MIRA INFORM REPORT

 

 

Report Date :

21.06.2013

 

IDENTIFICATION DETAILS

 

Name :

PAKFOOD PUBLIC COMPANY LIMITED

 

 

Registered Office :

103 Soi Ruammit, Nonsi Road, Chongnonsi, Yannawa, Bangkok, 10120

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

04.01.1972

 

 

Legal Form :

Public Subsidiary

 

 

Line of Business :

Subject is engaged in the manufacture and distribution of frozen foods and aquatic animals.

 

 

No. of Employees :

5,300

 

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)

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 achieved steady growth due largely to industrial and agriculture exports - mostly electronics, agricultural commodities, automobiles and parts, and processed foods. Thailand is trying to maintain growth by encouraging domestic consumption and public investment to offset weak exports in 2012. Unemployment, at less than 1% of the labor force, stands as one of the lowest levels in the world, which puts upward pressure on wages in some industries. Thailand also attracts nearly 2.5 million migrant workers from neighboring countries. The Thai government is implementing a nation-wide 300 baht ($10) per day minimum wage policy and deploying new tax reforms designed to lower rates on middle-income earners. The Thai economy has weathered internal and external economic shocks in recent years. The global economic severely cut Thailand''s exports, with most sectors experiencing double-digit drops. In 2009, the economy contracted 2.3%. However, in 2010, Thailand''s economy expanded 7.8%, its fastest pace since 1995, as exports rebounded. In late 2011 growth was interrupted by historic flooding in the industrial areas in Bangkok and its five surrounding provinces, crippling the manufacturing sector. Industry recovered from the second quarter of 2012 onward with GDP growth at 5.5% in 2012. The government has approved flood mitigation projects worth $11.7 billion, which were started in 2012, to prevent similar economic damage, and an additional $75 billion for infrastructure over the next seven years with a plan to start in 2013.

Source : CIA

 


Company name and address

 

PAKFOOD PUBLIC COMPANY LIMITED                        

 

103 Soi Ruammit

Nonsi Road, Chongnonsi, Yannawa

Bangkok, 10120

Thailand

 

 

Tel:

66-22-951991

Fax:

66-26-811205

 

www.pakfood.co.th

 

Employees:

5,300

Company Type:

Public Subsidiary

Corporate Family:

27 Companies

Ultimate Parent:

Thai Union Frozen Products PCL

Traded:

Stock Exchange of Thailand (Bangkok):

PPC

Incorporation Date:

04-Jan-1972

Auditor:

Ernst & Young Office Ltd

Financials in:

USD (In Millions)

Fiscal Year End:

31-Dec-2012

Reporting Currency:

Thai Baht

Annual Sales:

209.4  1

Net Income:

(2.5)

Total Assets:

116.8  2

Market Value:

53.9

 

(27-May-2013)

 

 

Business Description

 

 

Pakfood Public Company Limited is a Thailand-based company engaged in the manufacture and distribution of frozen foods and aquatic animals. The Company’s products include frozen shrimps, canned crabs, ready-to-eat food and other frozen seafood. It offers a variety of both steamed and fried dim sum, such as hacao, funko and spring rolls. The Company and its subsidiary, namely Okeanos Foods Co Ltd operate one factory located in Bangkok, one factory located in Nakorn Srithammarat and two factories located in Samutsakorn with total production capacity of 2,200 tons, 750 tons, 6,700 tons and 40,000 tons per annum respectively. The Company’s subsidiaries include Asia Pacific (Thailand) Co Ltd, Okeanos Foods Co Ltd, Chaophraya Coldstorage Co Ltd, Takzin Samut Co Ltd and Okeanos Co Ltd. For the year ended December 31, 2011, 79.43% of the Company’s revenues were derived from sales of frozen shrimps. For the three months ended 31 March 2013, Pakfood Public Company Limited revenues decreased 17% to BAH991.6M. Net loss totaled BAH79.1M vs. income of BAH45.1M. Revenues reflect a decrease in demand for the Company's products and services due to unfavorable market conditions. Net loss reflects Gains on Exchange decrease of 57% to BAH31.5M (income). Basic Earnings per Share excluding Extraordinary Items decreased from BAH1.50 to -BAH2.53.

 

 

Industry            

 

Industry

Food Processing

ANZSIC 2006:

1120 - Seafood Processing

NACE 2002:

1520 - Processing and preserving of fish and fish products

NAICS 2002:

311712 - Fresh and Frozen Seafood Processing

UK SIC 2003:

1520 - Processing and preserving of fish and fish products

UK SIC 2007:

1020 - Processing and preserving of fish, crustaceans and molluscs

US SIC 1987:

2092 - Prepared Fresh or Frozen Fish and Seafoods

 

 

 

 

Key Executives

 

Name

Title

Source

Panisuan Jamnarnwej

Managing Director, Director

Reuters

Prit Phongmorrakot

Company Secretary, Assistant Managing Director

Reuters

Phinyo Maliratwathana

Senior Vice President

Reuters

Rittirong Boonmechote

Chairman of the Board

Reuters

Thamnoon Ananthothai

Independent Director

Reuters

 

 

 

Significant Developments

 

Topic

#*

Most Recent Headline

Date

Divestitures

1

Thai Union Frozen Products PCL Announces Acquisition the Remaining Shares of Pakfood PCL; Announces Voluntary Delisting of Pakfood PCL

19-Jun-2013

Officer Changes

1

Pakfood PCL Announces Change Of Chairman

9-May-2013

Equity Financing / Related

1

Pakfood PCL Announces Equity Offering

11-Dec-2012

Equity Investments

1

Pakfood PCL Announces Stake Investment by Thai Union Frozen Products PCL

14-Mar-2013

Dividends

1

Pakfood PCL Not To Pay FY 2012 Dividend

22-Feb-2013

* number of significant developments within the last 12 months

 

 

News

 

Title

Date

IN BRIEF - Ocean Beauty Seafoods LLC recalls ´Nathan's Brand Cold Smoked Atlantic Salmon 3 oz´ and ´LASCCO Cold Smoked Atlantic Salmon´
Fish Information & Services (1187 Words)

18-Dec-2012

IN BRIEF - Northern Mindanao aquaculture industry posts 5 per cent growth in Q3
Fish Information & Services (1187 Words)

18-Dec-2012

IN BRIEF - Tenaga Nasional looks at algae for CO2-reducing efforts
Fish Information & Services (1187 Words)

18-Dec-2012

IN BRIEF - Disease 'threatens' fastest-growing food production industry
Fish Information & Services (1200 Words)

18-Dec-2012

IN BRIEF - Large dock, possible Japan tsunami debris, spotted off WA coast
Fish Information & Services (1200 Words)

18-Dec-2012

IN BRIEF - Call for submissions on proposal to clarify carbon monoxide provisions in Code
Fish Information & Services (1191 Words)

