![]()
MIRA INFORM REPORT
|
Report Date : |
03.01.2012 |
IDENTIFICATION DETAILS
|
Name : |
THANH HOA MEDICAL MATERIALS PHARMACEUTICAL
JOINT STOCK COMPANY |
|
|
|
|
Registered Office : |
No. 232, Tran Phu Street, Lam Son Ward,
Thanh Hoa City, Thanh Hoa Province |
|
|
|
|
Country : |
Vietnam |
|
|
|
|
Financials (as on) : |
31.12.2010 |
|
|
|
|
Year of Establishment : |
1961 |
|
|
|
|
Com. Reg. No.: |
2800231948 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Manufacturing and trading in oriental medicament, pharmaceuticals, medical
chemicals |
|
|
|
|
No. of Employees
: |
951 |
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 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 |
Current legal status
|
||
|
English Name |
|
THANH HOA MEDICAL MATERIALS PHARMACEUTICAL
JOINT STOCK COMPANY |
|
Vietnamese Name |
|
CONG TY CO PHAN DUOC - VAT TU Y TE THANH
HOA |
|
Short name |
|
THEPHACO |
|
Type of Business |
|
Joint stock company |
|
Year Established |
|
1961 |
|
Business Registration No. |
|
2800231948 |
|
Date of Registration |
|
15 Dec 2009 |
|
Place of Registration |
|
Thanh Hoa Department of Planning and
Investment. |
|
Current registered capital |
|
VND 67,930,410,000 |
|
Status |
|
Unlisted |
|
Tax code |
|
2800231948 |
|
Total Employees |
|
951 |
|
Note: The given
name – THANH HOA PHARMACEUTICAL & MEDICAL MATERIALS JOINT STOCK COMPANY is
not correct. The correct name is as above. |
||
Historical
Identification & Legal form
|
List |
Changed Items |
Date of changes |
|
1 |
Subject has got former Registered capital:
40,388,000,000 VND Changed to: 67,930,410,000 VND |
29 Dec
2010 |
|
2 |
Subject has got former Registered capital:
39,188,000,000 VND Changed to: 40,388,000,000 VND |
15
Dec 2009 |
|
3 |
Subject has got former Business
Registration No: 2603000052 Changed to: 2800231948 |
15
Dec 2009 |
|
4 |
Subject has got former Type of Business:
State Owned Company Changed to: Joint Stock Company |
05
Nov 2002 |
|
5 |
Subject has got former Registered English
Name: THANH HOA PHARMACEUTICAL STATE ENTERPRISE Changed to: THANH HOA MEDICAL MATERIALS PHARMACEUTICAL
JOINT STOCK COMPANY |
05
Oct 2002 |
|
6 |
Subject has got former Registered capital:
15,800,000,000 VND Changed to: 39,188,000,000 VND |
N/A |
|
Head Office |
||
|
Address |
|
No. 232, Tran Phu Street, Lam Son Ward,
Thanh Hoa City, Thanh Hoa Province, Vietnam |
|
Telephone |
|
(84-37) 3852 691/ 3 852 286 |
|
Fax |
|
(84-37) 3855 209 |
|
Email |
|
|
|
Website |
|
|
|
Note: The given tel
and fax are not correct. The correct ones is as above location |
||
|
|
||
|
Factory Address |
||
|
Address |
|
No. 4 Quang Trung Str, Thanh Hoa City, Thanh
Hoa Province, Vietnam |
|
Telephone |
|
(84-37) 3852 317 |
|
Fax |
|
(84-37) 3852 317 |
|
Email |
|
|
|
|
||
|
Branch in Ha Noi
|
||
|
Address |
|
Ha Binh Phuong Industrial Zone , Thuong
Tin District, Ha Noi City, Vietnam |
|
Telephone |
|
(84-4) 36640542 |
|
Fax |
|
(84-4) 36645776 |
|
Email |
|
|
|
|
||
|
Branch in Ho Chi
Minh |
||
|
Address |
|
652/25/4 Cong Hoa, Ward 13, Tan Binh District,
Ho Chi Minh City, Vietnam |
|
Telephone |
|
(84- 8) 38497234 |
|
Fax |
|
(84-8) 38497246 |
|
Note: The address - 666/64/21, 3/2 Street, 14
Ward, District 10, Ho Chi Minh City, Vietnam is former branch of subject. |
||
|
|
||
|
Branch in Hai Phong
|
||
|
Address |
|
No. 28 The Lu Street, Ha Ly Ward, Hong
Bang District, Hai Phong City, Vietnam |
|
Telephone |
|
(84-31) 3842 884 |
|
Fax |
|
(84-31) 3842 884/ 8600 524 |
|
1.
