MIRA INFORM REPORT

 

 

Report Date :

17.01.2013

 

IDENTIFICATION DETAILS

 

Name :

LUCKY SPINNING CO., LTD.

 

 

Registered Office :

21st  Floor,  Ocean  Tower  2,   75/38-39   Soi  Wattana,  Sukhumvit  19  Road, Klongtoeynua,  Wattana,  Bangkok  10110

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2011

 

 

Date of Incorporation :

17.07.2001

 

 

Com. Reg. No.:

0105544066603

 

 

Legal Form :

Private  Limited  Company

 

 

Line of Business :

Manufacturer,  Exporter  and  Distributor of Yarn  Spinning  

 

 

No. of Employees :

1,000

 

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

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

 

LUCKY SPINNING CO., LTD.

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           21st  FLOOR,  OCEAN  TOWER  2,  

                                                                        75/38-39   SOI  WATTANA,  SUKHUMVIT  19  ROAD,

                                                                        KLONGTOEYNUA,  WATTANA,  BANGKOK  10110

TELEPHONE                                         :           [66]   2646-7700

FAX                                                      :           [66]   2646-7711

E-MAIL  ADDRESS                                :           mktg-spg@luckyspinning.com

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS

 

ESTABLISHED                                     :           2001

REGISTRATION  NO.                           :           0105544066603

VAT  NO.                                              :           3030312884

CAPITAL REGISTERED                         :           BHT.   2,000,000,000

CAPITAL PAID-UP                                :           BHT.   2,000,000,000

SHAREHOLDER’S  PROPORTION         :           THAI         :     100%

FISCAL YEAR CLOSING DATE              :           DECEMBER   31            

LEGAL  STATUS                                  :           PRIVATE  LIMITED  COMPANY

EXECUTIVE                                          :           MR. KAMOL  PHICHITSINGH,  THAI

                                                                        CHIEF   EXECUTIVE  OFFICER  AND 

MANAGING  DIRECTOR

 

NO.  OF  STAFF                                   :           1,000

LINES  OF  BUSINESS                          :           YARN  SPINNING  

                                                                        MANUFACTURER,  EXPORTER  AND  DISTRIBUTOR

                                                                         

                                                                         

CORPORATE PROFILE

 

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION                          :           OPERATING  NORMALLY                     

REPUTATION                                       :           GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  LOW  PERFORMANCE             

 

 

HISTORY

 

The  subject  was  established  on  July  17,  2001  as  a  private  limited  company under  the    name  style  LUCKY  SPINNING  CO.,  LTD.,  by  Thai-Indian groups,  with  the  business  objective  to operate  yarn  spinning  factory  for  fabric  and  yarn  industries,  with  the  promotional privilege  granted   by  the  Board  of  Investment  [BOI].  It  currently  employs  approximately  1,000  staff.

 

The  subject  is  a  member  of  Lucky  Impex  Group  of  Companies,  a  large  multinational  conglomerate commenced  operations  back in  1940.  With  textiles  as  its  core  expertise,  the group  has  diversified  into  several  other  business  areas,  including  plastics,  real estate,  construction  and  property  management. The  group  comprises  seven  companies  as  the  followings:

 

-          Lucky  Impex  Limited  Partnership

-          Lucky  Impex  Textile  Co., Ltd.

-          Lucky  Spinning  Co., Ltd. 

-          L.I.  Textile,  Melbourne,  Australia

-          Lucky  Plastics  and  Chemicals  Co.,  Ltd.

-          Hawaii  Tower  Co., Ltd.

-          H.B. Villa  Co., Ltd.

 

The subject’s registered address is 21st Flr., Ocean Tower 2, 75/38-39 Soi Wattana, Sukhumvit 19 Rd.,  Klongtoeynua,  Wattana,  Bangkok  10110,  and  this  is  the  subject’s  current  operation  address.  

 

 

THE BOARD OF DIRECTORS

 

     Name

 

Nationality

Age

 

 

 

 

Mr. Kamol  Phichitsingh

[x]

Thai

61

Mrs. Balyitgor  Phichitsingh

 

Thai

54

Ms. Sukmitr  Phichitsingh

[x]

Thai

29

Mr. Santhit  Phichitsingh

[x]

Thai

27

 

 

AUTHORIZED PERSON

 

Any  of  the  mentioned  directors  [x]  can  sign  on  behalf  of  the  subject  with  company’s  affixed.

