MIRA INFORM REPORT

 

 

Report Date :

24.08.2013

 

IDENTIFICATION DETAILS

 

Name :

DUKSUNG CO LTD 

 

 

Registered Office :

557-1, Sin-Dong, Yeongtong-Gu, Suwon, 443390

 

 

Country :

South Korea

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

10.11.1966

 

 

Legal Form :

Public Independent Company

 

 

Line of Business :

manufacturer of synthetic leathers such as polyvinyl chloride (PVC) synthetic leathers and poly urethane (PU) synthetic leathers used for foot wears, balls, gloves, furniture, automobile interior trimmings and abrasive clothes.

 

 

No. of Employees :

173

 

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 – March 31st 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

South Korea

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

South Korea ECONOMIC OVERVIEW

 

South Korea over the past four decades has demonstrated incredible growth and global integration to become a high-tech industrialized economy. In the 1960s, GDP per capita was comparable with levels in the poorer countries of Africa and Asia. In 2004, South Korea joined the trillion dollar club of world economies, and is currently the world's 12th largest economy. Initially, a system of close government and business ties, including directed credit and import restrictions, made this success possible. The government promoted the import of raw materials and technology at the expense of consumer goods, and encouraged savings and investment over consumption. The Asian financial crisis of 1997-98 exposed longstanding weaknesses in South Korea's development model including high debt/equity ratios and massive short-term foreign borrowing. GDP plunged by 6.9% in 1998, and then recovered by 9% in 1999-2000. Korea adopted numerous economic reforms following the crisis, including greater openness to foreign investment and imports. Growth moderated to about 4% annually between 2003 and 2007. Korea''s export focused economy was hit hard by the 2008 global economic downturn, but quickly rebounded in subsequent years, reaching 6.3% growth in 2010. The US-South Korea Free Trade Agreement was ratified by both governments in 2011 and went into effect in March 2012. Throughout 2012 the economy experienced sluggish growth because of market slowdowns in the United States, China, and the Eurozone. The incoming administration in 2013, following the December 2012 presidential election, is likely to face the challenges of balancing heavy reliance on exports with developing domestic-oriented sectors, such as services. The South Korean economy''s long term challenges include a rapidly aging population, inflexible labor market, and heavy reliance on exports - which comprise half of GDP.

 

Source : CIA

 


Company name & address

 

Duksung Co Ltd

557-1, Sin-Dong, Yeongtong-Gu

Suwon, 443390

Korea, Republic of

Tel:       82-31-2040781

Fax:      82-343-4702007

Web:    www.duksung21.com

           

 

synthesis

 

Employees:                  173

Company Type:            Public Independent

Traded:                         Korea Stock Exchange:  004830

Incorporation Date:         10-Nov-1966

Auditor:                        Deloitte & Touche LLP   

Financials in:                 USD (Millions)

Fiscal Year End:            31-Dec-2012

Reporting Currency:       South Korean Won

Annual Sales:               81.2  1

Net Income:                  1.8

Total Assets:                93.7  2

Market Value:               59.5 (09-Aug-2013)

 

 

Business Description     

 

DUKSUNG CO., LTD. is a Korea-based company mainly engaged in the manufacture of synthetic leathers. The Company’s products portfolio consists of synthetic leathers such as polyvinyl chloride (PVC) synthetic leathers and poly urethane (PU) synthetic leathers used for foot wears, balls, gloves, furniture, automobile interior trimmings and abrasive clothes under the brand name Dual Max, LEDER, SERINO, FRUNIS and others, as well as synthetic resins including PU-resins used as materials for synthetic leathers, action leathers, water proofing coatings and others under the brand name BESTHANE and BESTOLE. It also involves in the manufacture of electronic materials such as thinners, photo resist strippers and polymer removers used for semiconductor chemicals and others. For the three months ended 31 March 2013, Duksung Co Ltd revenues increased 4% to W20.35B. Net income applicable to common stockholders totaled W1.14B vs. loss of W91.4M. Revenues reflect Finished Goods Revenues increase of 8% to W18.69B. Net Income reflects Selling & Administrative Expense decrease of 18% to W1.74B (expense), Gain on Invmt in Affiliates increase from W28.6M to W255.2M (income), Other Non-Operating Income.

 

Industry             

Industry            Textile Manufacturing

ANZSIC 2006:    1334 - Textile Finishing and Other Textile Product Manufacturing

ISIC Rev 4:        1399 - Manufacture of other textiles n.e.c.

NACE Rev 2:     1396 - Manufacture of other technical and industrial textiles

NAICS 2012:     31332 - Fabric Coating Mills

UK SIC 2007:    1396 - Manufacture of other technical and industrial textiles

US SIC 1987:    2295 - Coated Fabrics, Not Rubberized

 

           

Key Executives   

 

Name

Title

 

 

 

Hae Seong Lee

Vice Chairman of the Board, Co-Chief Executive Officer

 

 

 

Byeong Chun Bae

Internal Auditor

 

 

 

Min Jong Lee

Assistant Managing Director

 

 

 

Gwang Su Kim

Assistant Managing Director

 

 

 

Yik Hyeon Gwon

Non-Executive Independent Director

 

 

 

 

 

 

Financial Summary  

As of 31-Mar-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

1.82

2.75

Quick Ratio (MRQ)

1.31

1.45

Debt to Equity (MRQ)

0.38

0.52

Sales 5 Year Growth

3.70

10.05

 

 

Stock Snapshot  

 

 

Traded: Korea Stock Exchange: 004830

 

As of 9-Aug-2013

   Financials in: KRW

Recent Price

4,080.00

 

EPS

132.46

52 Week High

5,430.00

 

Price/Sales

0.72

52 Week Low

2,060.00

 

Dividend Rate

45.00

Avg. Volume (mil)

0.16

 

Price/Book

1.02

Market Value (mil)

66,201.60

 

Beta

1.16

 

Price % Change

Rel S&P 500%

4 Week

-1.33%

-1.89%

13 Week

-22.29%

-19.65%

52 Week

90.65%

96.73%

Year to Date

27.50%

35.39%

 

1 - Profit & Loss Item Exchange Rate: USD 1 = KRW 1126.849

2 - Balance Sheet Item Exchange Rate: USD 1 = KRW 1066.4

 

 

Corporate Overview

 

Location

557-1, Sin-Dong, Yeongtong-Gu

Suwon, 443390

Korea, Republic of

Tel:       82-31-2040781

Fax:      82-343-4702007

Web     www.duksung21.com

           

Quote Symbol - Exchange

004830 - Korea Stock Exchange

Sales KRW(mil):            91,531.1

Assets KRW(mil):          99,879.1

Employees:                   173

Fiscal Year End:            31-Dec-2012

Industry:                        Textiles - Non Apparel

Incorporation Date:         10-Nov-1966

Company Type:             Public Independent

Quoted Status:              Quoted

 

Vice Chairman of the Board, Co-Chief Executive Officer:

Hae Seong Lee

 

Industry Codes

ANZSIC 2006 Codes:

1334     -          Textile Finishing and Other Textile Product Manufacturing

1821     -          Synthetic Resin and Synthetic Rubber Manufacturing

1916     -          Paint and Coatings Manufacturing

 

ISIC Rev 4 Codes:

1399     -          Manufacture of other textiles n.e.c.

