|
Report Date : |
12.05.2012 |
IDENTIFICATION DETAILS
|
Name : |
CONDAO SEAPRODUCTS & IMPORT EXPORT JOINT STOCK COMPANY |
|
|
|
|
Registered Office : |
40 Le Hong Phong, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2011 |
|
|
|
|
Date of Incorporation : |
1989 |
|
|
|
|
Com. Reg. No.: |
3500121495 |
|
|
|
|
Legal Form : |
Joint stock company |
|
|
|
|
Line of Business : |
Export and import of Sea products, ship building and repairing etc |
|
|
|
|
No. of Employees : |
457 |
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 30, 2011
|
Country Name |
Previous Rating (31.12.2011) |
Current Rating (31.03.2012) |
|
Viet Nam |
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 |
|
CONDAO SEAPRODUCTS &
IMPORT EXPORT JOINT STOCK COMPANY |
|
Vietnamese Name |
|
CONG TY CO PHAN THUY SAN VA
XUAT NHAP KHAU CON DAO |
|
Short name |
|
COIMEX |
|
Type of Business |
|
Joint stock company |
|
Year Established |
|
1989 |
|
Business Registration No. |
|
3500121495 |
|
Date of Registration |
|
16 Mar 2010 |
|
Place of Registration |
|
Planning and Investment
Department of Vung Tau City |
|
Chartered capital |
|
VND 80,086,200,000 |
|
Status |
|
Listed |
|
Stock symbol |
|
COIMEX |
|
Stock Market |
|
OTC |
|
Tax code |
|
3500121495 |
|
Total Employees |
|
457 |
Historical Identification &
Legal form
|
List |
Changed Items |
Date of changes |
|
1 |
Subject has got former
Business Registration No: 4903000267, issuance on June 30th, 2006 Changed to:
3500121495 |
16 Mar 2010 |
ADDRESSES
|
||
|
|
||
|
Head
Office |
||
|
Address |
|
40 Le Hong Phong, Vung Tau City,
Ba Ria-Vung Tau Province, Vietnam |
|
Telephone |
|
(84-64) 3839362 / 3839914 -
3839326 / 3837834 |
|
Fax |
|
(84-64) 3839360 |
|
Email |
|
|
|
Website |
|
|
|
|
||
|
Branch
in Ho Chi Minh |
||
|
Address |
|
No. 28B Ho Bieu Chanh Str Ward
11, Phu Nhuan District, Ho Chi Minh City, Vietnam |
|
|
||
|
Thanh
Hoa Fish, Shrimp for Breeding Farm |
||
|
Address |
|
No. 363 Tam Vu I Hamlet -
Thanh Hoa Commune, Phung Hiep District, Hau Giang Province, Vietnam |
|
|
||
|
Seaproducts
Processing Enterprise Coimex - 01 |
||
|
Address |
|
No. 335 Tran Phu Str., Ward 5,
Vung Tau City, Ba Ria-Vung Tau Province, Vietnam |
|
|
||
|
Seaproducts
Processing Enterprise |
||
|
Address |
|
No. 1738 30/4 Str - Ward 12, Vung
Tau City, Ba Ria-Vung Tau Province, Vietnam |
|
|
||
|
Honcau
Fish Sauce Factory |
||
|
Address |
|
No. 80 Bach Dang Str Ward 5,
Vung Tau City, Ba Ria-Vung Tau Province, Vietnam |
|
|
||
DIRECTORS
|
||
|
|
||
|
1. NAME |
|
Mr. LE VAN KHANG |
|
Position |
|