18-Dec-2012

 

 

 

 

Financial Summary

 

As of 31-Mar-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

0.98

1.53

Quick Ratio (MRQ)

0.37

0.78

Debt to Equity (MRQ)

0.84

1.14

Sales 5 Year Growth

0.52

6.97

Net Profit Margin (TTM) %

-3.28

7.06

Return on Assets (TTM) %

-5.74

7.05

Return on Equity (TTM) %

-12.27

21.45

 

 

Stock Snapshot

 

Traded: Stock Exchange of Thailand (Bangkok): PPC

 

As of 27-May-2013

   Financials in: THB

Recent Price

49.00

 

EPS

-2.56

52 Week High

54.74

 

Price/Sales

0.25

52 Week Low

35.33

 

Price/Book

0.90

Avg. Volume (mil)

0.0009

 

Beta

0.07

Market Value (mil)

1,617.00

 

 

 

 

Price % Change

Rel S&P 500%

4 Week

-1.51%

5.39%

13 Week

-2.00%

1.27%

52 Week

3.65%

-23.54%

Year to Date

-5.32%

-13.08%

 

1 - Profit & Loss Item Exchange Rate: USD 1 = THB 31.0808
2 - Balance Sheet Item Exchange Rate: USD 1 = THB 30.59

 

 

Corporate Overview

 

Location
103 Soi Ruammit
Nonsi Road, Chongnonsi, Yannawa
Bangkok, 10120
Thailand

 

Tel:

66-22-951991

Fax:

66-26-811205

 

www.pakfood.co.th

Quote Symbol - Exchange

PPC - Stock Exchange of Thailand (Bangkok)

Sales THB(mil):

6,506.9

Assets THB(mil):

3,572.9

Employees:

5,300

Fiscal Year End:

31-Dec-2012

 

Industry:

Food Processing

Incorporation Date:

04-Jan-1972

Company Type:

Public Subsidiary

Quoted Status:

Quoted

Previous Name:

Pakpanang Coldstorage PCL

 

Company Secretary, Assistant Managing Director:

Prit Phongmorrakot

 

Industry Codes

 

ANZSIC 2006 Codes:

1120

-

Seafood Processing

3604

-

Fish and Seafood Wholesaling

3609

-

Other Grocery Wholesaling

 

NACE 2002 Codes:

1520

-

Processing and preserving of fish and fish products

5138

-

Wholesale of other food including fish, crustaceans and molluscs

5139

-

Non-specialised wholesale of food, beverages and tobacco

 

NAICS 2002 Codes:

311712

-

Fresh and Frozen Seafood Processing

311711

-

Seafood Canning

424420

-

Packaged Frozen Food Merchant Wholesalers

424460

-

Fish and Seafood Merchant Wholesalers

424490

-

Other Grocery and Related Products Merchant Wholesalers

 

US SIC 1987:

2092

-

Prepared Fresh or Frozen Fish and Seafoods

5146

-

Fish and Seafoods

5142

-

Packaged Frozen Foods

2091

-

Canned and Cured Fish and Seafoods

5149

-

Groceries and Related Products, Not Elsewhere Classified

 

UK SIC 2003:

1520

-

Processing and preserving of fish and fish products

5138

-

Wholesale of other food including fish, crustaceans and molluscs

5139

-

Non-specialised wholesale of food, beverages and tobacco

 

UK SIC 2007:

1020

-

Processing and preserving of fish, crustaceans and molluscs

4639

-

Non-specialised wholesale of food, beverages and tobacco

4638

-

Wholesale of other food, including fish, crustaceans and molluscs

 

Business Description

 

Pakfood Public Company Limited is a Thailand-based company engaged in the manufacture and distribution of frozen foods and aquatic animals. The Company’s products include frozen shrimps, canned crabs, ready-to-eat food and other frozen seafood. It offers a variety of both steamed and fried dim sum, such as hacao, funko and spring rolls. The Company and its subsidiary, namely Okeanos Foods Co Ltd operate one factory located in Bangkok, one factory located in Nakorn Srithammarat and two factories located in Samutsakorn with total production capacity of 2,200 tons, 750 tons, 6,700 tons and 40,000 tons per annum respectively. The Company’s subsidiaries include Asia Pacific (Thailand) Co Ltd, Okeanos Foods Co Ltd, Chaophraya Coldstorage Co Ltd, Takzin Samut Co Ltd and Okeanos Co Ltd. For the year ended December 31, 2011, 79.43% of the Company’s revenues were derived from sales of frozen shrimps. For the three months ended 31 March 2013, Pakfood Public Company Limited revenues decreased 17% to BAH991.6M. Net loss totaled BAH79.1M vs. income of BAH45.1M. Revenues reflect a decrease in demand for the Company's products and services due to unfavorable market conditions. Net loss reflects Gains on Exchange decrease of 57% to BAH31.5M (income). Basic Earnings per Share excluding Extraordinary Items decreased from BAH1.50 to -BAH2.53.

More Business Descriptions

Manufacture and export of frozen seafood

Frozen Seafood Mfr

Seafood Product Preparation and Packaging

 

 

Financial Data

 

Financials in:

THB(mil)

 

Revenue:

6,506.9

Net Income:

-77.1

Assets:

3,572.9

Long Term Debt:

0.0

 

Total Liabilities:

1,928.5

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

NA

NA

-6.4%

 

 

Market Data

 

Quote Symbol:

PPC

Exchange:

Stock Exchange of Thailand (Bangkok)

Currency:

THB

Stock Price:

49.0

Stock Price Date:

05-27-2013

52 Week Price Change %:

3.7

Market Value (mil):

1,616,999.0

 

SEDOL:

6667443

ISIN:

TH0189010Z01

 

Equity and Dept Distribution:

FY'03 Financials & FY'04 Q's are reclassified.

 

 

Key Corporate Relationships

 

Auditor:

Ernst & Young Office Ltd

Bank:

Siam Commercial Bank

 

Auditor:

Ernst & Young, Ernst & Young Office Ltd

 

 

 

 

 

 

Corporate Family      

 

Corporate Structure News:

 

Total Corporate Family Members: 27

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Thai Union Frozen Products PCL

Parent

Bangkok

Thailand

Food Processing

3,432.9

1,344

Pakfood Public Company Limited

Subsidiary

Bangkok

Thailand

Food Processing

209.4

5,300

Recently acquired (previously owned by Pakfood Public Company Limited).See corporate structure news on Thai Union Frozen Products PCL for details

Okeanos Food Company Limited

Subsidiary

Yan Nawa, Bangkok

Thailand

Food Processing

 

3,100

Thai Union Manufacturing Co Ltd

Subsidiary

Bangkok

Thailand

Food Processing

 

4,500

Thai Union Feedmill Co Ltd.

