MIRA INFORM REPORT

 

 

Report Date :

11.07.2013

 

IDENTIFICATION DETAILS

 

Name :

NAMBAC CO,.LTD

 

 

Registered Office :

860/80A Xo Viet Nghe Tinh Street, Ward 25, Binh Thanh District, Ho Chi Minh City

 

 

Country :

Vietnam

 

 

Financials (as on) :

31.12.2010

 

 

Date of Incorporation :

2002

 

 

Com. Reg. No.:

0302786044

 

 

Legal Form :

Limited Liability Company

 

 

Line of Business :

The subject is specialized in manufacturing, processing and packaging plant protection drugs. It also manufactures fertilizer

 

 

No. of Employees :

20

 

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 :

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)

Viet Nam

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

VIET NAM - ECONOMIC OVERVIEW

 

Vietnam is a densely-populated developing country that has been transitioning from the rigidities of a centrally-planned economy since 1986. Vietnamese authorities have reaffirmed their commitment to economic modernization in recent years. Vietnam joined the World Trade Organization in January 2007, which has promoted more competitive, export-driven industries. Vietnam became an official negotiating partner in the Trans-Pacific Partnership trade agreement in 2010. Agriculture's share of economic output has continued to shrink from about 25% in 2000 to less than 22% in 2012, while industry's share increased from 36% to nearly 41% in the same period. State-owned enterprises account for roughly 40% of GDP. Poverty has declined significantly, and Vietnam is working to create jobs to meet the challenge of a labor force that is growing by more than one million people every year. The global recession hurt Vietnam's export-oriented economy, with GDP in 2012 growing at 5%, the slowest rate of growth since 1999. In 2012, however, exports increased by more than 18%, year-on-year; several administrative actions brought the trade deficit back into balance. Between 2008 and 2011, Vietnam's managed currency, the dong, was devalued in excess of 20%, but its value remained stable in 2012. Foreign direct investment inflows fell 4.5% to $10.5 billion in 2012. Foreign donors have pledged $6.5 billion in new development assistance for 2013. Hanoi has oscillated between promoting growth and emphasizing macroeconomic stability in recent years. In February 2011, the Government shifted policy away from policies aimed at achieving a high rate of economic growth, which had stoked inflation, to those aimed at stabilizing the economy, through tighter monetary and fiscal control. Although Vietnam unveiled a broad, "three pillar" economic reform program in early 2012, proposing the restructuring of public investment, state-owned enterprises, and the banking sector, little perceptible progress had been made by early 2013. Vietnam's economy continues to face challenges from an undercapitalized banking sector. Non-performing loans weigh heavily on banks and businesses. In September 2012, the official bad debt ratio climbed to 8.8%, though some independent analysts believe it could be higher than 15%.

Source : CIA


 

 

SUBJECT IDENTIFICATION & LEGAL FORM

 

Current legal status

Registered English Name

 

NAMBAC CO,.LTD

Registered Vietnamese Name

 

CONG TY TNHH NAM BAC

Trade name

 

NAMBAC CO,.LTD

Registered Short name

 

NB CO.,LTD

Type of Business

 

Limited liability company

Year Established

 

2002

Business Registration No.

 

0302786044

Date of the latest adjustment (11th)

 

28 May 2013

Place of Registration

 

Business Registration Office - Planning and Investment Department of Ho Chi Minh City

Chartered capital

 

VND 10,700,000,000

Tax code

 

0302786044

Total Employees

 

20

 

Historical Identification & Legal form

 

List

Changed Items

Date of changes

1

Subject has got former Board Of Director: Mr. PHUNG DUC TOAN

Changed to: Mr. LE THANH SON

2012

2

Subject has got former Business Registration No: 4102012757 issued 21 Nov 2002

Changed to: 0302786044

17 Feb 2011

3

Subject has got former Address: 102/2A Xo Viet Nghe Tinh Str, Ward 25, Binh Thanh District, Ho Chi Minh City, Vietnam

Changed to: 649/20/7, Dien Bien Phu Street, Ward 25, Binh Thanh District, Ho Chi Minh City, Vietnam

Changed to: 860/80A Xo Viet Nghe Tinh Street, Ward 25, Binh Thanh District, Ho Chi Minh City, Vietnam

-

 


 

 

