|
Report Date : |
29.12.2012 |
IDENTIFICATION DETAILS
|
Name : |
ARTLINK COMPANY LIMITED |
|
|
|
|
|
|
Registered Office : |
19/1 Soi Ladprao
57, |
|
|
|
|
|
|
Country : |
|
|
|
|
|
|
|
Financials (as on) : |
31.12.2011 |
|
|
|
|
|
|
Date of Incorporation : |
30.09.1986 |
|
|
|
|
|
|
Com. Reg. No.: |
0105529035085 |
|
|
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
|
|
Line of Business : |
Importer and Distributor of Stationeries |
|
|
|
|
|
|
No. of Employees : |
35 |
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 – June 30th, 2012
|
Country Name |
Previous Rating (31.03.2011) |
Current Rating (30.06.2012) |
|
|
B1 |
B1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
With a well-developed
infrastructure, a free-enterprise economy, generally pro-investment policies, and
strong export industries,
Source : CIA
ARTLINK COMPANY LIMITED
BUSINESS
ADDRESS : 19/1
SOI LADPRAO 57,
SAPANSONG, WANGTHONGLANG,
TELEPHONE : [66] 2514-9050
FAX :
[66] 2514-9051
E-MAIL
ADDRESS : artlink@inet.co.th
REGISTRATION
ADDRESS : SAME
AS BUSINESS ADDRESS
ESTABLISHED
: 1986
REGISTRATION
NO. : 0105529035085 [Former : 3508/2529]
TAX
ID NO. : 3101512281
CAPITAL REGISTERED : BHT. 7,000,000
CAPITAL PAID-UP : BHT.
7,000,000
SHAREHOLDER’S PROPORTION : THAI
: 100%
FISCAL YEAR CLOSING DATE : DECEMBER 31
LEGAL
STATUS : PRIVATE LIMITED
COMPANY
EXECUTIVE : MR.
CHOOPONG ANGPAIROJ, THAI
MANAGING DIRECTOR
NO.
OF STAFF : 35
LINES
OF BUSINESS : STATIONERIES
IMPORTER
AND
DISTRIBUTOR
OPERATING
TREND : STABLE
PRESENT
SITUATION : OPERATING NORMALLY
REPUTATION : GOOD
WITH
MANAGEMENT
STANDARD : MANAGEMENT WITH
FAIR PERFORMANCE
The
subject was established
on September 30,
1986 as a
private limited company under
the originally registered
name “Swissthai S.A.
Co., Ltd.,” by
Thai groups. On
March 29, 1994,
subject’s name was
changed to ARTLINK
COMPANY LIMITED. Its business
objective is an
importer and wholesale
distributor various kinds
of stationery products
to domestic market.
It currently employs
35 staff.
The subject’s registered address was
initially located at
80/12-14 Ladprao 58/1 Rd.,
Wangthonglang, Bangkok 10310.
On
July 15, 2010,
subject’s registered address
was relocated to
19/1 Soi Ladprao
57, Ladprao Rd.,
Sapansong, Wangthonglang, Bangkok
10310, and this
is the subject’s
current operation address.
|
Name |
|
Nationality |
Age |
|
|
|
|
|
|
Mr. Burapa Atthakorn |
|
Thai |
69 |
|
Mr. Kwinthorn Atthakorn |
|
Thai |
37 |
|
Mr. Choopong Angpairoj |
|
Thai |
71 |
|
Mr. Sethakarn Angpairoj |
|
Thai |
42 |
|
Mr. Chuanchai Atchanand |
|
Thai |
71 |
|
Lt. Somsak Yamasamit |
|
Thai |
75 |
Any two of
the above directors
can jointly sign on
behalf of the
subject with company’s
affixed.
Mr. Choopong Angpairoj is
the Managing Director.
He is Thai
nationality with the
age of 71 years
old.
Mr. Burapa Atthakorn is
the Deputy Managing
Director.
He is Thai
nationality with the
age of 69
years old.
The subject is
engaged in importing
and distributing various
kinds of stationeries
as follows:
Brand Products
“ARTLINE” : Stamps
pads & ink, CD-R markers,
drawing pens, OHP
markers,
permanent
markers, paint markers,
whiteboard markers
“SCHNEIDER” : Writing
pens, CD pens,
money checker, refills,
Hi-lighter
“XSTAMPER” : Pre-ink,
rubber stamp
“TRODAT” : Stamps,
pre-ink rubber stamp,
refill ink, numbering,
swop pads.
“LIBRA” : Rubber
stamp, Hi-lighter, writing
pens
“A-LINE” : Whiteboard,
cutting products, inks
“XTENSIONS” :
Snap stamp kits
“TAT” : Industrial
inks.