Subsidiary

Bangkok

Thailand

Food Processing

 

500

Thai Union Hatchery Co., Ltd

Subsidiary

Samut Sakhon

Thailand

Food Processing

 

 

Thai Union Manufacturing Company Limited

Subsidiary

Bangkok

Thailand

Food Processing

 

300

Samui Fishing Co., Ltd

Subsidiary

Bangkok

Thailand

Food Processing

 

 

Phang-nga Fishing Co., Ltd

Subsidiary

Bangkok

Thailand

Food Processing

 

 

Songkla Fishing Co., Ltd

Subsidiary

Bangkok

Thailand

Food Processing

 

 

T-Holding Co Ltd.

Subsidiary

Bangkok

Thailand

Food Processing

 

100

Tri-Union Seafoods LLC

Subsidiary

San Diego, CA

United States

Food Processing

 

95

Chicken Of The Sea International

Subsidiary

Peachtree City, GA

United States

Food Processing

2.9

10

Chicken Of The Sea

Branch

El Segundo, CA

United States

Food Processing

2.8

10

Chicken Of The Sea

Branch

Lyons, GA

United States

Food Processing

1.9

5

Chicken Of The Sea

Branch

Mashpee, MA

United States

Food Processing

0.2

1

Chicken Of The Sea

Branch

Bellevue, WA

United States

Restaurants

0.1

1

MWBrands SAS

Subsidiary

Paris

France

Food Processing

14.4

34

European Seafood Investments Portugal, S.A.

Subsidiary

Peniche, Peniche

Portugal

Food Processing

81.9

680

Mareblu SRL

Subsidiary

Milano, Milano

Italy

Food Processing

85.7

24

UK Seafood Investment Ltd.

Subsidiary

London

United Kingdom

Business Services

 

 

John West Foods Ltd.

Subsidiary

Liverpool

United Kingdom

Retail (Grocery)

283.2

71

Songkla Canning PCL

Subsidiary

Bangkok

Thailand

Food Processing

 

 

Asian-Pacific Can Co Ltd.

Subsidiary

Bangkok, Samutsakorn

Thailand

Food Processing

 

 

Thai Union Seafood Co Ltd.

Subsidiary

Bangkok

Thailand

Food Processing

 

 

Thai Union Graphic Co Ltd.

Subsidiary

Bangkok

Thailand

Printing and Publishing

 

 

Thai Marine Development Products Co Ltd.

Subsidiary

Bangkok

Thailand

Food Processing

 

 

 

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

Rittirong Boonmechote

 

Chairman of the Board

Chairman

Thamnoon Ananthothai

 

Independent Director

Director/Board Member

Yong Areecharoenlert

 

Director

Director/Board Member

Biography:

Mr. Yong Areecharoenlert is Director of Pakfood Public Company Limited. He has resigned as Chairman of the Board of the Company effective May 31, 2013. He holds a Master's degree in Law from Ramkhamhaeng University, Thailand.

Education:

Ramkhamhaeng University, M (Law)

Krairit Boonyakiat

 

Independent Director

Director/Board Member

 

Biography:

Mr. Krairit Boonyakiat serves as Independent Director of Pakfood Public Company Limited. He holds a Bachelor of Science from Chulalongkorn University, Thailand and a Master of Business Administration from Massachusetts Institute of Technology, the United States.

Age: 67

Education:

Massachusetts Institute of Technology, MBA
Chulalongkorn University, BS

Thiraphong Chansiri

 

Director

Director/Board Member

 

Panisuan Jamnarnwej

 

Managing Director, Director

Director/Board Member

 

Biography:

Mr. Panisuan Jamnarnwej has been a Managing Director and Director of Pakfood Public Company Limited since 2004. He holds a Bachelor of Engineering from Chulalongkorn University, Thailand and a Master of Science in Industrial Engineering from Georgia Institute of Technology, the United States.

Age: 58

Education:

Georgia Institute of Technology, MS (Industrial Engineering)
Chulalongkorn University, BE

Tirachai Jaratjarungkiat

 

Independent Director

Director/Board Member

 

Wiwat Kanokwatanawan

 

Senior Executive Director, Director

Director/Board Member

 

Biography:

Mr. Wiwat Kanokwatanawan serves as Senior Executive Director and Director of Pakfood Public Company Limited. He holds a Bachelor of Engineering from the University of Kentucky, the United States.

Age: 57

Education:

University of Kentucky, BE

Wai Yat Paco Lee

 

Board Member

Director/Board Member

 

Warapong Nandabhiwat

 

Independent Director

Director/Board Member

 

Yat Paco Lee Wai

 

Director

Director/Board Member

 

 

Executives

 

Name

Title

Function

Panisuan Jamnarnwej

 

Managing Director, Director

Managing Director

Biography:

Mr. Panisuan Jamnarnwej has been a Managing Director and Director of Pakfood Public Company Limited since 2004. He holds a Bachelor of Engineering from Chulalongkorn University, Thailand and a Master of Science in Industrial Engineering from Georgia Institute of Technology, the United States.

Age: 58

Education:

Georgia Institute of Technology, MS (Industrial Engineering)
Chulalongkorn University, BE

Prit Phongmorrakot

 

Company Secretary, Assistant Managing Director

Company Secretary

Age: 44

Phinyo Maliratwathana

 

Senior Vice President

Other

Biography:

Mr. Phinyo Maliratwathana serves as Senior Vice President of Pakfood PCL. He studied Business Administration at Stamford University, the United States.

Age: 67

Education:

Stamford University (Business Administration)

 

 

Significant Developments

 

 

 

Thai Union Frozen Products PCL Announces Acquisition the Remaining Shares of Pakfood PCL; Announces Voluntary Delisting of Pakfood PCL

Jun 19, 2013


Thai Union Frozen Products PCL announced that on June 18, 2013, it has signed a contract with seven existing shareholders of Pakfood PCL to acquire the entire shares capital of Pakfood. Currently, the Company holds 74.64% interest or 24,631,490 shares in Pakfood. Wayu & Partners Co Ltd is a Legal Advisor to the Company. The Company also announced the voluntary delisting of Pakfood.

Pakfood PCL Announces Change Of Chairman

May 09, 2013


Pakfood PCL announced the resignation of Mr.Yong Areecharoenlert as Chairman of the Board with effect from May 31, 2013. The board voted to appoint Mr. Rittirong Boonmechote as Chairman effective from June 1, 2013 while Mr. Yong Areecharoenlert will remain as Director.

Pakfood PCL Announces Stake Investment by Thai Union Frozen Products PCL

Mar 14, 2013


Securities and Exchange Commission reported that on March 12, 2013, Thai Union Frozen Products PCL (TUF) has acquired an 8.93% stake in Pakfood PCL from Mr. Yong Arichaloenleot (8.48%). Upon completion, TUF holds a 63.39% interest in Pakfood PCL.

