|
Report Date : |
12.06.2013 |
IDENTIFICATION DETAILS
|
Name : |
DAITHIENHA JOINT STOCK COMPANY |
|
|
|
|
Registered Office : |
No.3 Nguyen Van Cu Street, Ka Long Ward, Mong Cai City, Quang Ninh Province |
|
|
|
|
Country : |
Vietnam |
|
|
|
|
Financials (as on) : |
31.12.2012 |
|
|
|
|
Year of Incorporation : |
2007 |
|
|
|
|
Com. Reg. No.: |
5700646493 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
The subject is
specialized in Trading materials and equipments for construction; trading
agricultural products (mainly sesame seeds) |
|
|
|
|
No. of Employees : |
15 |
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) |
|
Vietnam |
B1 |
B1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
VIETNAM - 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
|
||
|
English Name |
|
DAITHIENHA JOINT STOCK COMPANY |
|
Vietnamese Name |
|
CONG TY CO PHAN DAI THIEN HA |
|
Short name |
|
DAITHIENHA.JSC |
|
Type of Business |
|
Joint stock company |
|
Year Established |
|
2007 |
|
Business Registration No. |
|
5700646493 |
|
Date of Registration |
|
18 Jan 2011 |
|
Place of Registration |
|
Quang Ninh Department of Planning and
Investment |
|
Chartered capital |
|
VND 10,000,000,000 |
|
Status |
|
Unlisted |
|
Tax code |
|
5700646493 |
|
Total Employees |
|
15 |
|
Size |
|
Small |
|
Note: The correct name of the subject is above. |
||
Historical Identification & Legal form
|
List |
Changed Items |
Date of changes |
|
1 |
Subject has got former Address: Km3 Hai
Yen, Mong Cai District, Quang Ninh Province, Vietnam Changed to: No. 3 Nguyen Van Cu Street, Ka
Long Ward, Mong Cai City, Quang Ninh Province, Vietnam |
18
Jan 2011 |
|
|
||
ADDRESSES
|
||
|
|
||
|
Head Office |
||
|
Address |
|
No.3 Nguyen Van Cu Street, Ka Long Ward,
Mong Cai City, Quang Ninh Province, Vietnam |
|
Telephone |
|
(84-33) 3772772 |
|
Fax |
|
(84-33) 3886258 |
|
Email |
|
|
|
Website |
|
|
|
Note: The full address of the subject is above. |
||
|
|
||
DIRECTORS
|
||
|
|
||
|
1.
NAME |
|
Mr.
PHAM KHAC KIEN |
|
Position |
|
Chairman cum General Director |
|
Date of Birth |
|
01 Nov 1974 |
|
ID Number/Passport |
|
B2554661 |
|
ID Issue Date |
|
23 Sep 2009 |
|
ID Issue Place |
|
Quang Ninh Police |
|
Resident |
|
Group 10 - Block 1 Ka
Long Ward, Mong Cai City, Quang Ninh Province, Vietnam |
|
Tel/Mobile phone |
|
(84) 913264016 |
|
Email |
|
pham_khac_kien@yahoo.com |
|
|
||
|
2.
NAME |
|
Mr.
PHAM KHAC TRUNG |
|
Position |
|
Director |
|
Date of Birth |
|
21 Aug 1976 |
|
ID Number/Passport |
|
100818764 |
|
ID Issue Date |
|
01 Aug 2005 |
|
ID Issue Place |
|
Police Station of
Quang Ninh city |
|
Resident |
|
Group 10 - Block 1 Ka
Long Ward, Mong Cai City, Quang Ninh Province, Vietnam |
|
Nationality |
|
Vietnamese |
|
Tel/Mobile phone |
|
(84) 986 996666 |
|
|
||
|
3.
NAME |
|
Mr.
TRAN SON DUNG |
|
Position |
|
Deputy General Director |
|
Nationality |
|
Vietnamese |
|
|
||
|
4.
NAME |
|
Ms.
PHAM THI HONG NGAN |
|
Position |
|
Deputy General Director |
|
ID Number/Passport |
|
100877598 |
|
Resident |
|
Group 10, Lane 1 Ka
Long Ward, Mong Cai City, Quang Ninh Province, Vietnam |
|
|
||
|
5.
NAME |
|
Ms.
