MIRA INFORM REPORT

 

 

Report Date :

07.12.2012

 

IDENTIFICATION DETAILS

 

Name :

GAMALUX SDN. BHD.

 

 

Registered Office :

32b, Jalan Ss 2/66, 47300 Petaling Jaya, Selangor

 

 

Country :

Malaysia

 

 

Financials (as on) :

31.12.2006

 

 

Date of Incorporation :

18.08.1994

 

 

Com. Reg. No.:

312176-X

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Dealer of palm oil

 

 

No. of Employees :

Not Available 

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ca

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Moderate

Payment Behaviour :

Unknown

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 – June 30th, 2012

                                                   

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

Malaysia

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

malaysia - ECONOMIC OVERVIEW

 

Malaysia, a middle-income country, has transformed itself since the 1970s from a producer of raw materials into an emerging multi-sector economy. Under current Prime Minister NAJIB, Malaysia is attempting to achieve high-income status by 2020 and to move farther up the value-added production chain by attracting investments in Islamic finance, high technology industries, biotechnology, and services. The NAJIB administration also is continuing efforts to boost domestic demand and reduce the economy's dependence on exports. Nevertheless, exports - particularly of electronics, oil and gas, palm oil and rubber - remain a significant driver of the economy. As an oil and gas exporter, Malaysia has profited from higher world energy prices, although the rising cost of domestic gasoline and diesel fuel, combined with strained government finances, has forced Kuala Lumpur to begin to reduce government subsidies. The government is also trying to lessen its dependence on state oil producer Petronas. The oil and gas sector supplies more than 40% of government revenue. The central bank maintains healthy foreign exchange reserves, and a well-developed regulatory regime has limited Malaysia''s exposure to riskier financial instruments and the global financial crisis. Nevertheless, Malaysia could be vulnerable to a fall in commodity prices or a general slowdown in global economic activity because exports are a major component of GDP. In order to attract increased investment, NAJIB has raised possible revisions to the special economic and social preferences accorded to ethnic Malays under the New Economic Policy of 1970, but he has encountered significant opposition, especially from Malay nationalists and other vested interests.

 

Source : CIA

 

 

 

* Adopted abbreviations :

SC - Subject Company (the company enquired by you)

 

 

N/A - Not Applicable

 

 

 

 

 

 

 

 

 

EXECUTIVE SUMMARY

 

 

REGISTRATION NO.

:

312176-X

COMPANY NAME

:

GAMALUX SDN. BHD.

FORMER NAME

:

N/A

INCORPORATION DATE

:

18/08/1994

 

 

 

 

 

 

COMPANY STATUS

:

EXIST

LEGAL FORM

:

PRIVATE LIMITED

LISTED STATUS

:

NO

 

 

 

 

 

 

REGISTERED ADDRESS

:

32B, JALAN SS 2/66, 47300 PETALING JAYA, SELANGOR, MALAYSIA.

BUSINESS ADDRESS

:

NO 101B, PERSIARAN PEGAGA TAMAN BAYU PERDANA, 41200 KLANG, SELANGOR, MALAYSIA.

TEL.NO.

:

03-33248011

FAX.NO.

:

03-33248016

CONTACT PERSON

:

SAEED HAMID ( DIRECTOR )

 

 

 

INDUSTRY CODE

:

51212

PRINCIPAL ACTIVITY

:

DEALER OF PALM OIL

AUTHORISED CAPITAL

:

MYR 5,000,000.00 DIVIDED INTO 
ORDINARY SHARE 5,000,000.00 OF MYR 1.00 EACH.

ISSUED AND PAID UP CAPITAL

:

MYR 3,000,000.00 DIVIDED INTO 
ORDINARY SHARES 2,000,000 CASH AND 1,000,000 OTHERWISE OF MYR 1.00 EACH.

