MIRA INFORM REPORT

 

 

Report Date :           

09.01.2012

 

IDENTIFICATION DETAILS

 

Name :

SO PHA PACKING PLASTIC CORPORATION 

 

 

Registered Office :

No. 4/5B Hamlet 4 - Xuan Thoi Son Commune, Hoc Mon District, Ho Chi Minh City

 

 

Country :

Vietnam

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

17.12.2007

 

 

Com. Reg. No.:

0305395345

 

 

Legal Form :

Joint Stock Company

 

 

Line of Business :

Manufacturing plastic packaging

 

 

No. of Employees :

100

 

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

 

SO PHA PACKING PLASTIC CORPORATION

Vietnamese Name

 

CONG TY CO PHAN BAO BI NHUA SO PHA

Type of Business

 

Joint stock company

Year Established

 

2007

Business Registration No.

 

0305395345

Date of Registration

 

17 Dec 2007

Place of Registration

 

Business Registration Office of Ho Chi MInh City

Current registered capital

 

VND 20,000,000,000

Tax code

 

0305395345

Total Employees

 

100

 

Historical Identification & Legal form

List

Changed Items

Date of changes

1

Subject has got former Business Registration No: 4103008782 issued on 17th Dec 2007 Changed to: 0305395345

30 Nov 2010

 

 

 

company ADDRESSES

 

Head Office

Address

 

No. 4/5B Hamlet 4 - Xuan Thoi Son Commune, Hoc Mon District, Ho Chi Minh City, Vietnam

Telephone

 

(84-8) 3710 5837

Fax

 

(84-8) 3710 3281

Email

 

baobinhua@sopha.com.vn 

Website

 

www.sopha.com.vn 

 

 

DIRECTORS

 

1. NAME

 

Mr. NGUYEN VAN PHAT

Position

 

Chairman

ID Number/Passport

 

022460277

Resident

 

No. 18/5c Tan Thoi Hamlet - Tan Hiep Commune , Hoc Mon District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

 

2. NAME

 

Mr. VO THE HAI HUNG SON

Position

 

Director

Date of Birth

 

08 Nov 1974

ID Number/Passport

 

022689302

ID Issue Date

 

04 Oct 2005

ID Issue Place

 

Police Station of HoChiMinh City

Resident

 

No. 16/2 Thoi T Hamlet Thoi Tam Thon Commune, Hoc Mon District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

 

3. NAME

 

Mr. BUI MINH CAN

Position

 

Deputy Director – Chief Accountant

ID Number/Passport

 

021754350

Resident

 

4/32 Ly Thuong Kiet Street Hoc Mon Town, Hoc Mon District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

 

 

BUSINESS NATURE AND ACTIVITIES

 

The subject specializes in activities:
- Manufacturing plastic packaging.
- Trading materials, machinery and spare parts in plastic industry.
- Print on the packaging

 

IMPORT & EXPORT ACTIVITIES

 

IMPORT:

·         Types of products

 

Raw Material (plastic beads)

·         Market

 

Singapore, Thailand, Indonesia, India.

 

EXPORT:

·         Types of products

 

Products

·         Market

 

Phillipine, Chile, mailaisia, Kuwait.

 

 

 

BANKERS

 

1. VIET NAM BANK FOR AGRICULTURE AND RURAL DEVELOPMENT AN SUONG BRANCH

Address

 

No.66/7, Highway 22 Ba Diem Street, Hoc Mon District, Ho Chi Minh City, Vietnam

Telephone

 

(84-8) 3883 5067

Fax

 

(84-8) 3883 5022

 

2. VIETNAM TECHNOLOGICAL AND COMMERCIAL JOINT STOCK BANK - PASTER BRANCH

Address

 

24-26 Pasteur Str, Ben Nghe Ward, 1 District, Ho Chi Minh City, Vietnam

Telephone

 

(84-8) 3821 2155

Fax

 

(84-8) 3821 2153

 

3. DONG A COMMERCIAL JOINT STOCK BANK AN DONG BRANCH

 