Chairman cum General Director |
|
Date of Birth |
|
15 Jul 1949 |
|
ID Number/Passport |
|
273240578
|
|
ID Issue Date |
|
07 Oct
2003 |
|
ID Issue Place |
|
Police
Station of Ba Ria - Vung Tau Province |
|
Resident |
|
No. 60/9
Pham Hong Thai Ward 7, Vung Tau City, Ba Ria-Vung Tau Province, Vietnam |
|
Nationality |
|
Vietnamese |
|
|
||
|
2. NAME |
|
Mr. TRUONG BACH THE |
|
Position |
|
Deputy General Director |
|
Date of Birth |
|
05 Jul 1966 |
|
ID Number/Passport |
|
273060992
|
|
Resident |
|
No. 55
Truong Cong Dinh Ward 1, Vung Tau City, Ba Ria-Vung Tau Province, Vietnam |
|
Nationality |
|
Vietnam |
|
Tel/Mobil phone |
|
(84-64) 3839362 |
|
|
||
|
3. NAME |
|
Mr. HUYNH CONG MAO |
|
Position |
|
Deputy General Director |
|
Date of Birth |
|
07 May 1966 |
|
ID Number/Passport |
|
271453666
|
|
Resident |
|
No. 60/40
Hung Vuong Ward 4, Vung Tau City, Ba Ria-Vung Tau Province, Vietnam |
|
Nationality |
|
Vietnamese |
|
|
||
BUSINESS NATURE AND ACTIVITIES
|
|
|
|
The subject is focusing on main
business activities: |
|
|
IMPORT & EXPORT ACTIVITIES
|
||
|
|
||
|
IMPORT:
|
||
|
·
Types of products |
|
Equipment, line products and consumption goods |
|
·
Market |
|
America, France, Argentina, Singapore, China |
|
·
Mode of payment |
|
T/T, L/C |
|
|
||
|
EXPORT:
|
||
|
·
Types of products |
|
Seafood |
|
·
Market |
|
EU Countries, Japan, Russia |
|
·
Mode of payment |
|
L/C, T/T |
|
|
||
BANKERS
|
||
|
|
||
|
1. JOINT STOCK COMMERCIAL BANK FOR FOREIGN TRADE OF VIETNAM VUNG
TAU BRANCH |
||
|
Address |
|
No 27 - 29 Tran Hung Dao, Vung Tau City, Ba Ria-Vung Tau
Province, Vietnam |
|
Telephone |
|
(84-64) 3859168 / 3859874 |
|
Fax |
|
(84-64) 3859859 |
|
|
||
|
2. VIET NAM JOINT STOCK COMMERCIAL BANK FOR INDUSTRY AND TRADE
BA RIA BRANCH |
||
|
Address |
|
No.14 – 16 Nguyen Huu ThoT/xã Bà Rịa, Ba Ria
District, Ba Ria-Vung Tau Province, Vietnam |
|
Telephone |
|
(84-64) 3716730 |
|
|
||
SHAREHOLDERS
|
||
|
|
||
|
1. NAME |
|
KIEN GIANG SEA PRODUCT CORPORATION |
|
Business Registration |
|
5603000085 |
|
Date of Registration |
|
15 May 2007 |
|
Place of Registration |
|
Kien Giang Department of Planning and Investment |
|
Registered Capital |
|
VND 301,000,000,000 |
|
Tax code |
|
1700106613 |
|
Address |
|
No. 39 Dinh Tien Hoang Str Vinh
Thanh Van Ward, Rach Gia City, Kien Giang Province, Vietnam |
|
Tel |
|
(84-77) 3872707/ 3879446/
3920619 |
|
Fax |
|
(84-77) 3862677 |
|
Number of shares |
|
1,142,700 |
|
Value of shares |
|
VND 11,427,000,000 |
|
Percentage |
|
14.3% |
|
Representative
person |
|
Ms.
