MIRA INFORM REPORT

 

 

Report Date :           

29.11.2011

 

IDENTIFICATION DETAILS

 

Name :

AN DAI VIET JOINT STOCK COMPANY 

 

 

Registered Office :

28 Mac Dinh Chi Street, Da Kao Ward , 1 District, Ho Chi Minh City

 

 

Country :

Vietnam

 

 

Financials (as on) :

31.12.2010

 

 

Year of Establishment :

1976

 

 

Com. Reg. No.:

0300587759

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Export of rice and agricultural products

 

 

No. of Employees :

50 Persons

 

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 30th, 2011

 

Country Name

Previous Rating

                   (30.06.2011)                  

Current Rating

(30.09.2011)

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

 

AN DAI VIET JOINT STOCK COMPANY

Vietnamese Name

 

CONG TY CO PHAN AN DAI VIET

Trade name

 

AN DAI VIET JOINT STOCK COMPANY

Short name

 

ANDAVI JSC

Type of Business

 

Joint stock company

Year Established

 

1976

Business Registration No.

 

0300587759

Date of Registration

 

29 Sep 2009

Place of Registration

 

Planning and Investment Department of Hochiminh City

Current registered capital

 

23,000,000,000 VND

Status

 

Unlisted

Tax code

 

0300587759

Total Employees

 

50

 

Historical Identification & Legal form

The Former Legal of Subject

English Name

 

ANIMAL HUSBANDRY MATERIAL SUPPLY JOINT STOCK COMPANY

Vietnamese Name

 

CONG TY CO PHAN VAT TU VA GIONG GIA SUC

Former Type of Business

 

Joint Stock Company

Business Registration No.

 

4103004125

Date of Registration

 

12 Dec 2005

Place of Registration

 

Planning and Investment Department of Hochiminh City

Registered capital

 

23,000,000,000 VND

Parent Company

 

Vietnam National Livestock Corporation

 

The Former Legal of Subject

 

 

English Name

 

ANIMAL HUSBANDRY MATERIAL SUPPLY COMPANY

Vietnamese Name

 

CONG TY VAT TU VA GIONG GIA SUC

Type of Business

 

State Owned Company

Founded

 

1999

Business Registration No.

 

2253 QD / BNN-TCCB

Parent Company

 

Vietnam National Livestock Corporation

 

The Former Legal of Subject

Vietnamese Name

 

CONG TY CUNG UNG VAT TU CHAN NUOI

Type of Business

 

State Owned Company

Founded

 

1993

Business Registration No.

 

355 NN-TC-QĐ

Parent Company

 

Vietnam National Livestock Corporation

 

The Orignal Legal of Subject

Vietnamese Name

 

CONG TY CHAN NUOI VA THUC AN GIA SUC

Type of Business

 

State Owned Company

Founded

 

1989

Business Registration No.

 

62 NN-TC-QĐ

Parent Company

 

Vietnam National Livestock Corporation

 

The Former Legal of Subject

Vietnamese Name

 

CONG TY THUC AN CHAN NUOI II

Type of Business

 

State Owned Company

Founded

 

1985

Business Registration No.

 

75 NN-TC-QĐ

Parent Company

 

Vietnam National Livestock Corporation

 

The Orignal Legal of Subject

Vietnamese Name

 

CONG TY THUC AN CHAN NUOI TRUNG UONG

Type of Business

 

State Owned Company

Founded

 

1976

Business Registration No.

 

218 NN-TC-QĐ

Parent Company

 

Vietnam National Livestock Corporation

 

 


company ADDRESSES

 

Head Office

Address

 

28 Mac Dinh Chi Street, Da Kao Ward , 1 District, Ho Chi Minh City, Vietnam

Telephone

 

(84-8) 3823 4774 – 3829 0034 – 3827 2429 – 3829 8633

Fax

 

(84-8) 3829 8698

Email

 

andavi@andavi.vn  

Website

 

www.andavi.vn   

 

Branch in Ho Chi Minh

Address

 

289 Binh Dong Street, Ward 14 , 8 District, Ho Chi Minh City, Vietnam

Notes:  Storage Vita

 

Branch in Ho Chi Minh

Address

 