NAME |
|
Mr.
LUONG VAN SON |
|
Position |
|
General Director & Chairman |
|
Date of Birth |
|
26 Jan 1948 |
|
ID Number/Passport |
|
170009066 |
|
ID Issue Date |
|
07 Jul 1999 |
|
ID Issue Place |
|
Thanh Hoa Province
Police |
|
Resident |
|
No.44 No5 Dong Bac Ga
group, Dong Tho Ward, Thanh Hoa City, Thanh Hoa Province, Vietnam |
|
Nationality |
|
Vietnamese |
|
Tel/Mobil phone |
|
(84-37) 3852 286 |
|
Qualification |
|
Pharmacist specialist II |
|
|
||
|
2.
NAME |
|
Ms.
PHAM THI HONG |
|
Position |
|
Deputy General Director |
|
Date of Birth |
|
19 Feb 1958 |
|
ID Number/Passport |
|
171502821 |
|
ID Issue Date |
|
24 Nov 2005 |
|
ID Issue Place |
|
Thanh Hoa Province
Police |
|
Resident |
|
No. 114 Han Thuyen Str.,
Ba Dinh Ward, Thieu Hoa District, Thanh Hoa Province, Vietnam |
|
Nationality |
|
Vietnamese |
|
Tel/Mobil phone |
|
(84-37) 3853 043/ +84 912395192 |
|
Qualification |
|
Bachelor of Economics |
|
|
||
|
3.
NAME |
|
Mr.
TRINH DANG HUNG |
|
Position |
|
Deputy General Director |
|
Resident |
|
Thanh Hoa Province,
Vietnam |
|
Nationality |
|
Vietnamese |
|
|
||
|
4.
NAME |
|
Mr.
KHUONG VAN NGHI |
|
Position |
|
Deputy General Director |
|
Resident |
|
Thanh Hoa Province,
Vietnam |
|
Nationality |
|
Vietnamese |
|
Tel/Mobil phone |
|
(84-37) 3852 317 |
|
|
||
|
5.
NAME |
|
Mr.
VU TRONG PHUNG |
|
Position |
|
Deputy General Director |
|
Resident |
|
Thanh Hoa Province,
Vietnam |
|
Nationality |
|
Vietnamese |
|
Tel/Mobil phone |
|
(84-37) 3853 052 |
|
-Manufacturing
and trading in oriental medicament, pharmaceuticals, medical chemicals. -
Manufacturing medical materials, equipment. -Providing
health care services. |
|
IMPORT: |
||
|
·
Types of products |
|
Medical Materials |
|
·
Market |
|
Korea, China, India (three key import markets), Europe market (Canada,
France, Germany...). |
|
·
Mode of payment |
|
LC |
|
|
||
|
EXPORT: |
||
|
·
Types of products |
|
Pharmaceutical products |
|
·
Market |
|
Russia, Northern Korea (The subject is finishing registration document
to export products to these markets) |
|
·
Mode of payment |
|
LC |
|
1.
VIET NAM JOINT STOCK COMMERCIAL BANK FOR INDUSTRY AND TRADE HOANG MAI BRANCH |
||
|
Address |
|
No. 2 - 4 Kim Dong str., Giap Bat ward, Hoang Mai District, Ha Noi
City, Vietnam |
|
Telephone |
|
(84-4) 36648701 |
|
|
||
|
2.