NGUYEN THI THU HA |
|
ID No. |
|
023062132 |
|
Resident |
|
No. 188/18 Thanh Thai, Ward 12, Dist
10, Hochiminh City, Vietnam |
|
|
||
|
2. NAME |
|
Mr. HUYNH VAN LONG |
|
Date of Birth |
|
1953 |
|
ID Number/Passport |
|
020481836 |
|
Issued on |
|
30 Aug 1993 |
|
Issued Place |
|
Hochiminh Police Station |
|
Resident |
|
No. 144, Nguyen Van Cu Str,
Nguyen Cu Trinh Ward,, 1 District, Ho Chi Minh City, Vietnam |
|
Nationality |
|
Vietnamese |
|
Number of Shares |
|
500,000 |
|
Value of shares |
|
VND 5,000,000,000 |
|
Percentage |
|
6.2% |
|
|
||
|
3. NAME |
|
Mr. LE VAN KHANG |
|
Position |
|
Chairman cum General Director |
|
Date of Birth |
|
15 Jul 1949 |
|
ID Number/Passport |
|
273240578 |
|
Issued on |
|
07 Oct 2003 |
|
Issued Place |
|
Police Station of Ba Ria -
Vung Tau Province |
|
Resident |
|
No. 60/9 Pham Hong Thai Ward
7, Vung Tau City, Ba Ria-Vung Tau Province, Vietnam |
|
Nationality |
|
Vietnamese |
|
Number of Shares |
|
221,784 |
|
Value of shares |
|
VND 2,217,840,000 |
|
Percentage |
|
2.8% |
|
|
||
|
4. NAME |
|
Mr. HUYNH CONG MAO |
|
Position |
|
Deputy General Director |
|
Date of Birth |
|
07 May 1966 |
|
ID Number/Passport |
|
271453666 |
|
Resident |
|
No. 60/40 Hung Vuong Ward 4,
Vung Tau City, Ba Ria-Vung Tau Province, Vietnam |
|
Nationality |
|
Vietnamese |
|
Number of Shares |
|
129,502 |
|
Value of shares |
|
VND 1,295,020,000 |
|
Percentage |
|
1.6% |
|
|
||
|
5. NAME |
|
Mr. LAM QUANG THO |
|
ID Number/Passport |
|
273177995 |
|
Resident |
|
No. 109/19 Vo Thi Sau Ward 2, Vung
Tau City, Ba Ria-Vung Tau Province, Vietnam |
|
Nationality |
|
Vietnamese |
|
Number of Shares |
|
122,000 |
|
Value of shares |
|
VND 1,220,000,000 |
|
Percentage |
|
1.5% |
|
|
||
|
6. NAME |
|
Mr. TRUONG BACH THE |
|
Position |
|
Deputy General Director |
|
Date of Birth |
|
05 Jul 1966 |
|
ID Number/Passport |
|
273060992 |
|
Resident |
|
No. 55 Truong Cong Dinh Ward
1, Vung Tau City, Ba Ria-Vung Tau Province, Vietnam |
|
Work phone |
|
(84-64) 3839362 |
|
Nationality |
|
Vietnam |
|
Number of Shares |
|
88,452 |
|
Value of shares |
|
VND 884,520,000 |
|
Percentage |
|
1.1% |
|
|
||
|
7. NAME |
|
Mr. NGUYEN VIET CUONG |
|
ID Number/Passport |
|
380914599 |
|
Issued on |
|
23 Jun 1994 |
|
Issued Place |
|
Minh Hai Department Of Public
Security |
|
Resident |
|
35 Ly Bon, Ward 2, Ca Mau
City, Ca Mau Province, Vietnam |
|
Mobile phone |
|
+84 903903370 |
|
Nationality |
|
Vietnamese |
|
Number of Shares |
|
1,129,457 |
|
Value of shares |
|
VND 11,294,570,000 |
|
Percentage |
|
14.1% |
|
|
||
|
8. NAME |
|
STATE CAPITAL |
|
Number of shares |
|
2,747,549 |
|
Value of shares |
|
VND 27,475,490,000 |
|
Percentage |
|
34.3% |
|
Representative person |
|
Mr. TRUONG BACH THE |
|
Position |
|
Deputy Director |
|
Date of Birth |
|
05 Jul 1966 |
|
ID Number/Passport |
|
273060992 |
|
Resident |
|
No. 55 Truong Cong Dinh Ward 1
- Vung Tau City - Ba Ria-Vung Tau Province - Vietnam |
|
|
||
|
9. NAME |
|
142 OTHER SHAREHOLDERS |
|
Number of shares |
|
1,927,176 |
|
Value of shares |
|
VND 19,271,760,000 |
|
Percentage |
|
24.1% |
|
|
||
FINANCIAL DATA
|
||
|
|
||
|
The financial statement of subject is audited by AASCs |
||
|
BALANCE SHEET |
||
Unit: One VND
|
||
|
Balance
sheet date |
31/12/2011
|
31/12/2010
|
|
Number of weeks |
52 |
52 |
|
Audited situation |
Audited |
Audited |
|
Consolidated situation |
Consolidated |
Consolidated |
ASSETS
|
||
|
A –
CURRENT ASSETS |
151,660,272,516 |
142,267,510,801 |
|
I.
