MIRA INFORM REPORT

 

 

Report Date :

12.01.2013

 

IDENTIFICATION DETAILS

 

Name :

THAILON TECHNO FIBER LIMITED

 

 

Formerly Known As :

THAILON  SIX  SIX  LIMITED

 

 

Registered Office :

219  Moo  3,  Laemchabang  Industrial  Estate, T.  Thungsukla,  A.  Sriracha,  Chonburi  20230

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

27.08.1993

 

 

Com. Reg. No.:

0105536098488 [Former  :  6842/2536]

 

 

Legal Form :

Private  Limited  Company         

 

 

Line of Business :

Manufacturer, Distributor  &  Exporter of  Yarns

 

 

No. of Employees :

260

 

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 :

Slow but Correct

 

 

Litigation :

Clear

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2012)

Current Rating

(30.06.2012)

Thailand

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

thailand - ECONOMIC OVERVIEW

 

With a well-developed infrastructure, a free-enterprise economy, generally pro-investment policies, and strong export industries, Thailand enjoyed solid growth from 2000 to 2007 - averaging more than 4% per year - as it recovered from the Asian financial crisis of 1997-98. Thai exports - mostly machinery and electronic components, agricultural commodities, and jewelry - continue to drive the economy, accounting for more than half of GDP. The global financial crisis of 2008-09 severely cut Thailand's exports, with most sectors experiencing double-digit drops. In 2009, the economy contracted 2.3%. In 2010, Thailand's economy expanded 7.8%, its fastest pace since 1995, as exports rebounded from their depressed 2009 level. Steady economic growth at just below 4% during the first three quarters of 2011 was interrupted by historic flooding in October and November in the industrial areas north of Bangkok, crippling the manufacturing sector and leading to a revised growth rate of only 0.1% for the year. The industrial sector is poised to recover from the second quarter of 2012 onward, however, and the government anticipates the economy will probably grow between 5.5 and 6.5% for 2012, while private sector forecasts range between 3.8% and 5.7%.

 

Source : CIA

 

 


 

company name

 

THAILON TECHNO FIBER LIMITED

[FORMER : THAILON  SIX  SIX  LIMITED]

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           219  MOO  3,  LAEMCHABANG  INDUSTRIAL  ESTATE,

                                                                        T.  THUNGSUKLA,  A.  SRIRACHA,  CHONBURI  20230 

TELEPHONE                                         :           [66]   38            494-945-9                                             

FAX                                                      :           [66]   38 494-940           

E-MAIL  ADRESS                                  :           sales@thailon.co.th                  

REGISTRATION  ADDRESS                   :           SAME  AS  BUSINESS  ADDRESS                   

 

ESTABLISHED                                     :           1993                

REGISTRATION  NO.                            :           0105536098488 [Former  :  6842/2536]               

TAX  ID  NO.                                          :           3011324068

CAPITAL REGISTERED                         :           BHT.  640,000,000   

CAPITAL PAID-UP                                 :           BHT.  420,006,250

SHAREHOLDER’S  PROPORTION         :           THAI                 :   99.22%

                                                                        AMERICAN       :     0.78% 

FISCAL YEAR CLOSING DATE              :           DECEMBER  31             

LEGAL  STATUS                                   :           PRIVATE  LIMITED  COMPANY 

EXECUTIVE                                          :           MR. SANGA  SANGASERMSAP,  THAI

                                                                        PRESIDENT                             

 

NO.  OF  STAFF                                    :           260

LINES  OF  BUSINESS                          :           YARNS  

                                                                        MANUFACTURER,  DISTRIBUTOR  &  EXPORTER 

 

                         

CORPORATE PROFILE

 

OPERATING  TREND                             :           STABLE                       

PRESENT  SITUATION                          :           OPERATING  NORMALLY                     

REPUTATION                                        :           FAIR  WITH  NORMAL  BUSINESS  ENGAGEMENT       

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  LOW  PERFORMANCE             

 

 

HISTORY

 

The  subject  was  established  on  August  27,  1993  as  a  private  limited  company  under  the  registered  name  THAILON  SIX SIX  LIMITED  by  a  joint  venture  among  Asean  Interests  Limited  of  the  Tolaram  Corporation,  Hong Kong,  Solutia Inc. [Formerly  Monsanto  Inc.]  and  American  Fibres  Industries  Inc,  U.S.A.  Its  business  objective  is   to  produce  a  variety  of  yarns,  including  nylon  pre-oriented  yarn,  fully  drawn yarn  and  textured  yarn  with  BOI  promotion. 