 

 

MANAGEMENT

 

Mr. Kamol  Phichitsingh  is  the  Chief  Executive  Officer & Managing  Director.

He  is  Thai  nationality  with  the  age  of   61  years  old.

 

Mr.  Santhit  Phichitsingh  is  the  Assistant  Managing  Director.

He  is  Thai  nationality  with  the  age  of   27  years  old.

 

Mr. Soma  Sundaram  is  the  Chief  Finance  Officer.

He  is  Indian  nationality.

 

Mr. A.R.  Balasundharam  is  the  General  Manager [Production].

He  is  Indian  nationality.

 

Mr. Ravi  Taparia  is  the  General  Manager [Export].

He  is  Indian  nationality.

 

Ms. Haruethai  Sangphu  is  the  Human  Resources  &  Accounting  Manager.

She  is  Thai  nationality.  

 

 

BUSINESS OPERATIONS

 

The  subject  is  engaged   in  manufacturing  wide  range  of  yarn  products  as  follows:

 

  • Ring  Yarns: 100%  rayon,  100% cotton,  and  blended  yarns [cotton/polyester/rayon]
  • Open  End  Yarns:  rayon  yarns  and  cotton  yarns
  • Vortex  Yarns:  100%  rayon  and  blended  yarns  [cotton/polyester/rayon]
  • Specialty Yarns: denim  yarns, core spandex  yarns,  core  filament  yarns,  fancy  yarns [including  Slubs & MCMTs]  and  TFO  doubled  yarns

 

 

MAJOR BRANDS

 

“LOPIL”,  “KRISPUN”,  “CAYON”

 

 

PRODUCTION CAPACITY

 

3,200  tons  per  month

 

 

FACILITIES

 

The subject  has  used  its  renowned  machinery and equipment  for  the  production,  including  Trutzschler,  Lakshmi,  Rieter,  Schlafhorst,  Savio,  Volkman,  LTG,  Uster  and  Premier.

 

 

PURCHASE

 

Most of  raw  materials,  such  as  cotton  yarn,  synthetic  yarn,  and  equipment  are  purchased  from  local  suppliers  and  agents,  the  remaining,  as  well  as  machinery  and  equipment  are  imported  from  Germany,  Japan,  Italy,  India,  Republic  of  China  and  Taiwan.

 

 

MAJOR SUPPLIER

 

Murata  Machinery  Co.,  Ltd.      :  Japan

Lakshmi  Machine  Works  Ltd.   :  India

 

 

SALES 

 

90% of  the  products  is exported  to  over  40  countries  worldwide  such  as  Korea, Taiwan,  Hong Kong,  India, Singapore,  Malaysia, New Zealand,  Belgium, Spain,  Turkey,  France,  Indonesia,  Bangladesh,  Republic  of  China,  U.S.A.  Australia  and  Middle  East  countries,  the  remaining 10% is  sold  and  serviced  locally  to  wholesalers  and  manufacturers.

 

 

MAJOR CUSTOMER

 

L.I.  Textile  [Australia]  Pty  Ltd.             :  Australia

 

 

RELATED AND AFFILIATED COMPANIES

 

Lucky  Impex  Textile  Co.,  Ltd.

Business  Type  :  Distributor  of  textile  products.

 

Lucky  Global  Corporation  Co.,  Ltd.

Business  Type  :  Importer  and  distributor  of  industrial  chemicals  and  plastic  products.

 

H. B.  Villa  Co.,  Ltd.

Business  Type  :  Land  development  business.

 

 

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.

 

 

CREDIT  

 

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

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

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

Exports  are  against  T/T.

 

 

BANKING

 

Bangkok  Bank  Public  Co.,  Ltd.

 

 

EMPLOYMENT

 

The  subject  employs  approximately  1,000  office  staff  and  factory  workers.  

 

 

LOCATION DETAILS

 

The  premise  is  rented  for  administrative  office  at  the  heading  address.  Premise  is  located  in  a  prime  commercial   area.

 

Factory  is  located  at  88  Moo  2,  T.  Bangnamchiew,  A.  Phromburi,  Singburi  16120.

Tel.  : [66] 36  598-130-1,  Fax. :  [66]  36  598-888

 

Warehouse  is  located  at  47  Moo  2,  Asia  Highway,  T. Banmo,  A. Phromburi,  Singburi  16120.

 

COMMENT

 

Since its  establishment,  the  subject has continuously  developed  and  improved  its  operations.  In  response  to  increasingly  demand of  international  textile  markets,  the  subject  is  always  in  the  process  of   launching  and  planning  new  products  for  the  markets.