2013     -          Manufacture of plastics and synthetic rubber in primary forms

2022     -          Manufacture of paints, varnishes and similar coatings, printing ink and mastics

 

NACE Rev 2 Codes:

1396     -          Manufacture of other technical and industrial textiles

2030     -          Manufacture of paints, varnishes and similar coatings, printing ink and mastics

2016     -          Manufacture of plastics in primary forms

 

NAICS 2012 Codes:

31332   -          Fabric Coating Mills

325510  -          Paint and Coating Manufacturing

325211  -          Plastics Material and Resin Manufacturing

 

US SIC 1987:

2295     -          Coated Fabrics, Not Rubberized

2821     -          Plastics Materials, Synthetic Resins, and Nonvulcanizable Elastomers

2851     -          Paints, Varnishes, Lacquers, Enamels, and Allied Products

 

UK SIC 2007:

1396     -          Manufacture of other technical and industrial textiles

20301   -          Manufacture of paints, varnishes and similar coatings, mastics and sealants

2016     -          Manufacture of plastics in primary forms

 

Business Description

DUKSUNG CO., LTD. is a Korea-based company mainly engaged in the manufacture of synthetic leathers. The Company’s products portfolio consists of synthetic leathers such as polyvinyl chloride (PVC) synthetic leathers and poly urethane (PU) synthetic leathers used for foot wears, balls, gloves, furniture, automobile interior trimmings and abrasive clothes under the brand name Dual Max, LEDER, SERINO, FRUNIS and others, as well as synthetic resins including PU-resins used as materials for synthetic leathers, action leathers, water proofing coatings and others under the brand name BESTHANE and BESTOLE. It also involves in the manufacture of electronic materials such as thinners, photo resist strippers and polymer removers used for semiconductor chemicals and others. For the three months ended 31 March 2013, Duksung Co Ltd revenues increased 4% to W20.35B. Net income applicable to common stockholders totaled W1.14B vs. loss of W91.4M. Revenues reflect Finished Goods Revenues increase of 8% to W18.69B. Net Income reflects Selling & Administrative Expense decrease of 18% to W1.74B (expense), Gain on Invmt in Affiliates increase from W28.6M to W255.2M (income), Other Non-Operating Income.

 

More Business Descriptions

Production of synthetic leather and synthetic resins

 

Other Leather and Allied Product Manufacturing

 

Financial Data

Financials in:

KRW(mil)

 

Revenue:

91,531.1

Net Income:

1,979.3

Assets:

99,879.1

Long Term Debt:

3,636.1

 

Total Liabilities:

41,334.3

 

Working Capital:

32.0

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

0.6%

777.8%

11.3%

 

Market Data

Quote Symbol:

004830

Exchange:

Korea Stock Exchange

Currency:

KRW

Stock Price:

4,080.0

Stock Price Date:

08-09-2013

52 Week Price Change %:

90.7

Market Value (mil):

66,201,600.0

 

SEDOL:

6138734

ISIN:

KR7004830006

 

Equity and Dept Distribution:

All financials reflect non-consolidated data. 12/98, 10-for-1 stock split. FY'03 financial is restated due to preferred dividends. FY'05, 1Q & 4Q are reclassified. FY'06, 1Q & 2Q are restated and 2Q reflects 6 mo. data. FY'07, 1Q is reclassified.

 

Key Corporate Relationships

Auditor:

Deloitte & Touche LLP

 

Auditor:

Deloitte & Touche LLP, Deloitte & Touche LLP

 

 

 

 

 

 

 

 

 

executive report

 

Board of Directors

 

Name

Title

Function

 

Hae Seong Lee

 

Vice Chairman of the Board, Co-Chief Executive Officer

Vice-Chairman

 

Age: 71

 

Education:

Hanyang University, B 

 

Yik Hyeon Gwon

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Gwon Yik Hyeon is Non-Executive Independent Director of Duksung Co., Ltd. Previously, Gwon served as a professor at Dongguk University, Korea. Gwon holds a Master's degree from Purdue University.

 

Age: 54

 

Education:

Purdue University, M 

 

Gi Hun Jung

 

Director

Director/Board Member

 

 

Biography:

Jung Gi Hun has been serving as Director of Duksung Co., Ltd since March 20, 2009. Jung is also Chief Executive Officer of DEOKSUNG P & T CO.,LTD. Jung holds a Master's degree from Konkuk University, Korea.

 

Age: 46

 

Education:

Konkuk University, M 

 

Gwang Su Kim

 

Assistant Managing Director

Director/Board Member

 

 

Biography:

Kim Gwang Su has been serving as Assistant Managing Director of Duksung Co., Ltd since March 21, 2008. Kim is also Chairman of DUKSUNG(G.Z)CO.,LTD. Kim holds a Bachelor's degree from Ajou University, Korea.

 

Age: 59

 

Education:

Ajou University, B 

 

Guk Tae Kim

 

Non-Executive Independent Director

Director/Board Member

 

 

Biography:

Kim Guk Tae has been Non-Executive Independent Director of Duksung Co., Ltd since March 22, 2013. Kim currently also serves as a visiting professor in Korea Advanced Institute of Science & Technology, Korea. Kim holds a Doctorate's degree in Science and Technology from Virginia Polytechnic Institute and State University, the United States.

 

Age: 40

 

Education:

Virginia Polytechnic Institute and State University, PHD (Science and Technology)

 

Bong Geun Lee

 

President, Co-Chief Executive Officer, Director

Director/Board Member

 

 

Biography:

Lee Bong Geun has been serving as President, Co-Chief Executive Officer and Director of Duksung Co., Ltd since March 20, 2009. Previously, Lee was Managing Director of the Company. Lee holds a Master's degree from University of Texas at Austin.

 

Age: 53

 

Education:

University of Texas at Austin, M 

 

Min Jong Lee

 

Assistant Managing Director

Director/Board Member

 

 

Age: 51

 

Education:

Korea University, M (Business Administration)
California Miramar University, B 

 

 

Executives

 

Name

Title

Function

 

Hae Seong Lee

 

Vice Chairman of the Board, Co-Chief Executive Officer

Chief Executive Officer

 

Age: 71

 

Education:

Hanyang University, B 

 

Bong Geun Lee

 

President, Co-Chief Executive Officer, Director

Chief Executive Officer

 

 

Biography:

Lee Bong Geun has been serving as President, Co-Chief Executive Officer and Director of Duksung Co., Ltd since March 20, 2009. Previously, Lee was Managing Director of the Company. Lee holds a Master's degree from University of Texas at Austin.

 

Age: 53

 

Education:

University of Texas at Austin, M 

 

Seong Jin Kim

 

Assistant Managing Director

Managing Director

 

 

Age: 48

 

Gwang Su Kim

 

Assistant Managing Director

Managing Director

 

 

Biography:

Kim Gwang Su has been serving as Assistant Managing Director of Duksung Co., Ltd since March 21, 2008. Kim is also Chairman of DUKSUNG(G.Z)CO.,LTD. Kim holds a Bachelor's degree from Ajou University, Korea.

 

Age: 59

 

Education:

Ajou University, B 

 

Hae Wuk Lee

 

Assistant Managing Director

Managing Director

 

 

Age: 66

 

Education:

Korea University, B 

 

Jae Yong Lee

 

Assistant Managing Director

Managing Director

 

 

Age: 50

 

Min Jong Lee

 

Assistant Managing Director

Managing Director

 

 

Age: 51

 

Education:

Korea University, M (Business Administration)
California Miramar University, B 

 

Byeong Chun Bae

 

Internal Auditor

Accounting Executive

 

 

Biography:

Bae Byeong Chun is Internal Auditor of Duksung Co., Ltd. Bae was Director of Dongil Industries Co., Ltd. Bae holds a Master's degree from Sungkyunkwan University, Korea.

 

Age: 62

 

Education:

Sungkyunkwan University, M 

 

Bu Seong Kim

 

Internal Auditor

Accounting Executive

 

 

Biography:

Kim Bu Seong has been serving as Internal Auditor of Duksung Co., Ltd since March 20, 2009. Kim was President of SINTEC Corporation. Kim holds a Bachelor's degree from Hanyang University, Korea.

 

Age: 62

 

Education:

Hanyang University, B 

 

 

 

Significant Developments

 

Duksung Co., Ltd. Declares Annual Cash Dividend for FY 2012 Feb 21, 2013

 

Duksung Co., Ltd. announced that its Board of Directors has declared an annual cash dividend of KRW 45 per share of common stock and KRW 50 per share of preferred stock for the fiscal year 2012 to shareholders of record on December 31, 2012. The dividend rates of market prices are 1.52% (common shares) and 4.03% (preferred shares), respectively. The total cash dividend amount is KRW 703,624,305. The dividend payment date is April 19, 2013. The Company's annual cash dividend for the fiscal year 2011 was KRW 20 per share for common stock and KRW 25 per share for preferred stock.

