MIRA INFORM REPORT

 

 

Report Date :

19.06.2013

 

IDENTIFICATION DETAILS

 

Name :

NAM DINH SILK TEXTILE JOINT STOCK COMPANY

 

 

Registered Office :

No. 4 Ha Huy Tap, Nam Dinh City, Nam Dinh Province

 

 

Country :

Vietnam

 

 

Financials (as on) :

31.12.2011 (Unaudited)

 

 

Year of Establishment :

1920

 

 

Com. Reg. No.:

0600016097

 

 

Legal Form :

Joint stock company

 

 

Line of Business :

The subject is specializing in production and trading in many kinds of fiber and fabric for domestic market and for export.

 

 

No. of Employees :

400

 

 

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

 


 

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

Registered English Name

 

NAM DINH SILK TEXTILE JOINT STOCK COMPANY

Registered Vietnamese Name

 

CONG TY CO PHAN DET LUA NAM DINH

Registered short name

 

NASILKMEX

Type of Business

 

Joint stock company

Year Established

 

1920

Business Registration No.

 

0600016097

Date of Registration

 

21 Dec 2012

Place of Registration

 

Nam Dinh Department of Planning & Investment

Chartered capital

 

VND 18,500,000,000

Status

 

Unlisted

Tax code

 

0600016097

Total Employees

 

400

 

Historical Identification & Legal form

 

List

Changed Items

Date of changes

1

Subject has got former Business Registration No: 0703000953

Changed to: 0600016097

21 Dec 2012

2

Subject has got former Chartered capital: VND 11.5 billion

Changed to: VND 18.5 billion

21 Dec 2012

3

Subject has got former Business Registration No: 106064

Changed to: 0703000953

01 Jan 2008

4

Subject has got former Registered English Name: NAM DINH SILK TEXTILE COMPANY

Changed to: NAM DINH SILK TEXTILE JOINT STOCK COMPANY

2003

5

Subject has got former Type of Business: State Owned Enterprise Changed to: Joint stock Company

2003

 

 

ADDRESSES 

 

Head Office

Address

 

No. 4 Ha Huy Tap, Nam Dinh City, Nam Dinh Province, Vietnam

Telephone

 

(84-350) 3848215/ 3849622

Fax

 

(84-350) 3849652

Email

 

nasilkmexnd@vnn.vn

Note

 

Currently, we could not confirm if the given email is belonged to the subject or not. We also sent an email to that address but no one replies.

 

Branch in Ha Noi

Address

 

Floor 6, Textile Institue Building, No. 478 Minh Khai Street, Hai Ba Trung District, Ha Noi City, Vietnam

 

Branch in Thanh Hoa

Address

 

Bac Son Ward, Sam Son District, Thanh Hoa Province, Vietnam

 

 

DIRECTORS

 

1. NAME

 

Mr. DAO VAN PHUONG

Position

 

Chairman cum General Director

Date of Birth

 

20 Oct 1958

ID Number/Passport

 

162659649

ID Issue Date

 

26 Dec 2007

ID Issue Place

 

Nam Dinh Police Department

Resident

 

No. 240 Quang Trung Street, Nam Dinh City, Nam Dinh Province, Vietnam

Nationality

 

Vietnamese

Tel/Mobile phone

 

(84) 913299006

Email

 

daophuong58@gmail.com

 

2. NAME

 

Mr. NGUYEN THU BON

Position

 

Deputy General Director

Nationality

 

Vietnamese

 

3. NAME

 

Mr. TRAN DAI HIEU

Position

 

Chief Accountant

Nationality

 

Vietnamese

 

 

BUSINESS NATURE AND ACTIVITIES

 

The subject is specializing in production and trading in many kinds of fiber and fabric for domestic market and for export.