VU THI MAI HIEN |
|
Position |
|
Chief Accountant |
|
Nationality |
|
Vietnamese |
|
Tel/Mobile phone |
|
(84) 936 800 168 |
|
|
||
BUSINESS NATURE AND ACTIVITIES
|
|
|
|
The subject is specialized in the following
business activities: |
|
|
IMPORT & EXPORT ACTIVITIES
|
||
|
|
||
|
IMPORT: |
||
|
·
Types of products |
|
Rice seeds, fertilizer, steel, iron, magnesium oxide… |
|
·
Market |
|
China, India, Indonesia |
|
·
Mode of payment |
|
T/T, L/C |
|
|
||
|
EXPORT: |
||
|
·
Types of products |
|
Plastic beads, shell crab, sesame seeds, etc |
|
·
Market |
|
China, Hongkong |
|
·
Mode of payment |
|
T/T, L/C |
|
|
||
BANKERS
|
||
|
|
||
|
1.
JOINT STOCK COMMERCIAL BANK FOR FOREIGN TRADE OF VIETNAM MONG CAI BRANCH |
||
|
Address |
|
No.2 Van Don, Mong Cai City, Quang Ninh Province, Vietnam |
|
Telephone |
|
(84-33) 3882193 |
|
Fax |
|
(84-33) 3881676 |
|
|
||
|
2.
BANK FOR INVESTMENT AND DEVELOPMENT OF VIETNAM MONG CAI BRANCH |
||
|
Address |
|
Hung Vuong str, Mong Cai City, Quang Ninh Province, Vietnam |
|
Telephone |
|
(84-33) 3881121 |
|
|
||
|
3.
VIET NAM BANK FOR AGRICULTURE AND RURAL DEVELOPMENT MONG CAI BRANCH |
||
|
Address |
|
No.24 Chu Van An Street, Hoa Lac Ward, Mong Cai City, Quang Ninh
Province, Vietnam |
|
Telephone |
|
(84-33) 3777 177 |
|
Fax |
|
(84-33) 3777 175 |
|
|
||
SHAREHOLDERS
|
||
|
|
||
|
1.
NAME |
|
Mr.
PHAM KHAC KIEN |
|
Position |
|
Chairman cum General Director |
|
Date of Birth |
|
01 Nov 1974 |
|
ID Number/Passport |
|
B2554661 |
|
Issued on |
|
23 Sep 2009 |
|
Issued Place |
|
Quang Ninh Police |
|
Resident |
|
Group 10 - Block 1 Ka Long Ward, Mong Cai
City, Quang Ninh Province, Vietnam |
|
Email |
|
pham_khac_kien@yahoo.com |
|
Mobile phone |
|
(84) 913264016 |
|
Number of Shares |
|
45,000 |
|
Value of shares |
|
VND 4,500,000,000 |
|
Percentage |
|
45% |
|
|
||
|
2.
NAME |
|
Mr.
PHAM KHAC TRUNG |
|
Position |
|
Director |
|
Date of Birth |
|
21 Aug 1976 |
|
ID Number/Passport |
|
100818764 |
|
Issued on |
|
01 Aug 2005 |
|
Issued Place |
|
Police Station of Quang Ninh city |
|
Resident |
|
Group 10 - Block 1 Ka Long Ward, Mong Cai
City, Quang Ninh Province, Vietnam |
|
Mobile phone |
|
(84) 986 996666 |
|
Nationality |
|
Vietnamese |
|
Number of Shares |
|
15,000 |
|
Value of shares |
|
VND 1,500,000,000 |
|
Percentage |
|
15% |
|
|
||
|
3.
NAME |
|
Ms.