 

 

SHAREHOLDERS

 

1. NAME

 

Mr. BUI MINH CAN

Position

 

Deputy Director – Chief Accountant

ID Number/Passport

 

021754350

Resident

 

No. 4/32 Ly Thuong Kiet Street, Hoc Mon Town, Hoc Mon District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 2,600,000,000

Percentage

 

13%

 

2. NAME

 

Ms. HOANG XUAN THAO

ID Number/Passport

 

225136595

Resident

 

Group 39 Hon CHong - Vinh Phuoc Ward , Nha Trang City, Khanh Hoa Province, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 2,600,000,000

Percentage

 

13%

 

3. NAME

 

Mr. PHAN VAN PHUOC

ID Number/Passport

 

022069550

Resident

 

No. 50/3 Quater 3 -Hoc Mon Town , Hoc Mon District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 2,600,000,000

Percentage

 

13%

 

4. NAME

 

Mr. VO THE HAI HUNG SON

Position

 

Director

Date of Birth

 

08 Nov 1974

ID Number/Passport

 

022689302

Issued on

 

04 Oct 2005

Issued Place

 

Police Station of HoChiMinh City

Resident

 

16/2 Thoi T Hamlet Thoi Tam Thon Commune, Hoc Mon District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 2,600,000,000

Percentage

 

13%

 

5. NAME

 

Mr. NGUYEN VAN PHAT

Position

 

Chairman

ID Number/Passport

 

022460277

Resident

 

No. 18/5c Tan Thoi hamlet - tan hiep commune , Hoc Mon District, Ho Chi Minh City, Vietnam

Value of shares

 

VND 2,800,000,000

Percentage

 

14%

 

6. NAME

 

Mr. LE VAN SUU

ID Number/Passport

 

024281958

Resident

 

69 Street No.3, Binh Tri Dong B Ward , Binh Tan District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 2,000,000,000

Percentage

 

10%

 

7. NAME

 

Mr. PHAM VAN NUNG

Date of Birth

 

12 Oct 1958

ID Number/Passport

 

024332204

Issued on

 

15 Nov 2004

Issued Place

 

Police Station of Hochiminh City

Resident

 

No.19 Street No.9 Rada Housing Compound, Ward 13, 6 District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 2,000,000,000

Percentage

 

10%

 

8. NAME

 

Mr. MAI VAN HOA ( MAI HOA VAN)

ID Number/Passport

 

WK132758

Resident

 

1503.52 Street S.F, Calgary- Alberta, Canada

Value of shares

 

VND 1,200,000,000

Percentage

 

6%

 

9. NAME

 

Ms. VU THI KIM NGOC

ID Number/Passport

 

273088588

Resident

 

18/10 Thoi Tu Hamlet - Thoi Tam Thon Commune , Hoc Mon District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 1,000,000,000

Percentage

 

5%

 

10. NAME

 

Ms. TO NGOC QUE CHI

ID Number/Passport

 

023157370

Resident

 

2/14 Quater 5 - Hoc Mon Town , Hoc Mon District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 400,000,000

Percentage

 

2%

 

11. NAME

 

Mr. VO CHI HUNG

ID Number/Passport

 

023353955

Resident

 

31/2A Ly Thuong Kiet Street Quater 3 - Hoc Mon Town, Hoc Mon District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 200,000,000

Percentage

 

1%

 

 

FINANCIAL DATA

 