VIETNAM BANK FOR INDUSTRY AND TRADE - THANH HOA BRANCH |
||
|
Address |
|
Phan Chu Trinh Str., Dien Bien Ward, Thanh Hoa City, Thanh Hoa
Province, Vietnam |
|
Telephone |
|
(84-37) 3852 316 |
|
Fax |
|
(84-37) 3852 039 |
|
VND Account |
|
710A 60 140 |
Below is list of founding shareholders:
|
||
|
1.
NAME |
|
STATE
CAPITAL INVESTMENT CORPORATION |
|
Business Registration |
|
0101992921 |
|
Date of Registration |
|
09 Jul 2010 |
|
Place of Registration |
|
Ha Noi Planning and Investment Department |
|
Representative |
|
Mr. LUONG VAN SON |
|
Registered Capital |
|
VND 19,000,000,000,000 |
|
Tax code |
|
0101992921 |
|
Address |
|
No. 15A Tran Khanh Du Str., Hoan Kiem
District, Ha Noi City, Vietnam |
|
Tel |
|
(84-4) 62780126 |
|
Fax |
|
(84-4) 62780136 |
|
Number of shares |
|
1,482,110 |
|
Value of shares |
|
VND 14,821,100,000 |
|
Percentage |
|
21.82% |
|
|
||
|
2.
NAME |
|
Mr.
LUONG VAN SON |
|
Position |
|
General Director & Chairman |
|
Date of Birth |
|
26 Jan 1948 |
|
ID Number/Passport |
|
170009066 |
|
Issued on |
|
07 Jul 1999 |
|
Issued Place |
|
Thanh Hoa Province Police |
|
Resident |
|
No.44 No5 Dong Bac Ga group - Dong Tho
ward, Thanh Hoa City, Thanh Hoa Province, Vietnam |
|
Work phone |
|
(84-37) 3852 286 |
|
Nationality |
|
Vietnamese |
|
Number of Shares |
|
44,251 |
|
Value of shares |
|
VND 442,510,000 |
|
Percentage |
|
0.65% |
|
|
||
|
3.
NAME |
|
Mr.
LE MINH BAN |
|
Resident |
|
No. 15/130 Tan Lap Str. - Truong Thi Ward,
Thanh Hoa City, Thanh Hoa Province, Vietnam |
|
Nationality |
|
Vietnamese |
|
Number of Shares |
|
13,447 |
|
Value of shares |
|
VND 134,470,000 |
|
Percentage |
|
0.2% |
|
|
||
|
4.
NAME |
|
Ms.
PHAM THI HONG |
|
Position |
|
Deputy General Director |
|
Date of Birth |
|
19 Feb 1958 |
|
ID Number/Passport |
|
171502821 |
|
Issued on |
|
24 Nov 2005 |
|
Issued Place |
|
Thanh Hoa Province Police |
|
Resident |
|
No. 114 Han Thuyen Str. - Ba Dinh Ward,
Thieu Hoa District, Thanh Hoa Province, Vietnam |
|
Work phone |
|
(84-37) 3853 043 |
|
Mobile phone |
|
+84 912395192 |
|
Nationality |
|
Vietnamese |
|
Number of Shares |
|
44,251 |
|
Value of shares |
|
VND 442,510,000 |
|
Percentage |
|
0.65% |
|
|
||
|
5.
NAME |
|
Mr.