PHAM THI HONG NGAN |
|
Position |
|
Deputy General Director |
|
ID Number/Passport |
|
100877598 |
|
Resident |
|
Group 10, Lane 1 Ka Long Ward, Mong Cai
City, Quang Ninh Province, Vietnam |
|
Number of Shares |
|
10,000 |
|
Value of shares |
|
VND 1,000,000,000 |
|
Percentage |
|
10% |
|
|
||
FINANCIAL DATA
|
|||
|
|
|||
|
BALANCE
SHEET |
|||
Unit: One
VND
|
|||
|
Balance sheet
date |
31/12/2012 |
31/12/2011 |
31/12/2010 |
|
Number of weeks |
52 |
52 |
52 |
ASSETS
|
|||
|
A – CURRENT
ASSETS |
330,767,555,960 |
58,098,000,000 |
55,886,000,000 |
|
I. Cash and cash
equivalents |
67,887,653,204 |
5,990,000,000 |
30,961,000,000 |
|
1. Cash |
67,887,653,204 |
5,275,000,000 |
30,961,000,000 |
|
2. Cash equivalents |
0 |
715,000,000 |
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 |
261,890,710,345 |
39,892,000,000 |
23,928,000,000 |
|
1. Receivable from customers |
202,771,102,579 |
39,458,000,000 |
23,200,000,000 |
|
2. Prepayments to suppliers |
47,319,325,654 |
0 |
0 |
|
3. Inter-company receivable |
0 |
0 |
0 |
|
4. Receivable according to the progress of construction |
0 |
0 |
0 |
|
5. Other receivable |
11,800,282,112 |
434,000,000 |
728,000,000 |
|
6. Provisions for bad debts |
0 |
0 |
0 |
|
IV. Inventories |
977,400,603 |
12,216,000,000 |
997,000,000 |
|
1. Inventories |
977,400,603 |
12,216,000,000 |
997,000,000 |
|
2. Provisions for devaluation of inventories |
0 |
0 |
0 |
|
V. Other Current
Assets |
11,791,808 |
0 |
0 |
|
1. Short-term prepaid expenses |
0 |
0 |
0 |
|
2. VAT to be deducted |
23 |
0 |
0 |
|
3. Taxes and other accounts receivable from the State |
11,791,785 |
0 |
0 |
|
4. Other current assets |
0 |
0 |
0 |
|
B. LONG-TERM
ASSETS |
435,769,714 |
1,084,000,000 |
2,094,000,000 |
|
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
|
435,769,714 |
1,047,000,000 |
2,057,000,000 |
|
1. Tangible assets |
399,214,786 |
1,047,000,000 |
2,057,000,000 |
|
- Historical costs |
1,279,957,500 |
2,436,000,000 |
3,479,000,000 |
|
- Accumulated depreciation |
-880,742,714 |
-1,389,000,000 |
-1,422,000,000 |
|
2. Financial leasehold assets |
0 |
0 |
0 |
|
- Historical costs |
0 |
0 |
0 |
|
- Accumulated depreciation |
0 |
0 |
0 |
|
3. Intangible assets |
0 |
0 |
0 |
|
- Initial costs |
0 |
0 |
0 |
|
- Accumulated amortization |
0 |
0 |
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 |
36,554,928 |
37,000,000 |
37,000,000 |
|
1. Long-term prepaid expenses |
36,554,928 |
37,000,000 |
37,000,000 |
|
2. Deferred income tax assets |
0 |
0 |
0 |
|
3. Other long-term assets |
0 |
0 |
0 |
|
VI. Goodwill |
0 |
|
0 |
|
1. Goodwill |
0 |
|
0 |
|
TOTAL ASSETS |
331,203,325,674 |
59,182,000,000 |
57,980,000,000 |
|
|
|||
LIABILITIES
|
|||
|
A- LIABILITIES |
327,761,056,293 |
46,307,000,000 |
45,953,000,000 |
|
I. Current
liabilities |
327,761,056,293 |
46,307,000,000 |
45,953,000,000 |
|
1. Short-term debts and loans |
7,410,970,800 |
6,720,000,000 |
13,238,000,000 |
|
2. Payable to suppliers |
315,888,513,673 |
35,582,000,000 |
32,021,000,000 |
|
3. Advances from customers |
4,458,726,335 |
4,005,000,000 |
0 |
|
4. Taxes and other obligations to the State Budget |
2,845,485 |
0 |
694,000,000 |
|
5. Payable to employees |
0 |
0 |
0 |
|
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 |
0 |
0 |
0 |
|
10. Provisions for short-term accounts payable |
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 |
|
|
|
|
9. Science and technology development fund |
|
|
|
|
B- OWNER’S
EQUITY |
3,442,269,381 |
12,875,000,000 |
12,027,000,000 |
|
I. OWNER’S
EQUITY |
3,442,269,381 |
