MIRA INFORM REPORT

 

 

Report Date :

21.08.2013

 

IDENTIFICATION DETAILS

 

Name :

WACOM SINGAPORE PTE. LIMITED

 

 

Registered Office :

9, Battery Road, 15-01, Straits Trading Building, 049910.

 

 

Country :

Singapore

 

 

Financials (as on) :

31.03.2012

 

 

Date of Incorporation :

22.05.2006

 

 

Legal Form :

Private Limited

 

 

Line of Business :

Trading of Pen Tablets, Interactive Pen Displays and Digital Interface Solutions Related Products.

 

 

No. of Employees :

5

 

RATING & COMMENTS

 

MIRA’s Rating :

A

 

RATING

STATUS

PROPOSED CREDIT LINE

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

 

Status :

Satisfactory

Payment Behaviour :

Regular

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, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

Singapore

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

SINGAPORE - ECONOMIC OVERVIEW

 

Singapore has a highly developed and successful free-market economy. It enjoys a remarkably open and corruption-free environment, stable prices, and a per capita GDP higher than that of most developed countries. The economy depends heavily on exports, particularly in consumer electronics, information technology products, pharmaceuticals, and on a growing financial services sector. Real GDP growth averaged 8.6% between 2004 and 2007. The economy contracted 0.8% in 2009 as a result of the global financial crisis, but rebounded 14.8% in 2010, on the strength of renewed exports, before slowing to 5.2% in 2011 and 1.3% in 2012, largely a result of soft demand for exports during the second European recession. Over the longer term, the government hopes to establish a new growth path that focuses on raising productivity, which has sunk to an average of about 1.0% in the last decade. Singapore has attracted major investments in pharmaceuticals and medical technology production and will continue efforts to establish Singapore as Southeast Asia's financial and high-tech hub.

Source : CIA


 

* Adopted abbreviations :

SC - Subject Company (the company enquired by you)

 

 

N/A - Not Applicable


EXECUTIVE SUMMARY

 

 

 

REGISTRATION NO.

:

200607350-C

COMPANY NAME

:

WACOM SINGAPORE PTE. LTD.

FORMER NAME

:

N/A

INCORPORATION DATE

:

22/05/2006

 

 

 

 

 

 

COMPANY STATUS

:

EXIST

LEGAL FORM

:

PRIVATE LIMITED

LISTED STATUS

:

NO

 

 

 

 

 

 

REGISTERED ADDRESS

:

9, BATTERY ROAD, 15-01, STRAITS TRADING BUILDING, 049910, SINGAPORE.

BUSINESS ADDRESS

:

5 TEMASEK BOULEVARD, 12-09 SUNTEC TOWER FIVE, 038985, SINGAPORE.

TEL.NO.

:

65-62588640

FAX.NO.

:

65-62588697

CONTACT PERSON

:

NOBORU FUJISAKI ( DIRECTOR )

 

 

 

 

 

 

PRINCIPAL ACTIVITY

:

TRADING OF PEN TABLETS, INTERACTIVE PEN DISPLAYS AND DIGITAL INTERFACE SOLUTIONS RELATED PRODUCTS

 

 

 

ISSUED AND PAID UP CAPITAL

:

190,000.00 ORDINARY SHARE, OF A VALUE OF USD 190,000.00

 

 

 

SALES

:

USD 7,977,153 [2012]

NET WORTH

:

USD 1,154,889 [2012]

 

 

 

STAFF STRENGTH

:

5 [2013]

LITIGATION

:

CLEAR

FINANCIAL CONDITION

:

STRONG

PAYMENT

:

FAIR

MANAGEMENT CAPABILITY

:

AVERAGE

 

 

 

COMMERCIAL RISK

:

N/A

CURRENCY EXPOSURE

:

N/A

GENERAL REPUTATION

:

SATISFACTORY

INDUSTRY OUTLOOK

:

AVERAGE GROWTH


 

HISTORY / BACKGROUND

 

The SC is a private limited company and is allowed to have a minimum of one and a maximum of forty-nine shareholders. As a private limited company, the SC must have at least two directors. A private limited company is a separate legal entity from its shareholders. As a separate legal entity, the SC is capable of owning assets, entering into contracts, sue or be sued by other companies. The liabilities of the shareholders are to the extent of the equity they have taken up and the creditors cannot claim on shareholders' personal assets even if the SC is insolvent. The SC is governed by the Companies Act and the company must file its annual returns, together with its financial statements with the Registrar of Companies.