 

 

 

SALES

:

N/A

NET WORTH

:

N/A

 

 

 

STAFF STRENGTH

:

N/A

BANKER (S)

:

MALAYAN BANKING BHD

LITIGATION

:

CLEAR

DEFAULTER CHECK

:

CLEAR

FINANCIAL CONDITION

:

N/A

PAYMENT

:

N/A

MANAGEMENT CAPABILITY

:

AVERAGE

 

 

 

COMMERCIAL RISK

:

N/A

CURRENCY EXPOSURE

:

N/A

GENERAL REPUTATION

:

SATISFACTORY

INDUSTRY OUTLOOK

:

AVERAGE GROWTH




HISTORY / BACKGROUND

 

The SC is a private limited company and is allowed to have a minimum of one and a maximum of forty-nine shareholders. As a private limited company, the SC must have at least two directors. A private limited company is a separate legal entity from its shareholders. As a separate legal entity, the SC is capable of owning assets, entering into contracts, sue or be sued by other companies. The liabilities of the shareholders are to the extent of the equity they have taken up and the creditors cannot claim on shareholders' personal assets even if the SC is insolvent. The SC is governed by the Companies Act, 1965 and the company must file its annual returns, together with its financial statements with the Registrar of Companies.

 

The SC is principally engaged in the (as a / as an) dealer of palm oil.

 

The SC is not listed on Bursa Malaysia (Malaysia Stock Exchange).

 

 

The major shareholder(s) of the SC are shown as follows :

Name

Address

IC/PP/Loc No

Shareholding

(%)

USMAN AHMED +

3, JALAN HAKISAN 8/7, 40000 SHAH ALAM, SELANGOR, MALAYSIA.

DV1154751

1,000,000.00

33.33

MR. SAEED AHMED +

3, JALAN HAKISAN 8/7, 40000 SHAH ALAM, SELANGOR, MALAYSIA.

BQ1151083

750,000.00

25.00

MR. VIRAPPAN A/L SAMINATHAN

316,BLOCK C, TAMAN JALAN KEM, SELANGOR, MALAYSIA.

590701-10-5423

749,999.00

25.00

NASEEM AKHTAR SAEED AHMAD

 

A898863

500,001.00

16.67

 

 

 

---------------

------

 

 

 

3,000,000.00

100.00

 

 

 

============

=====

 

+ Also Director

 

 

DIRECTORS

 

DIRECTOR 1

Name Of Subject

:

EJAZ BHATTI

Address

:

3, JALAN HAKISAN 8/7, 40000 SHAH ALAM, SELANGOR, MALAYSIA.

IC / PP No

:

BU3176561

 

 

 

 

 

 

 

 

 

Nationality

:

N/A

Date of Appointment

:

26/06/1996

Remark

:

ALT DIR

 

 

 

 

 

 

 

 

 

 

DIRECTOR 2

Name Of Subject

:

AZHAR BHATTI

Address

:

3, JALAN HAKISAN 8/7, SECTION 8, 40000 SHAH ALAM, SELANGOR, MALAYSIA.

IC / PP No

:

AQ3174421

 

 

 

 

 

 

 

 

 

Nationality

:

N/A

Date of Appointment

:

01/03/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

DIRECTOR 3

Name Of Subject

:

MR. SAEED AHMED

Address

:

3, JALAN HAKISAN 8/7, 40000 SHAH ALAM, SELANGOR, MALAYSIA.

IC / PP No

:

BQ1151083

 

 

 

 

 

 

 

 

 

Nationality

:

MALAYSIAN

Date of Appointment

:

06/09/1994

 

 

 

 

 

 

 

 

 

 

 

 

 

DIRECTOR 4

Name Of Subject

:

USMAN AHMED

Address

:

3, JALAN HAKISAN 8/7, 40000 SHAH ALAM, SELANGOR, MALAYSIA.

IC / PP No

:

DV1154751

 

 

 

 

 

 

 

 

 

Nationality

:

N/A

Date of Appointment

:

15/07/2003

 

 

 

 

 

 

 

 

 

 

 

 



MANAGEMENT

 

 

 

1)

Name of Subject

:

SAEED HAMID

 

Position

:

DIRECTOR

   

                                

 

AUDITOR

 

Auditor

:

M S TAN & CO

Auditor' Address

:

36B, JALAN SS 2/66, 47300 PETALING JAYA, SELANGOR, MALAYSIA.