Pakfood PCL Not To Pay FY 2012 Dividend

Feb 22, 2013


Pakfood PCL announced that no dividend was declared for fiscal 2012.

Pakfood PCL Announces Equity Offering

Dec 11, 2012


Pakfood PCL announced the equity offering by issuing 3,000,000 shares at a par value of THB 10 per share to existing shareholders with the ratio of 10 old shares per one new share, worth THB 50 per share or a total value of THB 150,000,000. The subscription dates are during February 18-22, 2013.

 

 

News

 

IN BRIEF - Ocean Beauty Seafoods LLC recalls ´Nathan's Brand Cold Smoked Atlantic Salmon 3 oz´ and ´LASCCO Cold Smoked Atlantic Salmon´
Fish Information & Services (1187 Words)

18-Dec-2012

IN BRIEF - Northern Mindanao aquaculture industry posts 5 per cent growth in Q3
Fish Information & Services (1187 Words)

18-Dec-2012

IN BRIEF - Tenaga Nasional looks at algae for CO2-reducing efforts
Fish Information & Services (1187 Words)

18-Dec-2012

IN BRIEF - Disease 'threatens' fastest-growing food production industry
Fish Information & Services (1200 Words)

18-Dec-2012

IN BRIEF - Large dock, possible Japan tsunami debris, spotted off WA coast
Fish Information & Services (1200 Words)

18-Dec-2012

IN BRIEF - Call for submissions on proposal to clarify carbon monoxide provisions in Code
Fish Information & Services (1191 Words)

18-Dec-2012

IN BRIEF - French eel conservation work viewed by Gloucestershire team
Fish Information & Services (1162 Words)

18-Dec-2012

IN BRIEF - Disease \'threatens\' fastest-growing food production industry
Fish Information & Services (1162 Words)

18-Dec-2012

IN BRIEF - Thai Union Frozen Products PCL : Set EGM for increase shareholding PPC (reason to set EGM)& investment by TFM to set up new Company
Fish Information & Services (1162 Words)

18-Dec-2012

IN BRIEF - A good day for fish as responsible MEPs win key vote for sustainable EU fisheries
Fish Information & Services (1159 Words)

18-Dec-2012

IN BRIEF - Illegal fishing costs Tauranga commercial fishers NZD 95,000
Fish Information & Services (1162 Words)

18-Dec-2012

 

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

THB

THB

THB

THB

THB

Exchange Rate (Period Average)

31.080794

30.484713

31.724617

34.331774

33.367913

Auditor

Ernst & Young Office Ltd

Ernst & Young LLP

Ernst & Young Office Ltd

Ernst & Young Office Ltd

Ernst & Young Office Ltd

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

209.4

228.3

248.5

238.6

254.5

Revenue

209.4

228.3

248.5

238.6

254.5

Total Revenue

209.4

228.3

248.5

238.6

254.5

 

 

 

 

 

 

    Cost of Revenue

200.4

214.1

241.6

216.5

227.7

Cost of Revenue, Total

200.4

214.1

241.6

216.5

227.7

Gross Profit

9.0

14.2

6.9

22.1

26.7

 

 

 

 

 

 

    Selling/General/Administrative Expense

13.6

14.2

16.9

18.4

19.6

    Labor & Related Expense

-

-

0.4

0.4

0.4

Total Selling/General/Administrative Expenses

13.6

14.2

17.2

18.7

20.0

        Investment Income - Operating

-3.5

1.8

-7.1

-2.2

-2.0

    Interest/Investment Income - Operating

-3.5

1.8

-7.1

-2.2

-2.0

Interest Expense (Income) - Net Operating Total

-3.5

1.8

-7.1

-2.2

-2.0

    Other, Net

-0.9

-9.3

-0.7

-0.8

-0.9

Other Operating Expenses, Total

-0.9

-9.3

-0.7

-0.8

-0.9

Total Operating Expense

209.6

220.8

251.0

232.2

244.8

 

 

 

 

 

 

Operating Income

-0.3

7.5

-2.6

6.4

9.7

 

 

 

 

 

 

        Interest Expense - Non-Operating

-1.7

-1.3

-1.2

-1.5

-2.3

    Interest Expense, Net Non-Operating

-1.7

-1.3

-1.2

-1.5

-2.3

Interest Income (Expense) - Net Non-Operating Total

-1.7

-1.3

-1.2

-1.5

-2.3

Income Before Tax

-2.0

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Total Income Tax

0.5

0.0

0.0

0.0

0.0

Income After Tax

-2.5

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Net Income Before Extraord Items

-2.5

6.2

-3.7

4.9

7.3

Net Income

-2.5

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

-2.5

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

-2.5

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

30.1

30.1

30.1

30.1

30.1

Basic EPS Excl Extraord Items

-0.08

0.21

-0.12

0.16

0.24

Basic/Primary EPS Incl Extraord Items

-0.08

0.21

-0.12

0.16

0.24

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

-2.5

6.2

-3.7

4.9

7.3

Diluted Weighted Average Shares

30.1

30.1

30.1

30.1

30.1

Diluted EPS Excl Extraord Items

-0.08

0.21

-0.12

0.16

0.24

Diluted EPS Incl Extraord Items

-0.08

0.21

-0.12

0.16

0.24

Dividends per Share - Common Stock Primary Issue

0.00

0.00

0.06

0.06

0.00

Gross Dividends - Common Stock

0.0

0.0

1.9

1.7

0.0

Interest Expense, Supplemental

1.7

1.3

1.2

1.5

2.3

Depreciation, Supplemental

3.5

5.7

5.6

4.9

3.3

Normalized Income Before Tax

-2.0

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

0.5

0.0

0.0

0.0

0.0

Normalized Income After Tax

-2.5

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-2.5

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Basic Normalized EPS

-0.08

0.21

-0.12

0.16

0.24

Diluted Normalized EPS

-0.08

0.21

-0.12

0.16

0.24

Rental Expenses

0.8

1.6

1.9

2.0

1.3

Normalized EBIT

-3.8

9.3

-9.7

4.2

7.7

Normalized EBITDA

-0.2

15.1

-4.1

9.1

10.9

Interest Cost - Domestic

0.0

0.0

-

-

-

Service Cost - Domestic

0.1

0.1

-

-

-

Domestic Pension Plan Expense

0.2

0.2

-

-

-

Total Pension Expense

0.2

0.2

-

-

-

Discount Rate - Domestic

4.20%

4.20%

-

-

-

Compensation Rate - Domestic

5.00%

5.00%

-

-

-

Total Plan Interest Cost

0.0

0.0

-

-

-

Total Plan Service Cost

0.1

0.1

-

-

-

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

THB

THB

THB

THB

THB

Exchange Rate

30.59

31.55

30.145

33.34

34.78

Auditor

Ernst & Young Office Ltd

Ernst & Young LLP

Ernst & Young Office Ltd

Ernst & Young Office Ltd

Ernst & Young Office Ltd

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

 