12,875,000,000 |
12,027,000,000 |
|
1. Capital |
10,000,000,000 |
10,000,000,000 |
10,000,000,000 |
|
2. Share premiums |
0 |
0 |
0 |
|
3. Other sources of capital |
0 |
0 |
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 |
0 |
|
9. Other funds |
0 |
0 |
0 |
|
10. Retained earnings |
-6,557,730,619 |
2,875,000,000 |
0 |
|
11. Construction investment fund |
0 |
0 |
2,027,000,000 |
|
12. Business arrangement supporting fund |
|
|
|
|
II. Other
sources and funds |
0 |
0 |
0 |
|
1. Bonus and welfare funds |
|
0 |
0 |
|
2. Sources of expenditure |
0 |
0 |
0 |
|
3. Fund to form fixed assets |
0 |
0 |
0 |
|
MINORITY’S INTEREST
|
0 |
|
0 |
|
TOTAL
LIABILITIES AND OWNER’S EQUITY |
331,203,325,674 |
59,182,000,000 |
57,980,000,000 |
|
|
|||
|
PROFIT
& LOSS STATEMENT |
|||
|
|
|||
|
Description |
FY2012 |
FY2011 |
FY2010 |
|
1. Total Sales |
1,139,119,214,614
|
756,976,000,000 |
578,371,000,000 |
|
2. Deduction item |
0 |
0 |
0 |
|
3. Net revenue |
1,139,119,214,614
|
756,976,000,000 |
578,371,000,000 |
|
4. Costs of goods sold |
1,126,056,050,727 |
750,610,000,000 |
568,877,000,000 |
|
5. Gross profit |
13,063,163,887 |
6,366,000,000 |
9,494,000,000 |
|
6. Financial income |
73,053,773 |
544,000,000 |
194,000,000 |
|
7. Financial expenses |
2,646,980,239 |
1,649,000,000 |
5,514,000,000 |
|
- In which: Loan interest expenses |
992,970,556 |
1,214,000,000 |
240,000,000 |
|
8. Selling expenses |
8,376,139,753 |
3,404,000,000 |
2,603,000,000 |
|
9. Administrative overheads |
2,667,656,133 |
724,000,000 |
724,000,000 |
|
10. Net operating profit |
-554,558,465 |
1,133,000,000 |
847,000,000 |
|
11. Other income |
74,152,939 |
0 |
0 |
|
12. Other expenses |
0 |
0 |
0 |
|
13. Other profit /(loss) |
74,152,939 |
0 |
0 |
|
14. Total accounting profit before tax |
-480,405,526 |
1,133,000,000 |
847,000,000 |
|
15. Current corporate income tax |
11,310,149 |
283,000,000 |
212,000,000 |
|
16. Deferred corporate income tax |
|
0 |
0 |
|
17. Interest from subsidiaries/related companies |
|
|
0 |
|
18. Profit after tax |
-491,715,675 |
850,000,000 |
635,000,000 |
|
|
||||||||
|
FINANCIAL RATIOS
AND AVERAGE INDUSTRY RATIOS |
||||||||
|
|
||||||||
|
Description |
FY2012 |
FY2011 |
FY2010 |
Average Industry |
||||
|
Current liquidity ratio |
1.01 |
1.25 |
1.22 |
1.20 |
||||
|
Quick liquidity ratio |
1.01 |
0.99 |
1.19 |
0.65 |
||||
|
Inventory circle |
1,152.09 |
61.44 |
570.59 |
11.15 |
||||
|
Average receive period |
83.92 |
19.24 |
15.10 |
49.22 |
||||
|
Utilizing asset performance |
3.44 |
12.79 |
9.98 |
2.60 |
||||
|
Liability by total assets |
98.96 |
78.25 |
79.26 |
72.10 |
||||
|
Liability by owner's equity |
9,521.66 |
359.67 |
382.08 |
396.96 |
||||
|
Ebit / Total assets (ROA) |
0.15 |
3.97 |
1.87 |
8.25 |
||||
|
Ebit / Owner's equity (ROE) |
14.89 |
18.23 |
9.04 |
42.15 |
||||
|
Ebit / Total revenue (NPM) |
0.05 |
0.31 |
0.19 |
4.23 |
||||
|
Gross profit / Total revenue (GPM) |
1.15 |
0.84 |
1.64 |
7.33 |
||||
|
Note: The Average Industry was calculated by VietnamCredit based on our own
statistical data |
||||||||
|
|
||||||||
|
CASH
FLOW STATEMENT |
||||||||
|
(Direct method) |
||||||||
|
Items |
FY2012 |
|
||||||
|
I. Cash flows
from operating activities |
|
|||||||
|
1.Cash received from customers |
1,354,164,603,362 |
|
||||||
|
2. Cash paid to suppliers |
-412,447,781,129 |
|
||||||
|
3. Cash paid to employees |
-294,000,000 |
|
||||||
|
4. Interest paid |
-992,970,556 |
|
||||||
|
5. Income taxes paid |
-11,310,149 |
|
||||||
|
6. Other operating cash receipts |
74,152,939 |
|
||||||
|