ADDRESSES

 

Head Office

Address

 

860/80A Xo Viet Nghe Tinh Street, Ward 25, Binh Thanh District, Ho Chi Minh City, Vietnam

Telephone

 

(84-8) 3511 7764 - 3898 1554

Fax

 

(84-8) 3511 7765

Email

 

info@nbco.com.vn

Website

 

www.nbco.com.vn

 

Workshop Address

Address

 

A204, Thai Hoa Industrial Zone, Duc Lap Ha Commune, Duc Hoa District, Long An Province, Vietnam

 

 

DIRECTORS

 

1. NAME

 

Mr. LE THANH SON

Position

 

Chairman

Date of Birth

 

24 Jan 1962

ID Number/Passport

 

025428873

ID Issue Date

 

19 May 2011

ID Issue Place

 

Police station of Ho Chi Minh city

Resident

 

120/14 Alley 249 Tan Ky Tan Quy Str, Tan Son Nhi Ward, Tan Phu District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

 

2. NAME

 

Mr. DO MINH HUNG

Position

 

Director

ID Number/Passport

 

125202013

Resident

 

2/1A Tran Nhan Ton Str, Ward 2, District 10, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

 

3. NAME

 

Ms. LE THI HOAI MY

Position

 

Accountant

Nationality

 

Vietnamese

Email

 

ktnambac@gmail.com 

 

 

BUSINESS NATURE AND ACTIVITIES

 

The subject is specialized in manufacturing, processing and packaging plant protection drugs. It also manufactures fertilizer
Following are subject's registered business activities:
Wholesale of waste and scrap and other products n.e.c
Wholesale of textiles, clothing, footwear
Retail sale via stalls and market of other goods
Other retail sale of new goods in specialized stores
Wholesale of agricultural raw materials (except wood, bamboo) and live animals
Wholesale of food
Wholesale of construction materials, installation supplies
Wholesale of other machinery and equipment n.e.c
Wholesale of computer, computer peripheral equipment and software
Wholesale of electronic and telecommunications equipment and supplies
Wholesale of other household products
Wholesale of motor vehicles
Sale of motorcycles
Sale of motor vehicle parts and accessories
Sale of motorcycle parts and accessories
Wholesale on a fee or contract basis
Other business support service activities n.e.c
Packaging activities
Manufacture of fertilizer and nitrogen compounds

 

 

IMPORT & EXPORT ACTIVITIES

 

IMPORT:

·         Market

 

India, China, USA

 

EXPORT: N/A

 

 

BANKERS

 

1. JOINT STOCK COMMERCIAL BANK FOR FOREIGN TRADE OF VIETNAM BINH THANH BRANCH

Address

 

No. 169 Dien Bien Phu Str, Ward 15, Binh Thanh District, Ho Chi Minh City, Vietnam

Telephone

 

(84-8) 3840 7927

Fax

 

(84-8) 3840 7923

 

2. VIET NAM JOINT STOCK COMMERCIAL BANK FOR INDUSTRY AND TRADE NO.9 BRANCH

Address

 

No.01 Nguyen Oanh Str, Ward 10, Go Vap District, Ho Chi Minh City, Vietnam

Telephone

 

(84-8) 3894 6449

SWIFT Code

 

ICBVVNVX

 

 

SHAREHOLDERS

 

1. NAME

 

Mr. DO MINH HUNG

Position

 

Director

ID Number/Passport

 

125202013

Resident

 

2/1A Tran Nhan Ton Str, Ward 2, District 10, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 2,300,000,000

Percentage

 

21.5%

 

2. NAME

 

Ms. LE BICH UYEN

ID Number/Passport

 

022994694

Resident

 

101C Tran Quang Dieu Housing Compound, Ward 10, District 3, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 1,600,000,000

Percentage

 

14.95%

 

3. NAME

 

Mr. LE THANH SON

Position

 

Chairman

Date of Birth

 

24 Jan 1962

ID Number/Passport

 

025428873

Issued on

 

19 May 2011

Issued Place

 

Police station of Ho Chi Minh city

Resident

 

120/14 Alley 249 Tan Ky Tan Quy Str, Tan Son Nhi Ward, Tan Phu District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 2,300,000,000

Percentage

 

21.5%

 

4. NAME

 

