MIRA
INFORM REPORT
|
Report Date : |
31.10.2012 |
IDENTIFICATION DETAILS
|
Name : |
AASHI DIAM CO., LTD. |
|
|
Registered Office : |
35th
Floor, |
|
|
|
|
|
|
Country : |
|
|
|
|
|
|
|
Financials (as on) : |
31.12.2011 |
|
|
|
|
|
|
Date of Incorporation : |
25.02.1999 |
|
|
|
|
|
|
Com. Reg. No.: |
0105542014479 |
|
|
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
|
|
Line of Business : |
Importer & Distributor of Diamonds and Gemstones |
|
|
|
|
|
|
No. of Employees : |
3 |
|
RATING & COMMENTS
|
MIRA’s Rating : |
Ba |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Satisfactory |
|
Payment Behaviour : |
No Complaints |
|
Litigation : |
Clear |
NOTES :
Any query related to this report can be made
on e-mail: infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – June 30th, 2012
|
Country Name |
Previous Rating (31.03.2011) |
Current Rating (30.06.2012) |
|
|
B1 |
B1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
With a well-developed infrastructure,
a free-enterprise economy, generally pro-investment policies, and strong export
industries,
Source : CIA
Company name
AASHI
DIAM CO., LTD.
SUMMARY
BUSINESS
ADDRESS : 35th FLOOR,
TELEPHONE : [66] 2630-0977
FAX :
[66] 2267-1461
E-MAIL
ADDRESS : aashi1997@hotmail.com
REGISTRATION
ADDRESS : SAME
AS BUSINESS ADDRESS
ESTABLISHED
: 1999
REGISTRATION
NO. : 0105542014479 [Former
: 232/2542]
TAX
ID NO. : 3011993637
CAPITAL REGISTERED : BHT. 4,000,000
CAPITAL PAID-UP : BHT.
4,000,000
SHAREHOLDER’S PROPORTION : THAI :
51.00%
INDIAN
: 49.00%
FISCAL YEAR CLOSING DATE : DECEMBER 31
LEGAL
STATUS : PRIVATE LIMITED
COMPANY
EXECUTIVE : MR.
VIPUL KUMAR UTTAMLAL
MORAKHIYA, INDIAN
MANAGING DIRECTOR
NO.
OF STAFF : 3
LINES
OF BUSINESS : DIAMONDS AND
GEMSTONES
IMPORTER &
DISTRIBUTOR
CORPORATE PROFILE
OPERATING
TREND : STABLE
PRESENT
SITUATION : OPERATING NORMALLY
REPUTATION : FAIR
WITH
MANAGEMENT
STANDARD : MANAGEMENT WITH
FAIR PERFORMANCE
HISTORY
The
subject was established
on February 25,
1999 as a
private limited company
under the name
style AASHI DIAM
CO., LTD., by Thai
and Indian groups, in
order to import and
supply diamonds and
gemstones to domestic
jewelry industry. It
currently employs 3
staff.
The
subject’s registered address
is at 919/424
Jewellery Trade Center
Building, Silom Rd.,
Silom, Bangrak, Bangkok
10500, and this
is the subject’s
current operation address.
THE BOARD
OF DIRECTOR
Mr. Vipul Kumar
Uttamlal Morakhiya
AUTHORIZED PERSON
The above director
can sign on
behalf of the
subject with company’s
affixed.
MANAGEMENT
Mr. Vipul Kumar
Uttamlal Morakhiya is
the Managing Director.
He is Indian
nationality with the
age of 41
years old.
BUSINESS OPERATIONS
The subject is
engaged in importing
and distributing various
kinds of diamonds
and gemstones for
jewelry manufacturing industry.
IMPORT
Its
product are imported
from India, Pakistan,
Hong Kong and
South Africa.
SALES
[LOCAL]
100%
of its products
is sold locally
to traders and
manufacturers.
SUBSIDIARY AND
AFFILIATED COMPANY
The subject is
not found to
have any subsidiary
or affiliated company
here in Thailand.
LITIGATION
Bankruptcy and Receivership
There are no
litigation on bankruptcy
and receivership cases
filed against the
subject found at
Legal Execution Department
for the past
five years.
Others
There are no
legal suits filed
against the subject
for the past
two years.
CREDIT
Sales
are by cash
or on the
credit term of
30 days.
Local
bills are paid
by cash or
on negotiated term.
Imports
are by T/T.
BUSINESS TRANSACTION
Most
of its products
are sold by
cash. There is
no problem on
its account receivable.
BANKING
Bangkok
Bank Public Co.,
Ltd.
EMPLOYMENT
The
subject employs 3
staff [office and
sales staff].