 

These yarns  with  unique  properties  can  be  found  in  products  ranging  from  ladies’  hosiery  and  men’s  socks  to  computer  topes  and  tire  cord  fabrics.

 

The  subject  received  ISO 9002  and  ISO 9001:2008  certificates  from  BVQI,  in  September  1999,  and  2008,  respectively,  and  also  holder  of  OKO  Tex  certificate  [Switzerland]  for  products  totally  free  of  any  hazardous  chemicals  in  January  1999.

 

On December  29,  2003,  the  subject  has  been  taken  over  by  Thais  and  alliance  groups,  and  its  name  was  changed  to  THAILON  TECHNO  FIBER  LIMITED.  It  currently  employs  approximate  260  staff.

 

The  subject’s  registered  address  is  219  Moo  3,  Laemchabang  Industrial  Estate, 

T. Thungsukla,  A. Sriracha,  Chonburi  20230,  and  this is  the  subject’s  current  operation  address.

 

 

THE BOARD OF DIRECTORS

 

       Name

Nationality

Age

 

 

 

Mr.  Sanga  Sangasermsap

Thai

59

Mrs.  Urairat  Saengwatanaroj

Thai

59

 

 

AUTHORIZED PERSON

 

One  of   the   above  directors  can  sign  on  behalf  of  the  subject  with  company’s  affixed.

 

 

MANAGEMENT

 

Mr.  Sanga  Sangasermsap  is  the  President.

He  is  Thai  nationality  with  the  age  of  59  years  old. 

He  has  been  in  this  position  since  October  2003.

 

Mr.  Theerien  Lai  is  the  Chief  Executive  Officer  and  Factory  Manager.

He  is  Thai  nationality.

 

Mrs.  Urairat  Saengwatanaroj  is  the  Vice  President  [Account & Finance].

She  is  Thai  nationality  with  the  age  of  59  years  old.

 

Mr. Natraj  R.C.  is  the  Marketing  Manager.

He  is  Indian  nationality.

 

 

 

 

BUSINESS OPERATIONS

 

The   subject’s  activity  is  a manufacturer  a  variety  of  synthetic  nylon  6  and  6.6  yarn  including  Air  Textured  Yarn [ATY],  Draw  Textured  Yarn [DTY],  Nylon  6 and  6.6  Fully  Drawn  Yarn [FDY],  and  Nylon  6  and  6.6  Partially  Oriented  Yarn [POY].

 

Its  products  are  supported to  textile  market  of  hosiery,  active  wears,  apparel  and  fine  woven  fabrics.

 

 

PRODUCTION

 

FDY      :    150  MT  per  month

POY     :    450  MT  per  month

DTY      :    450  MT  per  month

ATY      :    100  MT  per  month

 

 

IMPORT [COUNTRIES]

 

50%  of  raw  materials,  equipments  and  instruments  are  imported  from Republic of  China, Germany,  United Kingdom,  Taiwan,  India,  Hong  Kong,  Australia,  Japan and  Switzerland.

 

 

MAJOR SUPPLIERS

 

Asia  Fiber  Public  Company  Limited     :   Thailand

Pearl  Polymers  Co.,  Ltd.                     :   Thailand

 

 

SALES 

 

The  products  are  sold directly  to  manufacturers  both  domestic  and  overseas  customers. 80% of its products is exported to Republic of China, Taiwan, Singapore,  Malaysia, Indonesia,  United  States  of  America, United  Kingdom,  India,  Germany,  Korea,  Denmark,  Spain,  Switzerland,  Philippines,  Vietnam,  Hong  Kong,  Middle  East  and  others  with  over  50  countries,  the  remaining  20%  is  sold   locally.