Cash and cash equivalents |
23,504,706,519 |
18,034,787,166 |
|
1. Cash |
17,504,706,519 |
18,034,787,166 |
|
2. Cash equivalents |
6,000,000,000 |
0 |
|
II.
Short-term investments |
17,352,638,890 |
14,032,836,110 |
|
1. Short-term investments |
17,352,638,890 |
14,032,836,110 |
|
2. Provisions for devaluation of short-term investments |
0 |
0 |
|
III.
Accounts receivable |
53,753,337,445 |
53,730,278,950 |
|
1. Receivable from customers |
32,181,386,979 |
31,725,813,616 |
|
2. Prepayments to suppliers |
19,236,872,938 |
20,329,285,735 |
|
3. Inter-company receivable |
0 |
0 |
|
4. Receivable according to the progress of construction |
0 |
0 |
|
5. Other receivable |
2,335,077,528 |
1,675,179,599 |
|
6. Provisions for bad debts |
0 |
0 |
|
IV.
Inventories |
41,004,493,144 |
39,413,104,149 |
|
1. Inventories |
41,004,493,144 |
39,413,104,149 |
|
2. Provisions for devaluation of inventories |
0 |
0 |
|
V.
Other Current Assets |
16,045,096,518 |
17,056,504,426 |
|
1. Short-term prepaid expenses |
1,078,171,797 |
377,617,462 |
|
2. VAT to be deducted |
8,952,356,787 |
8,579,424,166 |
|
3. Taxes and other accounts receivable from the State |
26,683 |
355,771,906 |
|
4. Other current assets |
6,014,541,251 |
7,743,690,892 |
|
B.
LONG-TERM ASSETS |
122,369,255,448 |
122,760,422,196 |
|
I.
Long term account 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 |
80,137,923,630 |
80,477,167,262 |
|
1. Tangible assets |
73,470,354,118 |
74,849,991,902 |
|
- Historical costs |
128,103,706,770 |
117,399,714,138 |
|
- Accumulated depreciation |
-54,633,352,652 |
-42,549,722,236 |
|
2. Financial leasehold assets |
0 |
0 |
|
- Historical costs |
0 |
0 |
|
- Accumulated depreciation |
0 |
0 |
|
3. Intangible assets |
706,406,171 |
706,406,171 |
|
- Initial costs |
706,406,171 |
706,406,171 |
|
- Accumulated amortization |
0 |
0 |
|
4. Construction-in-progress |
5,961,163,341 |
4,920,769,189 |
|
III.
Investment property |
0 |
0 |
|
Historical costs |
0 |
0 |
|
Accumulated depreciation |
0 |
0 |
|
IV.