                              

                                                                                                                

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

MR. TAN LIM KUAN

 

IC / PP No

:

4520426

 

New IC No

:

530409-07-5621

 

Address

:

68, JALAN PJS 10/7, SUBANG INDAH, 46000 PETALING JAYA, SELANGOR, MALAYSIA.

 

 

 

 

 

 

 

 

                                       


BANKING


Banking relations are maintained principally with :

1)

Name

:

MALAYAN BANKING BHD

 

The SC enjoys normal banking routine with above mentioned banker(s). No adverse record was found during our investigation.

 

 

ENCUMBRANCE (S)


No encumbrance was found in our databank at the time of investigation. 

 

LEGAL CHECK AGAINST SC


* A check has been conducted in our databank againt the SC whether the subject has been involved in any litigation. Our databank consists of 99% of the wound up companies in Malaysia.

No legal action was found in our databank. 

No winding up petition was found in our databank. 


DEFAULTER CHECK AGAINST SC


* We have checked through the SC in our defaulters' database which comprised of debtors that have been blacklisted by our customers and debtors that have been placed or assigned to us for collection since 1990. Information was provided by third party where the debt amount can be disputed. Please check with creditors for confirmation as alleged debts may have been paid since recorded or are being disputed. 


No blacklisted record & debt collection case was found in our defaulters' databank. 



PAYMENT RECORD

 

 

SOURCES OF RAW MATERIALS:

Local

:

N/A

Overseas

:

N/A

 

 

 


The SC refused to disclose its suppliers. 


 

CLIENTELE

 

Local

:

N/A

 

 

 

Overseas

:

N/A

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


The SC refused to disclose its clientele information. 

 

OPERATIONS

 

Goods Traded

:

PALM OIL

 

 

 

 

Competitor(s)

:

AMBROSIA SDN BHD
FELDA MARKETING SERVICES SDN BHD
PACIFIC OILS & FATS INDUSTRIES SDN BHD
PALMBASE (M) SDN BHD
SIME DARBY FUTURES TRADING SDN BHD

 

 

 

 

 

 

 

 

 

Total Number of Employees:

YEAR

2010

 

GROUP

N/A

 

 

 

 

 

 

 

 

COMPANY

3

 

 

 

 

 

 

 

 

 

Branch

:

NO

 

 

Other Information:

The SC is principally engaged in the (as a / as an) dealer of palm oil.
The SC has refused to provide more information pertaining to the its business operations. 

 

PROJECTS


No projects found in our databank 


CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the SC indicated that :

Telephone Number Provided By Client

:

0333248011

Current Telephone Number

:

03-33248011

Match

:

YES

 

 

 

Address Provided by Client

:

NO 101B, PERSIARAN PEGAGA TAMAN BAYU PERDANA,41200,KLANG,SELANGOR.

Current Address

:

NO 101B, PERSIARAN PEGAGA TAMAN BAYU PERDANA, 41200 KLANG, SELANGOR, MALAYSIA.

Match

:

YES

 

 

 

Latest Financial Accounts

:

NO

 

Other Investigations

we contacted one of the staff from the SC and she provided some information on the SC.
The SC refused to disclose its current number of employees.


FINANCIAL ANALYSIS

 

 

No latest financial accounts are available at the Registry Office, thus we are not able to comment on the SC's financial performance.