 

 

IMPORT & EXPORT ACTIVITIES

 

IMPORT:

·         Types of products

 

Cotton and raw fiber, equipment

·         Market

 

Korea, Japan, Singapore, Thailand, Indonesia, EU, USA

 

EXPORT:

·         Market

 

Japan.

 

 

BANKERS

 

1. VIET NAM JOINT STOCK COMMERCIAL BANK FOR INDUSTRY AND TRADE NAM DINH BRANCH

Address

 

No. 73 Quang Trung Str, Nam Dinh City, Nam Dinh Province, Vietnam

Telephone

 

(84- 350) 3849 346

 

 

SHAREHOLDERS

 

1. NAME

 

VIETNAM NATIONAL TEXTILE AND GARMENT GROUP

Business Registration

 

0100100008

Registered Capital

 

VND 3,400,000,000,000

Tax code

 

0100100008

Address

 

No.41A Ly Thai To Street, Hoan Kiem District, Ha Noi City, Vietnam

Tel

 

(84-4) 38257700

Fax

 

(84-4) 38262269

Email

 

info@vinatex.com.vn

Website

 

www.vinatex.com

Percentage

 

10%

 

2. NAME

 

Other 505 Shareholders

Percentage

 

90%

 

 

FINANCIAL DATA

 

BALANCE SHEET

Unit: One VND

Balance sheet date

31/12/2011

31/12/2010

31/12/2009

Number of weeks

52

52

52

Audit status

Unaudited

Unaudited

Unknown

ASSETS

A – CURRENT ASSETS

152,807,000,000

133,903,000,000

54,668,749,907

I. Cash and cash equivalents

26,068,000,000

22,814,000,000

24,205,441,390

1. Cash

26,068,000,000

22,814,000,000

24,205,441,390

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

1,911,000,000

2,568,000,000

8,308,723,535

1. Receivable from customers

364,000,000

0

5,586,564,673

2. Prepayments to suppliers

840,000,000

2,019,000,000

2,609,088,029

3. Inter-company receivable

0

0

0

4. Receivable according to the progress of construction

0

0

0

5. Other receivable

707,000,000

549,000,000

113,070,833

6. Provisions for bad debts

0

0

0

IV. Inventories

110,064,000,000

93,470,000,000

21,719,115,384

1. Inventories

110,064,000,000

93,470,000,000

26,057,853,387

2. Provisions for devaluation of inventories

0

0

-4,338,738,003

V. Other Current Assets

14,764,000,000

15,051,000,000

435,469,598

1. Short-term prepaid expenses

0

0

0

2. VAT to be deducted

14,756,000,000

15,051,000,000

175,869,699

3. Taxes and other accounts receivable from the State

0

0

0

4. Other current assets

8,000,000

0

259,599,899

B. LONG-TERM ASSETS

72,542,000,000

62,979,000,000

38,055,136,195

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

32,004,000,000

24,241,000,000

36,803,308,186

1. Tangible assets

19,638,000,000

24,065,000,000

32,791,044,523

- Historical costs

87,092,000,000

83,258,000,000

115,467,506,914

- Accumulated depreciation

-67,454,000,000

-59,193,000,000

-82,676,462,391

2. Financial leasehold assets

0

0

0

- Historical costs

0

0

0

- Accumulated depreciation

0

0

0

3. Intangible assets

6,000,000

10,000,000

0

- Initial costs

13,000,000

13,000,000

0

- Accumulated amortization

-7,000,000

-3,000,000

0

4. Construction-in-progress

12,360,000,000

166,000,000

4,012,263,663

III. Investment property

0

0

0

Historical costs

0

0

0

Accumulated depreciation

0

0

0

IV. Long-term investments

0

0

430,840,000

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

430,840,000

4. Provisions for devaluation of long-term investments

0

0

0

V. Other long-term assets

40,538,000,000

38,738,000,000

820,988,009

1. Long-term prepaid expenses

40,538,000,000

38,738,000,000

820,988,009

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

225,349,000,000

196,882,000,000

92,723,886,102

 

