|
Report Date : |
21.10.2013 |
IDENTIFICATION DETAILS
|
Name : |
A & M JEWELS |
|
|
|
|
Registered Office : |
Room 5B, 6th Floor, M.K.Y.
Building, Soi
Pramote 3, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.07.2011 |
|
|
|
|
Date of Incorporation : |
15.08.2008 |
|
|
|
|
Com. Reg. No.: |
0105551091634 |
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
LINE OF BUSINESS : |
THE SUBJECT
IS ENGAGED IN
IMPORTING AND DISTRIBUTING OF
PRECIOUS AND SEMI-PRECIOUS STONES
FOR JEWELRY PRODUCTION
INDUSTRY. |
|
|
|
|
No. of Employees : |
1 |
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 : |
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) |
|
|
B1 |
B1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
With a well-developed infrastructure, a free-enterprise
economy, generally pro-investment policies, and strong export industries,
|
Source
: CIA |
A & M JEWELS
BUSINESS ADDRESS : ROOM 5B, 6th FLOOR,
M.K.Y. BUILDING,
SOI
PRAMOTE 3,
SURIYAWONGS,
BANGRAK,
TELEPHONE : [66] 2233-9837
FAX : [66] 2233-9837
E-MAIL ADDRESS : -
REGISTRATION ADDRESS : SAME AS BUSINESS
ADDRESS
ESTABLISHED : 2008
REGISTRATION NO. : 0105551091634
TAX ID NO. : 3033182385
CAPITAL REGISTERED : BHT.
2,000,000
CAPITAL PAID-UP : BHT.
2,000,000
SHAREHOLDER’S PROPORTION : THAI
: 61.00%
INDIAN
: 39.00%
FISCAL YEAR CLOSING DATE : JULY 31
LEGAL STATUS : PRIVATE LIMITED
COMPANY
EXECUTIVE : MR. GOPAL BADAYA,
INDIAN
MANAGING DIRECTOR
NO. OF STAFF : 1
LINES OF BUSINESS : PRECIOUS AND
SEMI-PRECIOUS STONES
IMPORTER AND
DISTRIBUTOR
OPERATING TREND : STABLE
PRESENT SITUATION : OPERATING NORMALLY
REPUTATION : FAIR
WITH
MANAGEMENT STANDARD : MANAGEMENT
WITH FAIR PERFORMANCE
The subject was
established on August
15, 2008 as
a private limited
company under the registered
name A & M JEWELS
CO., LTD., by
Thai and Indian groups,
with the business
objective to import
and distribute precious
and semi-precious stones
for jewelry industry.
It currently employs
1 staff.
The subject’s registered
address was initially
located at Room
502, 5th Floor,
International Jewelry Hub
Building, 1179/36 New
Road, Siphya, Bangrak,
Bangkok 10500.
On November 23,
2011, the subject’s
registered address was
relocated to Room
5B, 6th Floor,
M.K.Y. Building, 110
Soi Pramote 3,
Mahaesak Road, Suriyawongs,
Bangrak, Bangkok 10500,
and this is
the subject’s current
operation address.
|
Name |
|
Nationality |
Age |
|
|
|
|
|
|
Mr. Gopal Badaya |
|
Indian |
49 |
The above director
signs on behalf
of the subject
with company’s affixed.
Mr. Gopal Badaya is
the Managing Director.
He is Indian
nationality with the
age of 49 years
old.
The subject is
engaged in importing
and distributing of
precious and semi-precious
stones for jewelry
production industry.
The products are
purchased from suppliers
both domestic and
overseas, mainly in India.
100% of the
products is sold
locally by wholesale
to jewelry manufacturers.
The subject is
not found to
have any subsidiary
or affiliated company
here in Thailand.
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.
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.
Thanachart Bank Public
Co., Ltd.
The subject currently
employs 1 staff.
The premise is
rented for administrative office
at the heading
address. Premise is
located in a
prime commercial area.
The subject’s business is small,
while its sales
revenue in the
year 2011 was
reported at slow
level. However, its
2012 financial statement
has not been
submitted to the
Commercial Registration Department.
Subject’s current business
performance remains slow.
The capital was
registered at Bht. 2,000,000 divided into 20,000 shares of
Bht. 100 each
with fully paid.
