|
Report Date : |
12.10.2013 |
IDENTIFICATION DETAILS
|
Name : |
SISECAM DIS TICARET A.S. |
|
|
|
|
Registered Office : |
Istiklal Caddesi Terkos Cikmazi Sok. No:2 Beyoglu 34430 Istanbul |
|
|
|
|
Country : |
Turkey |
|
|
|
|
Financials (as on) : |
30.06.2013 |
|
|
|
|
Date of Incorporation : |
20.04.2007 |
|
|
|
|
Com. Reg. No.: |
623660 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Subject performs the foreign trade activities of Sisecam group. |
|
|
|
|
No. of Employees : |
22 |
RATING & COMMENTS
|
MIRA’s Rating : |
Ba |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
Status : |
Satisfactory |
|
Payment Behaviour : |
No complaints |
|
Litigation : |
Clear |
NOTES :
Any query related to this report can be made
on e-mail: infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – March 31st, 2013
|
Country Name |
Previous Rating (31.12.2012) |
Current Rating (31.03.2013) |
|
Turkey |
B2 |
B2 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
TURKEY - ECONOMIC
OVERVIEW
Turkey's largely free-market economy is increasingly driven
by its industry and service sectors, although its traditional agriculture
sector still accounts for about 25% of employment. An aggressive privatization
program has reduced state involvement in basic industry, banking, transport,
and communication, and an emerging cadre of middle-class entrepreneurs is
adding dynamism to the economy and expanding production beyond the traditional
textiles and clothing sectors. The automotive, construction, and electronics
industries, are rising in importance and have surpassed textiles within
Turkey's export mix. Oil began to flow through the Baku-Tbilisi-Ceyhan pipeline
in May 2006, marking a major milestone that will bring up to 1 million barrels
per day from the Caspian to market. Several gas pipelines projects also are
moving forward to help transport Central Asian gas to Europe through Turkey,
which over the long term will help address Turkey's dependence on imported oil
and gas to meet 97% of its energy needs. After Turkey experienced a severe
financial crisis in 2001, Ankara adopted financial and fiscal reforms as part
of an IMF program. The reforms strengthened the country's economic fundamentals
and ushered in an era of strong growth - averaging more than 6% annually until
2008. Global economic conditions and tighter fiscal policy caused GDP to
contract in 2009, but Turkey's well-regulated financial markets and banking
system helped the country weather the global financial crisis and GDP rebounded
strongly to 9.2% in 2010, as exports returned to normal levels following the
recession. Growth dropped to approximately 3% in 2012. Turkey's public sector
debt to GDP ratio has fallen to about 40%, and at least one rating agency
upgraded Turkey's debt to investment grade in 2012. Turkey remains dependent on
often volatile, short-term investment to finance its large trade deficit. The
stock value of FDI stood at $117 billion at year-end 2012. Inflows have slowed
because of continuing economic turmoil in Europe, the source of much of
Turkey's FDI. Turkey's relatively high current account deficit, uncertainty
related to monetary policy-making, and political turmoil within Turkey's