 

 

 

 

 

 

 

Overall financial condition of the SC : N/A

 

 

 

MALAYSIA ECONOMIC / INDUSTRY OUTLOOK

 

Major Economic Indicators:

2008

2009

2010

2011*

2012**

 

 

 

 

 

 

Population ( Million)

27.73

28.13

28.35

28.70

29.10

Gross Domestic Products ( % )

4.6

<0.5>

7.2

5.5

5.3

Domestic Demand ( % )

6.9

2.9

6.3

4.8

7.6

Private Expenditure ( % )

7.1

<2.7>

8.1

7.0

8.7

Consumption ( % )

8.4

0.7

6.7

6.3

7.1

Investment ( % )

1.5

<17.2>

17.7

16.2

15.9

Public Expenditure ( % )

6.5

5.2

3.8

7.6

4.7

Consumption ( % )

11.6

3.1

0.2

8.9

3.0

Investment ( % )

0.7

8.0

2.8

0.6

7.0

 

 

 

 

 

 

Balance of Trade ( MYR Million )

129,563

89,650

118,356

116,058

-

Government Finance ( MYR Million )

<34,462>

<28,450>

<40,482>

<45,511>

<43,021>

Government Finance to GDP / Fiscal Deficit ( % )

<4.8>

<4.8>

<5.6>

<5.4>

<4.7>

Inflation ( % Change in Composite CPI)

<3.3>

<5.2>

5.1

3.1

-

Unemployment Rate

3.7

4.5

3.9

3.3

-

 

 

 

 

 

 

Net International Reserves ( MYR Billion )

388

331

329

415

-

Average Risk-Weighted Capital Adequacy Ratio ( % )

1.91

2.87

2.20

3.50

-

Average 3 Months of Non-performing Loans ( % )

13.24

11.08

15.30

14.80

-

Average Base Lending Rate ( % )

6.72

5.53

6.30

6.60

-

Business Loans Disbursed( % )

11.6

10.5

14.7

15.3

-

Foreign Investment ( MYR Million )

23,261.4

22,156.8

22,517.9

23,546.1

-

Consumer Loans ( % )

-

-

-

-

-

 

 

 

 

 

 

Registration of New Companies ( No. )

41,599

41,578

44,148

-

-

Registration of New Companies ( % )

<4.0>

<0.1>

6.2

-

-

Liquidation of Companies ( No. )

27,992

39,075

25,585

-

-

Liquidation of Companies ( % )

23.7

39.6

<34.5>

-

-

 

 

 

 

 

 

Registration of New Business ( No. )

269,866

312,581

271,414

-

-

Registration of New Business ( % )

-

-

-

-

-

Business Dissolved ( No. )

18,885

19,345

19,738

-

-

Business Dissolved ( % )

<7.6>

2.4

2.0

-

-

 

 

 

 

 

 

Sales of New Passenger Cars (' 000 Unit )

497.5

486.3

543.6

363.0

-

Cellular Phone Subscribers ( Million )

25.1

30.1

32.8

35.3

-

Tourist Arrival ( Million Persons )

21.5

23.6

24.6

25.3

-

Hotel Occupancy Rate ( % )

68.0

58.0

63.0

51.3

-

 

 

 

 

 

 

Credit Cards Spending ( % )

17.1

12.8

14.1

15.6

-

Bad Cheque Offenders (No.)

34,834

36,667

33,568

27,208

-

Individual Bankruptcy ( No.)

13,907

16,228

18,119

16,155

-

Individual Bankruptcy ( % )

5.1

16.7

11.7

<10.8>

-

 

INDUSTRIES ( % of Growth ):

2008

2009

2010

2011*

2012**

 

 

 

 

 

 

Agriculture

3.6

0.4

2.1

4.7

4.1

Palm Oil

7.0

<1.1>

<3.4>

7.3

-

Rubber

<1.1>

<19.8>

9.9

6.4

-

Forestry & Logging

<1.5>

<5.9>

<3.3>

<4.7>

-

Fishing

4.0

5.5

5.6

2.8

-

Other Agriculture

5.9

9.0

7.9

8.5

-

Industry Non-Performing Loans ( MYR Million )

393.0

413.7

508.4

634.1

-

% of Industry Non-Performing Loans

<2.0>

1.3

2.1

3.2

-

 

 

 

 

 

 