 

The  subject’s  operating  performance  in  the  first  half  of  2011  was  considerably  good  until  September  -  November,  2011,  in  which  the  subject was  badly  hit  from  the  flood  crisis  in  Thailand.   Moreover,  the  subject  had  higher  financial  expenses which  resulted  in  the  net  loss  at  the  end  of  year.

 

Nevertheless, the  company’s  operating  performance  in  2012  was  improving  with  an  expansion  of  customers  in  both  local  and  overseas.   Subject  continues  to  maintain  its  status  as  one  of  Thailand’s  leading  manufacturers  of  spun  textiles. 

 

 

FINANCIAL INFORMATION

 

The  capital  was  registered  at  Bht.  40,000,000  divided  into  4,000,000  shares  of  Bht.  10     each.

 

The  capital  was  increased  later  as  following:

 

            Bht.     260,000,000  on  November  25,  2003

            Bht.     600,000,000  on  October  20,  2005

            Bht.     750,000,000  on  December  28,  2006

            Bht.  1,350,000,000  on  November  30,  2007

            Bht   1,600,000,000  on  December  3,  2008

            Bht.  2,000,000,000  on  July  5,  2010

           

The  latest  registered  capital  was  increased  to Bht. 2,000 million,  divided  into  200  million  shares  of  Bht.  10  each  with  fully  paid.

 

 

THE SHAREHOLDERS LISTED WERE 

 

[as  at  April  30,  2012] 

 

       NAME

HOLDING

%

 

 

 

Mr. Kamol  Phichitsingh

Nationality:  Thai

Address     :  80  Sukhumvit  23  Rd.,  Klongtoeynua, 

                     Wattana,  Bangkok

110,000,000

55.00

Ms. Sukmitr  Phichitsingh

Nationality:  Thai

Address     :  80  Sukhumvit  23  Rd.,  Klongtoeynua, 

                     Wattana,  Bangkok

20,000,000

10.00

Mr. Santhit  Phichitsingh

Nationality:  Thai

Address     :  80  Sukhumvit  23  Rd.,  Klongtoeynua, 

                     Wattana,  Bangkok

20,000,000

10.00

Mr. Amorn  Phichitsingh

Nationality:  Thai

Address     :  80  Sukhumvit  23  Rd.,  Klongtoeynua, 

                     Wattana,  Bangkok

20,000,000

10.00

Mrs. Kiran  Hora

Nationality:  Thai

Address     :  20/4  Sukhumvit  24  Rd.,  Klongtoey, 

                     Bangkok

16,000,000

8.00

Mrs. Balyitgor  Phichitsingh

Nationality:  Thai

Address     :  80  Sukhumvit  23  Rd.,  Klongtoeynua, 

                     Wattana,  Bangkok

10,000,000

5.00

Mr. Zurayit  Singh  Hora

Nationality:  Thai

Address     :  20/4  Sukhumvit  24  Rd.,  Klongtoey, 

                     Bangkok

4,000,000

2.00

 

Total  Shareholders  :  7

 

 

Share Structure

 

 [as  at  April  30,  2012]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

7

200,000,000

100.00

Foreign 

-

-

-

 

Total

 

7

 

200,000,000

 

100.00

           

 

NAME OF AUDITOR & CERTIFIED PUBLIC  ACCOUNTANT NO.

 

Lt. Chumsri  Taweekiat  No. 1626

 


BALANCE SHEET [BAHT]

 

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

          

ASSETS

                                                                                                 

Current Assets

2011

2010

2009

 

 

 

 

Cash  in  Hand  &  at  Bank 

73,409,818.48

58,109,476.14

212,031,244.62

Short-term  Investment

500,002,031.18

400,000,000.00

200,000,000.00

Trade  Accounts  and  Other  Receivable   

1,868,668,126.31

1,011,818,202.13

328,579,472.77

Other  Receivable

-

-

3,596,302.28

Short-term Loan 

360,198,387.78

168,659,580.77

20,082,435.28

Inventories                           

1,831,071,526.67

2,081,257,748.92

1,948,106,359.53

Other  Current  Assets                  

51,653,740.55

67,034,161.05

145,179,342.26

 

 

 

 

Total  Current  Assets                

4,685,003,630.97

3,786,879,169.01

2,857,575,156.74

 

Other  Long-term  Investment

 

5,157,425.74

 