neighborhood leave the economy vulnerable to destabilizing shifts in investor
confidenc
Source
: CIA
|
|
||
|
NAME |
: |
SISECAM DIS TICARET A.S. |
|
HEAD OFFICE ADDRESS |
: |
Istiklal Caddesi Terkos Cikmazi Sok. No:2 Beyoglu 34430 Istanbul / Turkey |
|
REMARKS ON HEAD OFFICE ADDRESS |
: |
The door number was changed from "314" to "2" by the Municipality. |
|
PHONE NUMBER |
: |
90-212-313 47 00 |
|
FAX NUMBER |
: |
90-212-313 48 04 90-212-313 48 05 |
|
WEB-ADDRESS |
: |
www.sisecamdisticaret.com |
|
|
||
|
TAX OFFICE |
: |
Bogazici Kurumlar |
|
TAX NO |
: |
8140456810 |
|
REGISTRATION NUMBER |
: |
623660 |
|
REGISTERED OFFICE |
: |
Istanbul Chamber of Commerce |
|
DATE ESTABLISHED |
: |
20.04.2007 |
|
ESTABLISHMENT GAZETTE DATE/NO |
: |
27.04.2007/6796 |
|
LEGAL FORM |
: |
Joint Stock Company |
|
TYPE OF COMPANY |
: |
Private |
|
REGISTERED CAPITAL |
: |
TL 5.000.000 |
||||||
|
PAID-IN CAPITAL |
: |
TL 5.000.000 |
||||||
|
HISTORY |
: |
|
|
|
||||||||||||||
|
SHAREHOLDERS |
: |
|
||||||||||||
|
GROUP PARENT COMPANY |
: |
TURKIYE SISE VE CAM FABRIKALARI A.S. |
||||||||||||
|
SISTER COMPANIES |
: |
ANADOLU CAM ESKISEHIR SANAYI A.S. ANADOLU CAM SANAYII A.S. ANADOLU CAM YENISEHIR SANAYI A.S. ASMAS AGIR SANAYI MAKINALARI A.S. AUTOMOTIVE GLASS ALLIANCE RUS ZAO AVEA ILETISIM HIZMETLERI A.S. CAM ELYAF SANAYII A.S. CAMIS AMBALAJ SANAYI A.S. CAMIS EGYPT MINING LTD CO CAMIS ELEKTRIK URETIM A.S. CAMIS LIMITED CAMIS MADENCILIK A.S. CAMIS RUS ZAO CAYIROVA CAM SANAYII A.S. CROMITAL S.P.A. DENIZLI CAM SANAYI VE TICARET A.S. DOST GAZ DEPOLAMA A.S. GLASS CORP S.A. MADENCILIK SANAYI VE TICARET A.S. OMCO ISTANBUL KALIP SANAYI VE TICARET A.S. OXYVIT KIMYA SANAYI VE TICARET A.S. PASABAHCE CAM SANAYII VE TICARET A.S. PASABAHCE GLAS GMBH PASABAHCE MAGAZALARI A.S. PASABAHCE MAGAZALARI B.V. PASABAHCE USA INC PASABAHCE YATIRIM VE PAZARLAMA A.S. POSUDA LIMITED RUSCAM LTD SAINT GOBAIN GLASS EGYPT SAE SISECAM (SHANGHAI) TRADING CO. LTD. SISECAM BULGARIA LTD SISECAM SIGORTA ARACILIK HIZMETLERI A.S. SISECAM SODA LUKAVAC D.O.O. SODA SANAYII A.S. SOLVAY SISECAM HOLDING AG TOPKAPI YATIRIM HOLDING A.S. TRAKYA CAM INVESTMENT B.V. TRAKYA CAM SANAYII A.S. TRAKYA GLASS BULGARIA EAD TRAKYA GLASS KUBAN OOO TRAKYA GLASS LOGISTICS EAD TRAKYA GLASS RUS ZAO TRAKYA INVESTMENT B.V. TRAKYA POLATLI CAM SANAYII A.S. TRAKYA YENISEHIR CAM SANAYII A.S. TRSG AUTOGLASS HOLDING BV TRSG GLASS HOLDING BV TURKIYE SISE VE CAM FABRIKALARI A.S. |
||||||||||||
|
SUBSIDIARIES |
: |
CAMIS MADENCILIK A.S. TRAKYA POLATLI CAM SANAYII A.S. |
||||||||||||
|
BOARD OF DIRECTORS |
: |
|
||||||||||||
|
DIRECTORS |
: |
|
||||||||||||
|
|
||||||||||||||||
|
BUSINESS ACTIVITIES |
: |
The subject performs the foreign trade activities of Sisecam group. |
||||||||||||||
|
NACE CODE |
: |
G .51.19 |
||||||||||||||
|
SECTOR |
: |
Commerce |
||||||||||||||
|
NUMBER OF EMPLOYEES |
: |
22 |
||||||||||||||
|
NET SALES |
: |
|
||||||||||||||
|
CAPACITY |
: |
None |
||||||||||||||||
|
PRODUCTION |
: |
None |
||||||||||||||||
|
IMPORT COUNTRIES |
: |
South Africa |
||||||||||||||||
|
MERCHANDISE IMPORTED |
: |
Chromite |
||||||||||||||||
|
EXPORT VALUE |
: |
|
||||||||||||||||
|
EXPORT COUNTRIES |
: |
Bulgaria Czech Republic European Countries |