 

 

Annual Income Statement

 

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

 

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Reclassified Normal 
31-Dec-2012

Restated Normal
31-Dec-2011

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

81.1

81.9

94.6

63.5

72.1

Revenue

81.1

81.9

94.6

63.5

72.1

    Other Revenue

0.1

0.2

1.5

0.8

0.0

Other Revenue, Total

0.1

0.2

1.5

0.8

0.0

Total Revenue

81.2

82.1

96.2

64.3

72.1

 

 

 

 

 

 

    Cost of Revenue

69.9

74.4

86.7

55.8

63.6

Cost of Revenue, Total

69.9

74.4

86.7

55.8

63.6

Gross Profit

11.2

7.5

7.9

7.8

8.4

 

 

 

 

 

 

    Selling/General/Administrative Expense

4.8

4.1

3.4

3.6

3.9

    Labor & Related Expense

2.3

2.3

2.0

1.8

2.3

    Advertising Expense

0.0

0.0

0.0

0.0

0.0

Total Selling/General/Administrative Expenses

7.1

6.4

5.3

5.5

6.2

Research & Development

1.0

1.0

1.0

0.8

0.8

    Depreciation

0.2

0.2

0.2

0.2

0.1

    Amortization of Intangibles

0.0

0.0

0.0

0.0

0.0

Depreciation/Amortization

0.2

0.2

0.2

0.2

0.1

        Investment Income - Operating

-

-

-0.1

-

-

    Interest/Investment Income - Operating

-

-

-0.1

-

-

Interest Expense (Income) - Net Operating Total

-

-

-0.1

-

-

    Other Operating Expense

-

-

0.5

-

-

    Other, Net

-

-

-0.1

-

-

Other Operating Expenses, Total

-

-

0.3

-

-

Total Operating Expense

78.2

82.0

93.5

62.3

70.8

 

 

 

 

 

 

Operating Income

3.0

0.1

2.7

2.1

1.3

 

 

 

 

 

 

        Interest Expense - Non-Operating

-0.7

-0.6

-0.4

-0.4

-0.9

    Interest Expense, Net Non-Operating

-0.7

-0.6

-0.4

-0.4

-0.9

        Interest Income - Non-Operating

0.7

0.6

0.7

0.8

0.9

        Investment Income - Non-Operating

-0.6

0.1

0.0

1.6

-0.6

    Interest/Investment Income - Non-Operating

0.1

0.8

0.7

2.4

0.2

Interest Income (Expense) - Net Non-Operating Total

-0.6

0.2

0.3

2.0

-0.6

Gain (Loss) on Sale of Assets

-

-

-

0.1

0.0

    Other Non-Operating Income (Expense)

0.0

0.1

-

0.1

-0.1

Other, Net

0.0

0.1

-

0.1

-0.1

Income Before Tax

2.4

0.4

2.9

4.4

0.6

 

 

 

 

 

 

Total Income Tax

0.7

0.1

0.7

1.6

0.2

Income After Tax

1.8

0.2

2.2

2.8

0.5

 

 

 

 

 

 

Net Income Before Extraord Items

1.8

0.2

2.2

2.8

0.5

Net Income

1.8

0.2

2.2

2.8

0.5

 

 

 

 

 

 

    Preferred Dividends

-0.1

0.0

-0.1

0.0

0.0

Total Adjustments to Net Income

-0.1

0.0

-0.1

0.0

0.0

Income Available to Common Excl Extraord Items

1.7

0.2

2.1

2.7

0.4

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

1.7

0.2

2.1

2.7

0.4

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

14.4

14.4

14.4

14.4

14.5

Basic EPS Excl Extraord Items

0.12

0.01

0.15

0.19

0.03

Basic/Primary EPS Incl Extraord Items

0.12

0.01

0.15

0.19

0.03

Dilution Adjustment

0.0

0.0

0.0

-

-

Diluted Net Income

1.7

0.2

2.1

2.7

0.4

Diluted Weighted Average Shares

14.4

14.4

14.4

14.4

14.5

Diluted EPS Excl Extraord Items

0.12

0.01

0.15

0.19

0.03

Diluted EPS Incl Extraord Items

0.12

0.01

0.15

0.19

0.03

Dividends per Share - Common Stock Primary Issue

0.04

0.02

0.03

0.03

0.02

Gross Dividends - Common Stock

0.6

0.3

0.5

0.4

0.3

Interest Expense, Supplemental

0.7

0.6

0.4

0.4

0.9

Depreciation, Supplemental

1.5

1.7

1.6

1.3

1.6

Total Special Items

-

-

-

-0.1

0.0

Normalized Income Before Tax

2.4

0.4

2.9

4.3

0.6

 

 

 

 

 

 

Effect of Special Items on Income Taxes

-

-

-

-0.1

0.0

Inc Tax Ex Impact of Sp Items

0.7

0.1

0.7

1.6

0.2

Normalized Income After Tax

1.8

0.2

2.2

2.7

0.5

 

 

 

 

 

 

Normalized Inc. Avail to Com.

1.7

0.2

2.1

2.6

0.4

 

 

 

 

 

 

Basic Normalized EPS

0.12

0.01

0.15

0.18

0.03

Diluted Normalized EPS

0.12

0.01

0.15

0.18

0.03

Amort of Intangibles, Supplemental

0.1

0.1

0.1

0.1

0.1

Rental Expenses

0.0

0.1

0.1

0.1

0.1

Advertising Expense, Supplemental

0.0

0.0

0.0

0.0

0.0

Research & Development Exp, Supplemental

1.0

1.0

1.0

0.8

0.8

Normalized EBIT

3.0

0.1

2.6

2.1

1.3

Normalized EBITDA

4.6

2.0

4.2

3.5

3.0

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate

1066.400024

1152

1134.9

1164.475

1259.55

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

9.7

6.0

11.3

9.3

3.2

    Short Term Investments

16.9

14.6

15.6

13.9

13.6

Cash and Short Term Investments

26.5

20.6

26.8

23.2

16.8

        Accounts Receivable - Trade, Gross

21.9

20.5

18.7

17.8

12.7

        Provision for Doubtful Accounts

-2.4

-1.9

-1.6

-1.4

-1.1

    Trade Accounts Receivable - Net

19.7

18.9

17.4

16.7

12.0

    Other Receivables

0.0

0.1

0.2

0.2

0.5

Total Receivables, Net

19.8

19.0

17.6

16.9

12.6

    Inventories - Finished Goods

5.5

5.8

4.4

1.8

1.7

    Inventories - Work In Progress

5.0

4.6

4.9

3.7

3.6

    Inventories - Raw Materials

5.4

3.9

4.5

3.0

2.9

    Inventories - Other

1.3

0.2

0.5

0.2

0.5

Total Inventory

17.3

14.5

14.4

8.7

8.6

Prepaid Expenses

1.0

0.5

0.4

0.2

0.1

    Deferred Income Tax - Current Asset

-

-

-

0.3

0.4

    Other Current Assets

0.0

0.0

0.0

0.0

0.0

Other Current Assets, Total

0.0

0.0

0.0

0.3

0.4

Total Current Assets

64.6

54.6

59.2

49.3

38.5

 

 

 

 

 

 

        Buildings

15.5

14.4

14.3

13.7

11.1

        Land/Improvements

2.8

2.6

2.7

2.7

2.5

        Machinery/Equipment

27.7

25.2

24.7

28.0

24.0

        Construction in Progress

4.0

-

0.2

0.9

0.2

        Other Property/Plant/Equipment

0.0

-

-

-

-

    Property/Plant/Equipment - Gross

50.0

42.2

41.9

45.3

37.8

    Accumulated Depreciation

-28.6

-25.2

-23.8

-28.8

-24.5

Property/Plant/Equipment - Net

21.3

17.1

18.1

16.5

13.3

Intangibles, Net

0.1

0.2

0.3

0.4

0.8

    LT Investment - Affiliate Companies

1.3

0.7

0.7

0.7

3.7

    LT Investments - Other

3.8

3.2

1.0

2.5

0.6

Long Term Investments

5.1

3.9

1.7

3.2

4.3

Note Receivable - Long Term

-

-

-

-

0.4

    Deferred Income Tax - Long Term Asset

1.2

0.8

0.7

0.4

0.3

    Other Long Term Assets

1.4

1.3

1.4

1.2

0.6

Other Long Term Assets, Total

2.5

2.1

2.1

1.6

0.9

Total Assets

93.7

77.9

81.4

71.1

58.1

 