7. Other operating payments |
-873,298,604,770 |
|
||||||
|
Net cash flows from operating activities |
67,194,089,697 |
|
||||||
|
II. Cash flows from
investing activities |
|
|||||||
|
1. Purchases and construction of fixed assets and other long-term
assets |
|
|
||||||
|
2. Gains from disposals and liquidation of fixed assets and other
long-term assets |
|
|
||||||
|
3. Loans given and purchases of debt instruments of other entities |
|
|
||||||
|
4. Recovery of loans given and disposals of debt instruments of other
entities |
|
|
||||||
|
5. Investments into other entities |
|
|
||||||
|
6. Withdrawals of investments in other entities |
|
|
||||||
|
7. Receipts of loan interests, dividends and profit shared |
7,418,798 |
|
||||||
|
Net cash flows from investing activities |
7,418,798 |
|
||||||
|
III. Cash flows from
financing activities |
|
|||||||
|
1. Gains from stock issuance and capital contributions from
shareholders |
|
|
||||||
|
2. Repayment for capital contributions and re-purchases of stocks
already issues |
|
|
||||||
|
3. Short-term and long-term loans received |
|
|
||||||
|
4. Loan principal amounts repaid |
|
|
||||||
|
5. Payments for financial leasehold assets |
|
|
||||||
|
6. Dividends and profit already paid to the owners |
|
|
||||||
|
Net cash flows from financing activities |
|
|
||||||
|
Net cash flows during the year |
67,201,508,495 |
|
||||||
|
Beginning cash and cash equivalents |
686,144,709 |
|
||||||
|
Effects of fluctuations in foreign exchange rates |
|
|
||||||
|
Ending cash and cash equivalents |
67,887,653,204 |
|
||||||
|
|
||||||||
|
CASH
FLOW STATEMENT |
||||||||
|
(Indirect method) |
||||||||
|
Items |
FY2011 |
FY2010 |
|
|||||
|
I. Cash flows
from operating activities |
|
|||||||
|
1. Profit before tax |
1,133,000,000 |
847,000,000 |
|
|||||
|
2. Adjustments |
|
|
|
|||||
|
- Depreciation and amortization |
-33,000,000 |
501,000,000 |
|
|||||
|
- Provisions |
0 |
0 |
|
|||||
|
- Unrealized foreign exchange difference |
0 |
0 |
|
|||||
|
- Gain/loss from investing activities |
0 |
0 |
|
|||||
|
- Interest expense |
1,214,000,000 |
240,000,000 |
|
|||||
|
3. Operating profit before movements in working
capital |
2,314,000,000 |
1,588,000,000 |
|
|||||
|
- (Increase)/Decrease in receivables |
-15,964,000,000 |
-7,009,000,000 |
|
|||||
|
- (Increase)/Decrease in inventories |
-11,219,000,000 |
5,152,000,000 |
|
|||||
|
- Increase/(Decrease) in accounts payable |
7,566,000,000 |
23,870,000,000 |
|
|||||
|
- (Increase)/Decrease in prepaid expenses |
0 |
0 |
|
|||||
|
- Interest paid |
-1,214,000,000 |
-240,000,000 |
|
|||||
|
- Corporate income tax paid |
-977,000,000 |
403,000,000 |
|
|||||
|
- Other cash inflows |
0 |
0 |
|
|||||
|
- Other cash outflows |
-2,000,000 |
0 |
|
|||||
|
Net cash from (used in) operating activities |
-19,496,000,000 |
23,764,000,000 |
|
|||||
|
II. Cash flows
from investing activities |
|
|||||||
|
1. Acquisition of fixed assets and other long - term assets |
1,043,000,000 |
0 |
|
|||||
|
2. Proceeds from fixed assets and long - term assets disposal |
0 |
0 |
|
|||||
|
3. Cash outflow for lending, buying debt instruments of other
companies |
0 |
0 |
|
|||||
|
4. Cash recovered from lending, selling debt instruments of other
companies |
0 |
0 |
|
|||||
|
5. Investment in other entities |
0 |
0 |
|
|||||
|
6. Cash recovered from investments in other entities |
0 |
0 |
|
|||||
|
7. Interest income, dividend and profit paid |
0 |
0 |
|
|||||
|
Net cash from (used in) investing activities |
1,043,000,000 |
0 |
|
|||||
|