PURCHASE
90% of the
products is imported
from Japan, Germany,
Pakistan, Republic of
China and U.S.A.,
10% f the
rest is purchased
locally.
Noris Color GmbH :
Shachihata Inc. :
Tradat GmbH :
SALES
100% of the
products is sold
locally by wholesale
to dealers.
MAJOR CUSTOMERS
Office Mate Co.,
Ltd.
Siam Makro Public
Company Limited
Big C Supercenter Public
Company Limited
Central Retail Corporation
Co., Ltd.
The Mall Group
Co., Ltd.
Ek-Chai Distribution System
Co., Ltd. [Tesco Lotus
Hypermarket]
The subject is
not found to
have any subsidiary
or affiliated company
here in Thailand.
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.
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
L/C at sight
or T/T.
Bangkok Bank Public
Co., Ltd.
The
subject employs 35
staff.
The
premise is owned
for administrative office
at the heading
address. Premise is
located in commercial/residential area.
MAXIMUM
CREDIT SHOULD BE
GRANTED AT US$ 500,000.
The company
was formed in 1986
as a stationery
importer and wholesaler.
It has been in
this business for more
than 27 years,
as well as
the products have
been well known in
domestic market for
decades. Domestic slow
consumption and higher
operating costs had
resulted to slow
performance in the year
2011.
Nevertheless
its sales have
gradually improved since
the first quarter
of 2012.
The
capital was registered
at Bht. 1,000,000 divided
into 10,000 shares of
Bht. 100 each.
The
capital was increased
later as following:
Bht. 6,000,000
on March 29,
1994
Bht. 7,000,000
on January 17,
2007
The
latest registered capital
was increased to Bht.
7,000,000 divided into
70,000 shares of
Bht. 100 each
with fully paid.
THE
SHAREHOLDERS LISTED WERE
: [as at
April 26, 2012]
|
NAME |
HOLDING |
% |
|
|
|
|
|
Mr. Sethakarn Angpairoj Nationality: Thai Address : 93
Sutthisarn Rd., Huaykwang,
Bangkok |
18,167 |
25.95 |
|
Ms. Supintha Atthakorn Nationality: Thai Address : 53
Sukhumvit 65 Rd.,
Prakanongnua,
Wattana, Bangkok |
12,413 |
17.73 |
|
Mrs. Prayong Atchanand Nationality: Thai Address : 8
South Sathorn Rd.,
Yannawa, Bangkok |
10,641 |
15.20 |
|
Ms. Daranee Angpairoj Nationality: Thai Address : 93
Sutthisarn Rd., Huaykwang,
Bangkok |
6,385 |
9.12 |
|
Mr. Choopong Angpairoj Nationality: Thai Address : 56/38
Moo 2, Suthisarn
Rd., Huaykwang, Bangkok |
6,320 |
9.03 |
|
Lt. Somsak Yamasamit Nationality: Thai Address : 43
Sukhumvit 39 Rd.,
Klongtonnua,
Wattana, Bangkok |
4,730 |
6.76 |
|
Ms. Chuticha Angpairoj Nationality: Thai Address : 95
Moo 2, Huaykwang,
Bangkok |
2,660 |
3.80 |
|
Mr. Rodom Angpairoj Nationality: Thai Address : 56/38
Moo 2, Suthisarn
Rd., Huaykwang, Bangkok |
2,660 |
3.80 |
|
|
|
|
|
Mr. Burapa Atthakorn Nationality: Thai Address : 53
Sukhumvit 65 Rd.,
Prakanongnua,
Wattana, Bangkok |
2,660 |
3.80 |
|
Mr. Kwinthorn Atthakorn Nationality: Thai Address : 53
Sukhumvit 65 Rd.,
Prakanongnua
Wattana, Bangkok |
2,364 |
3.38 |
|
Mr. Chanin Chaisakkrinont Nationality: Thai Address : 107/361
Narisara Village, Bangkuay-
Sainoi,
Bangbuathong, Nonthaburi |
1,000 |
1.43 |
Total Shareholders : 11
Share Structure [as
at April 26,
2012]
|
Nationality |
Shareholders |
No. of Share |
% Shares |
|
|
|
|
|
|
Thai |
11 |
70,000 |
100.00 |
|
Foreign |
- |
- |
- |
|
Total |
11 |
70,000 |
100.00 |
NAME OF AUDITOR
& CERTIFIED PUBLIC
ACCOUNTANT NO. :
Mr. Thammanoon Korngsamut No.