 

The SC is principally engaged in the (as a / as an) trading of pen tablets, interactive pen displays and digital interface solutions related products.

 

The immediate and ultimate holding company of the SC is WACOM CO., LTD., a company incorporated in JAPAN.

 

The major shareholder(s) of the SC are shown as follows :


Name

Address

IC/PP/Loc No

Shareholding

(%)

WACOM CO., LTD.

2-510-1 TOYONODAI, KAZO-SHI, SAITAMA, 349-1148, JAPAN.

T06UF1730J

190,000.00

100.00

 

 

 

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

------

 

 

 

190,000.00

100.00

 

 

 

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

=====

+ Also Director

 

 

DIRECTORS


DIRECTOR 1

 

Name Of Subject

:

MR. NOBORU FUJISAKI

Address

:

1053-33, MATSUGASAKI, KASHIWA-SHI, CHIBA-KEN, 288-0835, JAPAN.

IC / PP No

:

TK8708499

 

 

 

 

 

 

 

 

 

Nationality

:

JAPANESE

Date of Appointment

:

01/04/2007

 

 

 

 

 

 

 

 

 

 

 

 

 

DIRECTOR 2

 

Name Of Subject

:

TSUTOMU OSHITA

Address

:

1492-6, ISSHIKI, HAYAMA-MACHI, MIURA GUN, KANAGAWA-KEN, JAPAN.

IC / PP No

:

TG8262942

 

 

 

 

 

 

 

 

 

Nationality

:

JAPANESE

Date of Appointment

:

01/04/2010

 

 

 

 

 

 

 

 

 

 

 

 

 

DIRECTOR 3

 

Name Of Subject

:

SHIGEKI KOMIYAMA

Address

:

1-340-1, TAKAHANA-CHO, OMIYA-KU, SAITAMA-SHI, 330-0803, SAITAMA, JAPAN.

IC / PP No

:

TH9753613

 

 

 

 

 

 

 

 

 

Nationality

:

JAPANESE

Date of Appointment

:

26/05/2006

 

 

 

 

 

 

 

 

 

 

 

 

 

DIRECTOR 4

 

Name Of Subject

:

INOUE KAZUHIDE

Address

:

2, AKYAB ROAD, 07-03, 309973, ZEDGE, SINGAPORE.

IC / PP No

:

G5116585W

 

 

 

 

 

 

 

 

 

 

 

 

Date of Appointment

:

15/04/2011

 

 

 

 

 

 

 

 

 

 

 

 

 

MANAGEMENT

 

 

 

1)

Name of Subject

:

NOBORU FUJISAKI

 

Position

:

DIRECTOR

 

 

 

 

 

 

 

AUDITOR

 

Auditor

:

PRICEWATERHOUSECOOPERS LLP

Auditor' Address

:

N/A

 

 

 

 

 

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

MIYOKO UENO

 

IC / PP No

:

S2206586F

 

 

 

 

 

Address

:

512, UPPER EAST COAST ROAD, 466537, SINGAPORE.

 

 

 

 

 

 

 

 

 

 

 

 

 

2)

Company Secretary

:

ABDUL JABBAR BIN KARAM DIN

 

IC / PP No

:

S6936625B

 

 

 

 

 

Address

:

21, SIGLAP HILL, FRANKEL ESTATE, 456076, SINGAPORE.

 

 

 

 

 

 

 

 

 

 

BANKING


No Banker found in our databank. 



