MIRA
INFORM REPORT
|
Report Date : |
17.10.2013 |
IDENTIFICATION DETAILS
|
Name : |
BANG
YAI CO., LTD. |
|
|
|
|
Registered Office : |
93/261-262 Moo 4, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2012 |
|
|
|
|
Date of Incorporation : |
02.09.1994 |
|
|
|
|
Com. Reg. No.: |
0125537006234 |
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
Line of Business : |
importer and distributor of various
kinds of electrical
equipment, such as
high & low voltage equipment,
high voltage cable &
wire, insulator &
equipment, conduit &
connectors, strain insulator,
control transformers, circuit
breaker |
|
|
|
|
No. of Employees : |
05 |
RATING & COMMENTS
|
MIRA’s Rating : |
Ca |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
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 |
|
Status : |
Moderate |
|
|
|
|
Payment Behaviour : |
Slow |
|
|
|
|
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
BANG YAI CO.,
LTD.
SUMMARY
BUSINESS
ADDRESS : 93/261-262 MOO
4, SUKHAPIBAN ROAD,
T.
BANGSRIMUANG, A. MUANG,
NONTHABURI 11000,
THAILAND
TELEPHONE : [66] 2881-5750-2,
2447-4389
FAX :
[66] 2881-5753
E-MAIL
ADDRESS : bangyai@ksc.th.com
REGISTRATION
ADDRESS : SAME
AS BUSINESS ADDRESS
ESTABLISHED
: 1994
REGISTRATION
NO. : 0125537006234
TAX
ID NO. : 3191036506
CAPITAL REGISTERED : BHT. 5,000,000
CAPITAL PAID-UP : BHT.
5,000,000
SHAREHOLDER’S PROPORTION : THAI :
100%
FISCAL YEAR CLOSING DATE : DECEMBER 31
LEGAL
STATUS : PRIVATE LIMITED
COMPANY
EXECUTIVE : MR. WANCHAI NARADECH,
THAI
MANAGING DIRECTOR
NO.
OF STAFF : 5
LINES
OF BUSINESS : ELECTRICAL EQUIPMENT
IMPORTER AND
DISTRIBUTOR
CORPORATE PROFILE
OPERATING
TREND : STABLE
PRESENT
SITUATION : OPERATING NORMALLY
REPUTATION : FAIR
WITH NORMAL BUSINESS
ENGAGEMENT
MANAGEMENT
STANDARD : MANAGEMENT WITH
LOW PERFORMANCE
HISTORY
The
subject was established
on September 2, 1994
as a private
limited company under
the registered name BANG YAI CO.,
LTD. by Thai
group, with the
business objective to
import and distribute
various kinds of
electrical equipment. It
currently employs 5
staff.
The
subject’s registered address
is 93/261-262 Moo
4, Sukhapiban Road,
T. Bangsrimuang, A. Muang,
Nonthaburi 11000, and
this is the
subject’s current
operation
address.
THE BOARD
OF DIRECTOR
|
Name |
|
Nationality |
Age |
|
|
|
|
|
|
Mr. Wanchai Naradech |
[x] |
Thai |
68 |
|
Mr. Cholwich Rattanodom |
|
Thai |
41 |
AUTHORIZED PERSON
Only the mentioned
director [x] can
sign on behalf
of the subject
with company’s affixed.
MANAGEMENT
Mr. Wanchai Naradech is
the Managing Director.
He is Thai
nationality with the
age of 68
years old.
BUSINESS OPERATIONS
The subject
is engaged in importing
and distributing various
kinds of electrical
equipment, such as
high & low voltage equipment,
high voltage cable &
wire, insulator &
equipment, conduit &
connectors, strain insulator,
control transformers, circuit
breaker
PURCHASE
80%
of the products
is purchased from
local suppliers, the
remaining 20% is
imported from Russia
and Republic of
China.
SALES
100% of the
products is sold
locally to wholesalers
and end-users, mainly
power plant.
SUBSIDIARY AND AFFILIATED
COMPANY
The subject is
not found to
have any subsidiary
or affiliated company
here in Thailand.