LOCATION DETAILS
The
premise is rented
for administrative office
at the heading
address. Premise is
located in prime commercial
area.
COMMENT
Subject
is an importer
and distributor of diamonds
and gemstones. It
mainly served wholesaler for
jewelry industry. Subject’s
business has grown
slowly despite increasing
demand from the
industry.
FINANCIAL INFORMATION
The
capital was registered
at Bht. 4,000,000 divided
into 40,000 shares
of Bht. 100
each with fully
paid.
THE
SHAREHOLDERS LISTED WERE
: [as at
April 30, 2011]
|
NAME |
HOLDING |
% |
|
|
|
|
|
Mrs. Namita Vipul
Morakhiya Nationality: Indian Address : |
19,600 |
49.00 |
|
Mr. Supapong Khemvijitr Nationality: Thai Address :
Promprab, |
5,400 |
13.50 |
|
Mr. Santi Leechalad Nationality: Thai Address :
Promprab, |
5,000 |
12.50 |
|
Mrs. Pisamai Phothong Nationality: Thai Address : 32
Moo 3, Hinngam, Muang,
Nongkhai |
5,000 |
12.50 |
|
Ms. Anthika Prompuang Nationality: Thai Address : 111
Moo 4, Ladyah, Muang,
Kanchanaburi |
5,000 |
12.50 |
Total Shareholders : 5
Share Structure [as
at April 30,
2011]
|
Nationality |
Shareholders |
No. of Share |
% Shares |
|
|
|
|
|
|
Thai |
4 |
20,400 |
51.00 |
|
Foreign - Indian |
1 |
19,600 |
49.00 |
|
Total |
5 |
40,000 |
100.00 |
NAME OF AUDITOR
& CERTIFIED PUBLIC
ACCOUNTANT NO. :
Mrs. Vasana Tanmongkol
No. 1888
BALANCE SHEET [BAHT]
The
latest financial figures
published for December
31, 2011 &
2010 were:
ASSETS
|
Current Assets |
2011 |
2010 |
|
|
|
|
|
Cash in Hand
& at Bank |
745,163.02 |
591,201.72 |
|
Trade Accounts Receivable |
1,167,350.00 |
98,012.60 |
|
Inventories |
7,534,131.00 |
6,695,341.67 |
|
Other Current Assets
|
14,000.00 |
15,000.00 |
|
|
|
|
|
Total Current Assets
|
9,460,644.02 |
7,399,555.99 |
|
Loan to Director
|
700,000.00 |
3,000,000.00 |
|
Fixed Assets |
52,002.86 |
43,914.64 |
|
Total Assets |
10,212,646.88 |
10,443,470.63 |
LIABILITIES &
SHAREHOLDERS' EQUITY [BAHT]
|
Current
Liabilities |
2011 |
2010 |
|
|
|
|
|
Trade Accounts Payable |
5,222,083.67 |
5,512,433.25 |
|
Other Current Liabilities |
14,082.00 |
36,900.58 |
|
|
|
|
|
Total Current Liabilities |
5,236,165.67 |
5,549,333.83 |
|
Total Liabilities |
5,236,165.67 |
5,549,333.83 |
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
|
|
Share capital : Baht 100
par value authorized, issued
and fully paid share
capital 40,000 shares |
4,000,000.00 |
4,000,000.00 |
|
|
|
|
|
Capital Paid |
4,000,000.00 |
4,000,000.00 |
|
Retained Earning -
Unappropriated |
976,481.21 |
894,136.80 |
|
Total Shareholders' Equity |
4,976,481.21 |
4,894,136.80 |
|
Total Liabilities & Shareholders' Equity |
10,212,646.88 |
10,443,470.63 |
PROFIT &
LOSS ACCOUNT
|
Revenue |
2011 |
2010 |
|
|
|
|
|
Sales |
9,495,324.00 |
9,405,644.89 |
|
Other Income |
14,000.00 |
351,448.31 |
|
Total Revenues |
9,509,324.00 |
9,757,093.20 |
|
Expenses |
|
|
|
|
|
|
|
Cost of Goods
Sold |
8,158,960.68 |
8,746,431.34 |
|
Selling Expenses |
121,910.00 |
54,278.00 |
|
Administrative Expenses |
893,559.46 |
649,547.23 |
|
Other Expenses |
249,149.45 |
- |
|
Total Expenses |
9,423,579.59 |
9,450,256.57 |
|
|
|
|
|
Profit / [Loss] before Financial Cost & Income Tax |
85,744.41 |
306,836.63 |
|
Financial Cost |
[3,400.00] |
[11,649.50] |
|
Profit / [Loss] before Income Tax |
82,344.41 |
295,187.13 |
|
Income Tax |
- |
[22,422.98] |
|
|
|
|
|
Net Profit / [Loss] |
82,344.41 |
272,764.15 |
FINANCIAL ANALYSIS
|
ITEM |
UNIT |
2011 |
2010 |
|
|
|
|
|
|
LIQUIDITY RATIO |
|
|
|
|
CURRENT RATIO |
TIMES |
1.81 |
1.33 |
|
QUICK RATIO |
TIMES |
