MIRA INFORM REPORT

 

 

Report Date :

23.07.2012

 

IDENTIFICATION DETAILS

 

Name :

PHELPS  DODGE  INTERNATIONAL  [THAILAND]  LIMITED

 

 

Registered Office :

16th  Floor,  Maneeya  Building, 518/5  Ploenchit  Road,  Lumpini, Pathumwan,  Bangkok  10330, 

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2009

 

 

Date of Incorporation :

04.06.1968 

 

 

Com. Reg. No.:

0105511002860

 

 

Legal Form :

Private  Limited  Company

 

 

Line of Business :

Manufacturer  and  Exporter of Electric  Wire  and  Cable

 

 

No. of Employees :

420

 

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

 

COMPANY NAME

 

PHELPS  DODGE  INTERNATIONAL  [THAILAND]  LIMITED

[FORMER : PHELPS  DODGE  [THAILAND]  LTD.]

 

 

SUMMARY

 

BUSINESS  ADDRESS                          : 16th  FLOOR,  MANEEYA  BUILDING,

                                                              518/5  PLOENCHIT  ROAD,  LUMPINI,

                                                              PATHUMWAN,  BANGKOK  10330,  THAILAND

TELEPHONE                                         : [66]   2680-5800                      

FAX                                                      : [66]   2680-5899          

E-MAIL  ADDRESS                                : ssuppari@phelpsdodge.com

REGISTRATION  ADDRESS                   : 159  MOO  10,  THEPARAK  ROAD,  BANGPLA,

                                                              BANGPLEE,  SAMUTPRAKARN  10540

ESTABLISHED                                     : 1968              

REGISTRATION  NO.                            : 0105511002860  [Former  :  347/2511]              

CAPITAL REGISTERED                         : BHT.  44,000,000   

CAPITAL PAID-UP                                 : BHT.  44,000,000

FISCAL YEAR CLOSING DATE              : DECEMBER  31                     

LEGAL  STATUS                                   : PRIVATE  LIMITED  COMPANY           

EXECUTIVE                                          : MR. STIG  JONNY  AKELSSON,  SWEDISH

                                                              VICE  PRESIDENT  AND  MANAGING  DIRECTOR

NO.  OF  STAFF                                    : 420       

LINES  OF  BUSINESS                          : ELECTRIC  WIRE  AND  CABLE

                                                              MANUFACTURER  AND  EXPORTER              

 

                                   

CORPORATE  PROFILE

 

OPERATING  TREND                             : STABLE                     

PRESENT  SITUATION                          : OPERATING  NORMALLY                   

REPUTATION                                        : GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT  

MANAGEMENT  STANDARD                 : MANAGEMENT  WITH  GOOD  PERFORMANCE                     

 

 


HISTORY

 

Phelps  Dodge  Thailand  was  established  on  June  4,  1968  as  a  private  limited  company.  It  is  a  joint  venture  between  an  existing  Thai  firm  and  Phelps  Dodge  Corporation,  one  of  the  world  leading  in  copper  mining  and  refining  companies  in  the  United  States  of  America  and  also  a world  leader  in  the  manufacture  of  copper  and  aluminum  cables  and  having  investments in  eighteen  affiliated  companies which  engaged  in the  manufacture  of  electrical  wires and  cables  throughout  the  world. 

 

Phelps  Dodge  Corporation  has  more  than  100 years’ experience  in  the  pioneering  and  development of new technology through its wholly owned subsidiary, Phelps Dodge  International Corp.,  who  provides  technical  assistance  to  Phelps  Dodge  Thailand  enabling  it  to  manufacture  the  well  known  line  of  quality  products  for  which  Phelps  Dodge  is  famous. 

 

On May 26,  2008,  subject’s name  was  changed  to  PHELPS DODGE   INTERNATIONAL  [THAILAND]  LIMITED.   It  currently  employs  420  staff.

 

Awards/Certification:

 

In  1995  subject  is  the  first  Thai  wire  and  cable  company  to  obtain  the  international  ISO  9001  certificate  which  was  awarded  by  the  British  Approvals  Service  for  Cables  [BASEC]  for  both  factories  at  Bangplee  and  Samrong.