LITIGATION
Bankruptcy and
Receivership
There are no litigation
on bankruptcy and
receivership cases filed
against the subject
found at Legal
Execution Department for
the past five
years.
Others
There are no
legal suits filed
against the subject
for the past
two years.
CREDIT
Sales are by
cash or on
the credits term
of 30-60 days.
Local bills are
paid by cash
or on the
credits term of
30-60 days.
Imports are by
T/T.
BANKING
Bangkok
Bank Public Co.,
Ltd.
EMPLOYMENT
The
subject currently employs
5 staff.
LOCATION
DETAILS
The
premise is rented for
administrative office at
the heading address.
Premise is located
in provincial, on
the outskirts of
Bangkok.
COMMENT
The
subject’s operating performance
in 2012 was
depressive with a
drastic decrease on
its sales revenue
and net profit
comparing to the pervious
year. The subject
encounters a slow
growth on its
business. Therefore, any credit
amount is not
recommended.
FINANCIAL INFORMATION
The
capital was registered
at Bht. 3,000,000
divided into 30,000 shares
of Bht. 100
each with fully
paid.
On
April 17, 2003,
the registered capital
was increased to
Bht. 5,000,000 divided into
50,000 shares of
Bht. 100 each with
fully paid.
THE
SHAREHOLDERS LISTED WERE
: [as at
April 30, 2013]
|
NAME |
HOLDING |
% |
|
|
|
|
|
Mr. Wanchai Naradech Nationality: Thai Address : 93/262
Moo 4, T. Bangsrimuang, A. Muang, Nonthaburi
|
49,995 |
99.99 |
|
Mr. Wattana Wannasuta Nationality: Thai Address : 18/329
Moo 6, Salathammasop,
Taweewattana, Bangkok |
1 |
|
|
Mrs. Phonglak Wannasuta Nationality: Thai Address : 63/1
Thasao Road, T. Namuang, A.
Muang, Ratchburi |
1 |
|
|
Mr. Bunjob Piriyaprakob Nationality: Thai Address : 40
Boonyong Road, T. Weangnua, A.
Muang, Lampang |
1 |
= 0.01 |
|
Mr. Vichit Kornvithayakhun Nationality: Thai Address : 222/13
Wad Thepsirin, Pomprabsattrupai,
Bangkok |
1 |
|
|
Mrs. Ladda Rattanodom Nationality: Thai Address : 158/97
Wad Thaphra, Bangkokyai, Bangkok |
1 |
|
Total Shareholders : 6
Share Structure [as
at April 30,
2013]
|
Nationality |
Shareholders |
No. of Share |
% Shares |
|
|
|
|
|
|
Thai |
6 |
50,000 |
100.00 |
|
Foreign |
- |
- |
- |
|
Total |
6 |
50,000 |
100.00 |
NAME OF AUDITOR
& CERTIFIED PUBLIC
ACCOUNTANT NO. :
Ms. Lipawan Ajariyanont No.