Mining

<0.8>

<3.8>

0.2

<2.4>

2.5

Oil & Gas

12.7

2.1

0.5

<1.7>

-

Other Mining

-

-

-

-

-

Industry Non-performing Loans ( MYR Million )

36.0

44.2

49.7

46.5

-

% of Industry Non-performing Loans

0.1

0.1

0.1

0.1

-

 

 

 

 

 

 

Manufacturing #

1.3

<9.4>

11.4

5.6

4.5

Exported-oriented Industries

2.7

<19.0>

12.1

2.8

-

Electrical & Electronics

2.4

<30.3>

28.4

<4.9>

-

Rubber Products

4.2

<10.1>

25.3

15.4

-

Wood Products

<6.0>

<24.1>

20.1

<7.3>

-

Textiles & Apparel

1.9

<19.5>

<0.4>

14.8

-

Domestic-oriented Industries

9.9

<9.8>

16.3

6.3

-

Food, Beverages & Tobacco

9.5

0.2

3.0

4.2

-

Chemical & Chemical Products

1.4

<7.7>

16.2

5.6

-

Plastic Products

6.5

<9.1>

2.4

3.8

-

Iron & Steel

16.8

<32.7>

29.3

2.4

-

Fabricated Metal Products

14.7

<2.5>

14.9

25.2

-

Non-metallic Mineral

8.3

<15.5>

20.2

16.3

-

Transport Equipment

27.1

<13.5>

36.5

<9.4>

-

Paper & Paper Products

8.6

<5.0>

18.7

15.6

-

Crude Oil Refineries

7.8

0.2

<11.4>

9.3

-

Industry Non-Performing Loans ( MYR Million )

5,729.4

6,007.3

6,217.5

6,537.2

-

% of Industry Non-Performing Loans

16.8

18.3

23.8

25.7

-

 

 

 

 

 

 

Construction

2.1

5.8

5.1

4.4

7.0

Industry Non-Performing Loans ( MYR Million )

4,149.8

3,241.8

4,038.5

3,856.9

-

% of Industry Non-Performing Loans

12.2

9.9

10.7

10.2

-

 

 

 

 

 

 

Services

7.3

2.6

6.5

6.4

6.5

Electric, Gas & Water

5.0

0.4

8.5

5.6

4.8

Transport, Storage & Communication

7.8

1.6

7.7

6.5

7.3

Wholesale, Retail, Hotel & Restaurant

10.0

2.8

4.7

5.2

6.9

Finance, Insurance & Real Estate

9.2

3.8

6.1

6.3

6.5

Government Services

8.6

2.0

6.7

7.6

5.6

Other Services

5.9

4.4

4.2

5.4

5.7

Industry Non-Performing Loans ( MYR Million )

8,281.4

6,631.3

7,384.6

6,825.2

-

% of Industry Non-Performing Loans

24.3

20.2

25.7

23.4

-

 

 

 

 

 

 

 

 

 

 

 

 

* Estimate / Preliminary

 

 

 

 

 

** Forecast

 

 

 

 

 

# Based On Manufacturing Production Index 
(Source : Department of Statistics / Economic Report / Bank Negara Report)

 

 

INDUSTRY ANALYSIS

 

MSIC CODE

51212 : Wholesale of palm oil

 

 

INDUSTRY :

PALM OIL

 

 

 


Oil palm is one of the main drivers of Malaysia's agriculture sector where it has accounting for 71% of its agricultural land bank. Malaysia is the one of the biggest producers and exporters of palm oil prodcuts inthe growing global need for oils and fats. The palm oil industry is expected to grow about 7.1% over the next 10 years where it is driven by new plantation expansion, venture of large plantation companies into high potential downstream activities such as processed food, biodiesel, second generation biofuel and oleochemicals.