 

 

 

 

 

Accounts Payable

11.9

9.9

12.7

10.5

5.0

Accrued Expenses

0.3

0.2

0.4

0.4

0.2

Notes Payable/Short Term Debt

16.7

13.6

11.8

7.9

7.7

Current Portion - Long Term Debt/Capital Leases

0.3

0.5

0.5

0.4

0.3

    Customer Advances

0.9

0.4

0.5

0.4

0.5

    Income Taxes Payable

0.9

0.1

0.4

0.8

0.0

    Other Payables

2.6

1.7

2.1

1.6

1.3

    Other Current Liabilities

0.6

0.4

0.4

0.0

0.1

Other Current liabilities, Total

5.0

2.7

3.4

2.8

1.9

Total Current Liabilities

34.2

26.8

28.7

22.1

15.0

 

 

 

 

 

 

    Long Term Debt

3.4

0.6

1.0

1.3

1.6

Total Long Term Debt

3.4

0.6

1.0

1.3

1.6

Total Debt

20.5

14.7

13.3

9.7

9.6

 

 

 

 

 

 

    Pension Benefits - Underfunded

1.1

1.0

1.1

1.0

0.8

    Other Long Term Liabilities

0.0

0.0

0.1

0.1

0.1

Other Liabilities, Total

1.1

1.1

1.2

1.1

0.9

Total Liabilities

38.8

28.5

31.0

24.5

17.5

 

 

 

 

 

 

    Preferred Stock - Non Redeemable

0.7

0.6

-

0.6

0.6

Preferred Stock - Non Redeemable, Net

0.7

0.6

-

0.6

0.6

    Common Stock

7.4

6.8

7.5

6.7

6.2

Common Stock

7.4

6.8

7.5

6.7

6.2

Additional Paid-In Capital

12.0

11.1

11.2

10.9

9.6

Retained Earnings (Accumulated Deficit)

39.8

35.4

36.1

32.3

27.8

Treasury Stock - Common

-4.5

-4.1

-4.2

-4.1

-3.7

Unrealized Gain (Loss)

-0.4

-0.6

-0.3

-0.4

0.1

    Translation Adjustment

0.1

0.2

0.0

0.5

-

    Other Equity

0.0

0.0

0.0

-

-

Other Equity, Total

0.1

0.2

0.0

0.5

-

Total Equity

54.9

49.4

50.4

46.5

40.6

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

93.7

77.9

81.4

71.1

58.1

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

14.4

14.4

14.1

14.1

14.4

Total Common Shares Outstanding

14.4

14.4

14.1

14.1

14.4

Treasury Shares - Common Stock Primary Issue

1.3

1.3

1.6

1.6

1.2

    Shares Outstanding - Preferred Stock Primary Issue

1.4

1.4

1.4

1.4

1.4

Total Preferred Stock Outstanding

1.4

1.4

1.4

1.4

1.4

Treasury Shares - Preferred Primary Issue

0.0

0.0

0.0

0.0

-

Employees

173

162

148

155

175

Number of Common Shareholders

2,653

-

4,068

2,383

2,640

Accumulated Intangible Amort, Suppl.

1.3

1.1

-

0.5

0.2

Deferred Revenue - Current

0.9

0.4

0.5

0.4

0.5

Total Long Term Debt, Supplemental

-

-

-

1.8

1.9

Long Term Debt Maturing within 1 Year

-

-

-

0.4

0.3

Long Term Debt Maturing in Year 2

-

-

-

0.4

0.4

Long Term Debt Maturing in Year 3

-

-

-

0.4

0.4

Long Term Debt Maturing in Year 4

-

-

-

0.3

0.4

Long Term Debt Maturing in 2-3 Years

-

-

-

0.9

0.8

Long Term Debt Maturing in 4-5 Years

-

-

-

0.3

0.4

Long Term Debt Matur. in Year 6 & Beyond

-

-

-

0.2

0.4

 

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Reclassified Normal
31-Dec-2011

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

1.8

0.2

2.2

2.8

0.5

    Depreciation

1.5

1.7

1.6

1.3

1.6

Depreciation/Depletion

1.5

1.7

1.6

1.3

1.6

    Amortization of Intangibles

0.1

0.1

0.1

0.1

0.1

Amortization

0.1

0.1

0.1

0.1

0.1

Deferred Taxes

-

-

-

-0.1

-0.2

    Unusual Items

-0.2

-0.4

-0.2

-2.1

1.4

    Equity in Net Earnings (Loss)

0.0

0.0

0.0

0.0

-0.2

    Other Non-Cash Items

1.8

0.6

0.4

0.9

0.3

Non-Cash Items

1.6

0.2

0.2

-1.2

1.6

    Accounts Receivable

-1.0

-2.2

-0.4

-1.4

0.7

    Inventories

-0.5

-0.4

-5.4

2.1

1.4

    Prepaid Expenses

-

-

-

0.0

0.0

    Other Assets

-1.3

0.0

-0.1

0.0

0.0

    Accounts Payable

1.9

-2.9

2.4

-1.9

-1.4

    Accrued Expenses

-

-

-

0.2

0.1

    Taxes Payable

-

-

-

0.7

-0.2

    Other Liabilities

0.3

-0.4

-0.3

-0.3

-0.3

    Other Operating Cash Flow

0.4

-0.1

-0.6

-

-

Changes in Working Capital

-0.2

-6.1

-4.3

-0.7

0.1

Cash from Operating Activities

4.8

-3.8

-0.2

2.3

3.7

 

 

 

 

 

 

    Purchase of Fixed Assets

-4.3

-0.8

-1.6

-1.3

-1.2

    Purchase/Acquisition of Intangibles

0.0

0.0

-

-

-

Capital Expenditures

-4.3

-0.8

-1.6

-1.3

-1.2

    Sale of Fixed Assets

0.0

0.0

0.0

0.2

0.0

    Sale/Maturity of Investment

14.4

19.6

19.4

15.6

5.6

    Purchase of Investments

-15.7

-21.2

-18.6

-14.2

-10.8

    Other Investing Cash Flow

-

-

0.0

0.6

0.0

Other Investing Cash Flow Items, Total

-1.3

-1.6

0.8

2.1

-5.1

Cash from Investing Activities

-5.6

-2.4

-0.8

0.7

-6.3

 

 

 

 

 

 

    Other Financing Cash Flow

-

-

-

4.1

-

Financing Cash Flow Items

-

-

-

4.1

-

Total Cash Dividends Paid

-0.3

-0.6

-0.5

-0.2

-0.3

        Sale/Issuance of Common

-

0.0

-

-

-

        Repurchase/Retirement of Common

-

-

-

-

-0.4

    Common Stock, Net

-

0.0

-

-

-0.4

Issuance (Retirement) of Stock, Net

-

0.0

-

-

-0.4

        Short Term Debt Issued

15.4

13.8

34.1

24.4

28.5

        Short Term Debt Reduction

-13.5

-11.8

-30.2

-25.0

-28.1

    Short Term Debt, Net

1.9

2.0

3.8

-0.7

0.3

        Long Term Debt Issued

3.0

0.1

0.1

-

-

        Long Term Debt Reduction

-0.5

-0.4

-0.6

-0.8

-0.5

    Long Term Debt, Net

2.5

-0.3

-0.6

-0.8

-0.5

Issuance (Retirement) of Debt, Net

4.4

1.7

3.3

-1.5

-0.2

Cash from Financing Activities

4.1

1.1

2.7

2.3

-0.9

 

 

 

 

 

 

Foreign Exchange Effects

-0.2

-0.3

-0.1

-

-

Net Change in Cash

3.0

-5.3

1.7

5.3

-3.5

 