||||||||||||||||
|
MERCHANDISE EXPORTED |
: |
Plate Sheet Synthetic rubber |
||||||||||||||||
|
HEAD OFFICE ADDRESS |
: |
Istiklal Caddesi Terkos Cikmazi Sok. No:2 Beyoglu 34430 Istanbul / Turkey ( owned by shareholder(s) ) |
||||||||||||||||
|
BRANCHES |
: |
Administrative Office : Is Kuleleri Kule-3 4. Levent Istanbul/Turkey |
||||||||||||||||
|
INVESTMENTS |
: |
None |
|
TREND OF BUSINESS |
: |
There was a slowdown at business volume in real terms in 2012. There appears a slowdown at business volume in real terms in 1.1 - 30.6.2013. |
|
SIZE OF BUSINESS |
: |
Giant |
|
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
MAIN DEALING BANKS |
: |
Turkiye Is Bankasi Istanbul Kurumsal Branch |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
CREDIT FACILITIES |
: |
The subject company is making use of credit facilities. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
PAYMENT BEHAVIOUR |
: |
No payment delays have come to our knowledge. |
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
KEY FINANCIAL ELEMENTS |
: |
|
||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
General Financial Position |
Fair; As the firm buys and exports the products mainly of Sisecam Group the accounts payable mainly consists of the debts to the group companies and as the subject company exports the products mainly of group companies, it buys the products nearly at the export price so the gross profit margin of the company was low due to high cost of goods sold. Liquidity was satisfactory. |
|
|
Incr. in producers’ price index |
Average USD/TL |
Average EUR/TL |
Average GBP/ TL |
|
( 2007 ) |
5,94 % |
1,3075 |
1,7901 |
2,6133 |
|
( 2008 ) |
8,11 % |
1,2858 |
1,8876 |
2,3708 |
|
( 2009 ) |
5,93 % |
1,5460 |
2,1529 |
2,4094 |
|
( 2010 ) |
8,87 % |
1,5128 |
2,0096 |
2,3410 |
|
( 2011 ) |
13,33 % |
1,6797 |
2,3378 |
2,6863 |
|
( 2012 ) |
2,45 % |
1,7995 |
2,3265 |
2,8593 |
|
( 01.01-30.06.2013) |
2,46 % |
1,8251 |
2,3936 |
2,8262 |
|
( 01.01-30.09.2013) |
4,43 % |
1,8785 |
2,4774 |
2,9189 |
|
|
( 31.12.2009 ) TL |
|
( 31.12.2010 ) TL |
|
( 31.12.2011 ) TL |
|
|
CURRENT ASSETS |
489.510.503 |
1,00 |
295.403.041 |
1,00 |
325.158.723 |
1,00 |
|
Not Detailed Current Assets |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Cash and Banks |
18.588.011 |
0,04 |
9.473.091 |
0,03 |
413.851 |
0,00 |
|
Marketable Securities |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Account Receivable |
220.017.008 |
0,45 |
232.217.028 |
0,79 |
287.094.524 |
0,88 |
|
Other Receivable |
250.807.582 |
0,51 |
53.674.761 |
0,18 |
28.899.578 |
0,09 |
|
Inventories |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Advances Given |
40.442 |
0,00 |
15.516 |
0,00 |
8.727.538 |
0,03 |
|
Accumulated Construction Expense |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Other Current Assets |
57.460 |
0,00 |
22.645 |
0,00 |
23.232 |
0,00 |
|
NON-CURRENT ASSETS |
118.653 |
0,00 |
114.705 |
0,00 |
61.767 |
0,00 |
|
Not Detailed Non-Current Assets |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Long-term Receivable |
102 |
0,00 |
102 |
0,00 |
102 |
0,00 |
|
Financial Assets |
2.500 |
0,00 |
2.848 |
0,00 |
2.868 |
0,00 |
|
Tangible Fixed Assets (net) |
110.464 |
0,00 |
89.587 |