 

 

 

 

 

    Cash

1.1

1.0

-

-

-

    Cash & Equivalents

-

-

1.0

1.0

0.7

    Short Term Investments

-

-

-

0.0

0.3

Cash and Short Term Investments

1.1

1.0

1.0

1.0

1.0

        Accounts Receivable - Trade, Gross

13.4

16.2

21.8

18.4

27.3

        Provision for Doubtful Accounts

0.0

0.0

0.0

0.0

-0.1

    Trade Accounts Receivable - Net

22.8

16.2

21.8

18.4

27.2

    Notes Receivable - Short Term

-

-

-

-

0.0

    Other Receivables

0.7

2.6

5.1

4.5

1.8

Total Receivables, Net

23.5

18.8

26.9

22.9

29.1

    Inventories - Finished Goods

24.1

33.6

35.9

34.4

31.3

    Inventories - Raw Materials

2.8

1.9

2.9

2.7

3.0

    Inventories - Other

0.7

1.8

1.4

1.1

1.6

Total Inventory

27.5

37.4

40.2

38.2

35.8

Prepaid Expenses

-

-

-

0.1

0.0

    Other Current Assets

0.5

0.5

0.5

0.3

0.3

Other Current Assets, Total

0.5

0.5

0.5

0.3

0.3

Total Current Assets

52.5

57.6

68.6

62.5

66.2

 

 

 

 

 

 

        Buildings

34.7

33.4

27.8

21.6

20.7

        Land/Improvements

12.6

12.2

6.3

5.7

4.1

        Machinery/Equipment

43.3

39.9

36.3

39.6

35.5

        Construction in Progress

0.1

0.1

1.2

0.2

0.4

    Property/Plant/Equipment - Gross

90.8

85.7

71.6

67.1

60.7

    Accumulated Depreciation

-26.6

-22.5

-35.1

-31.1

-25.9

Property/Plant/Equipment - Net

64.2

63.2

36.6

36.0

34.8

    LT Investment - Affiliate Companies

-

-

-

-

0.0

    LT Investments - Other

0.0

0.0

0.0

0.0

0.0

Long Term Investments

0.0

0.0

0.0

0.0

0.0

    Restricted Cash - Long Term

-

-

-

-

0.0

    Other Long Term Assets

0.1

0.1

0.1

0.1

0.2

Other Long Term Assets, Total

0.1

0.1

0.1

0.1

0.2

Total Assets

116.8

121.0

105.3

98.7

101.3

 

 

 

 

 

 

Accounts Payable

6.0

5.1

6.1

5.1

6.4

Accrued Expenses

2.8

2.7

1.7

2.8

2.3

Notes Payable/Short Term Debt

43.4

46.2

66.9

57.2

61.7

Current Portion - Long Term Debt/Capital Leases

7.8

0.7

1.4

1.4

1.3

    Income Taxes Payable

0.1

0.0

-

-

-

    Other Payables

1.0

1.1

1.5

1.3

1.1

    Other Current Liabilities

0.5

3.4

1.1

0.6

1.1

Other Current liabilities, Total

1.6

4.6

2.7

1.9

2.2

Total Current Liabilities

61.6

59.3

78.7

68.4

74.0

 

 

 

 

 

 

    Long Term Debt

0.0

6.0

0.4

1.2

2.5

Total Long Term Debt

0.0

6.0

0.4

1.2

2.5

Total Debt

51.1

52.8

68.7

59.8

65.5

 

 

 

 

 

 

    Pension Benefits - Underfunded

1.5

1.3

-

-

-

Other Liabilities, Total

1.5

1.3

-

-

-

Total Liabilities

63.0

66.5

79.1

69.6

76.5

 

 

 

 

 

 

    Common Stock

9.8

9.5

10.0

9.0

8.6

Common Stock

9.8

9.5

10.0

9.0

8.6

Retained Earnings (Accumulated Deficit)

19.9

20.5

16.4

20.1

16.2

Unrealized Gain (Loss)

24.0

24.6

-

-0.1

-0.1

    Other Equity

0.0

-0.1

-0.1

-

-

Other Equity, Total

0.0

-0.1

-0.1

-

-

Total Equity

53.8

54.4

26.2

29.0

24.8

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

116.8

121.0

105.3

98.7

101.3

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

30.1

30.1

30.1

30.1

30.1

Total Common Shares Outstanding

30.1

30.1

30.1

30.1

30.1

Treasury Shares - Common Stock Primary Issue

-

-

-

-

0.0

Employees

-

5,300

3,394

4,252

595

Discount Rate - Domestic

4.20%

4.20%

-

-

-

Compensation Rate - Domestic

5.00%

5.00%

-

-

-

Accrued Liabilities - Domestic

-1.5

-1.3

-

-

-

Net Assets Recognized on Balance Sheet

-1.5

-1.3

-

-

-

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Reclassified Normal
31-Dec-2011

Updated Normal
31-Dec-2009

Reclassified Normal
31-Dec-2009

Filed Currency

THB

THB

THB

THB

THB

Exchange Rate (Period Average)

31.080794

30.484713

31.724617

34.331774

33.367913

Auditor

Ernst & Young Office Ltd

Ernst & Young LLP

Ernst & Young Office Ltd

Ernst & Young Office Ltd

Ernst & Young Office Ltd

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

-2.0

6.2

-3.7

4.9

7.3

    Depreciation

3.5

5.7

5.6

4.9

3.3

Depreciation/Depletion

3.5

5.7

5.6

4.9

3.3

    Unusual Items

0.1

0.1

0.0

-0.2

0.0

    Other Non-Cash Items

3.5

2.9

1.2

1.5

2.4

Non-Cash Items

3.6

3.0

1.2

1.3

2.4

    Accounts Receivable

-6.0

5.0

-1.5

9.7

-4.9

    Inventories

9.3

-0.1

2.0

-0.8

-4.3

    Other Assets

2.0

2.4

-0.1

-2.5

-1.0

    Accounts Payable

0.7

0.9

-0.9

-1.5

-0.4

    Other Liabilities

-3.0

1.8

0.6

0.5

0.8

    Other Operating Cash Flow

-2.2

-1.6

-0.9

-1.8

-2.4

Changes in Working Capital

0.8

8.4

-0.9

3.6

-12.2

Cash from Operating Activities

5.9

23.3

2.2

14.6

0.8

 

 

 

 

 

 

    Purchase of Fixed Assets

-2.6

-9.7

-2.5

-4.6

-15.0

Capital Expenditures

-2.6

-9.7

-2.5

-4.6

-15.0

    Sale of Fixed Assets

0.1

0.1

0.1

0.3

0.0

    Investment, Net

0.0

-

-

0.3

-0.3

    Purchase of Investments

-

-

-

-

0.0

    Other Investing Cash Flow

-

-

-

-0.1

-0.1

Other Investing Cash Flow Items, Total

0.1

0.1

0.1

0.5

-0.4

Cash from Investing Activities

-2.5

-9.6

-2.5

-4.1

-15.4

 

