MIRA INFORM REPORT

 

 

Report Date :

30.01.2013

 

IDENTIFICATION DETAILS

 

Name :

C.V. CIPTA ANUGRAH

 

 

Registered Office :

Jalan Barus No. 17 Medan 20212 North Sumatra

 

 

Country :

Indonesia

 

 

Date of Incorporation :

February 1975

 

 

Legal Form :

Partnership with Sleeping Partners

 

 

Line of Business :

Importing and Freight Forwarding Services

 

 

No. of Employees :

12 persons

 

 

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 – June 30th, 2012

 

Country Name

Previous Rating

(31.03.2011)

Current Rating

(30.06.2012)

Indonesia

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

INDONESIA - ECONOMIC OVERVIEW

 

Indonesia, a vast polyglot nation, grew an estimated 6.1% and 6.4% in 2010 and 2011, respectively. The government made economic advances under the first administration of President YUDHOYONO (2004-09), introducing significant reforms in the financial sector, including tax and customs reforms, the use of Treasury bills, and capital market development and supervision. During the global financial crisis, Indonesia outperformed its regional neighbors and joined China and India as the only G20 members posting growth in 2009. The government has promoted fiscally conservative policies, resulting in a debt-to-GDP ratio of less than 25%, a small current account surplus, a fiscal deficit below 2%, and historically low rates of inflation. Fitch and Moody's upgraded Indonesia's credit rating to investment grade in December 2011. Indonesia still struggles with poverty and unemployment, inadequate infrastructure, corruption, a complex regulatory environment, and unequal resource distribution among regions. The government in 2012 faces the ongoing challenge of improving Indonesia's insufficient infrastructure to remove impediments to economic growth, labor unrest over wages, and reducing its fuel subsidy program in the face of rising oil prices.

Source : CIA

Correct Name of Company

 

C.V. CIPTA ANUGRAH

 

 

Address

 

Head Office

Jalan Barus No. 17

Medan 20212

North Sumatra

Indonesia

Phones             - (62-61) 4152538, 4569485

Fax                   - (62-61) 4569770

Building Area     - 2 storey

Office Space      - 120 sq. meters

Region              - Commercial

Status               - Owned

 

 

Registration data

 

Date of Incorporation :

February 1975

 

Legal Form :

C.V. (Commanditaire Vennootschaap) or partnership with sleeping partners

 

Company Reg. No. :    

Not Required

 

Company Status :

Private National Company

 

Permit by the Government Department :           

Not Available

 

Related Company :                       

None

 

 

CAPITAL AND OWNERSHIP

 

Capital Structure :

Owned Capital                                 - Rp. 300 million

 

 

Shareholders/Owners :

a. Mr. Agus Salim (Active Partners)      

b. Mrs. Yuli Agus Salim (Silent Partner)

 

 

BUSINESS ACTIVITIES

 

Lines of Business :

Importing and Freight Forwarding Services

 

Production Capacity :

None

 

Total Investment :

None

 

Started Operation :

March 1975

 

Brand Name :

None

 

Technical Assistance :

None

 

Number of Employee :

12 persons

 

Marketing Area :

Domestic (Local)    - 100%

 

Main Customer :

Traditional markets

 

Market Situation :

Very Competitive

 

Main Competitors :

a. PT. Unair Indotama Cargo

b. PT. Dunia Express Transindo

c. PT. Global Putra International

d. PT. Jasindo Bina Kreasi

e. PT. Jayantra Setia Sejahtera

f.  CV. Kaha Kumala Hidup

g. CV. Karya Abadi

h. Etc.

 

Business Trend :

Growing

 

BANKER, AUDITOR & LITIGATION

 

B a n k e r :

P.T. Bank EKONOMI

Jl. Diponegoro No. 23

Medan, North Sumatra

Indonesia

 

Auditor :

Internal Auditor

 

Litigation :

No litigation record in our database

 

 

FINANCIAL FIGURE

 

Total Income/Revenue (estimated) : 

2009 – Rp.   8.4 billion

2010 – Rp.   9.6 billion

2011 – Rp. 11.0 billion

2012 – Rp. 12.5 billion

 

Net Profit (Loss) :

2009 – Rp. 230 million

2010 – Rp. 270 million

2011 – Rp. 315 million

2012 – Rp. 360 million

 

Payment Manner :

Average

 

Financial Comments :

Satisfactory

 

 

KEY EXECUTIVES

 

Board of Management :

Director                                           - Mr. Agus Salim

 

Board of Commissioner :

None

 

Signatories :