Long-term investments |
40,264,784,787 |
39,612,043,275 |
|
1. Investments in affiliates |
0 |
0 |
|
2. Investments in business concerns and joint ventures |
27,988,284,787 |
27,335,543,275 |
|
3. Other long-term investments |
12,276,500,000 |
12,276,500,000 |
|
4. Provisions for devaluation of long-term investments |
0 |
0 |
|
V.
Other long-term assets |
1,966,547,031 |
2,671,211,659 |
|
1. Long-term prepaid expenses |
1,966,547,031 |
2,671,211,659 |
|
2. Deferred income tax assets |
0 |
0 |
|
3. Other long-term assets |
0 |
0 |
|
VI.
Goodwill |
0 |
0 |
|
1. Goodwill |
0 |
0 |
|
TOTAL
ASSETS |
274,029,527,964 |
265,027,932,997 |
|
|
||
LIABILITIES
|
||
|
A-
LIABILITIES |
132,529,303,999 |
119,699,319,097 |
|
I.
Current liabilities |
132,118,788,910 |
118,245,101,391 |
|
1. Short-term debts and loans |
17,030,105,160 |
8,521,831,180 |
|
2. Payable to suppliers |
63,114,898,442 |
59,636,601,254 |
|
3. Advances from customers |
10,252,252,156 |
23,522,289,503 |
|
4. Taxes and other obligations to the State Budget |
9,075,521,133 |
5,154,551,398 |
|
5. Payable to employees |
8,074,014,689 |
7,972,522,677 |
|
6. Accrued expenses |
8,165,382,514 |
2,092,641,714 |
|
7. Inter-company payable |
0 |
0 |
|
8. Payable according to the progress of construction
contracts |
0 |
0 |
|
9. Other payable |
16,406,614,816 |
11344663665 |
|
10. Provisions for short-term accounts payable |
0 |
0 |
|
II.
Long-Term Liabilities |
410,515,089 |
1,454,217,706 |
|
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 |
368,982,400 |
1,423,415,600 |
|
5. Deferred income tax payable |
0 |
0 |
|
6. Provisions for unemployment allowances |
41,532,689 |
30,802,106 |
|
7. Provisions for long-term accounts payable |
0 |
0 |
|
B-
OWNER’S EQUITY |
120,745,957,585 |
125,568,351,761 |
|
I.
OWNER’S EQUITY |
118,268,352,375 |
123,733,407,511 |
|
1. Capital |
80,086,200,000 |
80,086,200,000 |
|
2. Share premiums |
8,778,885,000 |
8,778,885,000 |
|
3. Other sources of capital |
0 |
0 |
|
4. Treasury stocks |
0 |
0 |
|
5. Differences on asset revaluation |
0 |
0 |
|
6. Foreign exchange differences |
-173,486,955 |
-231,908,439 |
|
7. Business promotion fund |
3,961,732,173 |
2,724,793,851 |
|
8. Financial reserved fund |
3,250,263,326 |
2,659,806,474 |
|
9. Other funds |
0 |
0 |
|
10. Retained earnings |
22,364,758,831 |
29,715,630,625 |
|
11. Construction investment fund |
0 |
0 |
|
II.