 

 

 

 

 

    Other Financing Cash Flow

-

0.0

-0.3

-0.2

-0.6

Financing Cash Flow Items

-

0.0

-0.3

-0.2

-0.6

    Cash Dividends Paid - Common

-

0.0

-1.9

-1.7

0.0

Total Cash Dividends Paid

-

0.0

-1.9

-1.7

0.0

    Short Term Debt, Net

-4.2

-18.9

3.5

-6.9

14.2

        Long Term Debt Issued

1.6

6.5

0.4

0.0

1.2

        Long Term Debt Reduction

-0.7

-1.4

-1.5

-1.3

-0.2

    Long Term Debt, Net

0.9

5.1

-1.1

-1.3

0.9

Issuance (Retirement) of Debt, Net

-3.3

-13.7

2.4

-8.3

15.2

Cash from Financing Activities

-3.3

-13.7

0.2

-10.3

14.5

 

 

 

 

 

 

Net Change in Cash

0.1

0.0

-0.1

0.2

-0.1

 

 

 

 

 

 

Net Cash - Beginning Balance

1.0

1.0

1.1

0.8

0.9

Net Cash - Ending Balance

1.1

1.0

1.0

1.0

0.8

Cash Interest Paid

1.8

1.5

0.9

1.8

2.4

Cash Taxes Paid

0.3

0.0

0.0

0.0

0.0

 

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

THB

THB

THB

THB

THB

Exchange Rate (Period Average)

31.080794

30.484713

31.724617

34.331774

33.367913

Auditor

Ernst & Young Office Ltd

Ernst & Young LLP

Ernst & Young LLP

Ernst & Young Office Ltd

Ernst & Young Office Ltd

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

 

 

 

 

 

 

    Sales

209.4

228.3

248.5

238.6

254.5

Total Revenue

209.4

228.3

248.5

238.6

254.5

 

 

 

 

 

 

    Anti-dumping duty refund

0.0

-8.1

-

-

-

    Export Subsidies

-

-0.2

-0.4

-0.4

-0.4

    Gains on Exchange

-3.5

0.0

-7.1

-2.2

-2.0

    Other Income

-0.8

-1.0

-0.2

-0.4

-0.5

    Cost of Sales

200.4

214.1

241.6

216.5

227.7

    Selling Expenses

8.3

8.8

13.0

14.1

16.3

    Administrative Expenses

5.2

5.4

3.8

4.3

3.2

    Directors' Remun.

-

-

0.4

0.4

0.4

    Loss-Exchange Rate

0.0

1.8

-

-

-

Total Operating Expense

209.6

220.8

251.0

232.2

244.8

 

 

 

 

 

 

    Interest Expenses

-1.7

-1.3

-1.2

-1.5

-2.3

Net Income Before Taxes

-2.0

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Provision for Income Taxes

0.5

0.0

0.0

0.0

0.0

Net Income After Taxes

-2.5

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Net Income Before Extra. Items

-2.5

6.2

-3.7

4.9

7.3

Net Income

-2.5

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

-2.5

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

-2.5

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Basic Weighted Average Shares

30.1

30.1

30.1

30.1

30.1

Basic EPS Excluding ExtraOrdinary Items

-0.08

0.21

-0.12

0.16

0.24

Basic EPS Including ExtraOrdinary Items

-0.08

0.21

-0.12

0.16

0.24

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

-2.5

6.2

-3.7

4.9

7.3

Diluted Weighted Average Shares

30.1

30.1

30.1

30.1

30.1

Diluted EPS Excluding ExtraOrd Items

-0.08

0.21

-0.12

0.16

0.24

Diluted EPS Including ExtraOrd Items

-0.08

0.21

-0.12

0.16

0.24

DPS-Common Stock

0.00

0.00

0.06

0.06

0.00

Gross Dividends - Common Stock

0.0

0.0

1.9

1.7

0.0

Normalized Income Before Taxes

-2.0

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

0.5

0.0

0.0

0.0

0.0

Normalized Income After Taxes

-2.5

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-2.5

6.2

-3.7

4.9

7.3

 

 

 

 

 

 

Basic Normalized EPS

-0.08

0.21

-0.12

0.16

0.24

Diluted Normalized EPS

-0.08

0.21

-0.12

0.16

0.24

Interest Expense

1.7

1.3

1.2

1.5

2.3

Depreciation

3.5

5.7

5.6

4.9

3.3

Rental Expense

0.8

1.6

1.9

2.0

1.3

Service Cost - Domestic

0.1

0.1

-

-

-

Interest Cost - Domestic

0.0

0.0

-

-

-

Domestic Pension Plan Expense

0.2

0.2

-

-

-

Total Pension Expense

0.2

0.2

-

-

-

Discount Rate - Domestic

4.20%

4.20%

-

-

-

Compensation Rate - Domestic

5.00%

5.00%

-

-

-

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

THB

THB

THB

THB

THB

Exchange Rate

30.59

31.55

30.145

33.34

34.78

Auditor

Ernst & Young Office Ltd

Ernst & Young LLP

Ernst & Young LLP

Ernst & Young Office Ltd

Ernst & Young Office Ltd

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

 

 

 

 

 

 

    Cash and cash equivalents

-

-

1.0

1.0

0.7

    cash/bank dep.

1.1

1.0

-

-

-

    Current Investment

-

-

-

0.0

0.3

    Total trade receivables - unrelated part

13.4

16.2

21.8

-

-

    Accounts Rcvbl

-

-

-

18.4

27.3

    Doubtful Account

0.0

0.0

0.0

0.0

-0.1

    Trade Rcvbl-Rel.

9.4

0.0

0.0

-

0.0

    ST Loans-Related

-

-

-

-

0.0

    Raw Materials

2.8

1.9

2.9

2.7

3.0

    Finished Goods

24.1

33.6

35.9

34.4

31.3

    Packing Material

0.7

1.8

1.4

1.1

1.6

    Prepaid Expenses

-

-

-

0.1

0.0

    Other Debtors

-

-

-

0.1

0.0

    VAT receivable from Revenue Department

0.7

1.1

5.1

4.4

1.8

    Tax Coupon

-

-

0.1

0.1

0.0

    Anti-dumping duty refundable

0.0

1.5

-

-

-

    Other current assets-others

0.5

0.5

0.4

0.3

0.2

    Advance Payment for Construction

-

-

-

-

0.0

Total Current Assets

52.5

57.6

68.6

62.5

66.2

 

 

 

 

 

 

    Pledged Deposits

-

-

-

-

0.0

    Other long-term investments - marketable

0.0

0.0

0.0

0.0

0.0

    Invest-Other Co.