458 Cach Mang Thang Tam Street, Ward 4 , Tan Binh District, Ho Chi Minh City, Vietnam

Notes:  Storage Tan Son Nhat

 

Branch in Bac Lieu

Address

 

Hamlet 5, Ho Phong Town , Gia Rai District, Bac Lieu Province, Vietnam

Notes:  Storage Bac Lieu

 

Branch in An Giang

Address

 

Dinh Thanh Commune , Thoai Son District, An Giang Province, Vietnam

Notes:  Storage Dinh Thanh

 

 

 

DIRECTORS

 

1. NAME

 

Mr. HA MINH NHAT

Position

 

Chairman and General Director

Date of Birth

 

01 Jan 1975

ID Number/Passport

 

B1597336

Resident

 

218/P310 Nguyen Dinh Chieu Street, Ward 6 , 3 District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Qualification

 

Management

 

2. NAME

 

Mr. LAM THANH KIET

Position

 

Deputy General Director - Member of BOD

Nationality

 

Vietnamese

Qualification

 

Management

 

3. NAME

 

Mr. TRAN QUANG BAO

Position

 

Chief Accountant

Nationality

 

Vietnamese

Qualification

 

Bachelor of Economic

 

4. NAME

 

Ms. DANG THI THUY NGAN

Position

 

Vice chairwoman

Date of Birth

 

25 May 1952

ID Number/Passport

 

020035665

ID Issue Date

 

22 May 1999

ID Issue Place

 

Police Station of Hochiminh City

Resident

 

67/40 Dinh Tien Hoang Str, Ward 3, Binh Thanh District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

 

 

BUSINESS NATURE AND ACTIVITIES

 

The subject registers and operates in the following business activities:

Ř       Business feed ingredients such as soybean meal, dried peanut oil, rice bran, wheat bran, corn ... all biological products, additives, auxiliary materials and chemicals for livestock sector

Ř       Export of rice and agricultural products

Ř       Trading vehicle

Ř       Business property, for rent warehouse, consulting services, real estate auctions

 

 

IMPORT & EXPORT ACTIVITIES

 

IMPORT:

·         Types of products

 

Materials

·         Market

 

Canada, E.U, India, Argentina, China, and USA

 

EXPORT:

·         Types of products

 

Rice and agricultural products

·         Market

 

Philipines, Thailand, Cambodia...

 

 

 

BANKERS

 

1. BANK FOR INVESTMENT AND DEVELOPMENT OF VIETNAM TAY SAI GON BRANCH

Address

 

No.2-4-6 plot C str,Tan Tao industrial park, Binh Tan District, Ho Chi Minh City, Vietnam

Telephone

 

(84-8) 37505376

 

2. SAIGON THUONG TIN COMMERCIAL JOINT STOCK BANK

Address

 

No. 266-268 Nam Ky Khoi Nghia Street, Ward 8, 3 District, Ho Chi Minh City, Vietnam

Telephone

 

(84-8) 39320420 /39320643

Fax

 

(84-8) 39322488

SWIFT Code

 

SGTTVNVX

 

3. VIET NAM BANK FOR AGRICULTURE AND RURAL DEVELOPMENT HOCHIMINH CITY BRANCH

Address

 

No. 50 Ben Chuong Duong Street, 1 District, Ho Chi Minh City, Vietnam

Telephone

 

(84-8) 38222752 - 38295434

Fax

 

(84-8) 38294063

SWIFT Code

 

VBAAVNVX

 

 


 

SHAREHOLDERS

 

1. NAME

 

Mr. DO NHU UAN

ID Number/Passport

 

024111003

Resident

 

1C/22 Au Co Str, Ward 14, Tan Binh District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

158,500,000 VND

Percentage

 

0.689%

 

2. NAME

 

Mr. NGUYEN VU TRONG TUONG

ID Number/Passport

 

361331138

Resident

 

95/57 Dinh Tien Hoang Str, Ward 3, Binh Thanh District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

62,200,000 VND

Percentage

 

0.27%

 

3. NAME

 

STATE OWNED SHARES

Value of shares

 

14,586,600,000 VND

Percentage

 

63.42%

 

4. NAME

 

Other 168 shareholders

Value of shares

 

8,192,700,000 VND

Percentage

 