Other sources and funds |
2,477,605,210 |
1,834,944,250 |
|
1. Bonus and welfare funds |
2,477,605,210 |
1,834,944,250 |
|
2. Sources of expenditure |
0 |
0 |
|
3. Fund to form fixed assets |
0 |
0 |
|
MINORITY’S
INTEREST |
20,754,266,380 |
19,760,262,139 |
|
TOTAL
LIABILITIES AND OWNER’S EQUITY |
274,029,527,964 |
265,027,932,997 |
|
|
||
|
PROFIT & LOSS STATEMENT |
||
|
|
||
|
Description |
FY2011 |
FY2010 |
|
1. Total Sales |
1,015,839,334,523 |
943,265,322,190 |
|
2. Deduction item |
1,646,906,000 |
2,720,250,000 |
|
3. Net revenue |
1,014,192,428,523 |
940,545,072,190 |
|
4. Costs of goods sold |
883,649,003,412 |
814,948,215,255 |
|
5. Gross profit |
130,543,425,111 |
125,596,856,935 |
|
6. Financial income |
9,872,930,016 |
3,904,447,907 |
|
7. Financial expenses |
4,061,674,696 |
3,029,237,436 |
|
- In which: Loan interest expenses |
1,630,684,768 |
903,444,343 |
|
8. Selling expenses |
87,101,680,382 |
79,997,803,424 |
|
9. Administrative overheads |
23,423,359,503 |
17,882,526,882 |
|
10. Net operating profit |
25,829,640,546 |
28,591,737,100 |
|
11. Other income |
2,070,571,770 |
1,001,209,793 |
|
12. Other expenses |
1,224,807,018 |
|
|
13. Other profit /(loss) |
1,099,570,208 |
-223,597,225 |
|
14. Total accounting profit before tax |
26,929,210,754 |
28,368,139,875 |
|
15. Current corporate income tax |
4,473,852,003 |
4,363,309,405 |
|
16. Deferred corporate income tax |
0 |
0 |
|
17. Interest from subsidiaries/related companies |
6,871,045,438 |
4,691,580,471 |
|
18. Profit after tax |
29,326,404,189 |
28,696,410,941 |
|
|
|||
|
FINANCIAL
RATIOS AND AVERAGE INDUSTRY RATIOS |
|||
|
|
|||
|
Description |
FY2011
|
FY2010
|
Average
Industry |
|
Current liquidity ratio |
1.15 |
1.20 |
1.32 |
|
Quick liquidity ratio |
0.84 |
0.87 |
0.69 |
|
Inventory circle |
21.98 |
20.68 |
4.18 |
|
Average receive period |
19.35 |
20.85 |
69.24 |
|
Utilizing asset performance |
3.70 |
3.55 |
1.47 |
|
Liability by total assets |
48.36 |
45.16 |
64.25 |
|
Liability by owner's equity |
109.76 |
95.33 |
263.88 |
|
Ebit / Total assets (ROA) |
10.42 |
11.04 |
9.37 |
|
Ebit / Owner's equity (ROE) |
23.65 |
23.31 |
32.97 |
|
Ebit / Total revenue (NPM) |
2.81 |
3.10 |
6.94 |
|
Gross profit / Total revenue (GPM) |
12.85 |
13.32 |
13.08 |
|
Note: The Average Industry was calculated by VietnamCredit
based on our own statistical data |
|||
|
|
|||
|
CASH FLOW STATEMENT |
||
|
(Indirect method) |
||
|
Items |
FY2011 |
FY2010 |
|
I.
Cash flows from operating activities |
||
|
1. Profit before tax |
33,800,256,192 |
33,059,720,346 |
|
2. Adjustments |
|
|
|
- Depreciation and amortization |
12,164,281,453 |
10,558,050,258 |
|
- Provisions |
0 |
0 |
|
- Unrealized foreign exchange difference |
0 |
0 |
|
- Gain/loss from investing activities |
-4,171,242,877 |
-1,190,972,049 |
|
- Interest expense |
1,630,684,768 |
803,444,343 |
|
3. Operating profit before movements
in working capital |
43,423,979,536 |
43,230,242,898 |
|
- (Increase)/Decrease in receivables |
-40,245,893 |
-9,906,028,784 |
|
- (Increase)/Decrease in inventories |
-1,591,388,995 |
-6,375,544,633 |
|
- Increase/(Decrease) in accounts payable |
22,215,212,437 |
18,688,239,318 |
|
- (Increase)/Decrease in prepaid expenses |
4,110,293 |
971,741,427 |
|
- Interest paid |
-1,630,684,768 |
-803,444,343 |
|
- Corporate income tax paid |
-1,363,555,471 |
-1,360,511,815 |
|
- Other cash inflows |
1,729,149,641 |
2,242,880,363 |
|
- Other cash outflows |
0 |
-339,625,059 |
|
Net cash from (used in) operating activities |
62,746,576,780 |
46,347,949,372 |
|
II.