 

In  1997,  the  subject  obtained  an  additional  ISO 9001  certificate  from  Thai  Industrial  Standard  Institute  [TIS].

 

In  1999  the  subject  achieved  ISO 14001  from  British  Approvals  Service  for  Cables  [BASEC].

 

In  2000  Transferred  the  ISO 9001  and  ISO 14001  registrations  from  BASEC  to  Underwriters  Laboratories  Inc.,  [UL].

 

In  2000  Transferred  the  TIS/ISO 9001  registration  to  Management  System  Certification  [Thailand]  [MASCI].

 

In  2001  The  Bangplee  Plant  obtained  its  OHSAS 18001  certificate  from  Underwriters  Laboratories  Inc.,  [UL].

 

In  2002  The  Bangplee  and  Rayong  plants  obtained  ISO 9001 version  2000  from  UL  and  MASCI.

 

The  subject’s  registered  address  was  initially  located  at  220  Moo  8,  Soi  Wat Dansamrong,  Sukhumvit  Rd., Samrong  Nua, Samutprakarn  10540.

 

On  January  7,  2005,  subject’s  registered  address    was  relocated  to  159  Moo  10,  Theparak  Rd.,  Bangpla,  Bangplee,  Samutprakarn  10540,  while  the  subject’s  current  operation  address  is  on  16th  Floor,  Maneeya  Building,  518/5  Ploenchit  Rd.,  Lumpini,  Pathumwan,  Bangkok  10330.


THE  BOARD  OF  DIRECTORS

 

   Name

 

Nationality

Age

 

 

 

 

Mrs. Srivanik  Hasadin

 

Thai

53

Mr. Surachak  Ruengsook

 

Thai

49

Mr. Stig  Jonny  Axelsson                   

[x]

Swedish

58

Mr. Pliew  Mangkornkanok

 

Thai

62

Mr. Ernest  Kenneth  Cuyegkeng                   

[x]

Filipino

47

Mrs.  Somsri    Pathumsutr

 

Thai

78

Mr. Nirouth  Jeakvathanyoo               

[-]

Thai

56

Mr. Emil  Chen  On  Yu

 

-

47

Mr. Mathias  F. Sandoval

 

Costa  Rica

49

 

 

AUTHORIZED  PERSON

 

One  of  the  mentioned  directors  [x]  can  jointly  sign  with  the  mentioned  director  [-]  on  behalf  of  the  subject  with  company’s  affixed.

 

 

MANAGEMENT 

 

Mr. Stig  Jonny  Axelsson  is  the  Vice  President  and  Managing  Director.

He  is  Swedish  nationality  with  the  age  of  58  years  old. 

 

Mr.  Nirouth  Jeakvathanyoo  is  the  VP  Controller  and  Sales  [Domestic].

He  is  Thai  nationality.

 

Mr.  Somsak  Dendamrongwit  is  the  VP  Procurement  &  Special  Project.

He  is  Thai  nationality.

 

Mr.  Suranan  Jotikabukkana  is the  VP  Human  Resources  &  Administration.

He  is  Thai  nationality.

 

Mr.  Churdpong  Maneesin   is  the  VP  Power  &  Telecom  Cable  Operation.

He  is  Thai  nationality.

 

Mr.  Prasit  Tanganurakpongsa  is  the  VP  Building  Wire  Operation.

He  is  Thai  nationality.

 

Mr.  Sompol  Supparinyaporn  is  the  Export  &  Sales  Marketing  Manager.

He  is  Thai  nationality.

 

Mr.  Manop  Viwatsethchai  is  the  Factory  Manager.

He  is  Thai  nationality.

 

Ms.  Phannee  Dhanubumrongsart  is  the  Director   Information  Technology  Service.

She  is  Thai  nationality.

 

Mr. Sujin  Anusanakul  is  the  Business  Development  Manager.

He  is  Thai  nationality.

