average competitors in the same industry for last 5 years
Debt Ratio Uptrend
Times Interest Earned Uptrend
ACTIVITY RATIO
|
Fixed Assets Turnover |
- |
|
Industrial
Average |
9.17 |
|
Total Assets Turnover |
6.57 |
Impressive |
Industrial
Average |
4.14 |
|
Inventory Conversion Period |
15.45 |
|
|
|
|
Inventory Turnover |
23.62 |
Impressive |
Industrial
Average |
7.48 |
|
Receivables Conversion Period |
- |
|
|
|
|
Receivables Turnover |
- |
|
Industrial
Average |
6.95 |
|
Payables Conversion Period |
- |
|
|
|
Trend of the average
competitors in the same industry for last 5 years
Fixed Assets Turnover Uptrend
Total Assets Turnover Downtrend
Inventory Turnover Downtrend
Receivables Turnover Downtrend
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.52.17 |
|
|
1 |
Rs.80.64 |
|
Euro |
1 |
Rs.69.43 |
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%)
This report is issued at your request without any risk
and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its
officials.