8945
BALANCE SHEET [BAHT]
The latest financial figures published
as at December
31, 2012, 2011
& 2010 were:
ASSETS
|
Current Assets |
2012 |
2011 |
2010 |
|
|
|
|
|
|
Cash and Cash Equivalents |
24,753.59 |
135,770.50 |
141,930.59 |
|
Trade Accounts & Other Receivable |
266,294.72 |
634,991.67 |
14,987.17 |
|
Inventories |
431,803.87 |
431,803.87 |
433,803.87 |
|
|
|
|
|
|
Total Current Assets
|
722,852.18 |
1,202,566.04 |
590,721.63 |
|
|
|
|
|
|
Fixed Assets |
513,516.05 |
735,370.70 |
870,133.08 |
|
Other Non-current Assets |
84,974.88 |
89,318.95 |
36,435.83 |
|
Total Assets |
1,321,343.11 |
2,027,255.69 |
1,497,290.54 |
LIABILITIES &
SHAREHOLDERS’ EQUITY [BAHT]
|
Current Liabilities |
2012 |
2011 |
2010 |
|
|
|
|
|
|
Trade Accounts & Other Payable
|
286,267.22 |
573,983.08 |
25,590.71 |
|
Current Portion of
Financial Lease Contract Liabilities |
132,556.68 |
128,544.00 |
124,530.82 |
|
|
|
|
|
|
Total Current Liabilities |
418,823.90 |
702,527.08 |
150,121.53 |
|
Long-term Loan from Person & Related Company |
390,000.00 |
200,000.00 |
157,500.00 |
|
Financial Lease Contract Liabilities, Net of
Current Portion |
45,077.56 |
177,634.00 |
306,178.02 |
|
Total Liabilities |
853,901.46 |
1,080,161.08 |
613,799.55 |
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
|
|
|
|
Share capital : Baht 100
par value authorized, issued
and fully paid share
capital 50,000 shares |
5,000,000.00 |
5,000,000.00 |
5,000,000.00 |
|
|
|
|
|
|
Capital Paid |
5,000,000.00 |
5,000,000.00 |
5,000,000.00 |
|
Retained Earning Unappropriated [Deficit] |
[4,532,558.35] |
[4,052,905.39] |
[4,116,509.01] |
|
Total Shareholders' Equity |
467,441.65 |
947,094.61 |
883,490.99 |
|
Total Liabilities &
Shareholders' Equity |
1,321,343.11 |
2,027,255.69 |
1,497,290.54 |
PROFIT &
LOSS ACCOUNT
|
Revenue |
2012 |
2011 |
2010 |
|
|
|
|
|
|
Sales Income |
244,200.00 |
6,118,565.00 |
1,926,400.00 |
|
Service Income |
- |
21,200.00 |
130,000.00 |
|
Other Income |
27,032.78 |
1,085.07 |
15,897.84 |
|
Total Revenues |
271,232.78 |
6,140,850.07 |
2,072,297.84 |
|
Expenses |
|
|
|
|
|
|
|
|
|
Cost of Goods
Sold |
220,000.00 |
5,508,552.66 |
1,720,000.00 |
|
Selling Expenses |
28,973.51 |
51,222.10 |
39,819.41 |
|
Administrative Expenses |
494,387.99 |
505,934.53 |
526,136.85 |
|
Total Expenses |
743,361.50 |
6,065,709.29 |
2,285,956.26 |
|
|
|
|
|
|
Profit / [Loss] before Financial Cost |
[472,128.72] |
75,140.78 |
[213,658.42] |
|
Financial Costs |
[7,524.24] |
[11,537.16] |
[10,061.53] |
|
|
|
|
|
|
Net Profit / [Loss] |
[479,652.96] |
63,603.62 |
[223,719.95] |
FINANCIAL ANALYSIS
|
ITEM |
UNIT |
2012 |
2011 |
2010 |
|
|
|
|
|
|
|
LIQUIDITY RATIO |
|
|
|
|
|
CURRENT RATIO |
TIMES |
1.73 |
1.71 |
3.93 |
|
QUICK RATIO |
TIMES |
0.69 |
1.10 |
1.05 |
|
|
|
|
|
|
|
ACTIVITY RATIO |
|
|
|
|
|
FIXED ASSETS TURNOVER |
TIMES |
0.48 |
8.35 |
2.36 |
|
TOTAL ASSETS TURNOVER |
TIMES |
0.18 |
3.03 |
1.37 |
|
INVENTORY CONVERSION PERIOD |
DAYS |
716.40 |
28.61 |
92.06 |
|
INVENTORY TURNOVER |
TIMES |
0.51 |
12.76 |
3.96 |
|
RECEIVABLES CONVERSION PERIOD |
DAYS |
398.02 |
37.75 |
2.66 |
|
RECEIVABLES TURNOVER |
TIMES |
0.92 |
9.67 |
137.21 |
|
PAYABLES CONVERSION PERIOD |
DAYS |
474.94 |
38.03 |
5.43 |
|
CASH CONVERSION CYCLE |
DAYS |
639.48 |
28.33 |
89.29 |
|
|
|
|
|
|
|
PROFITABILITY
RATIO |
|
|
|
|
|
COST OF GOODS SOLD |
% |
90.09 |
89.72 |
83.64 |
|
SELLING & ADMINISTRATION |
% |
214.32 |
9.07 |
27.52 |
|
INTEREST |
% |
3.08 |
0.19 |
0.49 |
|
GROSS PROFIT MARGIN |
% |
20.98 |
10.30 |
17.13 |
|
NET PROFIT MARGIN BEFORE EX. ITEM |
% |
(193.34) |