ENCUMBRANCE (S)


No encumbrance was found in our databank at the time of investigation. 

 

LEGAL CHECK AGAINST SC


* A check has been conducted in our databank againt the SC whether the subject has been involved in any litigation. 

No legal action was found in our databank. 


No winding up petition was found in our databank. 

 

PAYMENT RECORD

 

 

SOURCES OF RAW MATERIALS:

Local

:

N/A

Overseas

:

N/A

 

 

 


The SC refused to disclose its suppliers. 


The SC refused to provide any name of trade/service supplier and we are unable to conduct any trade enquiry. However, from financial historical data we conclude that :

OVERALL PAYMENT HABIT

Prompt 0-30 Days

[

 

]

 

Good 31-60 Days

[

 

]

 

Average 61-90 Days

[

 

]

 

Fair 91-120 Days

[

X

]

 

Poor >120 Days

[

 

]

 

 

 

 

 

 

CLIENTELE

 

Local

:

N/A

 

 

 

Overseas

:

N/A

 

 

 

 

 

 

 

 

 


The SC refused to disclose its clientele. 

 

OPERATIONS

 

Goods Traded

:

PEN TABLETS, INTERACTIVE PEN DISPLAYS AND DIGITAL INTERFACE SOLUTIONS RELATED PRODUCTS

 

 

 

 

 

Total Number of Employees:

YEAR

2013

 


GROUP

N/A

 

 

 

 

 

 

 

 

COMPANY

5

 

 

 

 

 

 

 

 

 

Branch

:

NO

 

Other Information:


The SC is principally engaged in the (as a / as an) trading of pen tablets, interactive pen displays and digital interface solutions related products. 


The advanced technology of Wacom’s intuitive input devices has been used to create some of the most exciting digital art, films, special effects, fashions and designs around the world.


Wacom devices provide business and home users with the ability to explore digital content creation in a comfortable, natural way. 



CURRENT INVESTIGATION

Latest fresh investigations carried out on the SC indicated that :

 

Telephone Number Provided By Client

:

N/A

Current Telephone Number

:

65-62588640

Match

:

N/A

 

 

 

Address Provided by Client

:

5, TEMASEK BOULEVARD 12-09, SUNTEK TOWER FIVE SINGAPORE 038985

Current Address

:

5 TEMASEK BOULEVARD, 12-09 SUNTEC TOWER FIVE, 038985, SINGAPORE.

Match

:

YES

 

 

 

 

Other Investigations


we contacted one of the staff from the SC and she provided some information on the SC.

The SC refused to disclose its banker.



FINANCIAL ANALYSIS

 

 

Profitability

 

 

 

 

 

 

Turnover

:

Increased

[

22.13%

]

 

Profit/(Loss) Before Tax

:

Decreased

[

44.63%

]

 

Return on Shareholder Funds

:

Acceptable

[

16.62%

]

 

Return on Net Assets

:

Acceptable

[

18.20%

]

 

 

 

 

 

 

 

 

The higher turnover could be attributed to the favourable market condition and the SC could be gaining the market share progressively.The SC's profit fell sharply because of the high operating costs incurred. The SC's management had generated acceptable return for its shareholders using its assets.

 

 

 

 

 

 

 

Working Capital Control

 

 

 

 

 

 

Stock Ratio

:

Nil

[

0 Days

]

 

Debtor Ratio

:

Favourable

[

10 Days

]

 

Creditors Ratio

:

Unfavourable

[

103 Days

]

 

 

 

 

 

 

 

 

As the SC is a service oriented company, the SC does not need to keep stocks. The favourable debtors' days could be due to the good credit control measures implemented by the SC. The unfavourable creditors' ratio could be due to the SC taking advantage of the credit granted by its suppliers. However this may affect the goodwill between the SC and its suppliers and the SC may inadvertently have to pay more for its future supplies.