0.37 |
0.12 |
|
|
|
|
|
|
ACTIVITY RATIO |
|
|
|
|
FIXED ASSETS TURNOVER |
TIMES |
182.59 |
214.18 |
|
TOTAL ASSETS TURNOVER |
TIMES |
0.93 |
0.90 |
|
INVENTORY CONVERSION PERIOD |
DAYS |
337.05 |
279.41 |
|
INVENTORY TURNOVER |
TIMES |
1.08 |
1.31 |
|
RECEIVABLES CONVERSION PERIOD |
DAYS |
44.87 |
3.80 |
|
RECEIVABLES TURNOVER |
TIMES |
8.13 |
95.96 |
|
PAYABLES CONVERSION PERIOD |
DAYS |
233.62 |
230.04 |
|
CASH CONVERSION CYCLE |
DAYS |
148.30 |
53.17 |
|
|
|
|
|
|
PROFITABILITY
RATIO |
|
|
|
|
COST OF GOODS SOLD |
% |
85.93 |
92.99 |
|
SELLING & ADMINISTRATION |
% |
10.69 |
7.48 |
|
INTEREST |
% |
0.04 |
0.12 |
|
GROSS PROFIT MARGIN |
% |
14.22 |
10.75 |
|
NET PROFIT MARGIN BEFORE EX. ITEM |
% |
0.90 |
3.26 |
|
NET PROFIT MARGIN |
% |
0.87 |
2.90 |
|
RETURN ON EQUITY |
% |
1.65 |
5.57 |
|
RETURN ON ASSET |
% |
0.81 |
2.61 |
|
EARNING PER SHARE |
BAHT |
2.06 |
6.82 |
|
|
|
|
|
|
LEVERAGE RATIO |
|
|
|
|
DEBT RATIO |
TIMES |
0.51 |
0.53 |
|
DEBT TO EQUITY RATIO |
TIMES |
1.05 |
1.13 |
|
TIME INTEREST EARNED |
TIMES |
25.22 |
26.34 |
|
|
|
|
|
|
ANNUAL GROWTH |
|
|
|
|
SALES GROWTH |
% |
0.95 |
|
|
OPERATING PROFIT |
% |
(72.06) |
|
|
NET PROFIT |
% |
(69.81) |
|
|
FIXED ASSETS |
% |
18.42 |
|
|
TOTAL ASSETS |
% |
(2.21) |
|
PROFITABILITY
RATIO
|
Gross Profit Margin |
14.22 |
Impressive |
Industrial
Average |
9.66 |
|
Net Profit Margin |
0.87 |
Impressive |
Industrial
Average |
(0.20) |
|
Return on Assets |
0.81 |
Impressive |
Industrial
Average |
(0.27) |
|
Return on Equity |
1.65 |
Impressive |
Industrial
Average |
(0.72) |
Gross Profit Margin used to assess a firm's financial health by revealing
the proportion of money left over from revenues after accounting for the cost
of goods sold. Gross profit margin serves as the source for paying additional
expenses and future savings. Gross Profit Margin is 14.22%. When compared with the industry
average, the ratio of the company was higher.
This indicated that company was more profitable than the same industry.
Net Profit Margin is the indicator of the company's efficiency in that
net profit takes into consideration all expenses of the company. A low profit
margin indicates a low margin of safety, higher risk that a decline in sales
will erase profits and result in a net loss. Net Profit Margin ratio is 0.87%,
higher figure when compared with those of its average competitors in the same
industry, indicated that business was an efficient operator in a dominant
position within its industry.
Return on Assets measures how efficiently profits are being generated
from the assets employed in the business when compared with the ratios of firms
in a similar business. A low ratio in comparison with industry averages
indicates an inefficient use of business assets. Return on Assets ratio is
0.81%, 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 ratio
is 1.65%, 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 Uptrend
Return on Equity Stable
LIQUIDITY RATIO
|
Current Ratio |
1.81 |
Impressive |
Industrial
Average |
1.72 |
|
Quick Ratio |
0.37 |
|
|
|
|
Cash Conversion Cycle |
148.30 |
|
|
|
The Current Ratio is to ascertain whether a company's short-term assets
are readily available to pay off its short-term liabilities. The company's
figure is 1.81 times in 2011, increase from 1.33 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 0.37 times in 2011,
increase from 0.12 times, then the company has not enough current assets that
presumably can be quickly converted to cash for pay financial obligations.