BALANCE SHEET

Unit: One VND

Balance sheet date

31/12/2010

31/12/2009

Number of weeks

52

52

ASSETS

A – CURRENT ASSETS

32,407,000,000

23,961,000,000

I. Cash and cash equivalents

925,000,000

481,000,000

1. Cash

925,000,000

481,000,000

2. Cash equivalents

0

0

II. Short-term investments

0

0

1. Short-term investments

0

0

2. Provisions for devaluation of short-term investments

0

0

III. Accounts receivable

14,233,000,000

10,002,000,000

1. Receivable from customers

12,974,000,000

7,924,000,000

2. Prepayments to suppliers

1,259,000,000

578,000,000

3. Inter-company receivable

0

0

4. Receivable according to the progress of construction

0

0

5. Other receivable

0

1,500,000,000

6. Provisions for bad debts

0

0

IV. Inventories

16,628,000,000

12,317,000,000

1. Inventories

16,628,000,000

12,317,000,000

2. Provisions for devaluation of inventories

0

0

V. Other Current Assets

621,000,000

1,161,000,000

1. Short-term prepaid expenses

494,000,000

619,000,000

2. VAT to be deducted

0

0

3. Taxes and other accounts receivable from the State

0

0

4. Other current assets

127,000,000

542,000,000

B. LONG-TERM ASSETS

16,861,000,000

11,558,000,000

I. Long term accounts receivable

0

0

1. Long term account receivable from customers

0

0

2. Working capital in affiliates

0

0

3. Long-term inter-company receivable

0

0

4. Other long-term receivable

0

0

5. Provisions for bad debts from customers

0

0

II. Fixed assets

16,240,000,000

11,299,000,000

1. Tangible assets

14,234,000,000

3,500,000,000

- Historical costs

17,458,000,000

4,536,000,000

- Accumulated depreciation

-3,224,000,000

-1,036,000,000

2. Financial leasehold assets

0

5,791,000,000

- Historical costs

0

10,475,000,000

- Accumulated depreciation

0

-4,684,000,000

3. Intangible assets

2,006,000,000

2,008,000,000

- Initial costs

2,013,000,000

2,012,000,000

- Accumulated amortization

-7,000,000

-4,000,000

4. Construction-in-progress

0

0

III. Investment property

0

0

Historical costs

0

0

Accumulated depreciation

0

0

IV. Long-term investments

0

0

1. Investments in affiliates

0

0

2. Investments in business concerns and joint ventures

0

0

3. Other long-term investments

0

0

4. Provisions for devaluation of long-term investments

0

0

V. Other long-term assets

621,000,000

259,000,000

1. Long-term prepaid expenses

621,000,000

259,000,000

2. Deferred income tax assets

0

0

3. Other long-term assets

0

0

VI. Goodwill

0

0

1. Goodwill

0

0

TOTAL ASSETS

49,268,000,000

35,519,000,000

 

LIABILITIES

A- LIABILITIES

25,865,000,000

22,306,000,000

I. Current liabilities

19,970,000,000

14,457,000,000

1. Short-term debts and loans

11,839,000,000

9,739,000,000

2. Payable to suppliers

6,197,000,000

3,990,000,000

3. Advances from customers

656,000,000

133,000,000

4. Taxes and other obligations to the State Budget

225,000,000

155,000,000

5. Payable to employees

282,000,000

-167,000,000

6. Accrued expenses

0

0

7. Inter-company payable

0

316,000,000

8. Payable according to the progress of construction contracts

0

0

9. Other payable

771,000,000

291,000,000

10. Provisions for short-term accounts payable

0

0

II. Long-Term Liabilities

5,895,000,000

7,849,000,000

1. Long-term accounts payable to suppliers

0

0

2. Long-term inter-company payable

0

0

3. Other long-term payable

0

0

4. Long-term debts and loans

5,895,000,000

7,849,000,000

5. Deferred income tax payable

0

0

6. Provisions for unemployment allowances

0

0

7. Provisions for long-term accounts payable

0

0

B- OWNER’S EQUITY

23,403,000,000

13,213,000,000

I. OWNER’S EQUITY

23,403,000,000

13,213,000,000

1. Capital

11,200,000,000

11,200,000,000

2. Share premiums

0

0

3. Other sources of capital

0

0

4. Treasury stocks

0

0

5. Differences on asset revaluation

8,000,000,000

0

6. Foreign exchange differences

0

0

7. Business promotion fund

0

0

8. Financial reserved fund

0

0

9. Other funds

0

0

10. Retained earnings

4,203,000,000

2,013,000,000

11. Construction investment fund

0

0

II. Other sources and funds

0

0

1. Bonus and welfare funds

0

0

2. Sources of expenditure

0

0

3. Fund to form fixed assets

0

0

MINORITY’S INTEREST

0

0

TOTAL LIABILITIES AND OWNER’S EQUITY

49,268,000,000

35,519,000,000

 