-

-

-

-

0.0

    Land

12.6

12.2

6.3

5.7

4.1

    Buildings/impro.

34.7

33.4

27.8

21.6

20.7

    Machinery

34.0

31.5

26.2

32.3

29.4

    Furniture and office equip.

2.1

1.9

2.4

5.8

4.4

    Vehicles

2.2

1.9

1.8

1.6

1.7

    Constructions

0.1

0.1

1.2

0.2

0.4

    Factory equipment

4.9

4.7

5.9

-

-

    Depreciation

-26.6

-22.5

-35.1

-31.1

-25.9

    Other non-current assets

0.1

0.1

0.1

0.1

0.2

Total Assets

116.8

121.0

105.3

98.7

101.3

 

 

 

 

 

 

    Other non-current assets

43.4

46.2

66.9

57.2

61.7

    Trust Reciept

-

-

-

0.3

0.5

    Accounts Payable

6.0

5.1

6.1

5.1

6.4

    Cur LT Loans

7.8

0.7

1.4

1.4

1.3

    Trade Pay-Relate

-

-

-

-

0.0

    Accrd. Expenses

2.8

2.7

1.7

2.8

2.3

    Construction and Retention Payables

1.0

1.1

0.9

0.6

0.6

    VAT Payable

-

-

0.6

0.8

0.6

    Income tax payable

0.1

0.0

-

-

-

    Liabilities from Derivative Financial In

0.0

3.1

0.8

-

-

    Other current liabilities

0.5

0.4

0.3

0.2

0.6

Total Current Liabilities

61.6

59.3

78.7

68.4

74.0

 

 

 

 

 

 

    Long-term loans, net of current portion

0.0

6.0

0.4

1.2

2.5

Total Long Term Debt

0.0

6.0

0.4

1.2

2.5

 

 

 

 

 

 

    Provision for long-term employee benefit

1.5

1.3

-

-

-

Total Liabilities

63.0

66.5

79.1

69.6

76.5

 

 

 

 

 

 

    Share Capital

9.8

9.5

10.0

9.0

8.6

    Statutory Res.

1.0

1.0

1.0

0.9

0.9

    Retained Earning

18.9

19.5

15.4

19.2

15.4

    Surplus on revaluation of assets

24.0

24.6

-

-0.1

-0.1

    Deficit on changes in value of available

0.0

-0.1

-0.1

-

-

Total Equity

53.8

54.4

26.2

29.0

24.8

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

116.8

121.0

105.3

98.7

101.3

 

 

 

 

 

 

    S/O-Common Stock

30.1

30.1

30.1

30.1

30.1

Total Common Shares Outstanding

30.1

30.1

30.1

30.1

30.1

T/S-Common Stock

-

-

-

-

0.0

Full-Time Employees

-

5,300

3,394

4,252

595

Discount Rate - Domestic

4.20%

4.20%

-

-

-

Compensation Rate - Domestic

5.00%

5.00%

-

-

-

Accrued Liabilities - Domestic

-1.5

-1.3

-

-

-

Net Assets Recognized on Balance Sheet

-1.5

-1.3

-

-

-

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Reclassified Normal
31-Dec-2011

Updated Normal
31-Dec-2009

Reclassified Normal
31-Dec-2009

Filed Currency

THB

THB

THB

THB

THB

Exchange Rate (Period Average)

31.080794

30.484713

31.724617

34.331774

33.367913

Auditor

Ernst & Young Office Ltd

Ernst & Young LLP

Ernst & Young LLP

Ernst & Young Office Ltd

Ernst & Young Office Ltd

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified

Unqualified

 

 

 

 

 

 

Net Income

-2.0

6.2

-3.7

4.9

7.3

    Depreciation

3.5

5.7

5.6

4.9

3.3

    Decrease of inventory to net realisable

1.5

1.2

0.0

-

-

    Bad debt and allowance for doubtful acco

0.0

0.0

0.1

-

0.0

    Allowance for Doubtful Account

-

-

-

0.0

0.1

    Loss on sales of other long-term investm

0.1

-

-

-

-

    Provision for long-term employee benefit

0.2

0.2

0.0

-

-

    Loss on revaluation of assets

0.0

0.1

0.0

-

-

    Gain on sales of equipment

0.0

-0.1

0.0

-0.2

0.0

    Unrealized Loss on Exchange

0.0

0.3

0.0

0.0

-

    Interest Expense

1.7

1.3

1.1

1.5

2.3

    Accrual of Provisions

-

-

-

-

0.0

    Accounts Receivable

-6.0

5.0

-1.5

9.7

-4.9

    Inventories

9.3

-0.1

2.0

-0.8

-4.3

    Other Current Assets

2.0

2.4

-0.1

-2.6

-1.0

    Other non-current assets

0.0

0.0

0.0

0.1

0.0

    Trade and other payables

0.7

0.9

-0.9

-1.5

-0.4

    Other Current Liabs.

-3.0

1.8

0.6

0.5

0.8

    Cash paid for interest expenses

-1.8

-1.5

-0.9

-1.8

-2.4

    Cash paid for income tax

-0.3

0.0

0.0

0.0

0.0

Cash from Operating Activities

5.9

23.3

2.2

14.6

0.8

 

 

 

 

 

 

    Cash received from sales of other long-t

0.0

-

-

0.3

-0.3

    Incr Dep w/ Fin Inst

-

-

-

0.0

0.5

    Investment in Subs

-

-

-

-

0.0

    Proceeds from sales of equipment

0.1

0.1

0.1

0.3

0.0

    Construction and Retention Payables

-

-

-

-0.1

-0.6

    Capital Expenditures

-2.6

-9.7

-2.5

-4.6

-15.0

    Capital to Minority Shareholders of Sub.

-

-

-

-

0.0

    Incr Loans-Related

-

-

-

-

0.0

Cash from Investing Activities

-2.5

-9.6

-2.5

-4.1

-15.4

 

 

 

 

 

 

    Dec. in short-term loans from financi

-4.2

-18.9

3.5

-6.9

14.2

    Trust Receipts

-

0.0

-0.3

-0.2

-0.6

    LT Loans

1.6

6.5

0.4

0.0

1.2

    Repayment of LT Loans

-0.7

-1.4

-1.5

-1.3

-0.2

    Dividends Paid

-

0.0

-1.9

-1.7

0.0

Cash from Financing Activities

-3.3

-13.7

0.2

-10.3

14.5

 

 

 

 

 

 

Net Change in Cash

0.1

0.0

-0.1

0.2

-0.1

 

 

 

 

 

 

Net Cash - Beginning Balance

1.0

1.0

1.1

0.8

0.9

Net Cash - Ending Balance

1.1

1.0

1.0

1.0

0.8

    Cash Interest Paid

1.8

1.5

0.9

1.8

2.4

    Cash Taxes Paid

0.3

0.0

0.0

0.0

0.0

 

 

Financial Health

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

Key Indicators USD (mil)

 

Quarter
Ending
31-Mar-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 (?)