Director (Mr. Agus Salim) is only he authorized person to sign the loan

 

 

CAPABILITIES

 

Management Capability :

G o o d

 

Business Morality :

G o o d

 

Credit Risk :

Average

 

Credit Recommendation :

Credit should be proceeded with monitor

 

Proposed Credit Limit :

Small amount – periodical review

 

 

OVERALL PERFORMANCE

 

C.V. CIPTA ANUGRAH was established in February 1975 in Medan, North Sumatra, with the legal status of Commanditaire Vennootschaf (C.V) or partnership with sleeping partner. The founding owners of the Company are Mr. Agus Salim as active partner and his wife Mrs. Yuli Agus Salim as silent partner both are Indonesian business persons of Chinese extraction. Being as a C.V. company, the amount of its authorized capital was not mentioned at the time of its establishment.   We estimated that now C.V. CIPTA ANUGRAH has own capital of about Rp. 300 million and it will be rising in line with the progress of its business operation.  No changes have been effected in term of its shareholding composition and capital structures to date.

 

C.V. CIPTA ANUGRAH started with operating since March 1975 engaged in the field of importing and freight forwarding services including sea-freight & airfreight, customs clearance, and packaging services.  Mr. Aguslie, a marketing staff of the company explained that P.T. CIPTA ANUGRAH serves importing services for various goods from any countries.  The imported goods such as packing machinery, building materials or agricultural products have been bought or ordered by its business partner in the country.  To support its operations, the company is in cooperation with several shipping companies within and outside the country.  Besides, the company also serves document handling of the imported goods such as seaport administration, customs clearance and others.  We observed that C.V. CIPTA ANUGRAH is classified as a small-sized company of its kind in the country of which the operation has been growing slowly in the last three years.

 

Generally, local demand for importing services has been fluctuating in the last five years as evident from the domestic and international aircraft Traffic (passenger and cargo) as shown below:

 

          Domestic Aircraft Traffic

Year

Passenger (Person)

Cargo (Tons)

Departure

Arrival

Loaded

Unloaded

2005

25,329,828

24,053,222

203,356

154,313

2006

29,167,100

27,184,367

192,303

149,699

2007

31,168,400

27,963,707

202,966

162,527

2008

31,911,400

28,312,958

238,166

156,301

2009

35,659,207

34,320,813

230,544

159,330

2010

43,779,723

39,383,172

274,200

197,758

       Source:  Central Statistic Bureau (BPS)

 

          International Aircraft Traffic

Year

Passenger (Person)

Cargo (Tons)

Departure

Arrival

Loaded

Unloaded

2005

5,528,934

5,642,926

139,108

94,874

2006

5,706,540

5,531,303

136,444

103,114

2007

6,435,353

6,141,606

155,298

110,750

2008

7,134,948

6,828,585

176,818

162,385

2009

7,969,548

7,786,625

167,317

136,149

2010

9,622,150

9,361,870

199,565

182,763

       Source:  Central Statistic Bureau (BPS)

 

Until this time C.V. CIPTA ANUGRAH has not been registered with Indonesian Stock Exchange, so that they shall not obliged to announce their financial statement.   We observed that total income/revenues of the company in 2010 is Rp. 9.6 billion increased to Rp. 11.0 billion in 2010 and rose again to Rp. 12.5 billion in 2012.  The operation in 2012 yielded an estimated net profit at least Rp. 360 million and the company has an estimated total networth at Rp. 1.5 billion.  It is forecasted that total sales turnover of the company will increase at least 5% in 2013.  So far, we have never heard of the company having been black listed by the Central Bank (Bank Indonesia).

 

The company is led by Mr. Agus Salim (46), a businessman with has experienced for more than 15 years in the field of importing and freight forwarding services.  We observed that management’s reputation in said business is sufficiently fairly good. The company has had wide relation in the realm of the private businessmen within and outside the country. So far, we did not hear that the company’s management involved in a dirty business practice or detrimental cases that settled in the country. The company’s litigation record is clean and it has not registered with the black list of Bank of Indonesia.

 

C.V. CIPTA ANUGRAH is appraised a good enough for business transaction. But owing to economic condition in the country is still unstable, we recommend to treat prudently in extending any new loan to the company.

 

 

FOREIGN EXCHANGE RATES

 

Currency
Unit

Indian Rupees

US Dollar

1

Rs.53.70

UK Pound

1

Rs.84.35

Euro

1

Rs.72.21

 

 

INFORMATION DETAILS

 

Report Prepared by :

PRL

 

 

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.