MIRA INFORM REPORT
|
Report Date : |
11.04.2012 |
IDENTIFICATION DETAILS
|
Name : |
T.N.K.
DIAM CO., LTD. |
|
|
|
|
Registered Office : |
39th Floor,
|
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2010 |
|
|
|
|
Date of Incorporation : |
14.03.1997 |
|
|
|
|
Com. Reg. No.: |
0105540026763 |
|
|
|
|
Legal Form : |
Private
Limited Company |
|
|
|
|
Line of Business : |
Importer, Distributor and
Exporter of Diamonds and Jewelry
Products |
|
|
|
|
No. of Employees
: |
07 |
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 |
|
Maximum Credit Limit : |
US$ 1,000,000 |
|
|
|
|
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, 2012
|
Country Name |
Previous Rating (31.12.2011) |
Current Rating (31.03.2012) |
|
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
T.N.K. DIAM
CO., LTD.
SUMMARY
BUSINESS
ADDRESS : 39th FLOOR,
JEWELLERY TRADE CENTER,
919/470
SILOM ROAD, SILOM,
BANGRAK, BANGKOK 10500,
THAILAND
TELEPHONE : [66] 2630-0060-1
FAX : [66]
2630-0062
E-MAIL
ADDRESS : tnkdiam@hotmail.com
REGISTRATION
ADDRESS : SAME
AS BUSINESS ADDRESS
ESTABLISHED
: 1997
REGISTRATION
NO. : 0105540026763
CAPITAL REGISTERED : BHT.
15,000,000
CAPITAL PAID-UP : BHT
15,000,000
SHAREHOLDER’S PROPORTION : THAI :
51%
INDIAN
: 49%
FISCAL
YEAR CLOSING DATE : DECEMBER
31
LEGAL
STATUS : PRIVATE LIMITED
COMPANY
EXECUTIVE : MR.
JIGESH SATISH SHAH,
INDIAN
MANAGING DIRECTOR
NO. OF
STAFF : 7
LINES
OF BUSINESS : DIAMONDS
AND JEWELRY PRODUCTS
IMPORTER, 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
established on March
14, 1997 as a
private limited company
under the name style T.N.K. DIAM CO., LTD. by
Indian groups, in
order to import
and distribute diamonds
and jewelry products
to local market.
It currently employs
7 staff.
The subject’s registered
address is 39th Floor,
Jewellery Trade Center,
919/470 Silom Rd., Silom,
Bangrak, Bangkok 10500,
and this is
the company’s current
operation address.
THE BOARD OF DIRECTORS
|
Name |
|
Nationality |
Age |
|
|
|
|
|
|
Mr. Ritesh Mukesh
Shah |
|
Indian |
30 |
|
Mr. Jigesh Satish
Shah |
|
Indian |
34 |
|
Mr. Hiral Hetendra Shah |
|
Indian |
30 |
AUTHORIZED PERSON
Any of the
above directors can
sign on behalf
of the subject
with company’s affixed.
MANAGEMENT
Mr. Jigesh Satish
Shah is the Managing
Director.
He is Indian
nationality with the
age of 34
years old.
Mr. Hiral Hetendra Shah is
the Assistant Managing
Director.
He is Indian
nationality with the
age of 30
years old.
BUSINESS OPERATIONS
The subject is engaged
in importing and distributing diamonds,
gemstones and jewelry
products, as well
as exporting of
diamond jewelry, diamonds,
pearl and gemstones.
PURCHASE
Most of the products
are imported from
India, Hong Kong,
Japan, Pakistan and Africa.
SALES [LOCAL]
The products are
sold by wholesale
to traders and
manufacturers.
EXPORT
The jewelry products
are exported to United
States of America,
Hong Kong, Japan,
Middle East and
European countries.
SUBSIDIARY AND AFFILIATED
COMPANY
The subject is not
found to have any
subsidiary or affiliated
company here in
Thailand.
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
credit terms of
30-60 days.
Imports are by
L/C at sight
or T/T.
Exports are against
T/T.
BUSINESS TRANSACTION
The products are
sold to customers
by cash and
credit, with the maximum credit
given at 30-60 days.
The subject is not
found to have problem
on its accounts
receivable.
BANKING
Bangkok Bank Public
Co., Ltd.