 

 

 

 

 

Net Cash - Beginning Balance

6.1

11.5

9.4

3.1

7.1

Net Cash - Ending Balance

9.1

6.2

11.0

8.5

3.6

Cash Interest Paid

0.7

0.8

0.4

-

-

Cash Taxes Paid

0.3

0.5

1.4

-

-

 

Annual Income Statement

 

Financials in: USD (mil)

Except for share items (millions) and per share items (actual units)

 

 

 

 

 

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Reclassified Normal 
31-Dec-2012

Restated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Finished Goods Revenues

71.2

68.7

70.5

44.1

56.5

    Merchandise Sales

9.9

13.2

24.2

19.4

15.5

    Other Revenue

0.1

0.2

1.5

0.8

0.0

Total Revenue

81.2

82.1

96.2

64.3

72.1

 

 

 

 

 

 

    Cost of Finished Goods Sold

61.4

63.4

64.7

38.2

50.4

    Cost of Merchandises Sold

8.5

10.9

20.7

16.8

13.2

    Cost of Other Goods Sold

0.1

0.1

1.4

0.8

-

    Salaries & Wages

1.8

1.7

1.6

1.5

1.7

    Retirement & Severance Benefits

0.1

0.2

0.1

0.1

0.2

    Employee Benefits

0.4

0.3

0.3

0.2

0.4

    Commission Paid

0.5

0.6

0.5

0.4

0.5

    Travel Expense

0.4

0.4

0.3

0.2

0.3

    Utility Expense

0.1

0.0

0.0

0.0

0.0

    Taxes & Dues

0.1

0.1

0.1

0.1

0.1

    Electricity Expense

0.1

0.1

0.1

0.0

0.1

    Communication Expense

0.3

0.1

0.1

0.1

0.1

    Rental Expense

0.0

0.1

0.1

0.1

0.1

    Insurance Premiums

0.1

0.1

0.1

0.0

0.0

    Entertainment Expense

0.1

0.1

0.1

0.1

0.1

    Sample Expense

0.2

0.2

0.2

0.4

0.6

    Packaging Expense

0.1

0.1

0.1

0.0

0.0

    Shipping & Handling Expense

0.6

0.6

0.7

0.5

0.5

    Service Expense

0.1

0.1

0.1

0.0

0.1

    Consumable Expense

0.1

0.1

0.1

0.0

0.1

    Repair & Maintenance Expense

0.0

0.0

0.1

0.0

0.1

    Publication Expense

0.0

0.1

0.0

0.0

0.0

    Vehicle Maintenance Expense

0.1

0.1

0.1

0.1

0.0

    Education & Training Expense

0.0

0.0

0.1

0.1

0.1

    Other Exporting Related Expense

0.9

0.7

0.7

0.5

1.1

    Advertising Expense

0.0

0.0

0.0

0.0

0.0

    R & D Expense

1.0

1.0

1.0

0.8

0.8

    Depreciation

0.2

0.2

0.2

0.2

0.1

    Amort. of Intangibless

0.0

0.0

0.0

0.0

0.0

    Expense of Allow. for DA

1.0

0.5

0.0

0.7

0.0

    Donations Paid

-

-

0.0

-

-

    Adj. for Other Selling & Admin. Expense

-

0.0

-

-

-

    Dividend Income

-

-

0.0

-

-

    Gain on Foreign Currency Transaction

-

-

-0.8

-

-

    Gain on Foreign Currency Translation

-

-

-0.1

-

-

    Gain on Disposal of Fincl Asset at FVTPL

-

-

-0.2

-

-

    Gain on Valt of Fincl Instrm at FVTPL

-

-

0.0

-

-

    Gain-Disposal of FA Avail. for Sale

-

-

-0.1

-

-

    Other Operating Income

-

-

-0.1

-

-

    Loss on Foreign Currency Transaction

-

-

0.9

-

-

    Loss on Foreign Currency Translation

-

-

0.1

-

-

    Loss-Disposal of FA Avail. for Sale

-

-

0.2

-

-

    Other Operating Expense

-

-

0.5

-

-

Total Operating Expense

78.2

82.0

93.5

62.3

70.8

 

 

 

 

 

 

    Interest Income

0.7

0.6

0.7

0.8

0.9

    Dividend Income

0.0

0.0

-

0.0

-

    Gain on Foreign Currency Translation

0.0

0.0

-

0.2

0.7

    Gain on Foreign Currency Transaction

0.4

0.6

-

1.0

1.8

    Gains on Derivatives Transactions

-

-

-

0.1

-

    Gain-Disposal of ST Investment Assets

-

-

-

2.1

0.2

    Gain on Disposal of Fincl Asset at FVTPL

-

0.2

-

-

-

    Gain-Disposal of F.A. Avail. for Sale

0.0

0.2

-

0.0

0.1

    Gains on Valuation of Trading Securities

-

-

-

0.1

-

    Gain on Valt of Fincl Assets at FVTPL

0.2

-

-

-

-

    Gain Disposal Tangible Assets

-

-

-

0.1

0.0

    Commission Income

0.0

0.0

-

0.1

0.1

    Other Non-Operating Income

0.4

0.3

-

0.3

0.3

    Interest Expense

-0.7

-0.6

-0.4

-0.4

-0.9

    Loss on Foreign Currency Translation

-0.5

-0.1

-

0.0

-0.1

    Loss on Foreign Currency Transaction

-0.8

-0.8

-

-1.5

-1.6

    Loss-Disposal of F.A. Avail. for Sale

0.0

-0.1

-

-

-

    Loss-Valuation of Derivatives

-

-

-

-

-0.1

    Loss-Valuation of ST Investment Assets

-

-

-

-

-1.6

    L-Intangible Reduction

-

-

-

-0.3

-

    Loss-Disposal of Tangible Assets

-

-

-

0.0

0.0

    Donations Paid

-

-

-

0.0

0.0

    Other Non-Operating Expense

-0.4

-0.3

-

-0.2

-0.4

    Loss-Disposal of Equity Method Sec.

-

-

-

0.0

0.0

    Gain on Invmt in Affiliates

0.0

0.0

0.0

-

0.2

    Loss under Equity Method

-

-

-

0.0

0.0

Net Income Before Taxes

2.4

0.4

2.9

4.4

0.6

 

 

 

 

 

 

Provision for Income Taxes

0.7

0.1

0.7

1.6

0.2

Net Income After Taxes

1.8

0.2

2.2

2.8

0.5

 

 

 

 

 

 

Net Income Before Extra. Items

1.8

0.2

2.2

2.8

0.5

Net Income

1.8

0.2

2.2

2.8

0.5

 

 

 

 

 

 

    Preferred Dividends

-0.1

0.0

-0.1

0.0

0.0

Income Available to Com Excl ExtraOrd

1.7

0.2

2.1

2.7

0.4

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

1.7

0.2

2.1

2.7

0.4

 

 

 

 

 

 

Basic Weighted Average Shares

14.4

14.4

14.4

14.4

14.5

Basic EPS Excluding ExtraOrdinary Items

0.12

0.01

0.15

0.19

0.03

Basic EPS Including ExtraOrdinary Items

0.12

0.01

0.15

0.19

0.03

Dilution Adjustment

0.0

0.0

0.0

-

-

Diluted Net Income

1.7

0.2

2.1

2.7

0.4

Diluted Weighted Average Shares

14.4

14.4

14.4

14.4

14.5

Diluted EPS Excluding ExtraOrd Items

0.12

0.01

0.15

0.19

0.03

Diluted EPS Including ExtraOrd Items

0.12

0.01

0.15

0.19

0.03

DPS-Ordinary Shares

0.04

0.02

0.03

0.03

0.02

Gross Dividends - Common Stock

0.6

0.3

0.5

0.4

0.3

Normalized Income Before Taxes

2.4

0.4

2.9

4.3

0.6

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

0.7

0.1

0.7

1.6

0.2

Normalized Income After Taxes

1.8

0.2

2.2

2.7

0.5

 

 

 

 

 

 

Normalized Inc. Avail to Com.