33.2

-16.57%

209.4

-6.50%

-7.39%

0.52%

Operating Income1 (?)

-2.8

-

-0.3

-

-

-

Income Available to Common Excl Extraord Items1 (?)

-2.7

-

-2.5

-

-

-

Basic EPS Excl Extraord Items1 (?)

-0.08

-

-0.08

-

-

-

Capital Expenditures2 (?)

0.7

14.70%

2.6

-72.98%

-20.63%

-27.13%

Cash from Operating Activities2 (?)

7.9

227.32%

5.9

-74.28%

-28.61%

-

Free Cash Flow (?)

7.4

298.04%

3.4

-75.21%

-33.01%

-

Total Assets3 (?)

117.8

-7.89%

116.8

-6.38%

2.80%

4.96%

Total Liabilities3 (?)

63.1

-6.57%

63.0

-8.13%

-6.00%

-2.49%

Total Long Term Debt3 (?)

6.1

-18.74%

0.0

-

-

-

Total Common Shares Outstanding3 (?)

33.0

9.48%

30.1

0.00%

0.00%

0.00%

1-ExchangeRate: THB to USD Average for Period

29.827981

 

31.080794

 

 

 

2-ExchangeRate: THB to USD Average for Period

29.827981

 

31.080794

 

 

 

3-ExchangeRate: THB to USD Period End Date

29.324449

 

30.590000

 

 

 

Key Ratios

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Profitability

Gross Margin (?)

4.28%

6.23%

2.77%

9.26%

10.51%

Operating Margin (?)

-0.14%

3.30%

-1.03%

2.68%

3.80%

Pretax Margin (?)

-0.96%

2.73%

-1.50%

2.04%

2.88%

Net Profit Margin (?)

-1.18%

2.73%

-1.50%

2.04%

2.88%

Financial Strength

Current Ratio (?)

0.85

0.97

0.87

0.91

0.90

Long Term Debt/Equity (?)

0.00

0.11

0.02

0.04

0.10

Total Debt/Equity (?)

0.95

0.97

2.62

2.06

2.65

Management Effectiveness

Return on Assets (?)

-2.09%

5.44%

-3.67%

4.90%

7.72%

Return on Equity (?)

-4.59%

15.16%

-13.50%

18.25%

33.07%

Efficiency

Receivables Turnover (?)

9.92

9.91

10.01

9.23

9.37

Inventory Turnover (?)

6.16

5.46

6.17

5.90

6.43

Asset Turnover (?)

1.76

1.99

2.44

2.41

2.68

Market Valuation USD (mil)

Enterprise Value2 (?)

94.8

.

Price/Sales (TTM) (?)

0.26

Enterprise Value/Revenue (TTM) (?)

0.44

.

Price/Book (MRQ) (?)

1.01

Market Cap as of 27-May-20131 (?)

53.9

.

 

 

1-ExchangeRate: THB to USD on 27-May-2013

29.990000

 

 

 

2-ExchangeRate: THB to USD on 31-Mar-2013

29.324449

 

 

 

 

 

Annual Ratios

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Financial Strength

Current Ratio (?)

0.85

0.97

0.87

0.91

0.90

Quick/Acid Test Ratio (?)

0.40

0.33

0.35

0.35

0.41

Working Capital1 (?)

-9.0

-1.6

-10.1

-5.9

-7.7

Long Term Debt/Equity (?)

0.00

0.11

0.02

0.04

0.10

Total Debt/Equity (?)

0.95

0.97

2.62

2.06

2.65

Long Term Debt/Total Capital (?)

0.00

0.06

0.00

0.01

0.03

Total Debt/Total Capital (?)

0.49

0.49

0.72

0.67

0.73

Payout Ratio (?)

0.00%

0.00%

-50.60%

35.96%

0.00%

Effective Tax Rate (?)

-

0.05%

-

0.04%

0.04%

Total Capital1 (?)

104.9

107.3

94.8

88.8

90.3

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

1.76

1.99

2.44

2.41

2.68

Inventory Turnover (?)

6.16

5.46

6.17

5.90

6.43

Days In Inventory (?)

59.21

66.83

59.13

61.85

56.77

Receivables Turnover (?)

9.92

9.91

10.01

9.23

9.37

Days Receivables Outstanding (?)

36.78

36.84

36.47

39.54

38.98

Revenue/Employee2 (?)

-

41,620

77,042

57,788

410,291

Operating Income/Employee2 (?)

-

1,375

-793

1,551

15,591

EBITDA/Employee2 (?)

-

2,419

940

2,734

20,849

 

 

 

 

 

 

Profitability

Gross Margin (?)

4.28%

6.23%

2.77%

9.26%

10.51%

Operating Margin (?)

-0.14%

3.30%

-1.03%

2.68%

3.80%

EBITDA Margin (?)

1.55%

5.81%

1.22%

4.73%

5.08%

EBIT Margin (?)

-0.14%

3.30%

-1.03%

2.68%

3.80%

Pretax Margin (?)

-0.96%

2.73%

-1.50%

2.04%

2.88%

Net Profit Margin (?)

-1.18%

2.73%

-1.50%

2.04%

2.88%

COGS/Revenue (?)

95.72%

93.77%

97.23%

90.74%

89.49%

SG&A Expense/Revenue (?)

6.49%

6.22%

6.94%

7.85%

7.85%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

-2.09%

5.44%

-3.67%

4.90%

7.72%

Return on Equity (?)

-4.59%

15.16%

-13.50%

18.25%

33.07%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

0.11

0.44

-0.01

0.34

-0.45

Operating Cash Flow/Share 2 (?)

0.20

0.75

0.08

0.50

0.02

1-ExchangeRate: THB to USD Period End Date

30.59

31.55

30.145

33.34

34.78

2-ExchangeRate: THB to USD Average for Period

30.59

31.55

30.145

33.34

34.78

 

Current Market Multiples

Market Cap/Earnings (TTM) (?)

-7.25

Market Cap/Equity (MRQ) (?)

1.01

Market Cap/Revenue (TTM) (?)

0.26

Market Cap/EBIT (TTM) (?)

-7.20

Market Cap/EBITDA (TTM) (?)

-8.25

Enterprise Value/Earnings (TTM) (?)

-12.46

Enterprise Value/Equity (MRQ) (?)

1.74

Enterprise Value/Revenue (TTM) (?)

0.44

Enterprise Value/EBIT (TTM) (?)

-12.39

Enterprise Value/EBITDA (TTM) (?)

-14.19


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.59.70

UK Pound

1

Rs.92.22

Euro

1

Rs.79.19

 

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.