 

 

BUSINESS  OPERATIONS

 

The  subject’s  activity  is  a manufacturer  of  electric  cables  and  wires  with  a  complete  products  line  of  copper  and  aluminum  wire  and  cable  for  transmission  distribution  and  industrial  application  of  electrical  energy  as  well  as  a  wide  range  of  telecommunication  applications.  Its  products  are  as  follows:

 

-  Power  cable  aluminum 

-  Power  cable  copper  [Crosslinked  Polyethylene  or  XLPE]

-  Lead  sheathed  cable

-  Building  wire  &  cable

-  Telephone  cable

-  UTP  LAN  cable

-  Product  specification

 

PURCHASE

 

The  raw  materials  for  production:  PVC  resin,  copper  and  aluminum  are  purchased  from  approximately  30  suppliers  both  domestic  and  overseas, by  60%  is  purchased  from local  suppliers,  and  the  remaining  40%  is  purchased  from  overseas such as United States of  America,  Japan,  Australia,  France, Germany,  Singapore  and  United  Kingdom.

 

At present,  there  is  a  decrease  in  the  amount  of  imported  due  to  the  majority  of the products  can  be  obtained  by  local  producers.

 

MAJOR  SUPPLIERS

 

- Phelps  Dodge  Corp.                                       :  United  States  of  America

- Henrich  GmbH.                                               :  Germany

- Mitsui  Corp.                                                    :  Japan

- Thai  Plastic  &  Chemicals  Public  Co., Ltd.     :  Thailand

 

SALES

 

The  subject  currently  maintains  over  200  customers  both  domestic  and  overseas,  by  80%  is  sold  directly  to  the  states  enterprises,  contractors  and  through  dealers all over  the  country,  the  remaining  20%  is  exported  to  Asian  countries;  such  as Myanmar,  Bangladesh,  Singapore,  Philippines,  Hong Kong,  Pakistan,  Laos,  Vietnam,  Indonesia,  Malaysia,  Taiwan,  Republic  of  China  and  Middle  East  Countries.

 


 

MAJOR  CUSTOMERS

 

- CAT  Telecom  Public  Co., Ltd.                                                            : Thailand

- TOT  Corporation  Public  Co., Ltd.                                            : Thailand

- The  Electricity  Generating  Authority  of Thailand  [EGAT]         : Thailand

- The  Metropolitan  Electricity  Authority  [MEA]                          : Thailand

- The  Provincial  Electricity  Authority  [PEA]                               : Thailand

- Sang  Siam  Electric  [1977]  Co.,  Ltd.                                      : Thailand

- Phelps  Dodge  Trading  Co.,  Ltd.                                             : Thailand

 

 

SUBSIDIARIES  &  AFFILIATED  COMPANIES

 

It is  found  the  subject  has  two  affiliated  companies as follows:

 

Thai  Copper  Rod  Co.,  Ltd.

Business  Type: Manufacturer  of  copper  rod

Address            : 22/2  Moo  5,  Theparak  Rd.,  Bangpleeyai,  Samutprakarn  10540

 

Phelps  Dodge  Trading  Co.,  Ltd.

Business Type : Trading  company

Address            :  518/5  Ploenchit  Rd.,  Lumpini,  Pathumwan,  Bangkok  10330

 

 

LITIGATION

 

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  credits  term  of  30-60-90  days.

Imports  are  by  L/C  at  sight  or  D/P,  D/A  on  the  credit  term  of  30  days  & T/T.

Exports  are  against  L/C  at  sight  or  T/T.

 

 

BUSINESS  TRANSACTION

 

In  term  of  sales,  the  products  are  sold  mainly  to  local  customers,  with  the  maximum  credit  given  at  60  days,  and  the  remaining  to  overseas customers by  L/C  or  T/T.  The  subject  is  found  to  have delay payment  from around  10%  of  the customers.  For  the  purchasing,  the  subject  has  no  default  payment  . Occasionally,  the  subject  is  found  to  have  7  days  of  late  payment  for  its  purchasing.


BANKING

 

Bangkok  Bank  Public  Co., Ltd.           

[Samrong  Branch :  1788  Sukhumvit  Rd.,  Samrongnua,  Muang,  Samutprakarn]

 

Siam  Commercial  Bank  Public  Co., Ltd.