Mr. PHUNG DUC TOAN

Date of Birth

 

25 May 1973

ID Number/Passport

 

161930409

Issued on

 

28 Feb 2002

Issued Place

 

Police station of Nam Dinh province

Resident

 

Nguyet Thuong Hamlet, Yen Tan Commune, Y Yen District, Nam Dinh Province, Vietnam

Current Resident

 

No. 50, Dan Toc street, Tan Thanh ward, Tan Phu District, Ho Chi Minh City, Vietnam

Mobile phone

 

+84 907 169 777

Nationality

 

Vietnamese

Value of shares

 

VND 4,000,000,000

Percentage

 

37.38%

 

5. NAME

 

Mr. DAO QUANG DO

Date of Birth

 

24 Oct 1983

ID Number/Passport

 

031304845

Issued on

 

22 Jan 2009

Issued Place

 

Police station of Hochiminh City

Resident

 

Da Ban Hamlet, Gia Minh Commune, Thuy Nguyen District, Hai Phong City, Vietnam

Current Resident

 

No. 860/80A Xo Viet Nghe Tinh Street, Ward 25 , Binh Thanh District, Ho Chi Minh City, Vietnam

Nationality

 

Vietnamese

Value of shares

 

VND 500,000,000

Percentage

 

4.67%

 

 

FINANCIAL DATA

 

Despite trying best, the latest financial data is unreachable.

BALANCE SHEET

Unit: One VND

Balance sheet date

31/12/2010

31/12/2009

31/12/2008

Number of weeks

52

52

52

ASSETS

A – CURRENT ASSETS

30,648,000,000

26,351,913,154

17,982,344,220

I. Cash and cash equivalents

395,000,000

99,451,198

19,193,738

1. Cash

395,000,000

99,451,198

19,193,738

2. Cash equivalents

0

0

0

II. Short-term investments

0

0

0

1. Short-term investments

0

0

0

2. Provisions for devaluation of short-term investments

0

0

0

III. Accounts receivable

21,036,000,000

18,233,682,092

12,362,638,556

1. Receivable from customers

16,307,000,000

12,665,149,165

11,952,779,588

2. Prepayments to suppliers

461,000,000

649,505,030

74,061,178

3. Inter-company receivable

0

0

0

4. Receivable according to the progress of construction

0

0

0

5. Other receivable

4,268,000,000

4,919,027,897

335,797,790

6. Provisions for bad debts

 

 

 

IV. Inventories

7,500,000,000

7,004,529,421

5,115,210,206

1. Inventories

7,500,000,000

7,004,529,421

5,115,210,206

2. Provisions for devaluation of inventories

 

 

 

V. Other Current Assets

1,717,000,000

1,014,250,443

485,301,720

1. Short-term prepaid expenses

443,000,000

496,928,081

23,000,000

2. VAT to be deducted

499,000,000

110,916,726

230,000

3. Taxes and other accounts receivable from the State

22,000,000

2,553,000

 

4. Other current assets

753,000,000

403,852,636

462,071,720

B. LONG-TERM ASSETS

3,115,000,000

2,459,597,156

1,280,932,005

I. Long term accounts receivable

0

0

0

1. Long term account receivable from customers

0

0

0

2. Working capital in affiliates

0

0

0

3. Long-term inter-company receivable

0

0

0

4. Other long-term receivable

0

0

0

5. Provisions for bad debts from customers

0

0

0

II. Fixed assets

3,115,000,000

2,459,597,156

1,280,932,005

1. Tangible assets

1,023,000,000

1,125,146,601

1,280,932,005

- Historical costs

2,626,000,000

2,411,413,400

2,036,607,600

- Accumulated depreciation

-1,603,000,000

-1,286,266,799

-755,675,595

2. Financial leasehold assets

0

0

0

- Historical costs

0

0

0

- Accumulated depreciation

0

0

0

3. Intangible assets

2,092,000,000

1,334,450,555

0

- Initial costs

2,220,000,000

1,391,639,451

0

- Accumulated amortization

-128,000,000

-57,188,896

0

4. Construction-in-progress

0

0

0

III. Investment property

0

0

0

Historical costs

0

0

0

Accumulated depreciation

0

0

0

IV. Long-term investments

0

0

0

1. Investments in affiliates

0

0

0

2. Investments in business concerns and joint ventures

0

0

0

3. Other long-term investments

0

0

0

4. Provisions for devaluation of long-term investments

0

0

0

V. Other long-term assets

0

0

0

1. Long-term prepaid expenses

0

0

0

2. Deferred income tax assets

0

0

0

3. Other long-term assets

0

0

0

VI. Goodwill

0

0

0

1. Goodwill

0

0

0

TOTAL ASSETS

33,763,000,000

28,811,510,310

19,263,276,225

 