 

PROFIT & LOSS STATEMENT

 

Description

FY2010

FY2009

1. Total Sales

54,753,000,000

39,018,579,693

2. Deduction item

94,000,000

89,109,552

3. Net sale

54,659,000,000

38,929,470,141

4. Costs of goods sold

45,913,000,000

33,762,495,463

5. Gross profit

8,746,000,000

5,166,974,678

6. Financial income

16,000,000

6,264,637

7. Financial expenses

3,009,000,000

2,020,172,766

- In which: Loan interest expenses

-

-

8. Selling expenses

1,323,000,000

844,630,113

9. Administrative overheads

2,240,000,000

2,021,480,711

10. Net operating profit

2,190,000,000

286,955,725

11. Other income

0

86,147,858

12. Other expenses

0

1,865,664

13. Other profit /(loss)

0

84,282,194

14. Total accounting profit before tax

2,190,000,000

371,237,919

15. Current corporate income tax

547,000,000

0

16. Deferred corporate income tax

0

0

17. Interest from subsidiaries/related companies

0

0

18. Profit after tax

1,643,000,000

371,237,919

 

 

FINANCIAL RATIOS AND AVERAGE INDUSTRY RATIOS

 

Description

FY2010

FY2009

Average Industry

Current liquidity ratio

1.62

1.66

1.49

Quick liquidity ratio

0.79

0.81

1.00

Inventory circle

2.76

2.74

7.00

Average receive period

95.04

93.78

86.82

Utilizing asset performance

1.11

1.10

1.21

Liability by total assets

52.50

62.80

54.91

Liability by owner's equity

110.52

168.82

141.20

Ebit / Total assets (ROA)

4.45

1.05

9.38

Ebit / Owner's equity (ROE)

9.36

2.81

19.96

Ebit / Total sale (NPM)

4.00

0.95

7.73

Gross profit / Total sale (GPM)

15.97

13.24

16.38

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

 

 

PAYMENT HISTORY & PERFORMANCE EXPERIENCES

 

Trade Morality

 

Good

Liquidity

 

Medium

Payment status

 

Average

Financial Situation

 

Average

Development trend

 

Stable

Litigation data

 

No Record

Bankruptcy

 

No Record

Payment Methods

 

Cash, through the bank, LC

Sale Methods

 

Wholesaler

 

 

 

INTERPRETATION ON THE SCORES

 

SO PHA PACKING PLASTIC CORPORATION was established in 2007 under the Business Registration No. 4103008782. Recently, it has been merged into tax code (No. 0305395345). Currently, subject operates at 4/5B - Hamlet 4 - Xuan Thoi Son Commune - Hoc Mon Dist - Ho Chi Minh City and its legal capital is 20 billion VND.

Main activities of subject are manufacturing and trading plastic packaging. The subject usually imports raw material from some countries such as Singapore, Thailand, Indonesia and India. Its goods are sold in domestic market and a small scale is exported to some countries such as Philippine, Chile, Malaysia and Kuwait.

Besides subject, its owners also have another company named SO PHA PACKING PLASTIC TRADING PRODUCING CO., LTD locating at the same place with subject, which specializes in manufacturing PP packages.

Based on financial statements, the subject has average finance situation. According to Mr. BUI MINH CAN – chief accountant of subject, in 2011, sale of subject got about VND 80 billion, increased about 148% compared with 2010.

In general view, the BB credit estimate on the subject reflects that the subject has capacity to meet with small-normal business transactions.

 

 

APPENDIX

 

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.52.78

UK Pound

1

Rs.81.79

Euro

1

Rs.67.46

 

 

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.