EMPLOYMENT
The subject employs
7 staff.
LOCATION DETAILS
The premise is
rented for administrative
office at the
heading address. Premise is
located in a
prime commercial area.
REMARK
MAXIMUM CREDIT SHOULD
BE GRANTED AT
US$ 1,000,000.
COMMENT
The subject has been in jewelry business for over ten years with the
numbers of customers. Its business
is witnessed expanding
steadily. Growth has
improved significantly after
sluggish in USA
and EU market for
a few years. Its
business outlook is prosperous.
FINANCIAL INFORMATION
The capital was
registered at Bht.
4,000,000 divided into
40,000 shares of
Bht. 100 each
with fully paid.
On November 21,
2002, the capital
was increased to
Bht. 15,000,000 divided into
150,000 shares of
Bht. 100 each
with fully paid.
THE SHAREHOLDERS
LISTED WERE : [as at
June 14, 2011]
|
NAME |
HOLDING |
% |
|
|
|
|
|
Mr. Patipan Choochomchuen Nationality: Thai Address : 15/2
Sukhumvit 101/1 Rd.,
Bangchak,
Prakanong, Bangkok |
76,500 |
51.00 |
|
Mr. Jigesh Satish
Shah Nationality: Indian Address : 919/470
Silom Rd., Silom,
Bangrak, Bangkok |
67,500 |
45.00 |
|
Mr. Hiral Hetendra
Shah Nationality: Indian Address : 919/470
Silom Rd., Silom,
Bangrak, Bangkok |
3,000 |
2.00 |
|
Mr. Ritesh Mukesh Shah Nationality: Indian Address : 919/470
Silom Rd., Silom,
Bangrak, Bangkok |
3,000 |
2.00 |
Total Shareholders : 4
Share Structure [as
at June 14,
2011]
|
Nationality |
Shareholders |
No. of
Share |
% Shares |
|
|
|
|
|
|
Thai |
1 |
76,500 |
51.00 |
|
Foreign
- Indian |
3 |
73,500 |
49.00 |
|
Total |
4 |
150,000 |
100.00 |
NAME OF AUDITOR
& CERTIFIED PUBLIC
ACCOUNTANT NO. :
Mr. Surin Ruangpachara
No. 3741
BALANCE SHEET [BAHT]
The latest financial figures published for December 31, 2010 & 2009 were:
ASSETS
|
Current Assets |
2010 |
2009 |
|
|
|
|
|
Cash in Hand
& at Bank |
34,768.86 |
40,700.46 |
|
Trade Accounts Receivable |
185,568,092.47 |
151,295,882.19 |
|
Inventories |
70,258,095.90 |
60,243,842.12 |
|
|
|
|
|
Total Current Assets
|
255,860,957.23 |
211,580,424.77 |
|
Long-term Investment |
20,922,782.36 |
20,566,468.31 |
|
Fixed Assets |
4,136,534.30 |
44,037.99 |
|
Guarantee & Deposits |
8,181.81 |
8,181.81 |
|
Other Assets |
370,402.15 |
370,402.15 |
|
Total Assets |
281,298,857.85 |
232,569,515.03 |
LIABILITIES &
SHAREHOLDERS' EQUITY [BAHT]
|
Current
Liabilities |
2010 |
2009 |
|
|
|
|
|
Bank Overdraft |
6,418,618.17 |
9,823,971.72 |
|
Trade Accounts Payable |
182,520,670.46 |
145,281,946.31 |
|
Other Current Liabilities |
1,295,798.50 |
684,099.71 |
|
|
|
|
|
Total Current Liabilities |
190,235,087.13 |
155,790,017.74 |
|
Loan Payable -
Financial Institution |
54,747,934.39 |
43,757,913.89 |
|
Total Liabilities |
244,983,021.52 |
199,547,931.63 |
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
|
|
Share capital : Baht 100
par value authorized, issued
and fully paid share
capital 150,000 shares |
15,000,000.00 |
15,000,000.00 |
|
|
|
|
|
Capital Paid |
15,000,000.00 |
15,000,000.00 |
|
Retained Earning -
Unappropriated |
21,315,836.33 |
18,121,583.40 |
|
Total Shareholders' Equity |
36,315,836.33 |
33,121,583.40 |
|
Total Liabilities & Shareholders' Equity |
281,298,857.85 |
232,569,515.03 |