LIABILITIES

A- LIABILITIES

21,351,000,000

20,008,393,538

15,410,694,699

I. Current liabilities

21,351,000,000

20,008,393,538

15,410,694,699

1. Short-term debts and loans

15,564,000,000

11,648,694,268

9,303,111,000

2. Payable to suppliers

4,731,000,000

5,113,388,608

2,284,146,780

3. Advances from customers

535,000,000

167,609,968

81,193,807

4. Taxes and other obligations to the State Budget

59,000,000

521,484,554

 

5. Payable to employees

181,000,000

38,173,621

20,360,050

6. Accrued expenses

0

0

0

7. Inter-company payable

0

0

0

8. Payable according to the progress of construction contracts

0

0

0

9. Other payable

281,000,000

2,519,042,519

3,721,883,062

10. Provisions for short-term accounts payable

0

0

0

11. Bonus and welfare funds

0

0

0

II. Long-Term Liabilities

0

0

0

1. Long-term accounts payable to suppliers

0

0

0

2. Long-term inter-company payable

0

0

0

3. Other long-term payable

0

0

0

4. Long-term debts and loans

0

0

0

5. Deferred income tax payable

0

0

0

6. Provisions for unemployment allowances

0

0

0

7. Provisions for long-term accounts payable

0

0

0

8. Unearned Revenue

0

0

0

9. Science and technology development fund

0

0

0

B- OWNER’S EQUITY

12,412,000,000

8,803,116,772

3,852,581,526

I. OWNER’S EQUITY

11,908,000,000

8,803,116,772

3,852,581,526

1. Capital

2,000,000,000

2,000,000,000

2,000,000,000

2. Share premiums

 

 

0

3. Other sources of capital

8,635,000,000

6,131,591,940

0

4. Treasury stocks

0

0

0

5. Differences on asset revaluation

0

0

0

6. Foreign exchange differences

0

0

0

7. Business promotion fund

0

0

0

8. Financial reserved fund

0

0

1,358,798,090

9. Other funds

0

0

 

10. Retained earnings

1,273,000,000

671,524,832

493,783,436

11. Construction investment fund

 

0

0

12. Business arrangement supporting fund

 

0

0

II. Other sources and funds

504,000,000

0

0

1. Bonus and welfare funds (Elder form)

504,000,000

0

0

2. Sources of expenditure

0

0

0

3. Fund to form fixed assets

0

0

0

MINORITY’S INTEREST

0

0

0

TOTAL LIABILITIES AND OWNER’S EQUITY

33,763,000,000

28,811,510,310

19,263,276,225

 

 

PROFIT & LOSS STATEMENT

 

Description

FY2010

FY2009

FY2008

1. Total Sales

25,367,000,000

23,177,642,636

17,525,780,430

2. Deduction item

3,920,000,000

2,631,421,945

2,291,492,332

3. Net revenue

21,447,000,000

20,546,220,691

15,234,288,098

4. Costs of goods sold

11,751,000,000

9,252,992,313

5,558,559,789

5. Gross profit

9,696,000,000

11,293,228,378

9,675,728,309

6. Financial income

56,000,000

2,078,055

1,713,815

7. Financial expenses

2,871,000,000

1,831,544,771

1,978,359,653

- In which: Loan interest expenses

2,636,000,000

1,795,900,287

1,975,470,386

8. Selling expenses

2,873,000,000

6,062,969,190

7,588,164,115

9. Administrative overheads

2,025,000,000

1,600,606,872

177,519,056

10. Net operating profit

1,983,000,000

1,800,185,600

-66,600,700

11. Other income

4,617,000,000

705,630,322

2,899,631,069

12. Other expenses

3,109,000,000

261,093,745

1,573,944,248

13. Other profit /(loss)

1,508,000,000

444,536,577

1,325,686,821

14. Total accounting profit before tax

3,491,000,000

2,244,722,177

1,259,086,121

15. Current corporate income tax

873,000,000

392,826,381

352,544,114

16. Deferred corporate income tax

0

0

0

17. Interest from subsidiaries/related companies

0

0

0

18. Profit after tax

2,618,000,000

1,851,895,796

906,542,007

 