DOAN CONG CUONG |
|
Resident |
|
No. 43 Phung Khac Khoan Str. - Dong Ve
ward, Thanh Hoa City, Thanh Hoa Province, Vietnam |
|
Nationality |
|
Vietnamese |
|
Number of Shares |
|
25,120 |
|
Value of shares |
|
VND 251,500,000 |
|
Percentage |
|
0.37% |
|
BALANCE
SHEET |
|||
Unit: One VND
|
|||
|
Balance sheet
date |
31/12/2010 |
31/12/2009 |
31/12/2008 |
|
Number of weeks |
52 |
52 |
52 |
|
ASSETS |
|||
|
A – CURRENT
ASSETS |
349,144,209,447 |
333,457,497,434 |
241,885,094,198 |
|
I. Cash and cash
equivalents |
46,331,660,909 |
63,294,387,229 |
32,609,580,981 |
|
1. Cash |
46,331,660,909 |
63,294,387,229 |
32,609,580,981 |
|
2. Cash equivalents |
0 |
0 |
0 |
|
II. Short-term
investments |
750,390,412 |
1,293,604,179 |
1,859,876,371 |
|
1. Short-term investments |
750,390,412 |
1,293,604,179 |
1,859,876,371 |
|
2. Provisions for devaluation of short-term investments |
0 |
0 |
0 |
|
III. Accounts
receivable |
160,345,233,977 |
127,690,119,364 |
83,304,137,795 |
|
1. Receivable from customers |
128,092,091,966 |
112,472,221,015 |
78,201,978,346 |
|
2. Prepayments to suppliers |
26,079,203,610 |
9,229,069,523 |
1,978,261,906 |
|
3. Inter-company receivable |
0 |
0 |
0 |
|
4. Receivable according to the progress of construction |
0 |
0 |
0 |
|
5. Other receivable |
6,173,938,401 |
5,988,828,826 |
3,123,897,543 |
|
6. Provisions for bad debts |
0 |
0 |
0 |
|
IV. Inventories |
140,604,899,115 |
140,936,445,193 |
123,453,876,489 |
|
1. Inventories |
140,604,899,115 |
140,936,445,193 |
123,453,876,489 |
|
2. Provisions for devaluation of inventories |
0 |
0 |
0 |
|
V. Other Current
Assets |
1,112,025,034 |
242,941,469 |
657,622,562 |
|
1. Short-term prepaid expenses |
0 |
0 |
0 |
|
2. VAT to be deducted |
0 |
0 |
0 |
|
3. Taxes and other accounts receivable from the State |
845,908,593 |
17,271,932 |
183,232,662 |
|
4. Other current assets |
266,116,441 |
225,669,537 |
474,389,900 |
|
B. LONG-TERM
ASSETS |
50,646,529,724 |
38,133,966,843 |
40,043,307,912 |
|
I. Long term
accounts 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
|
45,862,018,677 |
34,978,336,814 |
38,080,879,490 |
|
1. Tangible assets |
44,146,243,931 |
33,763,575,200 |
37,557,221,002 |
|
- Historical costs |
123,308,678,190 |
100,799,559,238 |
92,502,649,424 |
|
- Accumulated depreciation |
-79,162,434,259 |
-67,035,984,038 |
-54,945,428,422 |
|
2. Financial leasehold assets |
0 |
0 |
0 |
|
- Historical costs |
0 |
0 |
0 |
|
- Accumulated depreciation |
0 |
0 |
0 |
|
3. Intangible assets |
94,516,895 |
121,716,895 |
0 |
|
- Initial costs |
136,000,000 |
136,000,000 |
0 |
|
- Accumulated amortization |
-41,483,105 |
-14,283,105 |
0 |
|
4. Construction-in-progress |
1,621,257,851 |
1,093,044,719 |
523,658,488 |
|
III. Investment
property |
0 |
0 |
0 |
|
Historical costs |
0 |
0 |
0 |
|
Accumulated depreciation |
0 |
0 |
0 |
|
IV. Long-term
investments |
3,410,000,000 |
2,410,000,000 |
760,000,000 |
|
1. Investments in affiliates |
0 |
0 |
0 |
|
2. Investments in business concerns and joint ventures |
3,000,000,000 |
2,000,000,000 |
350,000,000 |
|
3. Other long-term investments |
410,000,000 |
410,000,000 |