35.62%

 


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

 

A – CURRENT ASSETS

132,233,809,648

113,203,000,000

125,525,000,308

I. Cash and cash equivalents

5,824,351,822

676,000,000

7,133,831,521

1. Cash

5,824,351,822

110,000,000

7,133,831,521

2. Cash equivalents

0

566,000,000

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

91,558,914,005

87,079,000,000

109,649,256,822

1. Receivable from customers

58,207,494,457

47,404,000,000

79,816,534,934

2. Prepayments to suppliers

4,559,885,891

4,647,000,000

4,119,670,811

3. Inter-company receivable

0

0

0

4. Receivable according to the progress of construction

0

0

0

5. Other receivable

30,791,533,657

35,028,000,000

25,713,051,077

6. Provisions for bad debts

-2,000,000,000

0

0

IV. Inventories

27,324,546,107

10,184,000,000

3,815,391,125

1. Inventories

27,324,546,107

10,184,000,000

3,815,391,125

2. Provisions for devaluation of inventories

0

0

0

V. Other Current Assets

7,525,997,714

15,264,000,000

4,926,520,840

1. Short-term prepaid expenses

0

0

0

2. VAT to be deducted

1,421,085,934

677,000,000

1,289,765,140

3. Taxes and other accounts receivable from the State

0

0

0

4. Other current assets

6,104,911,780

14,587,000,000

3,636,755,700

B. LONG-TERM ASSETS

43,925,481,198

40,679,000,000

38,631,972,186

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

43,925,481,198

40,679,000,000

38,631,972,186

1. Tangible assets

356,834,993

509,000,000

446,811,751

- Historical costs

4,507,554,930

4,492,000,000

4,322,463,973

- Accumulated depreciation

-4,150,719,937

-3,983,000,000

-3,875,652,222

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

43,568,646,205

40,170,000,000

38,185,160,435

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

 

 

1. Goodwill

0

 

 

TOTAL ASSETS

176,159,290,846

153,882,000,000

164,156,972,494

 

LIABILITIES

A- LIABILITIES

147,907,848,588

128,861,000,000

140,024,058,624

I. Current liabilities

99,314,478,256

102,648,000,000

113,621,309,260

1. Short-term debts and loans

95,243,249,189

78,650,000,000

86,964,053,535

2. Payable to suppliers

900,442,795

681,000,000

5,110,813,087

3. Advances from customers

201,319,646

1,936,000,000

178,740,609

4. Taxes and other obligations to the State Budget

2,603,823,347

1,307,000,000

1,739,227,062

5. Payable to employees

123,749,431

499,000,000

41,212,090

6. Accrued expenses

0

0

24,664,518

7. Inter-company payable

0

0

0

8. Payable according to the progress of construction contracts

0

0

0

9. Other payable

241,893,848

19,575,000,000

19,562,598,359

10. Provisions for short-term accounts payable

0

0

0

II. Long-Term Liabilities

48,593,370,332

26,213,000,000

26,402,749,364

1. Long-term accounts payable to suppliers

0

0

0

2. Long-term inter-company payable

0

0

0

3. Other long-term payable

48,381,404,769

26,040,000,000

26,233,896,103

4. Long-term debts and loans

0

0

0

5. Deferred income tax payable

0

0

0

6. Provisions for unemployment allowances

211,965,563

173,000,000

168,853,261

7. Provisions for long-term accounts payable

0

0

0

B- OWNER’S EQUITY

28,251,442,258

25,021,000,000

24,132,913,870

I. OWNER’S EQUITY

28,251,644,832

24,846,000,000

23,912,461,171

1. Capital

23,000,000,000

23,000,000,000

23,000,000,000

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

1,411,269,426

1,411,000,000

726,759,392

8. Financial reserved fund

368,140,077

368,000,000

185,701,779

9. Other funds

0

67,000,000

0

10. Retained earnings

3,472,235,329

0

0

11. Construction investment fund

0

0

0

II. Other sources and funds

-202,574

175,000,000

220,452,699

1. Bonus and welfare funds

-202,574

175,000,000

220,452,699

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

176,159,290,846

153,882,000,000

164,156,972,494

 

 

 

PROFIT & LOSS STATEMENT

 