0,00 |
45.762 |
0,00 |
|
Intangible Assets |
5.587 |
0,00 |
22.168 |
0,00 |
13.035 |
0,00 |
|
Deferred Tax Assets |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Other Non-Current Assets |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
TOTAL ASSETS |
489.629.156 |
1,00 |
295.517.746 |
1,00 |
325.220.490 |
1,00 |
|
CURRENT LIABILITIES |
482.590.025 |
0,99 |
286.130.302 |
0,97 |
312.434.891 |
0,96 |
|
Not Detailed Current Liabilities |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Financial Loans |
236.452.043 |
0,48 |
24.366.735 |
0,08 |
3.400.020 |
0,01 |
|
Accounts Payable |
222.743.585 |
0,45 |
234.215.515 |
0,79 |
290.195.838 |
0,89 |
|
Loans from Shareholders |
6.835.592 |
0,01 |
935.496 |
0,00 |
16.309.111 |
0,05 |
|
Other Short-term Payable |
10.988.896 |
0,02 |
24.325.651 |
0,08 |
0 |
0,00 |
|
Advances from Customers |
2.469.904 |
0,01 |
924.616 |
0,00 |
240.320 |
0,00 |
|
Accumulated Construction Income |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Taxes Payable |
1.838.997 |
0,00 |
277.052 |
0,00 |
1.624.659 |
0,00 |
|
Provisions |
785.484 |
0,00 |
459.972 |
0,00 |
22.943 |
0,00 |
|
Other Current Liabilities |
475.524 |
0,00 |
625.265 |
0,00 |
642.000 |
0,00 |
|
LONG-TERM LIABILITIES |
158.357 |
0,00 |
234.147 |
0,00 |
240.769 |
0,00 |
|
Not Detailed Long-term Liabilities |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Financial Loans |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Securities Issued |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Long-term Payable |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Loans from Shareholders |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Other Long-term Liabilities |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Provisions |
158.357 |
0,00 |
234.147 |
0,00 |
240.769 |
0,00 |
|
STOCKHOLDERS' EQUITY |
6.880.774 |
0,01 |
9.153.297 |
0,03 |
12.544.830 |
0,04 |
|
Not Detailed Stockholders' Equity |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Paid-in Capital |
5.000.000 |
0,01 |
5.000.000 |
0,02 |
5.000.000 |
0,02 |
|
Cross Shareholding Adjustment of Capital |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Inflation Adjustment of Capital |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Equity of Consolidated Firms |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Reserves |
1.921.789 |
0,00 |
1.921.789 |
0,01 |
2.403.296 |
0,01 |
|
Revaluation Fund |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Accumulated Losses(-) |
0 |
0,00 |
-41.015 |
0,00 |
0 |
0,00 |
|
Net Profit (loss) |
-41.015 |
0,00 |
2.272.523 |
0,01 |
5.141.534 |
0,02 |
|
TOTAL LIABILITIES AND EQUITY |
489.629.156 |
1,00 |
295.517.746 |
1,00 |
325.220.490 |
1,00 |
|
|
( 31.12.2012 ) TL |
|
( 30.06.2013 ) TL |
|
|
CURRENT ASSETS |
423.555.492 |
1,00 |
493.741.461 |
1,00 |
|
Not Detailed Current Assets |
0 |
0,00 |
0 |
0,00 |
|
Cash and Banks |
628.258 |
0,00 |
1.028.004 |
0,00 |
|
Marketable Securities |
0 |
0,00 |
0 |
0,00 |
|
Account Receivable |
328.021.012 |
0,77 |
384.496.437 |
0,78 |
|
Other Receivable |
94.781.612 |
0,22 |
76.707.499 |
0,16 |
|
Inventories |
0 |
0,00 |
5.049.172 |
0,01 |
|
Advances Given |
80.786 |
0,00 |
12.099.958 |
0,02 |
|