 

 

LITIGATION

 

Bankruptcy and Receivership

 

There  are  no  litigation  on  bankruptcy  and  receivership  cases  filed  against  the  subject  found  at  Legal  Execution  Department  for  the  past  five  years.

 

Others

 

There  are  no  legal  suits  filed  against   the  subject  according  to  IRICO’S  DATABASE  for  the  past  two  years.

 

 

SUBSIDIARY AND AFFILIATED COMPANY

 

The  subject  is  not  found   to  have  any  subsidiary  or  affiliated  company  here  in  Thailand.

 

CREDIT

 

Sales  are  by  cash  on  the  credits  term  of  30-60  days.

Local  bills  are  paid  by  cash  on  the  credits  term  of 30-60  days.

Imports   are  by  L/C  at  sight  &  T/T.

Exports   are  against  L/C  at  sight  &  T/T.

 

 

BANKING

 

Bank  of  America  NT & SA                                          

 [Bangkok  Branch  : 2/2  Wireless  Rd.,  Lumpini,  Pathumwan,  Bangkok  10330]

 

Bangkok   Bank   Public   Co.,   Ltd.                  

[Sriracha  Branch :  98  Sukhumvit  Rd.,  Nongkharm,  Sriracha,  Cholburi  20230]                         

 

 

EMPLOYMENT

 

The  subject  employs  approximately  260  office  staff  and  factory  workers.

 

 

LOCATION DETAILS

 

The  premise  is  rented  for  administrative  office,  factory  and  warehouse  at  the  heading  address  on  76,800  square  meters  of  area.  Premise  is  located  in  industrial  area.

 

 

COMMENT

 

The subject’s  business  performance  in  2012  was  moderate  in  line  with   demand  of  the  products from both local  and overseas markets.  Sales  were  slightly  increased   from rising  demand  of  the products.

 

Its  business  performance  has gradually  improved in  the  year  2012  and  current  business  outlook  remains   positive.

 

 

FINANCIAL INFORMATION

 

The  capital  was registered  at  Bht. 250,000,000  divided  into 100,000  shares  of  Bht.  2,500  each. 

 

On  March  25,  2004  the  registered capital  was  increased  to Bht.  640,000,000  divided  into  256,000  shares  of  Bht.  2,500  each.

 

 

THE SHAREHOLDERS LISTED WERE

 

[as  at  April  30,  2012]  at  Bht.  420,006,250  of  capitalization.

 

     NAME

HOLDING

%

 

 

 

Mr.  Sanga  Sangasermsap

Nationality:  Thai

Address     :  1821/45 Charoenkrung  Rd.,  Bangpongpang, 

                     Yannawa,  Bangkok

      73,525

28.72

Mrs.  Urairat  Saengwatanaroj

Nationality:  Thai

Address     :  817  Sudprasert  Rd.,  Bangklo,  Bangkorlaem, 

                     Bangkok

40,000

15.63

Mr. Theerien  Lai

Nationality:  Thai

Address     :  76/3  Sukhumvit  39  Rd.,  Klongtonnua, 

                    Wattana,  Bangkok

34,330

13.41

P.S.D.  Knitting  Co.,  Ltd.

Nationality:  Thai

Address     :  817  Sudprasert  Rd.,  Bangklo,  Bangkorlaem, 

                     Bangkok 

32,145

12.56

Bangkok  Autosales  And  Service  Co., Ltd.

Nationality:  Thai

Address     :  76/3  Sukhumvit  39  Rd.,  Klongtonnua, 

                     Wattana,  Bangkok  10110

30,000

11.72

D. Techno  Tex  Co.,  Ltd.

Nationality:  Thai

Address     :  2/2  Moo  4,  Bangbuathong-Suphanburi  Rd., 

                     T. Rajniyom,  A. Sainoi,  Nonthaburi

24,000

9.37

D.  Interior  Solution  Co.,  Ltd.

Nationality:  Thai

Address     :  1821/45  Charoenkrung  Rd.,  Bangpongpang, 

                     Yannawa,  Bangkok

20,000

7.81

Mr.  Kian  Minh  Lai

Nationality:  American

Address     :  -

2,000

0.78

 

Total  Shareholders  :  8   

 

 

Share Structure

 

[as at  April  30,  2012]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

7

254,000

99.22

Foreign  -  American

1

2,000

0.78

 

Total

 

8

 

256,000

 

100.00

  

 

NAME OF AUDITOR & CERTIFIED PUBLIC  ACCOUNTANT  NO.