 

 

 

 

 

 

 

Liquidity

 

 

 

 

 

 

Liquid Ratio

:

Favourable

[

1.57 Times

]

 

Current Ratio

:

Unfavourable

[

1.57 Times

]

 

 

 

 

 

 

 

 

A minimum liquid ratio of 1 should be maintained by the SC in order to assure its creditors of its ability to meet short term obligations and the SC was in a good liquidity position. Thus, we believe the SC is able to meet all its short term obligations as and when they fall due.

 

 

 

 

 

 

 

Solvency

 

 

 

 

 

 

Interest Cover

:

Nil

[

0.00 Times

]

 

Gearing Ratio

:

Favourable

[

0.00 Times

]

 

 

 

 

 

 

 

 

The SC's interest cover was nil as it did not pay any interest during the year. The SC had no gearing and hence it had virtually no financial risk. The SC was financed by its shareholders' funds and internally generated fund. During the economic downturn, the SC, having a zero gearing, will be able to compete better than those which are highly geared in the same industry.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Overall Assessment :

 

 

 

 

 

 

Although the SC's turnover had increased, its profits had declined over the same corresponding period. This could be due to the stiffer market competition and / or higher operating costs which lowered the SC's profit margin. The SC was in good liquidity position with its total current liabilities well covered by its total current assets. With its current net assets, the SC should be able to repay its short term obligations. The SC did not make any interest payment during the year. The SC was dependent on its shareholders' funds to finance its business needs. The SC was a zero gearing company, it was solely dependant on its shareholders to provide funds to finance its business. The SC has good chance of getting loans, if the needs arises.

 

 

 

 

 

 

 

Overall financial condition of the SC : STRONG

 

SINGAPORE ECONOMIC / INDUSTRY OUTLOOK

 

 

 

Major Economic Indicators :

2008

2009

2010

2011

2012

 

 

 

 

 

 

Population (Million)

4.84

4.98

5.08

5.18

5.31

Gross Domestic Products ( % )

1.5

<0.8>

14.5

4.9

1.3

Consumer Price Index

6.6

0.6

2.8

5.2

4.6

Total Imports (Million)

450,892.6

356,299.3

423,221.8

459,655.1

474,554.0

Total Exports (Million)

476,762.2

391,118.1

478,840.7

514,741.2

510,329.0

 

 

 

 

 

 

Unemployment Rate (%)

2.2

3.2

2.2

2.1

2.0

Tourist Arrival (Million)

10.12

9.68

11.64

13.17

14.37

Hotel Occupancy Rate (%)

81.0

75.8

85.6

86.5

86.4

Cellular Phone Subscriber (Million)

1.31

1.37

1.43

1.50

1.52

 

 

 

 

 

 

Registration of New Companies (No.)

25,327

26,414

29,798

32,317

31,892

Registration of New Companies (%)

<2.2>

4.3

12.8

8.5

<1.3>

Liquidation of Companies (No.)

10,493

22,393

15,126

19,005

17,218

Liquidation of Companies (%)

13.7

113.4

<32.5>

25.6

9.4

 

 

 

 

 

 

Registration of New Businesses (No.)

24,850

26,876

23,978

23,494

24,788

Registration of New Businesses (%)

0.36

8.15

<10.78>

2.02

5.51

Liquidation of Businesses (No.)

21,150

23,552

24,211

23,005

22,489

Liquidation of Businesses (%)

<0.8>

11.4

2.8

<5>

<2.2>

 

 

 

 

 

 

Bankruptcy Orders (No.)

2,326

2,058

1,537

1,527

1,748

Bankruptcy Orders (%)

<15.9>

<11.5>

<25.3>

<0.7>

14.5

Bankruptcy Discharges (No.)