[Head  Office  :  9  Ratchadapisek  Rd.,  Ladyao,  Jatujak,  Bangkok  10900]

 

Kasikornbank  Public  Co.,  Ltd.

 

 

EMPLOYMENT

 

The  subject  employs   approximately  420  office  staff  and  factory  workers.

 

 

LOCATION DETAILS

 

The  premise  is  rented  for  administrative  office  on  the 16th  floor  of  a  multi-storey  building  at  the  heading   address.  The  premise  is  located   in a   prime  commercial  area.

 

The  subject  has  2  factories  as  follows:

 

Factory  1  : 159  Moo  10  T.  Bangpla,  A.  Bangplee  Samutprakarn  Province  10540  on

                     the  area  of  131,200  square  meters. 

                    Tel :  [66]  2769-2400  Fax :  [66]  2769-2440

 

Factory  2  :  9/9  Moo  4,  T.  Nikompatana,  King  Amphur  Nikompatana,  Rayong 

                     Province  21180  on  24,000  Sq.M.  of  area. 

                     Tel : [66]  38  877-155    Fax : [66]  38  887-153

 

 

COMMENT

 

The  company  is  a  pioneer  in  the  local  wire  and  cable  industry  introducing  state-of-the-art  processes,  products  and  technology  to  Thailand.  It   is  capable  of  manufacturing  world  class  quality  wire  and  cable  at  competitive  price  with  strict  global  standards.

 

In  2009  the  impact of economic sluggish  reaches every corner of the world,  and is pushing the limits of  wire and cable demand.  In  domestic  market, a serene construction sector, drawing a  plunge of  various huge  projects,  shows  the  slowdown  of  industry as  a whole.  This  has  resulted  to significantly  drop  of  subject’s sales  revenue .

 

 

FINANCIAL  INFORMATION

 

The  capital  was  originally  registered  at  Bht.  20,000,000  with   fully  paid.

The  capital  was  increased  later  as  follows  :

 

Bht.     24,000,000  in  1969

            Bht.     33,600,000  in  1971

            Bht.     44,000,000  in  1972

 

The  latest  registered  capital  was  increased  to  Bht.  44,000,000  divided  into  44,000  shares   of   Bht.  1,000  each  with  fully  paid.

 

MAIN  SHAREHOLDERS  :  [ as  at   March  17,  2010]

 

       NAME

HOLDING

%

 

 

 

Phelps  Dodge  International  Corporation 

Nationality: American

Address     : 806  Douglas  Rd.,  Florida, U.S.A.

33,206

75.47

TISCO  Finance  Public  Co., Ltd.

Nationality: Thai

Address     : 48/2  North  Sathorn Rd.,  Silom,  Bangrak,

                    Bangkok

   4,100

9.32

Ms. Poonlarp  Ruangsuk

Nationality: Thai

Address     : 8/1  Soi  Sriviang,  Silom  Rd.,  Bangrak,

                    Bangkok 

   1,067

2.42

Mr. Surachak  Ruangsuk

Nationality: Thai

Address     : 8/1  Soi  Sriviang,  Silom  Rd.,  Bangrak,

                    Bangkok 

    766

1.74

Mrs. Siriwan  Ruangsuk

Nationality: Thai

Address     : 8/1  Soi  Sriviang,  Silom  Rd.,  Bangrak, 

                    Bangkok 

    600

1.36

Mr. Thammanit  Angsusingh

Nationality: Thai

Address     : 23  Sukhumvit  38  Rd.,  Klongtoey,  Prakanong, 

                    Bangkok

   420

0.95

Mrs. Yingluck  Santivejjakul

Nationality: Thai

Address     : 8/1  Soi  Sriviang,  Silom  Rd.,  Bangrak, 

                    Bangkok 

    400

0.91

Others

3,441

7.83

 

Total  Shareholders  :    41  

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC  ACCOUNTANT  NO.  :

 

Mrs. Vipawee  Bunyaprasit         No.  3096

 

 


BALANCE SHEET [BAHT]

 

 The  latest  financial  figures  published  for  December  31,  2009  &  2008 were:

          

ASSETS

                                                                                                

Current Assets

2009

2008

[Adjusted]

 

 

 

Cash  in  Hand  &  at  Bank

496,037,337

1,455,504

Trade  Accounts  &  Notes Receivable

  -  Related  Company

 

217,736,313

 

76,255,374

  -  Other  Company

2,283,372,756

3,402,673,916

Related  Company  Receivable

98,832

170,476

Forward  Contract  Receivable

-

6,743,514

Forward  Raw  Material  Contract  Receivable

13,962,608

-

Inventories

953,845,590

1,080,252,461

Other  Current  Assets    

  Other  Receivable           

 

64,501,535

 

80,528,113

  Prepaid  Expenses

24,376,848

29,997,207

  Other  Assets

1,155,049

964,841

 

 

 

Total  Current  Assets                 

4,055,086,868

4,679,041,406

 

Investment  in  Subsidiary 

 

-

 

5,603,000

Investment  in  Associated  Company

20,000,000

20,000,000

Fixed Assets                  

1,084,321,225

1,122,910,996

Deferred  Income  Tax

51,963,124

234,536,440

Other Assets                  

760,654

1,097,214

 

Total  Assets                  

 

5,212,131,871

 

6,063,189,056


LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]

 

 

Current Liabilities

2009

2008

[Adjusted]

 

 

 

Short-term Loan from Bank

-

220,000,000

Trade  Accounts  Payable

  Related  Company

 

4,163,429

 

20,618,657

  Other  Company

1,705,786,210

2,217,070,831

Related  Company Payable

33,766,119

138,232,667

Short-term  Loan  from  Related  Company

-

44,000,000

Forward  Contract  Payable

1,346,071

-

Forward  Raw  Material  Contract  Payable

-

742,032,990

Other  Current  Liabilities           

  Accrued  Withholding  Income  Tax

 

12,505,474

 

42,001,571

  Accrued Income Tax

133,263,403

40,753,550

  Accrued  Interest

9,724,094

18,226,194

  Accrued  Expenses

54,844,299

64,852,205

  Advance  Income

21,543,707

44,530,265

 

 

 

Total Current Liabilities

1,976,942,806

3,592,318,930

 

Reserve  for  Employees’ Benefit

 

115,774,475

 

130,010,676

 

Total  Liabilities               

 

2,092,717,281

 

3,722,329,606

 

 

 

Shareholders' Equity

 

 

 

 

 

 Share  capital : Baht  1,000  par  value 

  authorized,  issued  and  fully 

  paid  share  capital   44,000  shares

 

 

44,000,000

 

 

44,000,000

 

 

 

Capital  Paid                      

44,000,000

44,000,000

Retained  Earning

  Appropriated  for  Statutory  Reserve                         

 

4,400,000

 

4,400,000

  Unappropriated

3,061,240,761

2,747,253,611

Reserve for  Risk  Protection

9,773,829

[454,794,161]

 

Total Shareholders' Equity

 

3,119,414,590

 

2,340,859,450

 

Total Liabilities  &  Shareholders'  Equity

 

5,212,131,871

 

6,063,189,056


PROFIT  &  LOSS  ACCOUNT

 

Revenue

2009

2008

 

 

 

Sales                                         

7,851,036,794

11,862,417,030

Other  Income                 

65,496,988

125,514,799

Dividend  Income

2,000,000

2,000,000

Gain  on  Exchange  Rate

11,490,309

47,850,986

 

Total  Revenues              

 

7,930,024,091

 

12,037,782,815

 

Expenses

 

 

 

 

 

Cost  of  Goods  Sold                  

6,459,917,291

10,805,059,709

Selling  Expenses

371,587,604

470,011,611

Administrative  Expenses

294,859,495

386,941,526

 

Total Expenses               

 

7,126,364,390

 

11,662,012,846

 

 

 

Profit / [Loss]  before  Interest  Expenses & 

 Income  Tax

 

803,659,701

 

375,769,969

Interest  Expenses

[55,303,549]

[131,899,634]

Income  Tax

[214,369,002]

[75,569,351]

 