 

Mr. Chayapol  Supasethanon      No.  3972

 

 

BALANCE SHEET [BAHT]

 

The  latest  financial  figures  published  for  December  31,  2011,  2010  & 2009  were:

          

ASSETS

                                                                                                

Current Assets

2011

2010

[Adjusted]

2009

 

 

 

 

Cash  and Cash Equivalents             

6,672,287

7,935,652

9,787,978

Trade  Accounts  & Other  Receivable

144,530,047

152,249,377

124,306,518

Short-term Lending to Directors

-

14,064,650

-

Inventories                      

259,695,123

238,395,623

175,867,244

Refundable Business Tax

-

-

2,786,745

Prepaid  for  Goods

-

-

2,318,899

Other  Current  Assets                  

10,024,910

8,596,943

5,060,578

 

 

 

 

Total  Current  Assets                 

420,922,367

421,242,245

320,127,962

 

Cash at  Bank  pledged  as  a  Collateral

 

4,220,766

 

4,184,181

 

4,138,902

Fixed Assets

455,717,241

486,390,087

756,091,744

Intangible Assets

18,149,105

19,154,779

20,163,216

Other  Non-current  Assets

294,608

316,969

1,440,066

 

Total  Assets                  

 

899,304,087

 

931,288,261

 

1,101,961,890

 

LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]

 

Current Liabilities

2011

2010

[Adjusted]

2009

 

 

 

 

Bank  Overdraft  & Short-term Loan from

  Financial Institutions

 

534,308,850

 

442,870,750

 

516,395,918

Trade  Account & Other  Payable

115,161,316

172,196,376

84,262,305

Current  Portion  of  Finance Lease 

  Contract  Liabilities

 

1,680,778

 

142,667

 

354,625

Current  Portion  of  Long-term  Loan       

58,440,000

76,440,000

60,000,000

Current  Liabilities  of  Long-term Loan

-

-

355,248,203

Short-term  Loan  from 

   Related  Company

 

945,077

 

36,020,076

 

20,696,077

Current  Portion  of  Long-term  Loan 

   from  Related  Company      

 

-

 

-

 

20,324,000

Other  Current  Liabilities

6,595,197

8,943,166

17,816,957

 

 

 

 

Total  Current  Liabilities

717,131,218

736,613,035

1,075,098,085

 

Finance Lease  Contract  Liabilities

  -  Net  of  Current  Portion

 

 

2,192,195

 

 

130,778

 

 

278,395

Long-term  Loan  - Net  of

  Current  Portion

 

490,469,698

 

527,838,203

 

115,500,000

Reserve for  Employee Benefit

1,919,506

-

-

 

Total  Liabilities               

 

1,211,712,617

 

1,264,582,016

 

1,190,876,480

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

Share  capital : Baht  2,500  par  value 

  Authorized  &   issued  share  capital 

  256,000  shares

 

 

640,000,000

 

 

640,000,000

 

 

640,000,000

 

 

 

 

Capital  Paid                      

420,006,250

389,931,250

389,931,250

Surplus  on  Revaluation  of  Assets

-

-

243,812,693

Retained  Earning - Unappropriated 

   [Deficit]       

 

[732,414,780]

 

[723,225,005]

 

[722,658,533]

 

Total Shareholders' Equity  [Deficit]

 

[312,408,530]

 

[333,293,755]

 

[88,914,590]

 

Total Liabilities  &  Shareholders'

   Equity

 

 

899,304,087

 

 

931,288,261

 

 

1,101,961,890

 

 

 PROFIT & LOSS ACCOUNT

 

Revenue

2011

2010

[Adjusted]

2009

 

 

 

 

Sales                                         

908,380,707

907,237,376

601,374,141

Other  Income                 

37,679,074

49,529,045

30,482,913

 

Total  Revenues              

 

946,059,781

 

956,766,421

 