1.7

0.2

2.1

2.6

0.4

 

 

 

 

 

 

Basic Normalized EPS

0.12

0.01

0.15

0.18

0.03

Diluted Normalized EPS

0.12

0.01

0.15

0.18

0.03

Interest Expense, Supplemental

0.7

0.6

0.4

0.4

0.9

Rental Expense, Supplemental

0.0

0.1

0.1

0.1

0.1

Advertising Expense, Supplemental

0.0

0.0

0.0

0.0

0.0

R&D Expense, Supplemental

1.0

1.0

1.0

0.8

0.8

Depreciation, Supplemental

1.5

1.7

1.6

1.3

1.6

Amort of Intangibles, Supplemental

0.1

0.1

0.1

0.1

0.1

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Restated Normal 
31-Dec-2011

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate

1066.400024

1152

1134.9

1164.475

1259.55

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Cash Equivalents

9.7

6.0

11.3

9.3

3.2

    ST Investment Assets

-

-

-

-

13.6

    Secs for Sale

-

-

-

0.0

0.0

    ST Loan, Net

-

-

-

-

0.1

    Current Fincl Instrm

14.8

12.9

12.9

12.1

-

    Trade Receivable, Gross

21.9

20.5

18.7

17.8

12.7

    Allow. for DA for Trade Receivable

-2.4

-1.9

-1.6

-1.4

-1.1

    Account Receivable

0.0

0.1

0.2

0.2

0.4

    Advance Payments

1.1

0.0

0.0

0.0

0.1

    Prepaid Expense

0.1

0.1

0.1

0.2

0.1

    Accrued Income

0.3

0.3

0.3

0.3

0.3

    Deferred Income Tax, Current Assets

-

-

-

0.3

0.4

    Rec. of Value Addded Taxes

0.9

0.4

0.3

-

-

    c

-

-

-

0.0

0.0

    Merchandises

0.1

0.0

0.2

0.2

0.3

    Finished Goods

5.4

5.8

4.2

1.6

1.4

    Works in Process

5.0

4.6

4.9

3.7

3.6

    Raw Materials

5.4

3.9

4.5

3.0

2.9

    Goods in Transit

0.2

0.2

0.5

0.1

0.4

    Fincl Assets at FVTPL

2.1

1.7

2.6

1.8

-

    Adj. for Trade & Other Receivable

-

0.0

0.0

-

-

    Adj. for Inventories

0.0

0.0

-

-

-

    Adj. for Other Current Assets

0.0

0.0

0.0

-

-

Total Current Assets

64.6

54.6

59.2

49.3

38.5

 

 

 

 

 

 

    Invmt in Properties

0.1

0.1

0.1

-

-

    Non-Current Fincl Instrm

0.1

0.1

0.1

0.1

0.0

    Secs for Sale

3.5

3.0

0.8

2.4

0.5

    Invmt in Affiliates

1.3

0.7

0.7

0.7

3.7

    LT Loan

-

-

-

-

0.4

    Non-Current Rental Guarantee Deposits

0.8

0.7

0.8

0.6

0.6

    Land Usufruct

-

0.6

0.6

0.6

-

    Other Non-Current Assets

0.6

-

-

-

-

    Lands

2.8

2.6

2.7

2.7

2.5

    Buildings

14.3

13.3

13.2

12.8

10.2

    Buildings-Depreciation

-4.8

-4.1

-3.8

-3.3

-2.5

    Structures

1.1

1.1

1.1

0.9

0.9

    Structures-Depreciation

-0.5

-0.5

-0.4

-0.5

-0.4

    Tools & Equipments

4.1

3.5

3.5

4.6

4.0

    Tools & Equipments-Depreciation

-2.8

-2.4

-2.1

-3.9

-3.3

    Tools & Equipments-Government Subsidy

0.0

-0.1

-

0.0

0.0

    Tools & Equipments-Reduction

-

-

-0.1

-

-

    Machineries & Equipments

21.4

19.7

19.5

19.7

16.6

    Machineries & Equipments-Depreciation

-18.6

-16.7

-16.0

-17.6

-15.0

    Vehicles

1.0

0.9

0.7

0.8

0.8

    Vehicles-Depreciation

-0.7

-0.6

-0.5

-0.7

-0.8

    Fixtures

1.3

1.2

1.1

2.9

2.6

    Fixtures-Depreciation

-1.2

-1.0

-1.0

-2.8

-2.5

    Construction in Progress

4.0

-

0.2

0.9

0.2

    Adj. for Property, Plant & Equipment

0.0

-

-

-

-

    Industrial Property Rights

0.0

0.0

0.0

0.0

0.0

    Development Costs

0.1

0.2

0.3

0.4

0.8

    Other Intangibless

0.0

0.0

0.0

-

-

    Adj. for Intangibless

0.0

0.0

0.0

-

-

    Non-Current Deferred Income Taxes Assets

1.2

0.8

0.7

0.4

0.3

Total Assets

93.7

77.9

81.4

71.1

58.1

 

 

 

 

 

 

    Trade Payable

11.9

9.9

12.7

10.5

5.0

    Other Payable

2.6

1.7

2.1

1.6

1.3

    Current Tax Liabilities

0.9

0.1

0.4

0.8

0.0

    Accrued Expense

0.3

0.2

0.4

0.4

0.2

    Advance from Customers

0.9

0.4

0.5

0.4

0.5

    Withheld

0.1

0.1

0.1

0.0

0.1

    Other in Other Current Liabilities

0.1

0.0

-

-

-

    Current Borrowings

16.7

13.6

11.8

7.9

7.7

    Current Employee Benefits Liabilities

0.4

0.3

0.3

-

-

    Current Portion of Long-Term Borrowings

0.3

0.5

0.5

0.4

0.3

    Adj. for Trade & Other Payable

-

0.0

0.0

-

-

    Adj. for Other Current Liabilities

0.0

0.0

0.0

-

-

Total Current Liabilities

34.2

26.8

28.7

22.1

15.0

 

 

 

 

 

 

    Non-Current Borrowings

3.4

0.6

1.0

1.3

1.6

Total Long Term Debt

3.4

0.6

1.0

1.3

1.6

 

 

 

 

 

 

    Derivative Products in Liabilities

-

-

-

-

0.1

    Rental Guarantee Deposit, LT Liabilities

0.0

0.0

0.1

0.1

-

    Non-Current Fixed Benefit Liabilities

1.1

1.0

1.1

1.1

0.8

    Deposits for Retirement and Severance Be

-

-

-

-0.1

-

    Transfer to National Pension Fund

-

-

-

0.0

-

Total Liabilities

38.8

28.5

31.0

24.5

17.5

 

 

 

 

 

 

    Common Stock

7.4

6.8

-

6.7

6.2

    Preferred Stock

0.7

0.6

-

0.6

0.6

    Capital Stock

-

-

7.5

-

-

    Additional Paid in Capital

12.0

11.1

11.2

11.0

10.1

    Gain/Loss on Disposal of Treasury Stock

0.0

0.0

0.0

0.0

-0.5

    Resv for Assets ReValt

-

-

-

0.0

0.0

    Resv for R&D

-

0.2

0.9

-

-

    Resv for Business Rationalizations

2.7

2.5

2.5

-

-

    Legal Reserve

1.4

1.3

1.3

1.2

1.1

    Voluntary Reserves

-

-

-

4.7

5.2

    Retained Earnings Carried Forward

35.7

31.4

31.4

26.4

21.5

    Adj. for Retained Earnings

0.0

0.0

0.0

-

-

    Gain/Loss on Valuation of Securities Ava

-0.4

-0.6

-0.3

-0.5

-0.6

    Capital Change, Equity Method

0.0

0.0

0.0

0.0

0.7

    L-Affiliates Stock Valuation

-

-

-

-

0.0

    Overseas Bus. Translation Debit/Credit

0.1

0.2

0.0

-

-

    Overseas Business Translation Credit

-

-

-

0.5

-

    Treasury Stock

-4.5

-4.1

-4.2

-4.1

-3.7

    Gains on Valuation of Available for Sale

-

-

-

0.0

-

    Adj. for Other Paid-in Capital

-

0.0

0.0

-

-

    Adj. for Other Capital Items

0.0

0.0

0.0

-

-

Total Equity

54.9

49.4

50.4

46.5

40.6

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

93.7

77.9

81.4

71.1

58.1

 