The Cash Conversion Cycle measures the number of days a company's cash
is tied up in the production and sales process of its operations and the benefit
from payment terms from its creditors. It meant the company could survive when
no cash inflow was received from sale for 149 days.
Trend of the
average competitors in the same industry for last 5 years
Current Ratio Downtrend
LEVERAGE RATIO
|
Debt Ratio |
0.51 |
Impressive |
Industrial
Average |
0.60 |
|
Debt to Equity Ratio |
1.05 |
Satisfactory |
Industrial
Average |
1.67 |
|
Times Interest Earned |
25.22 |
Impressive |
Industrial
Average |
0.63 |
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 25.22 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 0.51 greater than 0.5, most of the
company's assets are financed through debt.
Trend of the
average competitors in the same industry for last 5 years
Debt Ratio Uptrend
Times Interest Earned Uptrend
ACTIVITY RATIO
|
Fixed Assets Turnover |
182.59 |
Impressive |
Industrial
Average |
10.73 |
|
Total Assets Turnover |
0.93 |
Acceptable |
Industrial
Average |
1.47 |
|
Inventory Conversion Period |
337.05 |
|
|
|
|
Inventory Turnover |
1.08 |
Deteriorated |
Industrial
Average |
2.17 |
|
Receivables Conversion Period |
44.87 |
|
|
|
|
Receivables Turnover |
8.13 |
Impressive |
Industrial
Average |
3.31 |
|
Payables Conversion Period |
233.62 |
|
|
|
Trend of the average
competitors in the same industry for last 5 years
Fixed Assets Turnover Uptrend
Total Assets Turnover Downtrend
Inventory Turnover Downtrend
Receivables Turnover Downtrend
DIAMOND INDUSTRY –
-
From time immemorial,
-
The achievement of the Indian diamond industry was
possible only due to combination of the manufacturing skills of the Indian
workforce and the untiring and unflagging efforts of the Indian diamantaires,
supported by progressive Government policies.
-
The area of study of family owned diamond businesses
derives its importance from the huge conglomerate of family run organizations
which operate in the diamond industry since many generations.
-
Some of the basic traits of family run business
enterprises include spirit of entrepreneurship, mutual trust lowers transaction
costs, small, nimble and quick to react, information as a source of advantage
and philanthropy.
-
Family owned diamond businesses need to improve on
many fronts including higher standard of corporate governance, long-term
performance – focused strategies, modern management and technology.
-
The diamond jewellery industry in India today may be
more than Rs 60000 mil and is rated amongst the fastest growing in the
world. Indi ranks third in the world in domestic diamond consumption.
-
Utmost caution is to be exercised while dealing with
some medium and large diamond traders which are usually engaged in fictitious
import – export, inter-company transactions, financially assisted by banks. In
the process, several public sector banks lost several hundred million rupees.
They mostly diverted borrowed money for diamond business into real estate and
capital markets.
-
Excerpts from Times of India dated 30th
October 2010 is as under –
DIAMOND
SAGA – DIRTY DOZEN STUCK WITH 2K CR DEBT
This could be the biggest credibility crisis
the Indian diamond industry has ever faced. Fifteen banks run the risk of
losing Rs 2000 crore lent to a dozen diamond firms in Surat. Until about two
months ago, they had not repaid these dues. Bankers believe many
diamantaires borrowed money during the economic downturn two years ago and
diverted funds to businesses like real estate and capital markets. Many of
themselves made money from these businesses but their diamond companies have
gone sick and declared insolvency.
-
Most of the money borrowed from the banks in the name
of their diamond business has been diverted in real estate and the share
market. The banks are not in a position to seize their properties because in
many cases, these were purchased in the name of their relatives and friends.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.54.16 |
|
|
1 |
Rs.86.83 |
|
Euro |
1 |
Rs.69.85 |
INFORMATION DETAILS
|
Report
Prepared by : |
PRL |
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit transaction.
It has above average (strong) capability for payment of interest and
principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General unfavourable
factors will not cause fatal effect. Satisfactory capability for payment of
interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with full
security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
-- |
NB |
New Business |
-- |
This score serves as a reference to assess SC’s credit risk and
to set the amount of credit to be extended. It is calculated from a composite
of weighted scores obtained from each of the major sections of this report. The
assessed factors and their relative weights (as indicated through %) are as
follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend
(10%) Operational
size (10%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.