Cash flows from investing activities |
||
|
1. Acquisition of fixed assets and other long - term
assets |
-10,437,725,192 |
-11,747,344,282 |
|
2. Proceeds from fixed assets and long - term assets
disposal |
363,742,500 |
1,001,181,818 |
|
3. Cash outflow for lending, buying debt instruments of
other companies |
-17,352,638,890 |
-8,039,148,000 |
|
4. Cash recovered from lending, selling debt instruments
of other companies |
20,032,836,110 |
8,049,148,000 |
|
5. Investment in other entities |
0 |
0 |
|
6. Cash recovered from investments in other entities |
9,828,743,926 |
0 |
|
7. Interest income, dividend and profit paid |
4,014,551,384 |
1,005,968,343 |
|
Net cash from (used in) investing activities |
6,449,509,838 |
-9,730,194,121 |
|
III.
Cash flows from financing activities |
||
|
1. Proceeds from issuing stocks, receiving capital from
owners |
0 |
10,000,000,000 |
|
2. Capital withdrawal, buying back issued stocks |
0 |
0 |
|
3. Proceeds from borrowings |
193,269,567,068 |
97,892,093,360 |
|
4. Repayment of borrowings |
-236,189,836,233 |
-129,048,929,584 |
|
5. Repayment of obligations under finance leased |
0 |
0 |
|
6. Dividends paid |
-20,805,898,100 |
-9,267,782,000 |
|
Net cash from (used in) financing activities |
-63,726,167,265 |
-30,424,618,224 |
|
|
||
PAYMENT HISTORY & PERFORMANCE EXPERIENCES
|
||
|
|
||
|
Trade Morality |
|
Good |
|
Liquidity |
|
Medium |
|
Payment status |
|
Average |
|
Financial Situation |
|
Above Average |
|
Development trend |
|
Stable |
|
Litigation data |
|
No Record |
|
Bankruptcy |
|
No Record |
|
Payment Methods |
|
L/C, T/T |
|
Sale Methods |
|
To contracts |
|
|
|
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) |
||
|
2011 |
2010 |
|||||
|
Agriculture,
Forestry and Fishing |
4.00 |
2.78 |
8,749 |
23,896.3 |
81,559 |
|
|
Industry
and Construction |
5.53 |
7.70 |
85,115 |
10,630 |
2,751,975 |
|
|
Trade
and Services |
6.69 |
7.52 |
154,978 |
14,522 |
4,939,069 |
|
|
|
||||||
|
ECONOMIC
INDICATORS |
||||||
|
|
||||||
|
|
2011 |
2010 |
2009 |
|||
|
Population (Million person) |
87.84 |
86.93 |
86.02 |
|||
|
Gross Domestic Products (USD
billion) |
119 |
102.2 |
91 |
|||
|
GDP Growth (%) |
5.89 |
6.78 |
5.32 |
|||
|
GDP Per Capita
(USD/person/year) |
1,300 |
1,160 |
1,080 |
|||
|
Inflation (% Change in
Composite CPI) |
18.58 |
11.75 |
6.88 |
|||
|
State Budget Deficit compared
with GDP (%) |
4.9 |
5.8 |
6.9 |
|||
|
|
||||||
|
SERVICE
TRADE PERFORMANCE |
||||||
|
|
||||||
|
Billion USD |
2011 |
2010 |
2009 |
|||
|
Exports |
96.3 |
72.2 |
57.1 |
|||
|
Imports |
105.8 |
84.8 |
69.9 |
|||
|
Trade Balance |
-9.5 |
-12.6 |
-12.8 |
|||
Source:
General Statistics Office
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.53.64 |
|
|
1 |
Rs.86.42 |
|
Euro |
1 |
Rs.69.28 |
INFORMATION DETAILS
|
Report Prepared
by : |
PDT |
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%)
|
Report Date : |
12.05.2012 |
|
|
|
|
Tel. No.: |
44 01302 769996 |
|
Fax No.: |
44 01302 769124 |
IDENTIFICATION DETAILS
|
Name : |
CEFCO DIVISION |
|
|
|
|