410,000,000 |
|
4. Provisions for devaluation of long-term investments |
0 |
0 |
0 |
|
V. Other
long-term assets |
1,374,511,047 |
745,630,029 |
1,202,428,422 |
|
1. Long-term prepaid expenses |
1,144,431,705 |
515,550,687 |
972,349,080 |
|
2. Deferred income tax assets |
230,079,342 |
230,079,342 |
230,079,342 |
|
3. Other long-term assets |
0 |
0 |
0 |
|
TOTAL ASSETS |
399,790,739,171 |
371,591,464,277 |
281,928,402,110 |
|
LIABILITIES |
|||
|
A- LIABILITIES |
272,948,971,011 |
292,881,777,359 |
211,078,820,828 |
|
I. Current
liabilities |
272,948,971,011 |
292,567,108,109 |
208,611,315,882 |
|
1. Short-term debts and loans |
131,083,570,313 |
120,308,458,658 |
91,684,655,971 |
|
2. Payable to suppliers |
92,442,938,897 |
122,976,764,151 |
84,947,862,933 |
|
3. Advances from customers |
2,932,511,344 |
5,428,030,390 |
4,140,133,863 |
|
4. Taxes and other obligations to the State Budget |
2,234,915,261 |
2,413,090,893 |
923,240,849 |
|
5. Payable to employees |
12,725,467,640 |
15,303,752,750 |
4,925,770,483 |
|
6. Accrued expenses |
0 |
0 |
0 |
|
7. Inter-company payable |
0 |
0 |
0 |
|
8. Payable according to the progress of construction contracts |
0 |
0 |
0 |
|
9. Other payable |
31,529,567,556 |
26,137,011,267 |
21,989,651,783 |
|
10. Provisions for short-term accounts payable |
0 |
0 |
0 |
|
II. Long-Term
Liabilities |
0 |
314,669,250 |
2,467,504,946 |
|
1. Long-term accounts payable to suppliers |
0 |
0 |
0 |
|
2. Long-term inter-company payable |
0 |
0 |
0 |
|
3. Other long-term payable |
0 |
0 |
0 |
|
4. Long-term debts and loans |
0 |
314,669,250 |
2,467,504,946 |
|
5. Deferred income tax payable |
0 |
0 |
0 |
|
6. Provisions for unemployment allowances |
0 |
0 |
0 |
|
7. Provisions for long-term accounts payable |
0 |
0 |
0 |
|
B- OWNER’S
EQUITY |
126,841,768,160 |
78,709,686,918 |
70,849,581,282 |
|
I. OWNER’S
EQUITY |
120,421,684,667 |
73,573,677,204 |
69,585,197,404 |
|
1. Capital |
67,930,410,000 |
40,388,000,000 |
39,188,845,451 |
|
2. Share premiums |
43,563,475,451 |
28,125,105,451 |
27,165,100,000 |
|
3. Other sources of capital |
0 |
0 |
0 |
|
4. Treasury stocks |
-43,930,000 |
-41,170,000 |
-39,480,000 |
|
5. Differences on asset revaluation |
0 |
0 |
0 |
|
6. Foreign exchange differences |
593,495,698 |
-1,624,890,965 |
0 |
|
7. Business promotion fund |
6,862,579,943 |
5,589,072,943 |
2,861,558,338 |
|
8. Financial reserved fund |
1,515,653,575 |
1,137,559,775 |
409,173,615 |
|
9. Other funds |
0 |
0 |
0 |
|
10. Retained earnings |
0 |
0 |
0 |
|
11. Construction investment fund |
0 |
0 |
0 |
|
II. Other
sources and funds |
6,420,083,493 |
5,136,009,714 |
1,264,383,878 |
|
1. Bonus and welfare funds |
6,420,083,493 |
5,136,009,714 |
1,219,556,139 |
|
2. Sources of expenditure |
0 |
0 |
44,827,739 |
|
3. Fund to form fixed assets |
0 |
0 |
0 |
|
MINORITY’S
INTEREST |
0 |
0 |
0 |
|
TOTAL
LIABILITIES AND OWNER’S EQUITY |
399,790,739,171 |
371,591,464,277 |
281,928,402,110 |
|
PROFIT
& LOSS STATEMENT |
|||
|
|
|||
|
Description |
FY2010 |
FY2009 |
FY2008 |
|
1. Total Sales |
871,113,372,328 |
838,625,410,416 |
652,470,758,616 |
|
2. Deduction item |