According to MPOB ( Malaysian Palm Oil Board ) statistics in May/June 2012,imports of processed palm oil continue to rise from 88,000 tonnes (May 2012) and 112,000 tonnes (June 2012).Due to the biological stress on oil palm trees and following by the bumper harvest in 2011, Oil production is expected to decline at the end of 2012. The number of palm oil mills in operation in the malaysia has increased from 53 (Dec 31, 2011) to 55 (second quarter 2012), with another 14 new mills at various stages of construction.


The outlook for the palm oil industry is bright, with its price range between RM3,100 and RM3,840 per tonne in first quarter 2012.This is equivalent to about 26.6 % of the global oils and fats trade. Furthemore, at the end of 2012, the demand and the price of palm oil are expected to be increased due to the adverse weather conditions of the production soy bean in South America is expected to be declined by 3 to 5% at the end of 2012. 


The unfreezing of India's base import price of refined palm olein is expected to cause insignificant impact to Malaysian refiners as they have already established other downstream markets for their refined crude palm oil (CPO) exports. Furthermore, Malaysia has produced 18.91 million tonnes or 37.65% of the total palm oil production on 2011 and it has accounted for 17.99 million tonnes or 46.27% of the world exports. 


Under the palm oil National Key Economic Areas (NKEAs) in 2011, the launches of the Oil Palm Replanting and New Planting Smallholders Schemes ware improved the smallholders agricultural practices in 2012.The oil extraction rate is set to improve to 21.05% in three-year from 2012 to low of 19.70% as 1.35 more. 


In driving speedier harvesting of oil palm fruits, the government has introduced the RM1,000 discount scheme to encourage the use of motorised sickle called Cantas and diamond blade sharpeners to enhance the palm oil industry. MPOB appointed 100 enforcement officers to visit mills to ensure the only good quality crops are processed. Since 2007, the palm oil industry has grown at an average of 14.5 per cent annualy until 2012. If the momentum is maitained for next 5 to 8 years, malaysia will achive its target of two million of hecters palm oil.

 

 

OVERALL INDUSTRY OUTLOOK : Average Growth



CREDIT RISK EVALUATION & RECOMMENDATION

 

 

Incorporated in 1994, the SC is a Private Limited company, focusing on dealer of palm oil. Having been in the industry for over a decade, the SC has achieved a certain market share and has built up a satisfactory reputation in the market. The capital standing of the SC is fair. However, with a weak shareholders' backing, the SC's capital position is weak. Inadequate capital may be a constraint to the SC as it limits its ability to expand its business in future. 


We regard that the SC's management capability is average.


No financial accounts are available for analysis. As such, we are not able to comment on the SC's current financial standing.


The industry shows an upward trend and this trend is very likely to sustain in the near terms. Hence, the SC is expected to benefit from the favourable outlook of the industry. However, we are of the opinion that there are a large number of other companies in the same industry. In another word, we believe that the SC faces stiff competitions from other local players.


In view of the above, we only recommend credit be proceeded to the SC with guarantee.



PROFIT AND LOSS ACCOUNT

 

 

THE FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH MALAYSIAN FINANCIAL REPORTING STANDARDS(FRS)

GAMALUX SDN. BHD.

 

Financial Year End

31/12/2006

31/12/2005

Months

12

12

Consolidated Account

Company

Company

Audited Account

YES

YES

Unqualified Auditor's Report (Clean Opinion)

YES

YES

Financial Type

SUMMARY

SUMMARY

Currency

MYR

MYR

 

 

 

TURNOVER

8,899,527

9,256,889

 

----------------

----------------

Total Turnover

8,899,527

9,256,889

 

----------------

----------------

 

 

 

PROFIT/(LOSS) FROM OPERATIONS

<16,355>

<53,808>

 

----------------

----------------

PROFIT/(LOSS) BEFORE TAXATION

<16,355>

<53,808>

Taxation

10,505

<32,000>

 

----------------

----------------

PROFIT/(LOSS) AFTER TAXATION

<5,850>

<85,808>

 

----------------

----------------

PROFIT/(LOSS) BEFORE EXTRAORDINARY ITEMS

<5,850>

<85,808>

 

