MIRA INFORM REPORT

Report Date :

17.09.2012

IDENTIFICATION DETAILS

Name :	XIANGSHENG PERFUME (HUAIAN) CO., LTD.
Formerly Known As :	Huaian Xinhua Biochemical Co., Ltd.
Registered Office :	Rm 802, Bldg. B, New Century City Garden, No. 71 Eastern Huaihai Road, Huaian, Jiangsu Province 223001 Pr
Country :	China
Financials (as on) :	31.12.2011
Date of Incorporation :	13.01.2006
Com. Reg. No.:	320800400001388
Legal Form :	Wholly Foreign-Owned Enterprise
Line of Business :	producing and selling essence and perfume
No. of Employees :	14

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 – March 31^st, 2012

Country Name	Previous Rating (31.12.2011)	Current Rating (31.03.2012)
China	A2	A2

Risk Category	ECGC Classification
Insignificant	A1
Low	A2
Moderate	B1
High	B2
Very High	C1
Restricted	C2
Off-credit	D

china - ECONOMIC OVERVIEW

Since the late 1970s China has moved from a closed, centrally planned system to a more market-oriented one that plays a major global role - in 2010 China became the world's largest exporter. Reforms began with the phasing out of collectivized agriculture, and expanded to include the gradual liberalization of prices, fiscal decentralization, increased autonomy for state enterprises, creation of a diversified banking system, development of stock markets, rapid growth of the private sector, and opening to foreign trade and investment. China has implemented reforms in a gradualist fashion. In recent years, China has renewed its support for state-owned enterprises in sectors it considers important to "economic security," explicitly looking to foster globally competitive national champions. After keeping its currency tightly linked to the US dollar for years, in July 2005 China revalued its currency by 2.1% against the US dollar and moved to an exchange rate system that references a basket of currencies. From mid 2005 to late 2008 cumulative appreciation of the renminbi against the US dollar was more than 20%, but the exchange rate remained virtually pegged to the dollar from the onset of the global financial crisis until June 2010, when Beijing allowed resumption of a gradual appreciation. The restructuring of the economy and resulting efficiency gains have contributed to a more than tenfold increase in GDP since 1978. Measured on a purchasing power parity (PPP) basis that adjusts for price differences, China in 2010 stood as the second-largest economy in the world after the US, having surpassed Japan in 2001. The dollar values of China's agricultural and industrial output each exceed those of the US; China is second to the US in the value of services it produces. Still, per capita income is below the world average. The Chinese government faces numerous economic challenges, including: (a) reducing its high domestic savings rate and correspondingly low domestic demand; (b) sustaining adequate job growth for tens of millions of migrants and new entrants to the work force; (c) reducing corruption and other economic crimes; and (d) containing environmental damage and social strife related to the economy's rapid transformation. Economic development has progressed further in coastal provinces than in the interior, and by 2011 more than 250 million migrant workers and their dependents had relocated to urban areas to find work. One consequence of population control policy is that China is now one of the most rapidly aging countries in the world. Deterioration in the environment - notably air pollution, soil erosion, and the steady fall of the water table, especially in the North - is another long-term problem. China continues to lose arable land because of erosion and economic development. The Chinese government is seeking to add energy production capacity from sources other than coal and oil, focusing on nuclear and alternative energy development. In 2010-11, China faced high inflation resulting largely from its credit-fueled stimulus program. Some tightening measures appear to have controlled inflation, but GDP growth consequently slowed to near 9% for 2011. An economic slowdown in Europe is expected to further drag Chinese growth in 2012. Debt overhang from the stimulus program, particularly among local governments, and a property price bubble challenge policy makers currently. The government's 12th Five-Year Plan, adopted in March 2011, emphasizes continued economic reforms and the need to increase domestic consumption in order to make the economy less dependent on exports in the future. However, China has made only marginal progress toward these rebalancing goals.