 

 

 

 

 

    S/O-Ordinary Shares

14.4

14.4

14.1

14.1

14.4

Total Common Shares Outstanding

14.4

14.4

14.1

14.1

14.4

T/S-Ordinary Shares

1.3

1.3

1.6

1.6

1.2

    S/O-Preference Shares

1.4

1.4

1.4

1.4

1.4

Total Preferred Shares Outstanding

1.4

1.4

1.4

1.4

1.4

T/S-Preference Shares

0.0

0.0

0.0

0.0

-

Deferred Revenue, Current

0.9

0.4

0.5

0.4

0.5

Accumulated Amort. Intangible Supp

1.3

1.1

-

0.5

0.2

Full-Time Employees

173

162

148

155

175

Number of Common Shareholders

2,653

-

4,068

2,383

2,640

Long Term Debt Maturing within 1 Year

-

-

-

0.4

0.3

Long Term Debt Maturing iwthin 2 Years

-

-

-

0.4

0.4

Long Term Debt Maturing within 3 Years

-

-

-

0.4

0.4

Long Term Debt Maturing within 4 Years

-

-

-

0.3

0.4

Lont Term Debt Remaining Maturities

-

-

-

0.2

0.4

Total Long Term Debt, Supplemental

-

-

-

1.8

1.9

 

Annual Cash Flows

Financials in: USD (mil)

 

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal 
31-Dec-2012

Updated Normal 
31-Dec-2011

Reclassified Normal 
31-Dec-2011

Updated Normal 
31-Dec-2009

Updated Normal 
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income or Loss

1.8

0.2

2.2

2.8

0.5

    Depreciation

1.5

1.7

1.6

1.3

1.6

    Amort. of Intangibless

0.1

0.1

0.1

0.1

0.1

    Stock-Based Compensation

-

-

-

-

0.4

    Expense of Allow. for DA

1.0

0.5

0.0

0.7

0.0

    Rec. of Allow. for DA

-

-

0.0

-

-

    Retirement and Severance Benefits

0.4

0.5

0.4

0.4

0.4

    Dividend Income

0.0

0.0

0.0

-

-

    Interest Income

-0.7

-0.6

-0.7

-

-

    Interest Expenses

0.7

0.6

0.4

-

-

    Corporate Taxes Expense

0.7

0.1

0.7

-

-

    Commissions Paid

0.0

0.0

-

-

-

    Gain-Derivatives Transaction

-

-

-

-0.1

-

    Gains on Foreign Currency Translation

0.0

0.0

-0.1

-0.1

-0.6

    Losses on Foreign Currency Translation

0.5

0.1

0.1

0.0

-

    Loss-Valuation of Derivatives

-

-

-

-

0.1

    Overseas Business Translation Debit

-

-

-

-0.2

-

    Loss-Disposal of Tangible Assets

-

-

0.0

0.0

0.0

    Loss on Disposal of Securities Available

0.0

0.1

0.2

0.0

0.0

    Loss-Valuation of Investment Assets

-

-

-

-

1.6

    Impairment Losses on Intangible Assets

-

-

-

0.3

-

    Loss under Equity Method

-

-

-

0.0

0.0

    G-Secs. Available for Sale Disposal

0.0

-0.2

-0.1

0.0

-0.1

    Gain-Disposal of ST Investment Assets

-

-0.2

-0.2

-2.1

-0.2

    Gain on Valt of Fincl Assets at FVTPL

-0.2

-

0.0

-0.1

-

    Gain Disp Tang. Ast

-

-

0.0

-0.1

0.0

    Gain on Invesment in Affiliates

0.0

0.0

0.0

-

-0.2

    Inventory

-0.5

-0.4

-5.4

2.0

1.4

    Trade Receivables

-0.7

-2.4

-0.3

-1.7

0.4

    Other Receivables

-0.4

0.1

-0.1

0.2

0.3

    LT Trade Receivables

-

-

-

-

0.1

    Accrued Income

-

-

-

0.1

-0.1

    Other Assets

-1.2

-0.1

0.0

-

-

    Prepaid Expenses

-

-

-

0.0

0.0

    Advanced Payment

-

-

-

0.1

0.0

    Rental Guarantee Deposit

0.0

0.1

-0.1

-

-

    Other Current Assets

-

-

-

0.0

0.0

    Trade Payable

1.2

-2.5

1.9

-2.1

-0.7

    Other Payable

0.7

-0.4

0.5

0.2

-0.7

    Accrued Expenses

-

-

-

0.2

0.1

    Accrued Income Taxes

-

-

-

0.7

-0.2

    Other Liabilities

0.8

0.0

0.2

-

-

    Advances Received

-

-

-

-0.1

0.1

    Rental Guarantee Depsits

-

-0.1

0.0

0.1

-

    Deposits Withheld

-

-

-

-0.1

0.0

    Deferred Taxes-Liability

-

-

-

-

-0.2

    Inc-Foreign Currency Translation

-

-

-

0.2

-

    Payment for Retirement Allow.

-0.3

-0.3

-0.5

-0.3

-0.4

    Plan Assets

-0.2

0.0

0.0

0.0

0.0

    Decrease or Increase in Deferred Income

-

-

-

-0.2

-

    Deferred Income Tax Debit, Current

-

-

-

0.1

-

    Cash-Interest Received

0.7

0.6

0.7

-

-

    Cash-Dividend Income

0.0

0.0

0.0

-

-

    Cash-Interest Paid

-0.7

-0.8

-0.4

-

-

    Cash-Tax Paid

-0.3

-0.5

-1.4

-

-

Cash from Operating Activities

4.8

-3.8

-0.2

2.3

3.7

 

 

 

 

 

 

    Decrease in Short-term Loans

-

-

-

0.5

-

    Decrease-LT Loans

-

-

-

0.0

0.2

    Dec-Guarantee Dep

-

-

-

0.2

0.1

    Dec-LT Finl Assets

-

-

-

0.0

-

    Sale of Current Fincl Instruments

13.2

-

-

-

-

    Disposal-ST Investment Assets

-

13.3

12.0

10.3

5.2

    Proceeds from Sale of Trading Securities

-

2.9

4.6

5.3

-

    Dec. in Secs. Avail.-for-Sale

1.2

3.4

2.8

0.0

0.4

    Disposal of Property, Plant and Equipmen

0.0

0.0

0.0

-

-

    Disposal Trans Equip

-

-

-

0.2

0.0

    Proceeds from Sale of Office Equipment

-

-

-

0.0

-

    Disposal-Tools & Supplies

-

-

-

-

0.0

    Purchase of Current Fincl Instruments

-14.0

-13.4

-12.5

-11.1

-10.5

    Purchase of Non-Current Fincl Instrm

0.0

0.0

0.0

0.0

0.0

    Purchase of Sec. Available-for-Sale

-1.2

-6.0

-1.0

-1.6

-0.4

    Purchase of Invmt in Affiliates

-0.4

-

-

-

-

    Purchase of Fincl Instrm at FVTPL

-

-1.8

-5.2

-1.6

-

    Increase in Government Subsidy

-

-

0.0

-

0.0

    Increase-ST Loans

-

-

-

-

0.0

    Increase in LT Loans

-

-

-

-

-0.1

    Inc in Guarant Depos

-

-

-

-0.1

-0.2

    Purchase of Tangibles

-4.3

-0.8

-1.6

-

-

    Increase-Buildings

-

-

-

-

-0.3

    Purch. of Mach/Equip

-

-

-

0.0

-0.3

    Acq. of Trans Equip

-

-

-

-0.1

-0.1

    Acq. in Tools/Suppl.