6,838,712.87

 

6,759,009.90

Fixed Assets                  

2,626,017,984.70

2,941,947,034.73

3,222,007,249.59

Other  Non-current  Assets                      

139,925,966.09

161,026,297.04

152,857,500.56

 

Total  Assets                 

 

7,456,105,007.50

 

6,896,691,213.65

 

6,239,198,916.79

 

LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]

 

Current Liabilities

2011

2010

2009

 

 

 

 

Bank  Overdraft  &  Short-term Loan

  from  Financial  Institution

 

3,189,936,836.82

 

2,671,523,414.13

 

2,116,976,299.31

Trade  Accounts  and  Other  Payable

725,044,005.68

612,407,250.51

385,302,234.37

Current  Portion of  Long-term Loan

240,786,023.75

347,347,277.80

157,979,241.80

Advance  Income  for  Capital  Increase

-

-

140,000,000.00

Other  Current  Liabilities             

-

-

80,129,559.02

 

 

 

 

Total Current Liabilities

4,155,766,866.25

3,631,277,942.44

2,880,387,334.50

 

Long-term  Loan 

 

1,706,995,005.78

 

1,947,628,068.74

 

148,900,000.00

Long-term  Loan  from  Person  or 

  Other  Company

 

-

 

-

 

2,104,436,301.93

Other Liabilities

2,283,375.15

5,202,988.61

7,663,418.45

 

Total  Liabilities            

 

5,865,045,247.18

 

5,584,108,999.79

 

5,141,387,054.88

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

Share  capital : Baht  10  par  value 

  Authorized  &  issued  share  capital 

  200,000,000  shares  in  2011  &  2010; 

  160,000,000 shares  in 2009 

  respectively 

 

 

 

 

2,000,000,000.00

 

 

 

 

2,000,000,000.00

 

 

 

 

1,600,000,000.00

 

 

 

 

Capital  Paid                      

2,000,000,000.00

1,600,000,000.00

1,412,500,000.00

Retained  Earning - Unappropriated               

[408,940,239.68]

[287,417,786.14]

[314,688,138.09]

 

Total Shareholders' Equity

 

1,591,059,760.32

 

1,312,582,213.86

 

1,097,811,861.91

 

Total Liabilities  &  Shareholders' 

   Equity

 

 

7,456,105,007.50

 

 

6,896,691,213.65

 

 

6,239,198,916.79

 

                                                   

PROFIT & LOSS ACCOUNT

 

Revenue

2011

2010

2009

 

 

 

 

Sales  &  Service  Income                      

5,201,781,658.09

4,880,099,694.45

2,782,400,667.21

Other  Income                 

62,570,770.12

224,769,112.99

69,249,356.16

 

Total  Revenues           

 

5,264,352,428.21

 

5,104,868,807.44

 

2,851,650,023.37

 

Expenses

 

 

 

 

 

 

 

Cost   of  Sales  &  Service                      

4,880,947,302.01

4,606,504,925.81

2,489,347,419.91

Selling  Expenses

122,192,401.93

185,396,388.43

108,538,375.74

Administrative Expenses

74,972,991.02

63,733,701.38

60,179,698.02

 

Total Expenses             

 

5,078,112,694.96

 

4,855,635,015.62

2,658,065,493.67

 

 

 

 

Profit / [Loss]  before  Financial  Cost 

186,239,733.25

249,233,791.82

193,584,529.70

Financial  Cost  

[299,159,992.48]

[222,206,817.60]

[167,473,668.81]

 

 

 

 

Net  Profit / [Loss]

[112,920,259.23]

27,026,974.22

26,110,860.89

 

 

FINANCIAL ANALYSIS

 

ITEM

UNIT

2011

2010

2009

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

1.13

1.04

0.99

QUICK RATIO

TIMES

0.67

0.45

0.27

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

1.98

1.66

0.86

TOTAL ASSETS TURNOVER

TIMES

0.70

0.71

0.45

INVENTORY CONVERSION PERIOD

DAYS

136.93

164.91

285.64

INVENTORY TURNOVER

TIMES

2.67

2.21

1.28

RECEIVABLES CONVERSION PERIOD

DAYS

131.12

75.68

43.10

RECEIVABLES TURNOVER

TIMES

2.78

4.82

8.47

PAYABLES CONVERSION PERIOD

DAYS

54.22

48.52

56.49

CASH CONVERSION CYCLE

DAYS

213.83

192.06

272.25

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

  