----------------

----------------

PROFIT/(LOSS) ATTRIBUTABLE TO SHAREHOLDERS

<5,850>

<85,808>

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

 

 

As previously reported

<4,446,875>

<4,361,067>

 

----------------

----------------

As restated

<4,446,875>

<4,361,067>

 

----------------

----------------

PROFIT AVAILABLE FOR APPROPRIATIONS

<4,452,725>

<4,446,875>

 

----------------

----------------

RETAINED PROFIT/(LOSS) CARRIED FORWARD

<4,452,725>

<4,446,875>

 

=============

=============

 

 

 

 

 

 

BALANCE SHEET

 

 

GAMALUX SDN. BHD.

 

ASSETS EMPLOYED:

 

 

FIXED ASSETS

172,995

268,039

 

 

 

 

----------------

----------------

TOTAL LONG TERM ASSETS

172,995

268,039

 

 

 

CURRENT ASSETS

 

 

TOTAL CURRENT ASSETS

3,958,259

7,206,140

 

----------------

----------------

TOTAL ASSET

4,131,254

7,474,179

 

=============

=============

 

 

 

CURRENT LIABILITIES

 

 

TOTAL CURRENT LIABILITIES

5,509,921

8,842,293

 

----------------

----------------

NET CURRENT ASSETS/(LIABILITIES)

<1,551,662>

<1,636,153>

 

----------------

----------------

TOTAL NET ASSETS

<1,378,667>

<1,368,114>

 

=============

=============

 

 

 

SHARE CAPITAL

 

 

Ordinary share capital

3,000,000

3,000,000

 

----------------

----------------

TOTAL SHARE CAPITAL

3,000,000

3,000,000

 

 

 

RESERVES

 

 

Retained profit/(loss) carried forward

<4,452,725>

<4,446,875>

 

----------------

----------------

TOTAL RESERVES

<4,452,725>

<4,446,875>

 

 

 

 

----------------

----------------

SHAREHOLDERS' FUNDS/EQUITY

<1,452,725>

<1,446,875>

 

 

 

LONG TERM LIABILITIES

 

 

TOTAL LONG TERM LIABILITIES

74,058

78,761

 

----------------

----------------

 

<1,378,667>

<1,368,114>

 

=============

=============

 

 

 

 

 

 

FINANCIAL RATIO

 

 

GAMALUX SDN. BHD.

 

TYPES OF FUNDS

 

 

Net Liquid Assets

<1,551,662>

<1,636,153>

Net Current Assets/(Liabilities)

<1,551,662>

<1,636,153>

Net Tangible Assets

<1,378,667>

<1,368,114>

Net Monetary Assets

<1,625,720>

<1,714,914>

 

 

 

BALANCE SHEET ITEMS

 

 

Total Liabilities

5,583,979

8,921,054

Total Assets

4,131,254

7,474,179

Net Assets

<1,378,667>

<1,368,114>

Net Assets Backing

<1,452,725>

<1,446,875>

Shareholders' Funds

<1,452,725>

<1,446,875>

Total Share Capital

3,000,000

3,000,000

Total Reserves

<4,452,725>

<4,446,875>

 

 

 

LIQUIDITY (Times)

 

 

Current Ratio

0.72

0.81

 

 

 

SOLVENCY RATIOS (Times)

 

 

Liabilities Ratio

<3.84>

<6.17>

Assets Backing Ratio

<0.46>

<0.46>

 

 

 

PERFORMANCE RATIO (%)

 

 

Operating Profit Margin

<0.18>

<0.58>

Net Profit Margin

<0.07>

<0.93>

Return On Net Assets

1.19

3.93

Return On Capital Employed

1.19

3.93

Return On Shareholders' Funds/Equity

0.40

5.93

 

 

 

 

FOREIGN EXCHANGE RATES

 

Currency
Unit

Indian Rupees

US Dollar

1

Rs.54.47

UK Pound

1

Rs.87.63

Euro

1

Rs.71.12

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

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.