-

-

-

-0.2

-0.4

    Acquis. of Supplies

-

-

-

0.0

0.0

    Inc. Const. In Prog

-

-

-

-1.0

-0.1

    Purchase of Intangibless

0.0

0.0

-

-

-

Cash from Investing Activities

-5.6

-2.4

-0.8

0.7

-6.3

 

 

 

 

 

 

    Increase in Current Borrowings

15.4

13.8

34.1

24.4

28.5

    Increase in Non-Current Borrowings

3.0

0.1

0.1

-

-

    Decrease in Treasury Stocks

-

0.0

-

-

-

    Decrease in Current Borrowings

-13.5

-11.8

-30.2

-25.0

-28.1

    Decs in Current Portion of LT Borrowings

-0.5

-0.4

-0.6

-

-

    Repayments of Long-term Borrowings

-

-

-

-0.4

-

    Repay Curr LT Liabs

-

-

-

-0.5

-0.5

    Acquis of Treas Stck

-

-

-

-

-0.4

    Dividend Paid

-0.3

-0.6

-0.5

-0.2

-0.3

    Cash Inflow-Consol. Scope Change, FN

-

-

-

4.1

-

Cash from Financing Activities

4.1

1.1

2.7

2.3

-0.9

 

 

 

 

 

 

Foreign Exchange Effects

-0.2

-0.3

-0.1

-

-

Incs or Decs in Cash & Cash Equivalents

3.0

-5.3

1.7

5.3

-3.5

 

 

 

 

 

 

Cash and Cash Equivalents at Beginning

6.1

11.5

9.4

3.1

7.1

Cash and Cash Equivalents at End

9.1

6.2

11.0

8.5

3.6

    Cash Interest Paid

0.7

0.8

0.4

-

-

    Cash Taxes Paid

0.3

0.5

1.4

-

-

 

 

Financial Health

 

 

Financials in: USD (mil),

Except for share items (millions) and per share items (actual units),

 

Key Indicators USD (mil)

 

Quarter
Ending
31-Mar-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 

18.8

3.64%

81.2

0.59%

3.68%

3.70%

Research & Development1 

0.3

39.84%

1.0

1.69%

-0.18%

7.11%

Operating Income1 

0.9

-

3.0

2,332.76%

8.91%

-

Income Available to Common Excl Extraord Items1

1.1

-

1.7

777.78%

-18.08%

40.33%

Basic EPS Excl Extraord Items1 

0.07

-

0.12

777.78%

-18.05%

40.73%

Capital Expenditures2 

0.9

636.10%

4.3

453.00%

41.51%

18.52%

Cash from Operating Activities2 

2.0

-18.91%

4.8

-

21.97%

-

Free Cash Flow 

1.1

-51.66%

0.5

-

-26.33%

-

Total Assets3 

93.1

-

93.7

11.27%

6.48%

6.10%

Total Liabilities3 

39.9

-

38.8

25.98%

13.09%

11.28%

Total Long Term Debt3 

3.2

-

3.4

412.65%

32.91%

8.29%

Employees3 

-

-

173

6.79%

3.73%

-3.62%

Total Common Shares Outstanding3 

14.1

-

14.4

-0.02%

0.76%

0.16%

1-ExchangeRate: KRW to USD Average for Period

1084.553644

 

1126.848795

 

 

 

2-ExchangeRate: KRW to USD Average for Period

1084.553644

 

1126.848795

 

 

 

3-ExchangeRate: KRW to USD Period End Date

1112.840072

 

1066.400024

 

 

 

Key Ratios

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Profitability

Gross Margin 

13.77%

9.13%

8.34%

12.21%

11.69%

Operating Margin 

3.75%

0.16%

2.77%

3.24%

1.82%

Pretax Margin 

3.02%

0.46%

3.04%

6.83%

0.89%

Net Profit Margin 

2.09%

0.24%

2.23%

4.23%

0.62%

Financial Strength

Current Ratio 

1.89

2.04

2.06

2.23

2.57

Long Term Debt/Equity 

0.06

0.01

0.02

0.03

0.04

Total Debt/Equity 

0.37

0.30

0.26

0.21

0.24

Management Effectiveness

Return on Assets 

2.09%

0.28%

2.90%

4.54%

0.71%

Return on Equity 

3.35%

0.38%

4.47%

6.69%

0.98%

Efficiency

Receivables Turnover 

4.26

4.35

5.61

4.63

4.99

Inventory Turnover 

4.48

4.99

7.59

6.78

6.01

Asset Turnover 

0.97

1.00

1.27

1.05

1.08

Market Valuation USD (mil)

Enterprise Value2 

51.3

.

Enterprise Value/Revenue (TTM) 

0.66

Price/Book (MRQ) 

0.98

.

Enterprise Value/EBITDA (TTM) 

11.63

Market Cap as of 09-Aug-20131 

59.5

.

 

 

1-ExchangeRate: KRW to USD on 9-Aug-2013

1112.580157

 

 

 

2-ExchangeRate: KRW to USD on 31-Mar-2013

1112.840072

 

 

 

 

 

Annual Ratios

 

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Financial Strength

Current Ratio 

1.89

2.04

2.06

2.23

2.57

Quick/Acid Test Ratio 

1.35

1.48

1.55

1.82

1.96

Working Capital1 

30.4

27.8

30.5

27.2

23.5

Long Term Debt/Equity 

0.06

0.01

0.02

0.03

0.04

Total Debt/Equity 

0.37

0.30

0.26

0.21

0.24

Long Term Debt/Total Capital 

0.05

0.01

0.02

0.02

0.03

Total Debt/Total Capital 

0.27

0.23

0.21

0.17

0.19

Payout Ratio 

33.97%

132.53%

23.29%

16.62%

59.08%

Effective Tax Rate 

28.29%

39.59%

24.89%

36.94%

25.74%

Total Capital1 

75.4

64.1

63.7

56.2

50.2

 

 

 

 

 

 

Efficiency

Asset Turnover 

0.97

1.00

1.27

1.05

1.08

Inventory Turnover 

4.48

4.99

7.59

6.78

6.01

Days In Inventory 

81.45

73.08

48.07

53.85

60.78

Receivables Turnover 

4.26

4.35

5.61

4.63

4.99

Days Receivables Outstanding 

85.58

83.86

65.09

78.91

73.15

Revenue/Employee2 

496,138

487,582

661,924

454,999

359,881

Operating Income/Employee2 

18,618

757

18,352

14,729

6,533

EBITDA/Employee2 

28,190

11,620

29,913

24,954

14,823

 

 

 

 

 

 

Profitability

Gross Margin 

13.77%

9.13%

8.34%

12.21%

11.69%

Operating Margin 

3.75%

0.16%

2.77%

3.24%

1.82%

EBITDA Margin 

5.68%

2.38%

4.52%

5.48%

4.12%

EBIT Margin 

3.75%

0.16%

2.77%

3.24%

1.82%

Pretax Margin 

3.02%

0.46%

3.04%

6.83%

0.89%

Net Profit Margin 

2.09%

0.24%

2.23%

4.23%

0.62%

R&D Expense/Revenue 

1.18%

1.16%

1.01%

1.32%

1.09%

COGS/Revenue 

86.11%

90.63%

90.21%

86.67%

88.28%

SG&A Expense/Revenue 

8.72%

7.80%

5.56%

8.48%

8.66%

 

 

 

 

 

 

Management Effectiveness

Return on Assets 

2.09%

0.28%

2.90%

4.54%

0.71%

Return on Equity 

3.35%

0.38%

4.47%

6.69%

0.98%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 

0.03

-0.30

-0.13

0.08

0.15

Operating Cash Flow/Share 2 

0.35

-0.25

-0.01

0.18

0.22

1-ExchangeRate: KRW to USD Period End Date

1066.400024

1152

1134.9

1164.475

1259.55

2-ExchangeRate: KRW to USD Average for Period

1066.400024

1152

1134.9

1164.475

1259.55

 

Current Market Multiples

Market Cap/Equity (MRQ) 

1.12

Enterprise Value/Equity (MRQ) 

0.96

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.64.69

UK Pound

1

Rs.100.79

Euro

1

Rs.86.30

 

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.