631,857,054

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  Sold                  

852,201,539

843,940,315

631,360,682

Selling  Expenses

29,980,425

42,181,407

25,444,947

Administrative  Expenses

24,282,682

14,836,697

15,649,915

 

Total Expenses               

 

906,464,646

 

900,958,419

 

672,455,544

 

 

 

 

Profit / [Loss]  before  Finance  Expenses

39,595,135

55,808,002

[40,598,490]

Finance  Expenses

[48,784,910]

[62,731,538]

[63,772,161]

 

Net  Profit / [Loss]

 

[9,189,775]

 

[6,923,536]

 

[104,370,651]

 

 

FINANCIAL ANALYSIS

 

ITEM

UNIT

2011

2010

2009

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

0.59

0.57

0.30

QUICK RATIO

TIMES

0.21

0.24

0.12

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

1.99

1.87

0.80

TOTAL ASSETS TURNOVER

TIMES

1.01

0.97

0.55

INVENTORY CONVERSION PERIOD

DAYS

111.23

103.10

101.67

INVENTORY TURNOVER

TIMES

3.28

3.54

3.59

RECEIVABLES CONVERSION PERIOD

DAYS

58.07

61.25

75.45

RECEIVABLES TURNOVER

TIMES

6.29

5.96

4.84

PAYABLES CONVERSION PERIOD

DAYS

49.32

74.47

48.71

CASH CONVERSION CYCLE

DAYS

119.98

89.88

128.41

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

93.82

93.02

104.99

SELLING & ADMINISTRATION

%

5.97

6.28

6.83

INTEREST

%

5.37

6.91

10.60

GROSS PROFIT MARGIN

%

10.33

12.44

0.08

NET PROFIT MARGIN BEFORE EX. ITEM

%

4.36

6.15

(6.75)

NET PROFIT MARGIN

%

(1.01)

(0.76)

(17.36)

RETURN ON EQUITY

%

-

-

-

RETURN ON ASSET

%

(1.02)

(0.74)

(9.47)

EARNING PER SHARE

BAHT

(54.70)

(44.39)

(669.16)

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

1.35

1.36

1.08

DEBT TO EQUITY RATIO

TIMES

(3.88)

(3.79)

(13.39)

TIME INTEREST EARNED

TIMES

0.81

0.89

(0.64)

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

0.13

50.86

 

OPERATING PROFIT

%

(29.05)

(237.46)

 

NET PROFIT

%

(32.73)

93.37

 

FIXED ASSETS

%

(6.31)

(35.67)

 

TOTAL ASSETS

%

(3.43)

(15.49)

 

 


 

ANNUAL GROWTH : RISKY

 

An annual sales growth is 0.13%. Turnover has increased from THB 907,237,376.00 in 2010 to THB 908,380,707.00 in 2011. While net profit has decreased from THB -6,923,536.00 in 2010 to THB -9,189,775.00 in 2011. And total assets has decreased from THB 931,288,261.00 in 2010 to THB 899,304,087.00 in 2011.            

                       

PROFITABILITY : ACCEPTABLE

 

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

10.33

Impressive

Industrial Average

8.04

Net Profit Margin

(1.01)

Deteriorated

Industrial Average

2.21

Return on Assets

(1.02)

Deteriorated

Industrial Average

2.63

Return on Equity

-

 

Industrial Average

6.19

 

Gross Profit Margin used to assess a firm's financial health by revealing the proportion of money left over from revenues after accounting for the cost of goods sold. Gross profit margin serves as the source for paying additional expenses and future savings. The company’s figure is  10.33%. When compared with the industry average, the ratio of the company was higher, indicated that company was more profitable than the same industry.

 

Net Profit Margin is the indicator of the company's efficiency in that net profit takes into consideration all expenses of the company. A low profit margin indicates a low margin of safety, higher risk that a decline in sales will erase profits and result in a net loss. The company's figure is -1.01%. When compared with the industry average, the ratio of the company was lower.

 

Return on Assets measures how efficiently profits are being generated from the assets employed in the business when compared with the ratios of firms in a similar business. A low ratio in comparison with industry averages indicates an inefficient use of business assets. When compared with the industry average, it was lower, the company's figure is -1.02%.