Description

FY2010

FY2009

FY2008

1. Total Sale

490,628,347,665

622,391,000,000

454,870,141,025

2. Deduction item

0

814,000,000

686,730,133

3. Net revenue

490,628,347,665

621,577,000,000

454,183,410,892

4. Costs of goods sold

456,412,171,040

601,398,000,000

436,577,320,141

5. Gross profit

34,216,176,625

20,179,000,000

17,606,090,751

6. Financial income

5,127,600,261

16,318,000,000

17,639,786,988

7. Financial expenses

12,762,401,819

12,026,000,000

16,672,875,951

- In which: Loan interest expenses

10,486,951,041

9,129,000,000

12,302,473,819

8. Selling expenses

13,248,022,806

13,574,000,000

6,585,156,543

9. Administrative overheads

10,818,935,309

8,103,000,000

10,877,534,764

10. Net operating profit

2,514,416,952

2,794,000,000

1,110,310,481

11. Other income

2,161,719,443

2,074,000,000

2,310,363,237

12. Other expenses

3,248,438

155,000,000

26,437,263

13. Other profit /(loss)

2,158,471,005

1,919,000,000

2,283,925,974

14. Total accounting profit before tax

4,672,887,957

4,713,000,000

3,394,236,455

15. Current corporate income tax

1,200,652,628

1,065,000,000

1,101,006,249

16. Deferred corporate income tax

0

320,000,000

0

17. Interest from subsidiaries/related companies

0

 

 

18. Profit after tax

3,472,235,329

3,968,000,000

2,293,230,206

 

 

FINANCIAL RATIOS AND AVERAGE INDUSTRY RATIOS

 

Description

FY2010

FY2009

FY2008

Average Industry

Current liquidity ratio

1.33

1.10

1.10

1.47

Quick liquidity ratio

1.06

1.00

1.07

0.70

Inventory circle

16.70

59.05

32.41

8.31

Average receive period

68.11

51.13

88.12

28.57

Utilizing asset performance

2.79

4.04

2.77

2.64

Liability by total asset

83.96

83.74

85.30

58.07

Liability by owner equity

523.54

515.01

580.22

182.19

Ebit / Total asset (ROA)

8.61

9.00

9.56

10.02

Ebit / Owner's equity (ROE)

53.66

55.32

65.04

25.93

Ebit / Total revenue (NPM)

3.09

2.22

3.45

3.82

Gross profit / Total revenue (GPM)

6.97

3.24

3.87

8.54

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

 

 

 

PAYMENT HISTORY & PERFORMANCE EXPERIENCES

 

Trade Morality

 

Fair

Liquidity

 

Medium

Payment status

 

Average

Financial Situation

 

Above Average

Development trend

 

Even

Litigation data

 

No

Bankruptcy

 

No

Payment Methods

 

Directly payment or through its corresponding banks, L/C, T/T

Sale Methods

 

Retailer

 

 

 

 

INTERPRETATION ON THE SCORES

 

ANDAVI JSC is a joint stock company which is operating under business registration No. 0300587759 and 23 billion VND capitals now.
Subject is specializing in providing materials and technical equipment for animal husbandry and fisheries sectors, exporting rice and agricultural products. Beside, subject also trading in real estate, auto and renting storage.
Being established in the year 1976, subject was a state owned enterprise and belonged to Vietnam National Livestock Corporation. Going through along time developing and changing, in year 2005, subject started to run as a joint stock company under name “Animal Husbandry Material Supply Joint Stock Company”. Subject changed its name to “AN DAI VIET JOINT STOCK COMPANY” in Sep 2009.
The subject imports raw materials mainly from Canada, EU, India, Argentina, China and USA … Subject’s products are distributed widely in domestic market throughout its agents. Subject also exported rice and agricultural products to Philippines, Thailand, Cambodia …
According to the financial reported, the financial situation of subject is fairly good. Annual turnover and profits of the subject has grown up well each year although the influence of economic recession to the subject. Therefore, it has capacity to meet financial commitment and no caution needed for small-normal business transaction.

 

 

APPENDIXES

 

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.51.98

UK Pound

1

Rs.80.59

Euro

1

Rs.69.12

 

 

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.