[as at
December 15, 2011]
|
NAME |
HOLDING |
% |
|
|
|
|
|
Mr. Gopal Badaya Nationality: Indian Address : |
7,800 |
39.00 |
|
Mr. Withaya Gadusza Nationality: Thai Address : 28/7
Moo 11, Nongjok,
Nongjok, |
6,100 |
30.50 |
|
Ms. Vilawan Phramom Nationality: Thai Address : 187
Moo 10, T. Srisongkram, A.
Srisongkram, Nakornphanom |
6,100 |
30.50 |
Total Shareholders : 3
Share Structure
[as at December
15, 2011]
|
Nationality |
Shareholders |
No. of Share |
% Shares |
|
|
|
|
|
|
Thai |
2 |
12,200 |
61.00 |
|
Foreign-Indian |
1 |
7,800 |
39.00 |
|
Total |
3 |
20,000 |
100.00 |
Ms. Sirirat Ardam No.
8820
Note:
The 2012 financial
statement was not
submitted to the
Commercial Registration Department
during investigation.
The latest financial figures published
as at July
31, 2011, 2010
& 2009 were:
ASSETS
|
Current Assets |
2011 |
2010 |
2009 |
|
|
|
|
|
|
Cash and Cash Equivalents |
110,786.95 |
97,458.95 |
178,494.61 |
|
Trade Accounts Receivable
|
1,452,337.57 |
732,179.50 |
362,418.64 |
|
Other Receivable-Related Business
& Person |
200,000.00 |
700,000.00 |
1,200,000.00 |
|
Inventories |
15,113.39 |
318,495.25 |
118,173.72 |
|
Other Current Assets
|
5,042.89 |
14,000.00 |
6,339.53 |
|
|
|
|
|
|
Total Current Assets
|
1,783,280.80 |
1,862,133.70 |
1,865,426.50 |
|
Total Assets |
1,783,280.80 |
1,862,133.70 |
1,865,426.50 |
LIABILITIES &
SHAREHOLDERS’ EQUITY [BAHT]
|
Current
Liabilities |
2011 |
2010 |
2009 |
|
|
|
|
|
|
Trade Accounts Payable
|
- |
83,590.03 |
71,779.06 |
|
Other Current Liabilities |
30,166.87 |
19,617.11 |
15,542.28 |
|
|
|
|
|
|
Total Current Liabilities |
30,166.87 |
103,207.14 |
87,321.34 |
|
Total Liabilities |
30,166.87 |
103,207.14 |
87,321.34 |
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
|
|
|
|
Share capital : Baht 100
par value authorized, issued
and fully paid share
capital 20,000 shares |
2,000,000.00 |
2,000,000.00 |
2,000,000.00 |
|
|
|
|
|
|
Capital Paid |
2,000,000.00 |
2,000,000.00 |
2,000,000.00 |
|
Retained Earning Unappropriated [Deficit] |
[246,886.07] |
[241,073.44] |
[221,894.84] |
|
Total Shareholders' Equity |
1,753,113.93 |
1,758,926.56 |
1,778,105.16 |
|
Total Liabilities & Shareholders' Equity |
1,783,280.80 |
1,862,133.70 |
1,865,426.50 |
|
Revenue |
2011 |
2010 |
2009 |
|
|
|
|
|
|
Income from Operations |
2,630,511.61 |
2,602,346.68 |
830,411.69 |
|
Other Income |
4,000.00 |
14,000.86 |
3,057.53 |
|
Total Revenues |
2,634,511.61 |
2,616,347.54 |
833,469.22 |
|
Expenses |
|
|
|
|
|
|
|
|
|
Cost of Goods
Sold |
1,637,973.54 |
1,750,468.91 |
588,802.61 |
|
Selling Expenses |
196,703.94 |
66,482.69 |
- |
|
Administrative Expenses |
766,379.42 |
784,874.09 |
449,376.07 |
|
Other Expenses |
37,972.34 |
27,763.45 |
14,295.66 |
|
Total Expenses |