Source : CIA

Company name & address

XIANGSHENG PERFUME (HUAIAN) CO., LTD.

RM 802, BLDG. B, NEW CENTURY CITY GARDEN, NO. 71 EASTERN HUAIHAI ROAD, HUAIAN, JIANGSU PROVINCE 223001 PR CHINA

TEL: 86 (0) 517-83929381/83945219/83908569

FAX: 86 (0) 517-83945219/83913821

EXECUTIVE SUMMARY

Date of Registration : JANUARY 13, 2006

REGISTRATION NO. : 320800400001388

LEGAL FORM : WHOLLY FOREIGN-OWNED enterprise

CHIEF EXECUTIVE : zhang yeqin (LEGAL REPRESENTATIVE)

REGISTERED CAPITAL : USD 4,650,000

staff : 14

BUSINESS CATEGORY : manufacturing

Revenue : CNY 206,400,000 (AS OF DEC. 31, 2011)

EQUITIES : CNY 32,070,000 (AS OF DEC. 31, 2011)

WEBSITE : N/A

E-MAIL : N/A

PAYMENT : AVERAGE

MARKET CONDITION : average

FINANCIAL CONDITION : FAIRly stable

OPERATIONAL TREND : fairly STEADY

GENERAL REPUTATION : AVERAGE

EXCHANGE RATE : CNY 6.36 = USD 1

Adopted abbreviations (as follows)

SC - Subject Company (the company inquired by you)

N/A – Not available

CNY – China Yuan Ren Min Bi

OPERATIONAL TREND & GENERAL REPUTATION

This section aims at indicating the relative positions of SC in respect of its operational trend & general reputation

Operational Trend:- General Reputation:-

Upward Excellent

Steady Good

Fairly Steady Fairly Good

Ordinary Average

Fair Fair

Stagnant Detrimental

Downward Not known

Not known Not yet be determined

Not yet be determined

LEGAL STATUS & HISTORY

SC was established as a wholly foreign-owned enterprise of PRC with State Administration of Industry & Commerce (SAIC) under registration No.: 320800400001388 on January 13, 2006.

SC’s Organization Code Certificate No.: 77869722-4

SC’s registered capital: USD 4,650,000

SC’s paid-in capital: USD 4,650,000

Registration Change Record:-

Date	Change of Contents	Before the change	After the change
2007-9-25	Company Name	Huaian Xinhua Biochemical Co., Ltd.	Xiangsheng Perfume (Huaian) Co., Ltd.
--	Registered Capital	USD 3,330,000	USD 3,850,000
	Registration No.	000913	320800400001388
2012	Registered Capital	USD 3,850,000	USD 4,650,000

Current Co search indicates SC’s shareholders & chief executives are as follows:-

Name of Shareholder (s)	% of Shareholding
Jiangsu Xiangsheng Perfume (HK) Co., Limited	100

SC’s Chief Executives:-

Position	Name
Legal Representative, Chairman, and General Manager	Zhang Yeqin

RECENT DEVELOPMENT

No recent development was found during our checks at present.

SHAREHOLDER CHART & BACKGROUND

Name of Shareholding

Jiangsu Xiangsheng Perfume (HK) Co., Limited 100

--------------------------------------------

CR No.: 0907756

Date of Incorporation: 18-June-2004

Company Status: Private

Active Status: Live

MANAGEMENT

Zhang Yeqin, Legal Representative, Chairman and General Manager

------------------------------------------------------------------------------------------------------

Ø Gender: M

Ø Age: 41

Ø ID# 320802197101102114

Ø Qualification: University

Ø Working experience (s):

From 2006 to present, working in SC as legal representative, chairman and general manager

BUSINESS OPERATION

SC’s registered business scope includes producing essence, perfume and plant extracts, selling self-made products.

SC is mainly engaged in producing and selling essence and perfume.

SC’s products mainly include: essence and perfume.