PROFIT & LOSS ACCOUNT
|
Sale |
2010 |
2009 |
|
|
|
|
|
Sales |
294,504,529.64 |
223,495,083.57 |
|
Other Income |
2,893,371.01 |
1,161,298.02 |
|
Total Sales |
297,397,900.65 |
224,656,381.59 |
|
Expenses |
|
|
|
|
|
|
|
Cost of Goods
Sold |
284,953,618.48 |
213,563,458.25 |
|
Selling & Administrative Expenses |
5,132,499.77 |
4,201,872.08 |
|
Total Expenses |
290,086,118.25 |
217,765,330.33 |
|
|
|
|
|
Profit / [Loss] before Financial Cost & Income Tax |
7,311,782.40 |
6,891,051.26 |
|
Financial Cost |
[2,717,322.61] |
[4,098,608.14] |
|
|
|
|
|
Profit/[Loss] before Income Tax |
4,594,459.79 |
2,792,443.12 |
|
Income Tax |
[1,400,206.86] |
[859,059.88] |
|
Net Profit / [Loss] |
3,194,252.93 |
1,933,383.24 |
FINANCIAL ANALYSIS
|
ITEM |
UNIT |
2010 |
2009 |
|
|
|
|
|
|
LIQUIDITY RATIO |
|
|
|
|
CURRENT RATIO |
TIMES |
1.34 |
1.36 |
|
QUICK RATIO |
TIMES |
0.98 |
0.97 |
|
|
|
|
|
|
ACTIVITY RATIO |
|
|
|
|
FIXED ASSETS TURNOVER |
TIMES |
71.20 |
5,075.05 |
|
TOTAL ASSETS TURNOVER |
TIMES |
1.05 |
0.96 |
|
INVENTORY CONVERSION PERIOD |
DAYS |
89.99 |
102.96 |
|
INVENTORY TURNOVER |
TIMES |
4.06 |
3.54 |
|
RECEIVABLES CONVERSION PERIOD |
DAYS |
229.99 |
247.09 |
|
RECEIVABLES TURNOVER |
TIMES |
1.59 |
1.48 |
|
PAYABLES CONVERSION PERIOD |
DAYS |
233.79 |
248.30 |
|
CASH CONVERSION CYCLE |
DAYS |
86.19 |
101.75 |
|
|
|
|
|
|
PROFITABILITY
RATIO |
|
|
|
|
COST OF GOODS SOLD |
% |
96.76 |
95.56 |
|
SELLING & ADMINISTRATION |
% |
1.74 |
1.88 |
|
INTEREST |
% |
0.92 |
1.83 |
|
GROSS PROFIT MARGIN |
% |
4.23 |
4.96 |
|
NET PROFIT MARGIN BEFORE EX. ITEM |
% |
2.48 |
3.08 |
|
NET PROFIT MARGIN |
% |
1.08 |
0.87 |
|
RETURN ON EQUITY |
% |
8.80 |
5.84 |
|
RETURN ON ASSET |
% |
1.14 |
0.83 |
|
EARNING PER SHARE |
BAHT |
21.30 |
12.89 |
|
|
|
|
|
|
LEVERAGE RATIO |
|
|
|
|
DEBT RATIO |
TIMES |
0.87 |
0.86 |
|
DEBT TO EQUITY RATIO |
TIMES |
6.75 |
6.02 |
|
TIME INTEREST EARNED |
TIMES |
2.69 |
1.68 |
|
|
|
|
|
|
ANNUAL GROWTH |
|
|
|
|
SALES GROWTH |
% |
31.77 |
|
|
OPERATING PROFIT |
% |
6.11 |
|
|
NET PROFIT |
% |
65.22 |
|
|
FIXED ASSETS |
% |
9,293.10 |
|
|
TOTAL ASSETS |
% |
20.95 |
|
PROFITABILITY RATIO
|
Gross Profit Margin |
4.23 |
Deteriorated |
Industrial
Average |
25.80 |
|
Net Profit Margin |
1.08 |
Impressive |
Industrial
Average |
(40.29) |
|
Return on Assets |
1.14 |
Impressive |
Industrial
Average |
(7.86) |
|
Return on Equity |
8.80 |
Impressive |
Industrial
Average |
(8.60) |
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 4.23%. 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 1.08%, 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 ratio is 1.14%, 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 8.8%, 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 |
1.34 |
Deteriorated |
Industrial
Average |
56.30 |
|
Quick Ratio |
0.98 |
|
|
|
|
Cash Conversion Cycle |
86.19 |
|
|
|
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 1.34 times in 2010, decreased from 1.36 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 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 0.98 times in 2010,
increased from 0.97 times, by excluding inventory, the company may have
problems meeting current liabilities.