Registered Office : |
Unit 1 Railway Court, Ten Pound Walk, Doncaster, South Yorkshire , Post Code Dn4 5hx |
|
|
|
|
Country : |
|
|
|
|
|
Date of Incorporation : |
Not Available |
|
|
|
|
Legal Form : |
Division of a Company |
|
|
|
|
Line of Business : |
Wholesale of hardware, plumbing and heating equipment and supplies |
|
|
|
|
No. of Employees : |
50 |
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 : |
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 – March 31st, 2012
|
Country Name |
Previous Rating (31.12.2011) |
Current Rating (31.03.2012) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
CEFCO DIVISION
|
Trading Address |
UNIT |
Senior Executive |
MR NIGEL HALL |
|
|
|
Position |
REGIONAL OFFICE MANAGER |
|
|
|
|
|
|
Post Code |
DN4 5HX |
Number of Employees |
50 |
|
Telephone Number |
01302 769996 |
Premises Type |
Warehouses & Wholesalers |
|
TPS |
N |
Business Classification |
ELECTRICAL WHOLESALERS |
|
Fax Number |
|
SIC03 |
51540 |
|
FPS |
N |
SIC03 Description |
Wholesale of hardware, plumbing and heating
equipment and supplies |
Directors last filed addresses which have been matched to this
company’s postcode - 0
Results found
Commentary
|
No exact match CCJs are recorded against the company. |
|
|
The business has 50 employee(s). |
|
Bankruptcy
Information
Exact Name & Address
|
Bankrupt |
No |
Exact Address
Match
|
Bankrupt |
No |
|
Bankrupt |
Yes |
CCJ Details
Exact CCJ Details
|
No CCJ`s Found |
Possible Address CCJ Details
|
No CCJ`s Found |
Possible Name CCJ Details
|
No CCJ`s Found |
Total number of Negative Events in this SIC03
|
SIC03 |
|
Bankruptcy |
Administration |
Liquidation |
Wound Up |
|
5154 |
|
0 |
3 |
72 |
0 |
Na
Payment Information Summary
Other Limited Companies which match this Company Name & Address - 0 Results found
Other Non Limited Companies which match this Company Name & Address
- 1
Result found
Other Companies which match this Company Address - 0 Results found
Other Limited Companies which match this Company Name - 0 Results found
Other Non Limited Companies which match this Company Name - 1 Result found
|
Company Name |
Address |
Postcode |
|
CEFCO DIVISION |
RAILWAY |
DN4 5HX |
|
1 |
Na
Na
Average Credit
Rating
|
SIC03 |
|
Newly Incorporated |
Small Companies |
Medium to Large Companies |
|
|
5154 |
|
|
|
|
|
Average Credit Limit
|
SIC03 |
|
Newly Incorporated |
Small Companies |
Medium to Large Companies |
|
|
5154 |
|
£215 |
£12,914 |
£138,768 |
|
Total number &
value of CCJ’s in this SIC03
|
SIC03 |
|
CCJ`s |
Value |
|
|
|
5154 |
|
201 |
£3,757,946 |
|
|
Other Companies
that match this Telephone Number - 0 Results found
|
Company Address |
|
|
Company Name |
|
|
House Name / Number |
Telephone Number |
|
Street |
|
|
Locality |
if you would like to search by an
alternative company address or telephone number, please do so |
|
City / Town |
|
|
Post Code |
|
Na
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.53.64 |
|
|
1 |
Rs.86.42 |
|
Euro |
1 |
Rs.69.29 |
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%)