0898
The
latest financial figures
published for December
31, 2011 &
2010 were:
ASSETS
|
Current Assets |
2011 |
2010 |
|
|
|
|
|
Cash and Cash
Equivalent |
3,867,758.59 |
6,153,230.03 |
|
Trade Accounts and
Notes Receivable |
21,570,511.81 |
22,435,782.76 |
|
Inventories |
10,847,494.84 |
10,047,465.62 |
|
Other Current Assets
|
862,045.73 |
1,131,228.75 |
|
Receivable Loan Employees |
143,410.00 |
- |
|
Total Current Assets
|
37,291,220.97 |
39,767,707.16 |
|
|
|
|
|
Fixed Assets |
20,583,584.29 |
22,035,724.66 |
|
Other Assets |
[3,500.00] |
16,500.00 |
|
Total Assets |
57,871,305.26 |
61,819,931.82 |
LIABILITIES &
SHAREHOLDERS' EQUITY [BAHT]
|
Current
Liabilities |
2011 |
2010 |
|
|
|
|
|
Trade Accounts Payable |
19,413,050.79 |
21,977,323.29 |
|
Other Current Liabilities |
1,706,514.39 |
2,432,053.42 |
|
Total Current Liabilities |
21,119,565.18 |
24,409,376.71 |
|
Payable Loan |
5,996,000.00 |
7,320,000.00 |
|
Total Liabilities |
27,115,565.18 |
31,729,376.71 |
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
|
|
Share capital : Baht 100
par value authorized, issued
and fully paid share
capital 70,000 shares |
7,000,000.00 |
7,000,000.00 |
|
Capital Paid |
7,000,000.00 |
7,000,000.00 |
|
Retained Earning -
Unappropriated |
23,755,740.08 |
23,090,555.11 |
|
Total Shareholders' Equity |
30,755,740.08 |
30,090,555.11 |
|
Total Liabilities & Shareholders' Equity |
57,871,305.26 |
61,819,931.82 |
|
Revenue |
2011 |
2010 |
|
|
|
|
|
Sales |
95,668,136.13 |
95,576,963.90 |
|
Less : Refundable & Discount |
[5,624,999.02] |
[4,720,231.61] |
|
|
90,043,137.11 |
90,856,732.29 |
|
Other Income |
|
|
|
Gain / [Loss] on
Exchange Rate |
[992,841.97] |
917,325.78 |
|
Miscellaneous Income |
1,407,879.90 |
343,905.97 |
|
|
415,037.93 |
1,261,231.75 |
|
Total Revenues |
90,458,175.04 |
92,117,964.04 |
|
Expenses |
|
|
|
|
|
|
|
Cost of Goods
Sold |
53,635,785.31 |
53,955,986.35 |
|
Salary Expenses |
13,640,139.00 |
13,936,411.90 |
|
Selling Expenses |
11,549,711.24 |
13,236,608.57 |
|
Administrative Expenses |
5,735,208.01 |
5,016,192.35 |
|
Depreciation Assets |
2,271,176.80 |
2,024,009.55 |
|
Total Expenses |
86,832,020.36 |
88,169,208.72 |
|
Profit / [Loss] from Operation |
3,626,154.68 |
3,948,755.32 |
|
Less: Loss on
Sales of Assets |
[1,175,890.44] |
- |
|
Profit before Income
Tax |
2,450,264.24 |
3,948,755.32 |
|
Income Tax 30% |
[735,079.27] |
[1,184,626.60] |
|
|
|
|
|
Net Profit / [Loss] |
1,715,184.97 |
2,764,128.72 |
|
Retained Earning, beginning
of year |
22,040,555.11 |
20,746,426.39 |
|
Adjusted |
- |
[1,470,000.00] |
|
Retained Earning, end
of year |
23,755,740.08 |
22,040,555.11 |
|
ITEM |
UNIT |
2011 |
2010 |
|
|
|
|
|
|
LIQUIDITY RATIO |
|
|
|
|
CURRENT RATIO |
TIMES |
1.77 |
1.63 |
|
QUICK RATIO |
TIMES |
1.20 |
1.17 |
|
|
|
|
|
|
ACTIVITY RATIO |
|
|
|
|
FIXED ASSETS TURNOVER |
TIMES |
4.37 |
4.12 |
|
TOTAL ASSETS TURNOVER |
TIMES |
1.56 |
1.47 |
|
INVENTORY CONVERSION PERIOD |
DAYS |
73.82 |
67.97 |
|
INVENTORY TURNOVER |
TIMES |
4.94 |
5.37 |
|
RECEIVABLES CONVERSION PERIOD |
DAYS |
87.44 |
90.13 |
|
RECEIVABLES TURNOVER |
TIMES |
4.17 |
4.05 |
|
PAYABLES CONVERSION PERIOD |
DAYS |
132.11 |
148.67 |
|
CASH CONVERSION CYCLE |
DAYS |
29.15 |
9.43 |
|
|
|
|
|
|
PROFITABILITY
RATIO |
|
|
|
|
COST OF GOODS SOLD |
% |
59.57 |
59.39 |
|
SELLING & ADMINISTRATION |
% |
36.87 |
37.66 |
|
INTEREST |
% |
- |
- |
|
GROSS PROFIT MARGIN |
% |
40.89 |
42.00 |
|
NET PROFIT MARGIN BEFORE EX. ITEM |
% |
4.03 |
4.35 |
|
NET PROFIT MARGIN |
% |
1.90 |
3.04 |
|
RETURN ON EQUITY |
% |
5.58 |
9.19 |
|
RETURN ON ASSET |