1.22 |
(10.39) |
|
NET PROFIT MARGIN |
% |
(196.42) |
1.04 |
(10.88) |
|
RETURN ON EQUITY |
% |
(102.61) |
6.72 |
(25.32) |
|
RETURN ON ASSET |
% |
(36.30) |
3.14 |
(14.94) |
|
EARNING PER SHARE |
BAHT |
(9.59) |
1.27 |
(4.47) |
|
|
|
|
|
|
|
LEVERAGE RATIO |
|
|
|
|
|
DEBT RATIO |
TIMES |
0.65 |
0.53 |
0.41 |
|
DEBT TO EQUITY RATIO |
TIMES |
1.83 |
1.14 |
0.69 |
|
TIME INTEREST EARNED |
TIMES |
(62.75) |
6.51 |
(21.24) |
|
|
|
|
|
|
|
ANNUAL GROWTH |
|
|
|
|
|
SALES GROWTH |
% |
(96.02) |
198.57 |
|
|
OPERATING PROFIT |
% |
(728.33) |
(135.17) |
|
|
NET PROFIT |
% |
(854.13) |
128.43 |
|
|
FIXED ASSETS |
% |
(30.17) |
(15.49) |
|
|
TOTAL ASSETS |
% |
(34.82) |
35.39 |
|
ANNUAL GROWTH :
RISKY
An annual sales growth is
-96.02%. Turnover has decreased from THB 6,139,765.00 in 2011 to THB
244,200.00 in 2012. While net profit has decreased from THB 63,603.62 in 2011
to THB -479,652.96 in 2012. And total assets has decreased from THB
2,027,255.69 in 2011 to THB 1,321,343.11 in 2012.
PROFITABILITY :
RISKY
PROFITABILITY
RATIO
|
Gross Profit Margin |
20.98 |
Acceptable |
Industrial Average |
32.77 |
|
Net Profit Margin |
(196.42) |
Deteriorated |
Industrial Average |
1.91 |
|
Return on Assets |
(36.30) |
Deteriorated |
Industrial Average |
3.29 |
|
Return on Equity |
(102.61) |
Deteriorated |
Industrial Average |
8.93 |
Gross Profit Margin used to assess a firm's financial health by revealing
the proportion of money left over from revenues after accounting for the cost
of goods sold. Gross profit margin serves as the source for paying additional
expenses and future savings. The company's figure is 20.98%. When compared with
the industry average, the ratio of the company was lower. This indicated that
company may have problems with control over its costs.
Net Profit Margin is the indicator of the company's efficiency in that
net profit takes into consideration all expenses of the company. A low profit
margin indicates a low margin of safety, higher risk that a decline in sales
will erase profits and result in a net loss. The company's figure is -196.42%.
When compared with the industry average, the ratio of the company was lower.
Return on Assets measures how efficiently profits are being generated
from the assets employed in the business when compared with the ratios of firms
in a similar business. A low ratio in comparison with industry averages
indicates an inefficient use of business assets. When compared with the
industry average, it was lower, the company's figure is -36.3%.
Return on Equity indicates how profitable a company is by comparing its
net income to its average shareholders' equity, ROE measures how much the
shareholders earned for their investment in the company. When compared with the
industry average, it was lower, the company's figure is -102.61%.
Trend of the
average competitors in the same industry for last 5 years
Return on Assets Downtrend
Return on Equity Downtrend
LIQUIDITY :
ACCEPTABLE
LIQUIDITY RATIO
|
Current Ratio |
1.73 |
Impressive |
Industrial Average |
1.47 |
|
Quick Ratio |
0.69 |
|
|
|
|
Cash Conversion Cycle |
639.48 |
|
|
|
The Current Ratio is to ascertain whether a company's short-term assets
are readily available to pay off its short-term liabilities. The company's
figure is 1.73 times in 2012, increase from 1.71 times, then it is generally
considered to have good short-term financial strength. When compared with the
industry average, the ratio of the company was higher, indicated that company
was an efficient operator in a dominant position within its industry.