1,500

3,056

2,252

1,391

1,881

Bankruptcy Discharges (%)

<7.7>

103.7

<26.3>

<38.2>

35.2

 

 

 

 

 

 

INDUSTRIES ( % of Growth ) :

 

 

 

 

 

Agriculture

 

 

 

 

 

Production of Principal Crops

<0.32>

3.25

<0.48>

4.25

3.64

Fish Supply & Wholesale

<6.31>

<1.93>

<10.5>

12.10

<0.5>

 

 

 

 

 

 

Manufacturing *

74.6

71.5

92.8

100.0

100.3

Food, Beverages & Tobacco

94.8

90.4

96.4

100.0

103.5

Textiles

180.1

145.9

122.1

100.0

104.0

Wearing Apparel

334.6

211.0

123.3

100.0

92.1

Leather Products & Footwear

128.2

79.5

81.8

100.0

98.6

Wood & Wood Products

132.0

101.4

104.0

100.0

95.5

Paper & Paper Products

101.0

95.4

106.1

100.0

97.4

Printing & Media

118.2

100.9

103.5

100.0

93.0

Crude Oil Refineries

113.1

96.4

95.6

100.0

99.4

Chemical & Chemical Products

84.5

80.3

97.6

100.0

100.5

Pharmaceutical Products

43.7

49.1

75.3

100.0

109.7

Rubber & Plastic Products

120.1

101.2

112.3

100.0

96.5

Non-metallic Mineral

96.5

91.9

92.5

100.0

98.2

Basic Metals

109.8

92.6

102.2

100.0

90.6

Fabricated Metal Products

101.3

90.8

103.6

100.0

104.3

Machinery & Equipment

65.0

57.3

78.5

100.0

112.9

Electrical Machinery

81.7

86.8

124.1

100.0

99.3

Electronic Components

93.1

85.2

113.6

100.0

90.6

Transport Equipment

102.0

96.0

94.0

100.0

106.3

 

 

 

 

 

 

Construction

45.90

<36.9>

14.20

20.50

28.70

Real Estate

<11.2>

1.4

21.3

25.4

31.9

 

 

 

 

 

 

Services

 

 

 

 

 

Electricity, Gas & Water

<1.3>

1.70

4.00

7.00

6.30

Transport, Storage & Communication

11.60

3.90

12.80

7.40

5.30

Finance & Insurance

<5.9>

<16.4>

<0.4>

8.90

0.50

Government Services

17.40

4.50

9.70

6.90

6.00

Education Services

0.50

0.10

<0.9>

<1.4>

0.30

 

 

 

 

 

 

* Based on Index of Industrial Production (2011 = 100)

 

 

 

 

 

(Source : Department of Statistics)

 

 

 

 

 



INDUSTRY ANALYSIS

 

INDUSTRY :

TRADING

 

 

 

The wholesale and retail trade sector contracted by 1.5% in the fourth quarter of 2012, extending the 0.2% decline in the preceding quarter. For the whole of 2012, the sector declined by 0.7%, reversing the 1.6% growth in 2011. The sector was weighed down primarily by the wholesale trade segment. In 2012, the wholesale trade segment contracted by 1.0%, a reversal from the 1.4% growth in 2011. Growth of the retail trade segment also moderated to 2.0%, from 3.2% in the year 2011.

 

The domestic wholesale trade index grew by 1.2% in the fourth quarter of 2012, an improvement from the 5.4% decline in the third quarter. This was partly due to an increase in the sales of chemicals & chemical products and ship chandlers & bunkering. For the full year of 2012, the domestic wholesale trade index contracted by 2.2%, extending the 1.7% decline in 2011. The foreign wholesale trade index grew by 8.6% in the fourth quarter, an increase from the 6.6% growth in the third quarter. The expansion was partly due to resilient sales of petroleum & petroleum products. For the whole of 2012, the foreign wholesale trade index expanded by 9.1%, faster than the 4.3% increase in 2011.

 

In the fourth quarter of 2012, retail sales volume declined by 2.0%, extending the 0.3% decline in the third quarter. Excluding motor vehicles, retail sales volume grew by 0.4%, a slight moderation compared to the 1.5% gain in the third quarter of 2012. The sales volume of motor vehicles fell by 11% in the fourth quarter of 2012, after contracting by 6.1% in the third quarter. The sales of several discretionary items also declined in the fourth quarter. Besides, the sales of optical goods & books in 2012 fell by 3.6%, while the sales of telecommunications apparatus & computers declined by 1.4%. 