% |
2.96 |
4.47 |
|
EARNING PER SHARE |
BAHT |
24.50 |
39.49 |
|
|
|
|
|
|
LEVERAGE RATIO |
|
|
|
|
DEBT RATIO |
TIMES |
0.47 |
0.51 |
|
DEBT TO EQUITY RATIO |
TIMES |
0.88 |
1.05 |
|
TIME INTEREST EARNED |
TIMES |
- |
- |
|
|
|
|
|
|
ANNUAL GROWTH |
|
|
|
|
SALES GROWTH |
% |
(0.90) |
|
|
OPERATING PROFIT |
% |
(8.17) |
|
|
NET PROFIT |
% |
(37.95) |
|
|
FIXED ASSETS |
% |
(6.59) |
|
|
TOTAL ASSETS |
% |
(6.39) |
|

PROFITABILITY
RATIO
|
Gross Profit Margin |
40.89 |
Impressive |
Industrial
Average |
14.86 |
|
Net Profit Margin |
1.90 |
Impressive |
Industrial
Average |
1.50 |
|
Return on Assets |
2.96 |
Impressive |
Industrial
Average |
2.92 |
|
Return on Equity |
5.58 |
Acceptable |
Industrial
Average |
7.59 |
Gross Profit Margin used to assess a firm's financial health by revealing
the proportion of money left over from revenues after accounting for the cost
of goods sold. Gross profit margin serves as the source for paying additional
expenses and future savings. Gross Profit Margin is 40.89%. When compared with the industry
average, the ratio of the company was higher.
This indicated that company was more profitable than the same industry.
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. Net Profit Margin ratio is 1.9%,
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. Which the high ratio in 2.96%,
higher figure when compared with those of its average competitors in the same
industry, indicated that business was an efficient profits 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. When compared with the
industry average, it was lower, the company's figure is 5.58%.
Trend of the
average competitors in the same industry for last 5 years
Return on Assets Uptrend
Return on Equity Downtrend

LIQUIDITY RATIO
|
Current Ratio |
1.77 |
Impressive |
Industrial
Average |
1.61 |
|
Quick Ratio |
1.20 |
|
|
|
|
Cash Conversion Cycle |
29.15 |
|
|
|
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 1.77 times in 2011, increase from 1.63 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 1.2 times in 2011,
increase from 1.17 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 30 days.
Trend of the
average competitors in the same industry for last 5 years
Current Ratio Uptrend


LEVERAGE RATIO
|
Debt Ratio |
0.47 |
Impressive |
Industrial
Average |
0.58 |
|
Debt to Equity Ratio |
0.88 |
Impressive |
Industrial
Average |
1.40 |
|
Times Interest Earned |
- |
|
Industrial
Average |
2.06 |
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.
Debt Ratio shows the proportion of a company's assets which are financed
through debt. The company's figure is 0.47 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 Downtrend
Times Interest Earned Uptrend

ACTIVITY RATIO
|
Fixed Assets Turnover |
4.37 |
Acceptable |
Industrial
Average |
8.04 |
|
Total Assets Turnover |
1.56 |
Satisfactory |
Industrial
Average |
1.94 |
|
Inventory Conversion Period |
73.82 |
|
|
|
|
Inventory Turnover |
4.94 |
Impressive |
Industrial
Average |
4.76 |
|
Receivables Conversion Period |
87.44 |
|
|
|
|
Receivables Turnover |
4.17 |
Satisfactory |
Industrial
Average |
4.22 |
|
Payables Conversion Period |
132.11 |
|
|
|
Trend of the
average competitors in the same industry for last 5 years
Fixed Assets Turnover Downtrend
Total Assets Turnover Downtrend
Inventory Turnover Downtrend
Receivables Turnover Uptrend
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.54.85 |
|
|
1 |
Rs.88.39 |
|
Euro |
1 |
Rs.72.63 |
INFORMATION DETAILS
|
Report
Prepared by : |
PRL |
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.