2,639,029.24 |
2,629,589.14 |
1,052,474.34 |
|
|
|
|
|
|
Profit / [Loss] before Financial Cost |
[4,517.63] |
[13,241.60] |
[219,005.12] |
|
Financial Cost |
[1,295.00] |
[5,937.00] |
[2,889.72] |
|
|
|
|
|
|
Net Profit / [Loss] |
[5,812.63] |
[19,178.60] |
[221,894.84] |
|
ITEM |
UNIT |
2011 |
2010 |
2009 |
|
|
|
|
|
|
|
LIQUIDITY RATIO |
|
|
|
|
|
CURRENT RATIO |
TIMES |
59.11 |
18.04 |
21.36 |
|
QUICK RATIO |
TIMES |
58.45 |
14.82 |
19.94 |
|
|
|
|
|
|
|
ACTIVITY RATIO |
|
|
|
|
|
FIXED ASSETS TURNOVER |
TIMES |
- |
- |
- |
|
TOTAL ASSETS TURNOVER |
TIMES |
1.48 |
1.40 |
0.45 |
|
INVENTORY CONVERSION PERIOD |
DAYS |
3.37 |
66.41 |
73.26 |
|
INVENTORY TURNOVER |
TIMES |
108.38 |
5.50 |
4.98 |
|
RECEIVABLES CONVERSION PERIOD |
DAYS |
201.52 |
102.69 |
159.30 |
|
RECEIVABLES TURNOVER |
TIMES |
1.81 |
3.55 |
2.29 |
|
PAYABLES CONVERSION PERIOD |
DAYS |
- |
17.43 |
44.50 |
|
CASH CONVERSION CYCLE |
DAYS |
204.89 |
151.68 |
188.06 |
|
|
|
|
|
|
|
PROFITABILITY RATIO |
|
|
|
|
|
COST OF GOODS SOLD |
% |
62.27 |
67.27 |
70.90 |
|
SELLING & ADMINISTRATION |
% |
36.61 |
32.71 |
54.11 |
|
INTEREST |
% |
0.05 |
0.23 |
0.35 |
|
GROSS PROFIT MARGIN |
% |
37.88 |
33.27 |
29.46 |
|
NET PROFIT MARGIN BEFORE EX. ITEM |
% |
(0.17) |
(0.51) |
(26.37) |
|
NET PROFIT MARGIN |
% |
(0.22) |
(0.74) |
(26.72) |
|
RETURN ON EQUITY |
% |
(0.33) |
(1.09) |
(12.48) |
|
RETURN ON ASSET |
% |
(0.33) |
(1.03) |
(11.90) |
|
EARNING PER SHARE |
BAHT |
(0.29) |
(0.96) |
(11.09) |
|
|
|
|
|
|
|
LEVERAGE RATIO |
|
|
|
|
|
DEBT RATIO |
TIMES |
0.02 |
0.06 |
0.05 |
|
DEBT TO EQUITY RATIO |
TIMES |
0.02 |
0.06 |
0.05 |
|
TIME INTEREST EARNED |
TIMES |
(3.49) |
(2.23) |
(75.79) |
|
|
|
|
|
|
|
ANNUAL GROWTH |
|
|
|
|
|
SALES GROWTH |
% |
1.08 |
213.38 |
|
|
OPERATING PROFIT |
% |
(65.88) |
(93.95) |
|
|
NET PROFIT |
% |
69.69 |
91.36 |
|
|
FIXED ASSETS |
% |
- |
- |
|
|
TOTAL ASSETS |
% |
(4.23) |
(0.18) |
|
ANNUAL GROWTH : ACCEPTABLE
An annual sales growth is 1.08%. Turnover has increased from THB
2,602,346.68 in 2010 to THB 2,630,511.61 in 2011. While net profit has
increased from THB -19,178.60 in 2010 to
THB -5,812.63 in 2011. And total assets has decreased from THB 1,862,133.70 in
2010 to THB 1,783,280.80 in 2011.
PROFITABILITY : ACCEPTABLE

|
Gross Profit Margin |
37.88 |
Impressive |
Industrial Average |
10.92 |
|
Net Profit Margin |
(0.22) |
Deteriorated |
Industrial Average |
0.31 |
|
Return on Assets |
(0.33) |
Deteriorated |
Industrial Average |
1.79 |
|
Return on Equity |
(0.33) |
Deteriorated |
Industrial Average |
4.76 |
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 37.88%. When
compared with the industry average, the ratio of the company was higher,
indicated that company was more profitable than the same industry.