 

For 2012 as a whole, retail sales volume grew by 1.3%, compared to the 2.0% expansion in 2011. Excluding motor vehicle sales, the increase in retail sales volume also moderated from 5.4% in 2011 to 1.7% in 2012. Medical goods & toiletries registered the largest increase (9.3%) in sales, followed by telecommunications apparatus & computers (6.9%). By contrast, the sales of watches & jewellery (-2.2%) and optical goods & books (-3.6%) declined.

 

 

 

OVERALL INDUSTRY OUTLOOK : AVERAGE GROWTH

 

CREDIT RISK EVALUATION & RECOMMENDATION

 

 


Incorporated in 2006, the SC is a Private Limited company, focusing on trading of pen tablets, interactive pen displays and digital interface solutions related products. Having been in business for 7 years, the SC has established a remarkable clientele base for itself which has contributed to its business growth. Having strong support from its holding company has enabled the SC to remain competitive despite the challenging business environment. 

The SC's business operation is supported by 5 employees. Overall, we regard that the SC's management capability is average. This indicates that the SC has greater potential to improve its business performance and raising income for the SC. 

Financially, the SC registered a higher turnover compared to previous year. However, its profits showed a reverse trend. The lower profit achieved was a result of higher operating cost and increased competition. Return on shareholders' funds of the SC was at an acceptable range which indicated that the management was efficient in utilising its funds to generate income. The SC is in good liquidity position with its current liabilities well covered by it current assets. Hence, it has sufficient working capital to meet its short term financial obligations. Being a zero geared company, the SC virtually has no financial risk as it is mainly dependent on its internal funds to finance its business. Given a positive net worth standing at USD 1,154,889, the SC should be able to maintain its business in the near terms. 

Having a strong assets backing, the SC possesses latent assets as collateral for further financial extension. Hence, it has good chance of getting loans if the needs arises. 

The SC's overall payment habit is fair and this clearly implied a weak credit control of the SC. 

The industry shows an upward trend and this trend is very likely to sustain in the near terms. Hence, the SC is expected to benefit from the favourable outlook of the industry. 

Based on the above condition, we recommend credit be granted to the SC promptly.

 


PROFIT AND LOSS ACCOUNT

 

 

THE FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH SINGAPORE FINANCIAL REPORTING STANDARDS.

WACOM SINGAPORE PTE. LTD.

 

Financial Year End

31/03/2012

31/03/2011

Months

12

12

Consolidated Account

Company

Company

Audited Account

YES

YES

Unqualified Auditor's Report (Clean Opinion)

YES

YES

Financial Type

FULL

FULL

Currency

USD

USD

 

 

 

TURNOVER

7,977,153

6,531,721

Other Income

176,104

5,773

 

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

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

Total Turnover

8,153,257

6,537,494

Costs of Goods Sold

<5,833,584>

<4,740,915>

 

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

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

Gross Profit

2,319,673

1,796,579

 

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

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

 

 

 

PROFIT/(LOSS) FROM OPERATIONS

215,328

388,870

 

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

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

PROFIT/(LOSS) BEFORE TAXATION

215,328

388,870

Taxation

<23,426>

<47,462>

 

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

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

PROFIT/(LOSS) AFTER TAXATION

191,902

341,408

 

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

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

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

 

 

As previously reported

766,047

424,639

 

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

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

As restated

766,047

424,639

 

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

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

PROFIT AVAILABLE FOR APPROPRIATIONS

957,949

766,047

 

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

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

RETAINED PROFIT/(LOSS) CARRIED FORWARD

957,949

766,047

 

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

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

 

 

 

 

 

 

BALANCE SHEET

 

 

WACOM SINGAPORE PTE. LTD.