SC sources its materials 30% from domestic market, and 70% from overseas market, mainly Southeast Asian market. SC sells 20% of its products in domestic market, and 80% to overseas market, mainly Southeast Asian market.

The buying terms of SC include Check, T/T, L/C and Credit of 30-60 days. The payment terms of SC include Check, T/T, L/C and Credit of 30-60 days.

Staff & Office:

--------------------------

SC is known to have approx. 14 staff at present.

SC rents an area as its operating office and factory, but the detailed information is unknown.

RELATED COMPANY

SC is not known to have any subsidiary at present.

PAYMENT

Overall payment appraisal:

( ) Excellent ( ) Good (X) Average ( ) Fair ( ) Poor ( ) Not yet be determined

The appraisal serves as a reference to reveal SC's payments habits and ability to pay. It is based on the 3 weighed factors: Trade payment experience (through current enquiry with SC's suppliers), our delinquent payment and our debt collection record concerning SC.

Trade payment experience: SC did not provide any name of trade/service suppliers and we have no other sources to conduct the enquiry at present.

Delinquent payment record: None in our database.

Debt collection record: No overdue amount owed by SC was placed to us for collection within the last 6 years.

BANKING

Basic Bank:

Industrial & Commercial Bank of China Huaian Sub-branch

AC#: 1110030119200144856

FINANCIALS

Balance Sheet

Unit: CNY’000	As of Dec. 31, 2011
Cash	7,470
Notes receivable	0
Accounts receivable	20,860
Advances to suppliers	0
Other receivable	5,270
Inventory	45,890
Non-current assets within one year	0
Other current assets	8,530
	------------------
Current assets	88,020
Fixed assets	4,880
Construction in progress	0
Intangible assets	0
Long-term prepaid expenses	0
Deferred income tax assets	0
Other non-current assets	1,390
	------------------
Total assets	94,290
	=============
Short-term loans	11,360
Notes payable	0
Accounts payable	1,190
Advances from clients	47,060
Other payable	2,090
Other current liabilities	520
	------------------
Current liabilities	62,220
Non-current liabilities	0
	------------------
Total liabilities	62,220
Equities	32,070
	------------------
Total liabilities & equities	94,290
	=============

Income Statement

Unit: CNY’000	As of Dec. 31, 2011
Revenue	206,400
Cost of sales	201,050
Sales expense	570
Management expense	870
Finance expense	3,410
Profit before tax	470
Less: profit tax	20
Profits	450

Important Ratios

=============

	As of Dec. 31, 2011
*Current ratio	1.41
*Quick ratio	0.68
*Liabilities to assets	0.66
*Net profit margin (%)	0.22
*Return on total assets (%)	0.48
*Inventory / Revenue ×365	82 days
*Accounts receivable/ Revenue ×365	37 days
* Revenue/Total assets	2.19
* Cost of sales / Revenue	0.97

FINANCIAL COMMENTS

PROFITABILITY: AVERAGE

l The revenue of SC appears fairly good in its line.

l SC’s net profit margin is average.

l SC’s return on total assets is average.

l SC’s cost of sales is fairly high, comparing with its revenue.

LIQUIDITY: FAIR

l The current ratio of SC is maintained in a normal level.

l SC’s quick ratio is maintained in a fair level.

l The inventory of SC appears fairly large.

l The accounts receivable of SC is maintained in an average level.

l SC’s short-term loans are in an average level.

l SC’s revenue is in an average level, comparing with the size of its total assets.

LEVERAGE: AVERAGE

l The debt ratio of SC is average.

l The risk for SC to go bankrupt is average.

Overall financial condition of the SC: Fairly Stable.

CONCLUSIONS

SC is considered small-sized in its line with fairly stable financial conditions. The fairly large amount of inventory may be a threat to SC’s financial condition.

FOREIGN EXCHANGE RATES

Currency	Unit	Indian Rupees
US Dollar	1	Rs.54.73
UK Pound	1	Rs.88.61
Euro	1	Rs.71.34

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.