Accumulated Construction Expense |
0 |
0,00 |
0 |
0,00 |
|
Other Current Assets |
43.824 |
0,00 |
14.360.391 |
0,03 |
|
NON-CURRENT ASSETS |
219.450 |
0,00 |
198.230 |
0,00 |
|
Not Detailed Non-Current Assets |
0 |
0,00 |
0 |
0,00 |
|
Long-term Receivable |
102 |
0,00 |
102 |
0,00 |
|
Financial Assets |
15.358 |
0,00 |
20.358 |
0,00 |
|
Tangible Fixed Assets (net) |
47.832 |
0,00 |
62.312 |
0,00 |
|
Intangible Assets |
148.663 |
0,00 |
111.711 |
0,00 |
|
Deferred Tax Assets |
0 |
0,00 |
0 |
0,00 |
|
Other Non-Current Assets |
7.495 |
0,00 |
3.747 |
0,00 |
|
TOTAL ASSETS |
423.774.942 |
1,00 |
493.939.691 |
1,00 |
|
CURRENT LIABILITIES |
405.595.158 |
0,96 |
477.194.932 |
0,97 |
|
Not Detailed Current Liabilities |
0 |
0,00 |
0 |
0,00 |
|
Financial Loans |
30.523.252 |
0,07 |
62.842.500 |
0,13 |
|
Accounts Payable |
330.697.479 |
0,78 |
390.371.261 |
0,79 |
|
Loans from Shareholders |
27.441.572 |
0,06 |
1.458.776 |
0,00 |
|
Other Short-term Payable |
14.730.596 |
0,03 |
9.109.041 |
0,02 |
|
Advances from Customers |
505.431 |
0,00 |
12.884.226 |
0,03 |
|
Accumulated Construction Income |
0 |
0,00 |
0 |
0,00 |
|
Taxes Payable |
1.116.971 |
0,00 |
127.436 |
0,00 |
|
Provisions |
78.447 |
0,00 |
66.945 |
0,00 |
|
Other Current Liabilities |
501.410 |
0,00 |
334.747 |
0,00 |
|
LONG-TERM LIABILITIES |
276.034 |
0,00 |
291.649 |
0,00 |
|
Not Detailed Long-term Liabilities |
0 |
0,00 |
0 |
0,00 |
|
Financial Loans |
0 |
0,00 |
0 |
0,00 |
|
Securities Issued |
0 |
0,00 |
0 |
0,00 |
|
Long-term Payable |
0 |
0,00 |
0 |
0,00 |
|
Loans from Shareholders |
0 |
0,00 |
0 |
0,00 |
|
Other Long-term Liabilities |
0 |
0,00 |
0 |
0,00 |
|
Provisions |
276.034 |
0,00 |
291.649 |
0,00 |
|
STOCKHOLDERS' EQUITY |
17.903.750 |
0,04 |
16.453.110 |
0,03 |
|
Not Detailed Stockholders' Equity |
0 |
0,00 |
0 |
0,00 |
|
Paid-in Capital |
5.000.000 |
0,01 |
5.000.000 |
0,01 |
|
Cross Shareholding Adjustment of Capital |
0 |
0,00 |
0 |
0,00 |
|
Inflation Adjustment of Capital |
0 |
0,00 |
0 |
0,00 |
|
Equity of Consolidated Firms |
0 |
0,00 |
0 |
0,00 |
|
Reserves |
7.544.831 |
0,02 |
8.903.749 |
0,02 |
|
Revaluation Fund |
0 |
0,00 |
0 |
0,00 |
|
Accumulated Losses(-) |
0 |
0,00 |
0 |
0,00 |
|
Net Profit (loss) |
5.358.919 |
0,01 |
2.549.361 |
0,01 |
|
TOTAL LIABILITIES AND EQUITY |
423.774.942 |
1,00 |
493.939.691 |
1,00 |
|
REMARKS ON FINANCIAL STATEMENT |
: |
At the financial statements according to TAS, "Cheques Received" and "Outstanding Cheques" figures are under "Cash And Banks" figure. Beginning from the financial statements of 31.12.2011, "Cheques Received" and "Outstanding Cheques" figures are given under "Account Receivable" figure and "Account Payable" figure respectively. |
|
|
(2009) TL |
|
(2010) TL |
|
(2011) TL |
|
|
Net Sales |
1.140.871.149 |
1,00 |
1.257.250.318 |
1,00 |
1.551.849.915 |
1,00 |
|
Cost of Goods Sold |
1.101.011.550 |
0,97 |
1.211.873.953 |
0,96 |
1.492.113.774 |
0,96 |
|
Gross Profit |
39.859.599 |
0,03 |
45.376.365 |
0,04 |
59.736.141 |
0,04 |
|
Operating Expenses |
38.446.839 |
0,03 |
43.364.260 |
0,03 |
55.988.582 |
0,04 |
|
Operating Profit |
1.412.760 |
0,00 |
2.012.105 |
0,00 |
3.747.559 |
0,00 |
|
Other Income |
8.300.340 |
0,01 |
4.989.691 |
0,00 |