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 87 days.
Trend of the
average competitors in the same industry for last 5 years
Current Ratio Uptrend
LEVERAGE RATIO
|
Debt Ratio |
0.87 |
Impressive |
Industrial
Average |
0.97 |
|
Debt to Equity Ratio |
6.75 |
Risky |
Industrial
Average |
1.81 |
|
Times Interest Earned |
2.69 |
Impressive |
Industrial
Average |
(12.71) |
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 2.7 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 0.87 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 |
71.20 |
Deteriorated |
Industrial
Average |
60,262.57 |
|
Total Assets Turnover |
1.05 |
Satisfactory |
Industrial
Average |
1.38 |
|
Inventory Conversion Period |
89.99 |
|
|
|
|
Inventory Turnover |
4.06 |
Deteriorated |
Industrial
Average |
8.21 |
|
Receivables Conversion Period |
229.99 |
|
|
|
|
Receivables Turnover |
1.59 |
Deteriorated |
Industrial
Average |
16.03 |
|
Payables Conversion Period |
233.79 |
|
|
|
Trend of the
average competitors in the same industry for last 5 years
Fixed Assets Turnover Uptrend
Total Assets Turnover Downtrend
Inventory Turnover Uptrend
Receivables Turnover Uptrend
DIAMOND INDUSTRY –
INDIA
-
From time immemorial, India is well known in the world as the birthplace
for diamonds. It is difficult to trace the origin of diamonds but history
says that in the remote past, diamonds were mined only in India. Diamond
production in India can be traced back to almost 8th Century B.C.
India, in fact, remained undisputed leader till 18th Century
when Brazilian fields were discovered in 1725 followed by emergence of S.
Africa, Russia and Australia.
-
The achievement of the Indian diamond industry was possible only due to
combination of the manufacturing skills of the Indian workforce and the
untiring and unflagging efforts of the Indian diamantaires, supported by
progressive Government policies.
-
The area of study of family owned diamond businesses derives its importance
from the huge conglomerate of family run organizations which operate in the
diamond industry since many generations.
-
Some of the basic traits of family run business enterprises include
spirit of entrepreneurship, mutual trust lowers transaction costs, small,
nimble and quick to react, information as a source of advantage and
philanthropy.
-
Family owned diamond businesses need to improve on many fronts including
higher standard of corporate governance, long-term performance – focused
strategies, modern management and technology.
-
The diamond jewellery industry in India today may be more than Rs 60000
mil and is rated amongst the fastest growing in the world. Indi ranks
third in the world in domestic diamond consumption.
-
Utmost caution is to be exercised while dealing with some medium and
large diamond traders which are usually engaged in fictitious import – export,
inter-company transactions, financially assisted by banks. In the process,
several public sector banks lost several hundred million rupees. They mostly
diverted borrowed money for diamond business into real estate and capital
markets.
-
Excerpts from Times of India dated 30th October 2010 is as
under –
DIAMOND SAGA – DIRTY DOZEN STUCK WITH 2K CR DEBT
This could be the biggest credibility crisis
the Indian diamond industry has ever faced. Fifteen banks run the risk of
losing Rs 2000 crore lent to a dozen diamond firms in Surat. Until about two
months ago, they had not repaid these dues. Bankers believe many
diamantaires borrowed money during the economic downturn two years ago and
diverted funds to businesses like real estate and capital markets. Many of
themselves made money from these businesses but their diamond companies have
gone sick and declared insolvency.
-
Most of the money borrowed from the banks in the name of their diamond
business has been diverted in real estate and the share market. The banks are
not in a position to seize their properties because in many cases, these were
purchased in the name of their relatives and friends.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.51.20 |
|
UK Pound |
1 |
Rs.81.50 |
|
Euro |
1 |
Rs.67.15 |
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.