III. Cash flows
from financing activities |
|
|||||||
|
1. Proceeds from issuing stocks, receiving capital from owners |
0 |
0 |
|
|||||
|
2. Capital withdrawal, buying back issued stocks |
0 |
0 |
|
|||||
|
3. Proceeds from borrowings |
-6,518,000,000 |
6,245,000,000 |
|
|||||
|
4. Repayment of borrowings |
0 |
0 |
|
|||||
|
5. Repayment of obligations under finance leased |
0 |
0 |
|
|||||
|
6. Dividends paid |
0 |
0 |
|
|||||
|
Net cash from (used in) financing activities |
-6,518,000,000 |
6,245,000,000 |
|
|||||
|
Net increase/(decrease) in cash and cash equivalents |
-24,971,000,000 |
30,009,000,000 |
|
|||||
|
Cash and cash equivalents at beginning of year |
30,961,000,000 |
952,000,000 |
|
|||||
|
Effect from changing foreign exchange rate |
0 |
0 |
|
|||||
|
Cash and cash equivalents at end of year |
5,990,000,000 |
30,961,000,000 |
|
|||||
|
|
||||||||
PAYMENT HISTORY &
PERFORMANCE EXPERIENCES
|
||
|
|
||
|
Trade Morality |
|
Fair |
|
Liquidity |
|
Normal |
|
Payment status |
|
Normal |
|
Financial Situation |
|
Average |
|
Development trend |
|
Developing |
|
Litigation data |
|
No Record |
|
Bankruptcy |
|
No Record |
|
Payment Methods |
|
T/T, L/C |
|
Sale Methods |
|
Wholesaler |
|
Public opinion |
|
Good |
|
|
INTERPRETATION ON THE SCORES
|
|
|
|
Founded in 2007 in Quang Ninh province, DAITHIENHA
JOINT STOCK COMPANY has now operated under business registration No.5700646493
that is also its tax code. The chartered capital of the subject is now VND 10
billion contributed by 3 shareholders: Mr. Pham Khac Kien, Mr. Pham Khac
Trung and Ms. Pham Thi Hong Ngan who are members in a family. Head office of the company is located at No.
3 Nguyen Van Cu Street, Ka Long Ward, Mong Cai City, Quang Ninh Province. It is
specialized in commercial services, transportation service, etc. Currently,
the subject imports rice seeds, fertilizer, steel, magnesium oxide, etc from
traditional markets such as China, India, and Indonesia… Besides, it also
exports plastic beads, shell crab to some countries in Asia. In 2009, the subject achieved award Cultural
Enterprise by Business Cultural Center - Unesco. Mr. Pham Khac Kien - Chairman and General Director of the company also
received golden cup Cultural Entrepreneur by Vietnam Entrepreneur Cultural
Center. Based
on financial data above, we can see that the figures in 2012 are inconsistent
compared with 2011. This is acceptable because the latest financial
statements are provided by the subject and the data in the previous years are
from other source. Therefore, we only concentrate on analyzing financial
situation in 2012. In
2012, the subject achieved high total sales of VND 1,139,119,214,614 but it
lost VND 480,405,526. The liquidity is normal. Especially, its inventory
circle is very high, showed that the inventory is low. Recognized reason for
that maybe the company applies easy credit policy for its customers.
Moreover, the subject maintains a very risky liabilities ratio. Its liability
by owner's equity is 9,521.66 while the average industry is 396.96. Its
self-financing ability is considered not strong. The plus point for the
subject is the utilizing asset performance is good. In short, the subject is operating as a small
company but its finance scale is remarkable. The business activities seem
stable. With current position, it is reliable to meet small transactions. |
----------- 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.58.92 |
|
|
1 |
Rs.91.80 |
|
Euro |
1 |
Rs.78.18 |
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.