 

 

Net  Profit / [Loss]

533,987,150

168,300,984

 

 


FINANCIAL  ANALYSIS

 

ITEM

UNIT

2009

2008

 

 

 

 

LIQUIDITY RATIO

 

 

 

CURRENT RATIO

TIMES

2.05

1.30

QUICK RATIO

TIMES

1.52

0.97

 

 

 

 

ACTIVITY RATIO

 

 

 

FIXED ASSETS TURNOVER

TIMES

7.24

10.57

TOTAL ASSETS TURNOVER

TIMES

1.51

1.96

INVENTORY CONVERSION PERIOD

DAYS

53.89

36.49

INVENTORY TURNOVER

TIMES

6.77

10.00

RECEIVABLES CONVERSION PERIOD

DAYS

106.13

104.68

RECEIVABLES TURNOVER

TIMES

3.44

3.49

PAYABLES CONVERSION PERIOD

DAYS

96.38

74.89

CASH CONVERSION CYCLE

DAYS

63.64

66.28

 

 

 

 

PROFITABILITY RATIO

 

 

 

COST OF GOODS  SOLD

%

82.26

91.07

SELLING & ADMINISTRATION

%

8.49

7.22

INTEREST

%

0.70

1.11

GROSS PROFIT MARGIN

%

18.72

10.39

NET PROFIT MARGIN BEFORE EX. ITEM

%

10.23

3.17

NET PROFIT MARGIN

%

6.80

1.42

RETURN ON EQUITY

%

17.12

7.19

RETURN ON ASSET

%

10.25

2.78

EARNING PER SHARE

BAHT

12,136.07

3,825.02

 

 

 

 

LEVERAGE RATIO

 

 

 

DEBT RATIO

TIMES

0.40

0.61

DEBT TO EQUITY RATIO

TIMES

0.63

1.53

TIME INTEREST EARNED

TIMES

14.53

2.85

 

 

 

 

ANNUAL GROWTH

 

 

 

SALES GROWTH

%

(33.81)

 

OPERATING PROFIT

%

113.87

 

NET PROFIT

%

217.28

 

FIXED ASSETS

%

(3.44)

 

TOTAL ASSETS

%

(14.04)

 

 


 

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

18.72

Impressive

Industrial Average

10.57

Net Profit Margin

6.80

Impressive

Industrial Average

2.79

Return on Assets

10.25

Impressive

Industrial Average

2.50

Return on Equity

17.12

Impressive

Industrial Average

4.27

 

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. The  company’s figure is 18.72%. When compared with the industry average, the ratio of the company was higher, 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. The  company’s figure is  6.8% 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  is 10.25%, 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  is 17.12%, 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

2.05

Impressive

Industrial Average

1.90

Quick Ratio

1.52

 

 

 

Cash Conversion Cycle

63.64

 

 

 

 

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 2.05 times in 2009, increase from 1.3 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 1.52 times in 2009, increase from 0.97 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  get from payment terms from its creditors. It meant the company could survive when no cash inflow was received from sale for 64 days.

 

Trend of the average competitors in the same industry for last 5 years

Current Ratio                 Uptrend

 

 

 

 


 

LEVERAGE RATIO

 

Debt Ratio

0.40

Impressive

Industrial Average

0.38

Debt to Equity Ratio

0.63

Impressive

Industrial Average

0.71

Times Interest Earned

14.53

Impressive

Industrial Average

(0.98)

 

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 14.54 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 0.4 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                Downtrend

 


 

ACTIVITY RATIO

 

Fixed Assets Turnover

7.24

Impressive

Industrial Average

3.56

Total Assets Turnover

1.51

Impressive

Industrial Average

0.89

Inventory Conversion Period

53.89

 

 

 

Inventory Turnover

6.77

Impressive

Industrial Average

3.30

Receivables Conversion Period

106.13

 

 

 

Receivables Turnover

3.44

Impressive

Industrial Average

2.25

Payables Conversion Period

96.38

 

 

 

 

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                  Downtrend

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.55.15

UK Pound

1

Rs.86.58

Euro

1

Rs.67.60

 

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.