 

ASSETS EMPLOYED:

 

 

FIXED ASSETS

76,558

115,257

 

 

 

LONG TERM INVESTMENTS/OTHER ASSETS

 

 

Investments

1,867

1,867

 

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

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

TOTAL LONG TERM INVESTMENTS/OTHER ASSETS

1,867

1,867

 

 

 

 

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

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

TOTAL LONG TERM ASSETS

78,425

117,124

 

 

 

CURRENT ASSETS

 

 

Trade debtors

212,264

159,611

Other debtors, deposits & prepayments

90,277

80,517

Short term deposits

602,749

602,292

Cash & bank balances

2,135,085

1,647,760

 

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

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

TOTAL CURRENT ASSETS

3,040,375

2,490,180

 

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

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

TOTAL ASSET

3,118,800

2,607,304

 

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

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

 

 

 

CURRENT LIABILITIES

 

 

Trade creditors

1,646,089

1,349,820

Other creditors & accruals

205,252

190,644

Amounts owing to related companies

66,268

32,995

Provision for taxation

17,962

46,110

 

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

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

TOTAL CURRENT LIABILITIES

1,935,571

1,619,569

 

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

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

NET CURRENT ASSETS/(LIABILITIES)

1,104,804

870,611

 

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

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

TOTAL NET ASSETS

1,183,229

987,735

 

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

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

 

 

 

SHARE CAPITAL

 

 

Ordinary share capital

190,000

190,000

 

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

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

TOTAL SHARE CAPITAL

190,000

190,000

 

 

 

RESERVES

 

 

Capital reserve

6,940

3,921

Retained profit/(loss) carried forward

957,949

766,047

 

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

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

TOTAL RESERVES

964,889

769,968

 

 

 

 

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

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

SHAREHOLDERS' FUNDS/EQUITY

1,154,889

959,968

 

 

 

LONG TERM LIABILITIES

 

 

Others

28,340

27,767

 

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

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

TOTAL LONG TERM LIABILITIES

28,340

27,767

 

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

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

 

1,183,229

987,735

 

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

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

 

 

 

 

 

 

FINANCIAL RATIO

 

 

WACOM SINGAPORE PTE. LTD.

 

TYPES OF FUNDS

 

 

Cash

2,737,834

2,250,052

Net Liquid Funds

2,737,834

2,250,052

Net Liquid Assets

1,104,804

870,611

Net Current Assets/(Liabilities)

1,104,804

870,611

Net Tangible Assets

1,183,229

987,735

Net Monetary Assets

1,076,464

842,844

BALANCE SHEET ITEMS

 

 

Total Borrowings

0

0

Total Liabilities

1,963,911

1,647,336

Total Assets

3,118,800

2,607,304

Net Assets

1,183,229

987,735

Net Assets Backing

1,154,889

959,968

Shareholders' Funds

1,154,889

959,968

Total Share Capital

190,000

190,000

Total Reserves

964,889

769,968

LIQUIDITY (Times)

 

 

Cash Ratio

1.41

1.39

Liquid Ratio

1.57

1.54

Current Ratio

1.57

1.54

WORKING CAPITAL CONTROL (Days)

 

 

Stock Ratio

0

0

Debtors Ratio

10

9

Creditors Ratio

103

104

SOLVENCY RATIOS (Times)

 

 

Gearing Ratio

0.00

0.00

Liabilities Ratio

1.70

1.72

Times Interest Earned Ratio

0.00

0.00

Assets Backing Ratio

6.23

5.20

PERFORMANCE RATIO (%)

 

 

Operating Profit Margin

2.70

5.95

Net Profit Margin

2.41

5.23

Return On Net Assets

18.20

39.37

Return On Capital Employed

18.20

39.37

Return On Shareholders' Funds/Equity

16.62

35.56

Dividend Pay Out Ratio (Times)

0.00

0.00

NOTES TO ACCOUNTS

 

 

Contingent Liabilities

0

0




 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs. 63.73

UK Pound

1

Rs. 99.79

Euro

1

Rs. 85.07

 

 

INFORMATION DETAILS

 

Report Prepared by :

NIS

 

 

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.