The Quick Ratio is a liquidity indicator that further refines the
current ratio by measuring the amount of the most liquid current assets there
are to cover current liabilities. The company's figure is 0.69 times in 2012,
decrease from 1.1 times, then the company has not enough current assets that
presumably can be quickly converted to cash for pay financial obligations.
The Cash Conversion Cycle measures the number of days a company's cash
is tied up in the production and sales process of its operations and the
benefit from payment terms from its creditors. It meant the company could
survive when no cash inflow was received from sale for 640 days.
Trend of the
average competitors in the same industry for last 5 years
Current Ratio Downtrend
LEVERAGE :
ACCEPTABLE
LEVERAGE RATIO
|
Debt Ratio |
0.65 |
Impressive |
Industrial Average |
0.66 |
|
Debt to Equity Ratio |
1.83 |
Acceptable |
Industrial Average |
1.88 |
|
Times Interest Earned |
(62.75) |
Risky |
Industrial Average |
0.58 |
Debt to Equity Ratio a measurement of how much suppliers, lenders, creditors
and obligors have committed to the company versus what the shareholders have
committed. A lower the percentage means that the company is using less leverage
and has a stronger equity position.
Times Interest Earned measuring a company's ability to meet its debt
obligations. Ratio is -62.75 lower than 1, so the company is not generating
enough cash from EBIT to meet its interest obligations.
Debt Ratio shows the proportion of a company's assets which are financed
through debt. The company's figure is 0.65 greater than 0.5, most of the
company's assets are financed through debt.
Trend of the
average competitors in the same industry for last 5 years
Debt Ratio Uptrend
Times Interest Earned Downtrend
ACTIVITY : RISKY
ACTIVITY RATIO
|
Fixed Assets Turnover |
0.48 |
Satisfactory |
Industrial Average |
0.55 |
|
Total Assets Turnover |
0.18 |
Deteriorated |
Industrial Average |
1.71 |
|
Inventory Conversion Period |
716.40 |
|
|
|
|
Inventory Turnover |
0.51 |
Deteriorated |
Industrial Average |
4.33 |
|
Receivables Conversion Period |
398.02 |
|
|
|
|
Receivables Turnover |
0.92 |
Deteriorated |
Industrial Average |
3.03 |
|
Payables Conversion Period |
474.94 |
|
|
|
The company's Account Receivable Ratio is calculated as 0.92 and 9.67 in
2012 and 2011 respectively. This ratio measures the efficiency of the company
in managing its trade debtors to generate revenue. A lower ratio may indicate
over extension and collection problems. Conversely, a higher ratio may indicate
an overtly stringent policy. In this case, the company's A/R ratio in 2012
decreased from 2011. This would suggest the company had deteriorated in the
management of its debt collections.
Inventory Turnover in Days Ratio indicates the liquidity of inventory.
It estimates the number of days that it will take to sell the current
inventory. Inventory is particularly sensitive to change in business
activities. The inventory turnover in days has increased from 29 days at the
end of 2011 to 716 days at the end of 2012. This represents a negative trend.
And Inventory turnover has decreased from 12.76 times in year 2011 to 0.51
times in year 2012.
The company's Total Asset Turnover is calculated as 0.18 times and 3.03
times in 2012 and 2011 respectively. This ratio is determined by dividing total
assets into total sales turnover. The ratio measures the activity of the assets
and the ability of the firm to generate sales through the use of the assets.
Trend of the
average competitors in the same industry for last 5 years
Fixed Assets Turnover Downtrend
Total Assets Turnover Downtrend
Inventory Turnover Downtrend
Receivables Turnover Downtrend
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.69 |
|
UK Pound |
1 |
Rs.98.59 |
|
Euro |
1 |
Rs.83.67 |
INFORMATION DETAILS
|
Report
Prepared by : |
MNL |
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.