COST OF GOODS SOLD

%

93.83

94.39

89.47

SELLING & ADMINISTRATION

%

3.79

5.11

6.06

INTEREST

%

5.75

4.55

6.02

GROSS PROFIT MARGIN

%

7.37

10.21

13.02

NET PROFIT MARGIN BEFORE EX. ITEM

%

3.58

5.11

102.49

NET PROFIT MARGIN

%

(2.17)

0.55

0.94

RETURN ON EQUITY

%

(7.10)

2.06

2.38

RETURN ON ASSET

%

(1.51)

0.39

0.42

EARNING PER SHARE

BAHT

(0.56)

0.17

0.18

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.79

0.81

0.82

DEBT TO EQUITY RATIO

TIMES

3.69

4.25

4.68

TIME INTEREST EARNED

TIMES

0.62

1.12

17.03

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

6.59

75.39

 

OPERATING PROFIT

%

(25.28)

(91.26)

 

NET PROFIT

%

(517.81)

3.51

 

FIXED ASSETS

%

(10.74)

(8.69)

 

TOTAL ASSETS

%

8.11

10.54

 

 

 

ANNUAL GROWTH : ACCEPTABLE

 

An annual sales growth is 6.59%. Turnover has increased from THB 4,880,099,694.45 in 2010 to THB 5,201,781,658.09 in 2011. While net profit has decreased from THB 27,026,974.22 in 2010 to THB -112,920,259.23 in 2011. And total assets has increased from THB 6,896,691,213.65 in 2010 to THB 7,456,105,007.50 in 2011.                   

                       

PROFITABILITY : RISKY

 

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

7.37

Acceptable

Industrial Average

11.62

Net Profit Margin

(2.17)

Deteriorated

Industrial Average

1.23

Return on Assets

(1.51)

Deteriorated

Industrial Average

2.12

Return on Equity

(7.10)

Deteriorated

Industrial Average

5.83

 

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 7.37%. When compared with the industry average, the ratio of the company was lower. This indicated that company may have problems with control over its costs.

 

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 -2.17%. 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 -1.51%.

 

Return on Equity indicates how profitable a company is by comparing its net income to its average shareholders' equity, ROE measures how much the shareholders earned for their investment in the company. When compared with the industry average, it was lower, the company's figure is -7.1%.

 

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

1.13

Acceptable

Industrial Average

1.61

Quick Ratio

0.67

 

 

 

Cash Conversion Cycle

213.83

 

 

 

 

The Current Ratio is to ascertain whether a company's short-term assets are readily available to pay off its short-term liabilities. The company's figure is 1.13 times in 2011, increase from 1.04 times, then it is generally considered to have good short-term financial strength. When compared with the industry average, the ratio of the company was 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 0.67 times in 2011, increase from 0.45 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 214 days.

 

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

Current Ratio                 Downtrend

 

LEVERAGE : RISKY

 

 

 

LEVERAGE RATIO

 

Debt Ratio

0.79

Acceptable

Industrial Average

0.63

Debt to Equity Ratio

3.69

Risky

Industrial Average

1.74

Times Interest Earned

0.62

Risky

Industrial Average

1.68

 

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 0.63 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 0.79 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                                 Downtrend

Times Interest Earned                Uptrend

 

ACTIVITY : ACCEPTABLE

 

 

ACTIVITY RATIO

 

Fixed Assets Turnover

1.98

Deteriorated

Industrial Average

9.48

Total Assets Turnover

0.70

Deteriorated

Industrial Average

1.68

Inventory Conversion Period

136.93

 

 

 

Inventory Turnover

2.67

Acceptable

Industrial Average

4.77

Receivables Conversion Period

131.12

 

 

 

Receivables Turnover

2.78

Satisfactory

Industrial Average

2.93

Payables Conversion Period

54.22

 

 

 

 

The company's Account Receivable Ratio is calculated as 2.78 and 4.82 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 decreased from 2010. This would suggest the company had deteriorated 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 decreased from 165 days at the end of 2010 to 137 days at the end of 2011. This represents a positive trend. And Inventory turnover has increased from 2.21 times in year 2010 to 2.67 times in year 2011.

 

The company's Total Asset Turnover is calculated as 0.7 times and 0.71 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                 Downtrend

Inventory Turnover                      Downtrend

Receivables Turnover                  Downtrend

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.54.54

UK Pound

1

Rs.87.69

Euro

1

Rs.72.85

 

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.