LIABILITIES

A- LIABILITIES

171,076,000,000

147,142,000,000

77,435,107,702

I. Current liabilities

157,581,000,000

130,598,000,000

50,050,566,581

1. Short-term debts and loans

114,353,000,000

87,981,000,000

16,663,074,703

2. Payable to suppliers

18,549,000,000

9,941,000,000

17,675,314,217

3. Advances from customers

1,290,000,000

17,236,000,000

9,355,316,133

4. Taxes and other obligations to the State Budget

747,000,000

1,351,000,000

2,202,645,849

5. Payable to employees

19,863,000,000

11,482,000,000

1,097,407,835

6. Accrued expenses

2,222,000,000

1,890,000,000

132,171,377

7. Inter-company payable

0

0

0

8. Payable according to the progress of construction contracts

0

0

0

9. Other payable

557,000,000

717,000,000

982,115,511

10. Provisions for short-term accounts payable

0

0

1,942,520,956

11. Bonus and welfare funds

0

0

0

II. Long-Term Liabilities

13,495,000,000

16,544,000,000

27,384,541,121

1. Long-term accounts payable to suppliers

0

0

0

2. Long-term inter-company payable

0

0

0

3. Other long-term payable

2,000,000

2,000,000

0

4. Long-term debts and loans

11,587,000,000

15,141,000,000

26,912,000,000

5. Deferred income tax payable

0

0

0

6. Provisions for unemployment allowances

1,906,000,000

1,401,000,000

472,541,121

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

54,273,000,000

49,740,000,000

15,288,778,400

I. OWNER’S EQUITY

48,743,000,000

44,352,000,000

15,127,142,135

1. Capital

30,000,000,000

30,000,000,000

13,374,090,000

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

81,555,778

7. Business promotion fund

15,320,000,000

11,584,000,000

250,000,000

8. Financial reserved fund

3,423,000,000

2,768,000,000

0

9. Other funds

0

0

0

10. Retained earnings

0

0

1,421,496,357

11. Construction investment fund

0

0

0

12. Business arrangement supporting fund

0

0

0

II. Other sources and funds

5,530,000,000

5,388,000,000

161,636,265

1. Bonus and welfare funds (Elder form)

5,525,000,000

5,383,000,000

161,636,265

2. Sources of expenditure

5,000,000

5,000,000

0

3. Fund to form fixed assets

0

0

0

MINORITY’S INTEREST

0

0

0

TOTAL LIABILITIES AND OWNER’S EQUITY

225,349,000,000

196,882,000,000

92,723,886,102

 

 

PROFIT & LOSS STATEMENT

 

Description

FY2011

FY2010

FY2009

1. Total Sales

507,735,000,000

-

161,580,113,746

2. Deduction item

0

-

1,942,520,956

3. Net revenue

507,735,000,000

-

159,637,592,790

4. Costs of goods sold

476,668,000,000

-

143,528,385,030

5. Gross profit

31,067,000,000

-

16,109,207,760

6. Financial income

6,252,000,000

-

862,539,535

7. Financial expenses

7,180,000,000

-

2,732,061,938

- In which: Loan interest expenses

7,127,000,000

-

1,169,615,940

8. Selling expenses

3,213,000,000

-

1,430,975,031

9. Administrative overheads

19,310,000,000

-

6,748,628,235

10. Net operating profit

7,616,000,000

-

6,060,082,091

11. Other income

1,117,000,000

-

568,085,423

12. Other expenses

0

-

2,567,662,529

13. Other profit /(loss)

1,117,000,000

-

-1,999,577,106

14. Total accounting profit before tax

8,733,000,000

-

4,060,504,985

15. Current corporate income tax

2,183,000,000

-

1,024,307,297

16. Deferred corporate income tax

0

-

-

17. Interest from subsidiaries/related companies

0

-

-

18. Profit after tax

6,550,000,000

-

3,036,197,688

 