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 -0.22%.
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 -0.33%.
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 -0.33%.
Trend of the average competitors in the same industry for last 5 years
Return on Assets Uptrend
Return on Equity Uptrend
LIQUIDITY : SATISFACTORY

|
Current Ratio |
59.11 |
Impressive |
Industrial Average |
1.86 |
|
Quick Ratio |
58.45 |
|
|
|
|
Cash Conversion Cycle |
204.89 |
|
|
|
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 59.11 times in 2011, increased from 18.04 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 58.45 times in 2011,
increased from 14.82 times, although excluding inventory so the company still
have good short-term financial strength.
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 205 days.
Trend of the average competitors in the same industry for last 5 years
Current Ratio Downtrend
LEVERAGE : SATISFACTORY


|
Debt Ratio |
0.02 |
Impressive |
Industrial Average |
0.66 |
|
Debt to Equity Ratio |
0.02 |
Impressive |
Industrial Average |
1.90 |
|
Times Interest Earned |
(3.49) |
Risky |
Industrial Average |
- |
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 -3.49 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 0.02 less than 0.5, most of the company's
assets are financed through equity.
Trend of the average competitors in the same industry for last 5 years
Debt Ratio Uptrend
Times Interest Earned Downtrend
ACTIVITY : ACCEPTABLE

|
Fixed Assets Turnover |
- |
|
Industrial Average |
- |
|
Total Assets Turnover |
1.48 |
Deteriorated |
Industrial Average |
5.84 |
|
Inventory Conversion Period |
3.37 |
|
|
|
|
Inventory Turnover |
108.38 |
Impressive |
Industrial Average |
9.18 |
|
Receivables Conversion Period |
201.52 |
|
|
|
|
Receivables Turnover |
1.81 |
Deteriorated |
Industrial Average |
9.32 |
|
Payables Conversion Period |
- |
|
|
|
The company's Account Receivable Ratio is calculated as 1.81 and 3.55 in
2011 and 2010 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 2011
decreased from 2010. 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 decreased from 66 days at the
end of 2010 to 3 days at the end of 2011. This represents a positive trend. And
Inventory turnover has increased from 5.5 times in year 2010 to 108.38 times in
year 2011.
The company's Total Asset Turnover is calculated as 1.48 times and 1.4
times in 2011 and 2010 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 Uptrend
Inventory Turnover Uptrend
Receivables Turnover Uptrend
DIAMOND INDUSTRY –
-
From time immemorial,
-
The achievement of the Indian diamond industry was possible only due to
combination of the manufacturing skills of the Indian workforce and the
untiring and unflagging efforts of the Indian diamantaires, supported by
progressive Government policies.
-
The area of study of family owned diamond businesses derives its
importance from the huge conglomerate of family run organizations which operate
in the diamond industry since many generations.
-
Some of the basic traits of family run business enterprises include
spirit of entrepreneurship, mutual trust lowers transaction costs, small,
nimble and quick to react, information as a source of advantage and
philanthropy.
-
Family owned diamond businesses need to improve on many fronts including
higher standard of corporate governance, long-term performance – focused
strategies, modern management and technology.
-
Utmost caution is to be exercised while dealing with some medium and
large diamond traders which are usually engaged in fictitious import – export,
inter-company transactions, financially assisted by banks. In the process,
several public sector banks lost several hundred million rupees. They mostly
diverted borrowed money for diamond business into real estate and capital
markets.
-
Excerpts from Times of India dated 30th October 2010 is as
under –
-
Gem & Jewellery Export Promotion Council in its statistical data has
shown the export of polished diamonds to have increase by 28 % in February
2013. Compared to $ 1.4 bn worth of polished diamond export in February, 2012,
-
The banking sector has started exercising restraint while following
prudent risk management norms when lending money to gems and jewellery sector.
This follows the implementation of Basel III accord – a global voluntary
regulatory standard on bank capital adequacy, stress testing and market
liquidity.
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.28 |
|
|
1 |
Rs.99.03 |
|
Euro |
1 |
Rs.83.80 |
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.