 

FINANCIAL RATIOS AND AVERAGE INDUSTRY RATIOS

 

Description

FY2010

FY2009

FY2008

Average Industry

Current liquidity ratio

1.44

1.32

1.17

1.55

Quick liquidity ratio

1.08

0.97

0.83

0.77

Inventory circle

1.57

1.53

1.09

3.42

Average receive period

358.01

323.92

296.20

57.30

Utilizing asset performance

0.64

0.71

0.79

1.92

Liability by total assets

63.24

69.45

80.00

72.25

Liability by owner's equity

172.02

227.29

400.01

398.75

Ebit / Total assets (ROA)

18.15

14.02

16.79

7.66

Ebit / Owner's equity (ROE)

49.36

45.90

83.96

36.13

Ebit / Total revenue (NPM)

24.15

17.43

18.46

4.32

Gross profit / Total revenue (GPM)

38.22

48.72

55.21

10.19

Note: The Average Industry was calculated by VietnamCredit based on our own statistical data

 

 

PAYMENT HISTORY & PERFORMANCE EXPERIENCES

 

Trade Morality

 

Fair

Liquidity

 

Medium

Payment status

 

Average

Financial Situation

 

Average

Development trend

 

Positive

Litigation data

 

No Record

Bankruptcy

 

No Record

Payment Methods

 

Direct payment or through its corresponding bank. (L/C) or (D/A)

Sale Methods

 

Retailer and Wholesaler

Public opinion

 

Normal

 

 

 

INTERPRETATION ON THE SCORES

 

NAMBAC CO.,LTD which was established in 2002 under business registration No.4102012757. At present, the subject is operating under business registration No.0302786044 with chartered capital VND 10.7 billion.

The subject is located at 860/80A Xo Viet Nghe Tinh Street, Ward 25, Binh Thanh District, Ho Chi Minh City, Vietnam. The subject is specialized in manufacturing and trading plant protection drug. Main products of the subject are Folban, Toplas, Altista, Calsihum… which are used to destroy types of pestilent insects. The subject’s premises and facilities are normal. The subject is also fertilizer manufacturer. The subject mainly imports products from USA, India and China. Its products are only traded in domestic market.

The subject’s owners have experienced in this field long time and created good relationship with customers. Besides subject, they own some other enterprises which located in Binh Thuan, Binh Duong and Ho Chi Minh city. According to the subject’s financial statement, its turnover and profit are fairly good.

Currently, the subject is operating normally. Its business activities are stable. The subject has capacity to meet small financial commitments.

 

------------ APPENDIX  ----------

 

INDUSTRY DATA

 

Industry code

GDP growth speed by price compared with 1994 (%)

Total enterprises 2010

Total employees 2011

(Thous.pers.)

Annual average capital of enterprises 2010

(billion dongs)

2012

2011

Agriculture, Forestry and Fishing

2.72

4.00

8,887

24,362.9

95,227

Industry and Construction

4.52

5.53

95,217

10,718.9

3,641,376

Trade and Services

6.42

6.69

187,195

15,270.2

6,957,082

 

ECONOMIC INDICATORS

 

 

2012 

2011 

2010 

Population (Million person)

88.78

87.84

86.93

Gross Domestic Products (USD billion)

136

119

102.2

GDP Growth (%)

5.03

5.89

6.78

GDP Per Capita (USD/person/year)

1,540

1,300

1,160

Inflation (% Change in Composite CPI)

9.21

18.58

11.75

State Budget Deficit compared with GDP (%)

4.8

4.9

5.8

 

SERVICE TRADE PERFORMANCE

 

Billion USD 

2012 

2011 

2010 

Exports

114.6

96.3

72.2

Imports

114.3

105.8

84.8

Trade Balance

0.3

-9.5

-12.6

Source: General Statistics Office


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.13

UK Pound

1

Rs.89.52

Euro

1

Rs.76.89

 

 

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.