 

FINANCIAL RATIOS AND AVERAGE INDUSTRY RATIOS

 

Description

FY2011

FY2010

FY2009

Average Industry

Current liquidity ratio

0.97

1.03

1.09

1.21

Quick liquidity ratio

0.27

0.31

0.66

0.57

Inventory circle

4.68

-

5.23

4.48

Average receive period

1.37

-

19.00

55.27

Utilizing asset performance

2.25

-

1.72

1.24

Liability by total assets

75.92

74.74

83.51

62.56

Liability by owner's equity

315.21

295.82

506.48

255.09

Ebit / Total assets (ROA)

7.04

-

5.64

10.05

Ebit / Owner's equity (ROE)

29.22

-

34.21

36.71

Ebit / Total revenue (NPM)

3.12

-

3.24

8.86

Gross profit / Total revenue (GPM)

6.12

-

9.97

13.96

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

 

Above Average

Development trend

 

Stable

Litigation data

 

No Record

Bankruptcy

 

No Record

Payment Methods

 

L/C, T/T, D/P

Sale Methods

 

To contracts

Public opinion

 

Well-known

 

 

 

INTERPRETATION ON THE SCORES

 

The subject was originally established in 1920 as a small silk factory. When Vietnam gained the independence in 1975, it operated under name “Nam Dinh Silk Textile Company” as a state owned enterprise. The subject has changed its legal form into Joint Stock Company since 2003 and its name also changed to name “Nam Dinh Silk Textile Joint Stock Company” according to the Business Registration No. 0703000953 with chartered capital is VND 11,500 million. Currently, the subject is operating under the business registration No. 0600016097 which is the same with its tax code. The company’s chartered capital also increased to VND 18.5 billion. Vietnam National Textile and Garment Group still hold 10% of its chartered capital.

The head office of the subject is located at No. 4, Ha Huy Tap Street, Nam Dinh City, Nam Dinh Province. At this address, it has three mills factories including: fiber mill, textile mill and dyeing mill. Besides, it has also on branch at Hanoi City and one branch in Thanh Hoa province. 

The subject is specializing in manufacturing and trading in many kinds of fiber and fabric. Its annual productivity of the subject is fairly high. The company imports cotton and raw fiber from Asia market (Korea, Japan, Singapore, Thailand, Indonesia) and some European countries…, imports machine, equipments from USA, EU. Its products are fairly good and diversified. Its products are distributed in domestic market and for export. Its main export market is Japan.

The company’s financial situation is considered above average. Following is the chart showing the company’s total assets and liability through years:

 According to the chart above, the company total assets had downturn from 2006 to 2009. The company’s total assets in 2009 were VND 92.7 billion; decreased 11.1% compared to 2006. However, the company’s total assets increased quickly again in 2010. The total assets in 2010 were VND 196.9 billion; increased 112.3% compared to 2009. This number was increased to VND 225.3 billion in 2011; went up 14.5% compared to 2010. According to the chart above, the company’s assets was financed largely by liability. Liabilities by total assets from 2006 to 2011 were always above 70%. However, the ratio of Liabilities by total assets in recent years had downturn. The subject is less depends on the external financial resources. That is the good sign for the development of the subject.

On the side of profitability, the business result of the subject in recent years is quite good. The company’s total sales in 2011 were VND 507.7 billion; more than three times higher than 2009. Profit after tax also increased from VND 3.0 billion in 2009 to VND 6.6 billion in 2011. Profitability is considered fairly well.

In general, the subject has operated for a long time in this field. Its development growth speed seems not high but fairly stable. Now, the subject has capacity to meet small and normal financial commitments.

 

 

 

 

------------ APPENDIX 1 ----------

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.58.45

UK Pound

1

Rs.91.59

Euro

1

Rs.77.91

 

INFORMATION DETAILS

 

Report Prepared by :

NLM

 

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.