3.494.571 |
0,00 |
|
Other Expenses |
4.455.508 |
0,00 |
3.058.048 |
0,00 |
993.621 |
0,00 |
|
Financial Expenses |
5.298.607 |
0,00 |
1.671.225 |
0,00 |
1.106.975 |
0,00 |
|
Minority Interests |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Profit (loss) of consolidated firms |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Profit (loss) Before Tax |
-41.015 |
0,00 |
2.272.523 |
0,00 |
5.141.534 |
0,00 |
|
Tax Payable |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Postponed Tax Gain |
0 |
0,00 |
0 |
0,00 |
0 |
0,00 |
|
Net Profit (loss) |
-41.015 |
0,00 |
2.272.523 |
0,00 |
5.141.534 |
0,00 |
|
|
(2012) TL |
|
(01.01-30.06.2013)
TL |
|
|
Net Sales |
1.565.074.981 |
1,00 |
792.938.096 |
1,00 |
|
Cost of Goods Sold |
1.506.945.576 |
0,96 |
764.201.226 |
0,96 |
|
Gross Profit |
58.129.405 |
0,04 |
28.736.870 |
0,04 |
|
Operating Expenses |
54.739.443 |
0,03 |
26.973.621 |
0,03 |
|
Operating Profit |
3.389.962 |
0,00 |
1.763.249 |
0,00 |
|
Other Income |
5.141.059 |
0,00 |
1.222.942 |
0,00 |
|
Other Expenses |
451.442 |
0,00 |
185.938 |
0,00 |
|
Financial Expenses |
2.720.660 |
0,00 |
250.892 |
0,00 |
|
Minority Interests |
0 |
0,00 |
0 |
0,00 |
|
Profit (loss) of consolidated firms |
0 |
0,00 |
0 |
0,00 |
|
Profit (loss) Before Tax |
5.358.919 |
0,00 |
2.549.361 |
0,00 |
|
Tax Payable |
0 |
0,00 |
0 |
0,00 |
|
Postponed Tax Gain |
0 |
0,00 |
0 |
0,00 |
|
Net Profit (loss) |
5.358.919 |
0,00 |
2.549.361 |
0,00 |
|
|
(2009) |
(2010) |
(2011) |
(2012) |
(01.01-30.06.2013) |
|
LIQUIDITY RATIOS |
|
||||
|
Current Ratio |
1,01 |
1,03 |
1,04 |
1,04 |
1,03 |
|
Acid-Test Ratio |
1,01 |
1,03 |
1,01 |
1,04 |
0,97 |
|
Cash Ratio |
0,04 |
0,03 |
0,00 |
0,00 |
0,00 |
|
ASSET STRUCTURE RATIOS |
|
||||
|
Inventory/Total Assets |
0,00 |
0,00 |
0,00 |
0,00 |
0,01 |
|
Short-term Receivable/Total Assets |
0,96 |
0,97 |
0,97 |
1,00 |
0,93 |
|
Tangible Assets/Total Assets |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
TURNOVER RATIOS |
|
||||
|
Inventory Turnover |
|
|
|
|
151,35 |
|
Stockholders' Equity Turnover |
165,81 |
137,35 |
123,70 |
87,42 |
48,19 |
|
Asset Turnover |
2,33 |
4,25 |
4,77 |
3,69 |
1,61 |
|
FINANCIAL STRUCTURE |
|
||||
|
Stockholders' Equity/Total Assets |
0,01 |
0,03 |
0,04 |
0,04 |
0,03 |
|
Current Liabilities/Total Assets |
0,99 |
0,97 |
0,96 |
0,96 |
0,97 |
|
Financial Leverage |
0,99 |
0,97 |
0,96 |
0,96 |
0,97 |
|
Gearing Percentage |
70,16 |
31,29 |
24,92 |
22,67 |
29,02 |
|
PROFITABILITY RATIOS |
|
||||
|
Net Profit/Stockholders' Eq. |
-0,01 |
0,25 |
0,41 |
0,30 |
0,15 |
|
Operating Profit Margin |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
Net Profit Margin |
0,00 |
0,00 |
0,00 |
0,00 |
0,00 |
|
Interest Cover |
0,99 |
2,36 |
5,64 |
2,97 |
11,16 |
|
COLLECTION-PAYMENT |
|
||||
|
Average Collection Period (days) |
69,43 |
66,49 |
66,60 |
75,45 |
174,56 |
|
Average Payable Period (days) |
72,83 |
69,58 |
70,02 |
79,00 |
183,90 |
|
WORKING CAPITAL |
6920478,00 |
9272739,00 |
12723832,00 |
17960334,00 |
16546529,00 |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.16 |
|
|
1 |
Rs.97.77 |
|
Euro |
1 |
Rs.82.78 |
INFORMATION DETAILS
|
Report
Prepared by : |
NIS |
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.