 

Trend of the average competitors in the same industry for last 5 years

Return on Assets                       Uptrend

Return on Equity                        Uptrend

 

LIQUIDITY : RISKY

 

 

 

LIQUIDITY RATIO

 

Current Ratio

0.59

Risky

Industrial Average

1.18

Quick Ratio

0.21

 

 

 

Cash Conversion Cycle

119.98

 

 

 

 

The Current Ratio is to ascertain whether a company's short-term assets are readily available to pay off its short-term liabilities. The company's figure is 0.59 times in 2011, increased from 0.57 times, then the company may not be efficiently using its current assets. When compared with the industry average, the ratio of the company was lower.

 

The Quick Ratio is a liquidity indicator that further refines the current ratio by measuring the amount of the most liquid current assets there are to cover current liabilities. The company's figure is 0.21 times in 2011, decreased from 0.24 times, then the company has not enough current assets that presumably can be quickly converted to cash for pay financial obligations.

 

The Cash Conversion Cycle measures the number of days a company's cash is tied up in the production and sales process of its operations and the benefit from payment terms from its creditors. It meant the company could survive when no cash inflow was received from sale for 120 days.

 

Trend of the average competitors in the same industry for last 5 years

Current Ratio                 Uptrend

 

LEVERAGE : RISKY

 

 

 

LEVERAGE RATIO

 

Debt Ratio

1.35

Risky

Industrial Average

0.57

Debt to Equity Ratio

(3.88)

Risky

Industrial Average

1.28

Times Interest Earned

0.81

Risky

Industrial Average

2.97

 

Debt to Equity Ratio a measurement of how much suppliers, lenders, creditors and obligors have committed to the company versus what the shareholders have committed. A lower the percentage means that the company is using less leverage and has a stronger equity position.

 

Times Interest Earned measuring a company's ability to meet its debt obligations. Ratio is 0.82 lower than 1, so the company is not generating enough cash from EBIT to meet its interest obligations.

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 1.35 greater  than 0.5, most of the company's assets are financed through debt.

 

Trend of the average competitors in the same industry for last 5 years

Debt Ratio                                 Uptrend

Times Interest Earned                Uptrend

 

ACTIVITY : IMPRESSIVE

 

 

 

ACTIVITY RATIO

 

Fixed Assets Turnover

1.99

Impressive

Industrial Average

1.67

Total Assets Turnover

1.01

Satisfactory

Industrial Average

1.11

Inventory Conversion Period

111.23

 

 

 

Inventory Turnover

3.28

Acceptable

Industrial Average

6.34

Receivables Conversion Period

58.07

 

 

 

Receivables Turnover

6.29

Impressive

Industrial Average

6.00

Payables Conversion Period

49.32

 

 

 

 

The company's Account Receivable Ratio is calculated as 6.29 and 5.96 in 2011 and 2010 respectively. This ratio measures the efficiency of the company in managing its trade debtors to generate revenue. A lower ratio may indicate over extension and collection problems. Conversely, a higher ratio may indicate an overtly stringent policy. In this case, the company's A/R ratio in 2011 increased from 2010. This would suggest the company had good performance in the management of its debt collections.

 

Inventory Turnover in Days Ratio indicates the liquidity of inventory. It estimates the number of days that it will take to sell the current inventory. Inventory is particularly sensitive to change in business activities. The inventory turnover in days has increased from 103 days at the end of 2010 to 111 days at the end of 2011. This represents a negative trend. And Inventory turnover has decreased from 3.54 times in year 2010 to 3.28 times in year 2011.

 

 

 

The company's Total Asset Turnover is calculated as 1.01 times and 0.97 times in 2011 and 2010 respectively. This ratio is determined by dividing total assets into total sales turnover. The ratio measures the activity of the assets and the ability of the firm to generate sales through the use of the assets.

 

Trend of the average competitors in the same industry for last 5 years

Fixed Assets Turnover    Uptrend

Total Assets Turnover                 Uptrend

Inventory Turnover                      Uptrend

Receivables Turnover                  Uptrend


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.54

UK Pound

1

Rs.88.05

Euro

1

Rs.72.29

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

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.