4,815,904,856 |
2,082,770,283 |
10,640,067,028 |
|
3. Net sale |
866,297,467,472 |
836,542,640,133 |
641,830,691,588 |
|
4. Costs of goods sold |
731,799,675,210 |
733,944,405,085 |
567,210,647,376 |
|
5. Gross profit |
134,497,792,262 |
102,598,235,048 |
74,620,044,212 |
|
6. Financial income |
1,492,292,769 |
1,180,081,150 |
5,821,679,558 |
|
7. Financial expenses |
21,449,849,845 |
11,667,264,148 |
14,701,325,963 |
|
- In which: Loan interest expenses |
13,732,539,112 |
7,017,906,814 |
9,619,632,584 |
|
8. Selling expenses |
82,279,843,798 |
55,797,443,514 |
39,562,782,720 |
|
9. Administrative overheads |
16,642,550,469 |
23,106,568,256 |
15,290,005,510 |
|
10. Net operating profit |
15,617,840,919 |
13,207,040,280 |
10,887,609,577 |
|
11. Other income |
3,875,670,741 |
5,853,974,946 |
1,221,634,861 |
|
12. Other expenses |
42,267,883 |
521,626,711 |
223,700,831 |
|
13. Other profit /(loss) |
3,833,402,858 |
5,332,348,235 |
997,934,030 |
|
14. Total accounting profit before tax |
19,451,243,777 |
18,539,388,515 |
11,885,543,607 |
|
15. Current corporate income tax |
4,846,974,694 |
4,618,242,129 |
3,276,359,710 |
|
16. Deferred corporate income tax |
0 |
0 |
0 |
|
18. Profit after tax |
14,604,269,083 |
13,921,146,386 |
8,609,183,897 |
|
FINANCIAL RATIOS
AND AVERAGE INDUSTRY RATIOS |
||||
|
|
||||
|
Description |
FY2010 |
FY2009 |
FY2008 |
Average Industry |
|
Current liquidity ratio |
1.28 |
1.14 |
1.16 |
1.74 |
|
Quick liquidity ratio |
0.76 |
0.66 |
0.57 |
1.02 |
|
Inventory circle |
5.20 |
5.55 |
4.59 |
3.74 |
|
Average receive period |
67.56 |
55.71 |
47.37 |
76.97 |
|
Utilizing asset performance |
2.17 |
2.25 |
2.28 |
1.31 |
|
Liability by total assets |
68.27 |
78.82 |
74.87 |
49.32 |
|
Liability by owner's equity |
215.19 |
372.10 |
297.93 |
129.21 |
|
Ebit / Total assets (ROA) |
8.30 |
6.88 |
7.63 |
8.55 |
|
Ebit / Owner's equity (ROE) |
26.16 |
32.47 |
30.35 |
18.02 |
|
Ebit / Total sale (NPM) |
3.81 |
3.05 |
3.30 |
6.82 |
|
Gross profit / Total sale (GPM) |
15.44 |
12.23 |
11.44 |
21.89 |
|
Note: The
Average Industry was calculated by VietnamCredit based on our own statistical
data |
||||
|
CASH
FLOW STATEMENT |
||
|
(Direct method) |
||
|
Items |
FY2010 |
FY2009 |
|
I. Cash flows
from operating activities |
||
|
1.Cash received from customers |
709,898,768,360 |
651,724,865,776 |
|
2. Cash paid to suppliers |
-171,447,110,167 |
-171,104,619,915 |
|
3. Cash paid to employees |
-56,223,690,784 |
-41,216,587,641 |
|
4. Interest paid |
-13,732,539,112 |
-7,017,906,814 |
|
5. Income taxes paid |
-5,421,598,917 |
-1,367,805,600 |
|
6. Other operating cash receipts |
2,458,095,762 |
5,059,632,918 |
|
7. Other operating payments |
-24,705,412,923 |
-48,162,606,820 |
|
Net cash flows from operating activities |
440,826,512,219 |
387,914,971,904 |
|
II. Cash flows
from investing activities |
||
|
1. Purchases and construction of fixed assets and other long-term
assets |
-23,000,618,952 |
-8,352,361,472 |
|
2. Gains from disposals and liquidation of fixed assets and other
long-term assets |
174,758,181 |
761,815,700 |
|
3. Loans given and purchases of debt instruments of other entities |
-6,159,070,000 |
0 |
|
4. Recovery of loans given and disposals of debt instruments of other
entities |
706,049,346 |
2,284,255,891 |
|
5. Investments into other entities |
-1,000,000,000 |
-1,650,000,000 |
|
6. Withdrawals of investments in other entities |
|
|
|
7. Receipts of loan interests, dividends and profit shared |
1,307,560,769 |
578,337,570 |
|
Net cash flows from investing activities |
-27,971,320,656 |
-6,377,952,311 |
|
III. Cash flows
from financing activities |
||
|
1. Gains from stock issuance and capital contributions from
shareholders |
42,980,780,000 |
2,160,000,000 |
|
2. Repayment for capital contributions and re-purchases of stocks
already issues |
0 |
0 |
|
3. Short-term and long-term loans received |
6,674,000,000 |
5,954,570,000 |
|
4. Loan principal amounts repaid |
-475,347,787,181 |
-351,689,940,645 |
|
5. Payments for financial leasehold assets |
0 |
0 |
|
6. Dividends and profit already paid to the owners |
-4,718,406,400 |
-7,276,842,700 |
|
Net cash flows from financing activities |
-430,411,413,581 |
-350,852,213,345 |
|
Net cash flows during the year |
-17,556,222,018 |
30,684,806,248 |
|
Beginning cash and cash equivalents |
63,294,387,229 |
32,609,580,981 |
|
Effects of fluctuations in foreign exchange rates |
593,495,698 |
0 |
|
Ending cash and cash equivalents |
46,331,660,909 |
63,294,387,229 |
|
Trade Morality |
|
Fair |
|
Liquidity |
|
Medium |
|
Payment status |
|
Average |
|
Financial Situation |
|
Above Average |
|
Development trend |
|
Positive |
|
Litigation data |
|
No Record |
|
Bankruptcy |
|
No Record |
|
Payment Methods |
|
L/C |
|
Sale Methods |
|
Distributor |
|
Public opinion |
|
Good |
|
CREDIT INQUIRY: 125,000 USD Against da interns. |
|
Acceptable. |
|
Founded
in 1961 and operated under the name THANH HOA PHARMACEUTICAL STATE ENTERPRISE,
the subject has been known as THANH HOA MEDICAL MATERIALS PHARMACEUTICAL
JOINT STOCK COMPANY since the Equitization Decision 3664/QD-CT granted by
People Committee of Thanh Hoa Province on November 5th, 2002. Currently, the
subject is operating under business registration no. 2800231948
with registered capital of VND 67,930,410,000. Headquartered
at No. 232, Tran Phu Str., Lam Son Ward, Thanh Hoa City, Thanh Hoa Province,
Vietnam. The subject has some branches in big cities such as Hanoi, Ho Chi
Minh, Hai Phong City and 29 branches in Thanh Hoa Province. The subject has
the factory at No. 4 Quang Trung Str, Thanh Hoa City, Thanh
Hoa Province, Vietnam. The subject will open a factory at Tay Bac Ga
Industrial Zone, Thanh Hoa City, Thanh Hoa Province.
Financially,
the subject business result was improved year on year. In 2010, total sales
reached VND 871,113,372,328 and profit after tax of VND 14,604,269,083, which
were higher than ones of 2009 and 2008. In
general, the management capacity is fairly good. The subject has paid
attention to upgrade machines and equipment for production. |
|
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.53.30 |
|
UK Pound |
1 |
Rs.82.66 |
|
Euro |
1 |
Rs.68.91 |
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.