MIRA INFORM REPORT

 

 

Report Date :

28.10.2013

 

IDENTIFICATION DETAILS

 

Name :

MEGA  LIFESCIENCES  PTY  LIMITED

 

 

Formerly Known As :

MEGA   PRODUCTS  LIMITED

 

 

Registered Office :

9th/Floor,  Ample  Tower,  120  Moo  11, Bangna-Trad  Road,  Bangna, Bangkok  10260 

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

18.01.1990

 

 

Legal Form :

Private Limited  Company

 

 

Line of Business :

Subject is  a  distributor  of various  kinds  of  health   products [self  medication]  including  food  supplements  and  medical  products. 

 

 

No. of Employees :

200

 

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 :

Regular

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 crisis 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

 

MEGA  LIFESCIENCES  PTY  LIMITED

 

[FORMER  : MEGA   PRODUCTS  LIMITED]

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           9th/FLOOR,  AMPLE  TOWER,  120  MOO  11, 

                                                                        BANGNA-TRAD  ROAD,  BANGNA, 

                                                                        BANGKOK  10260,  THAILAND             

TELEPHONE                                        :           [66]   2769-4222            

FAX                                                      :           [66]   2769-4244

E-MAIL  ADDRESS                               :           megath@megawecare.com

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS

ESTABLISHED                                     :           1990

REGISTRATION  NO.                            :           0105533007341  [Former  : 732/2533]     

CAPITAL  REGISTERED                       :           BHT.  50,000,000                      

CAPITAL  PAID-UP                               :           BHT.  50,000,000

SHAREHOLDER’S  PROPORTION        :           THAI         :   100%

FISCAL  YEAR  CLOSING  DATE          :           DECEMBER  31

LEGAL  STATUS                                  :           PRIVATE  LIMITED  COMPANY

EXECUTIVE                                         :           MS.  DUANGNAPA  TONGSIRI,  THAI 

                                                                                      MANAGING  DIRECTOR

NO.  OF  STAFF                                   :           200

LINES  OF  BUSINESS                         :           HEALTH  FOOD,  VITAMINS,   DIETARY 

SUPPLEMENTS AND  NATURAL  COSMETICS DISTRIBUTOR    

           

           

CORPORATE  PROFILE

 

OPERATING  TREND                            :           STABLE           

PRESENT  SITUATION                         :           OPERATING  NORMALLY

REPUTATION                                       :           GOOD  FOR  NORMAL  BUSINESS  ENGAGEMENT

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  GOOD  PERFORMANCE

 

 

 

 


 

HISTORY

 

The  subject  was  established on  January  18,  1990  as  a  private  limited  company under  the registered  name “MEGA  PRODUCTS  LIMITED” by Thai-Indian  groups, in order to  distribute  various  kinds  of  food  supplement  and  health  products. 

 

On August 15, 2005  the  name was changed  to “MEGA LIFESCIENCES PTY LIMITED”.   The  subject currently  employs  approximately  200  staff.

 

The  subject  has  overseas  representative  offices  with  over  23  worldwide  countries.  It  is  a  wholly owned  subsidiary  of  Mega  Lifescienecs  Public  Company  Limited., which  are  member  of  The  Premjee  Group,  one  of  the  biggest  conglomerates  in  Thailand  for  over  100  years.  Premjee  Group  is  diversified  into  business  such  as  shipping,  trading,  jewelry,  hotel,  agricultural,  chemical  and  pharmaceutical  industries.

 

The  subject’s  registered  address  was  initially  located  at  99/3-4  Moo 8,  Bangna-Trad  Rd.,  Km.  2.7,  Bangna,  Bangkok  10260.

 

On  August  15,  2005  the  subject’s  registered  address  was  relocated  to  9th  Flr., Ample  Tower,  120  Moo 11, Bangna-Trad  Rd.,  Bangna,  Bangkok  10260,  and  this is  the  subject’s  current  operation  address.

 

THE  BOARD  OF  DIRECTORS

 

     Name

 

Nationality

Age

 

 

 

 

Mr.  Vivek  Dhawan

 

Thai

52

Mr.  Thomas  Abraham

 

Indian

51

Ms.  Duangnapa  Tongsiri

 

Thai

52

 

 

AUTHORIZED  PERSON

 

Any  of  the  mentioned  directors  can  sign  on  behalf  of  the  subject  with  the  company’s  affixed.

 

 

MANAGEMENT

 

Ms.  Duangnapa  Tongsiri  is  the  Managing  Director.

She  is  Thai  nationality  with  the  age  of  52  years  old.

 

Ms.  Vichurada  Palonkiat  is  the  Marketing & Sales  Director.

She  is  Thai  nationality.

 

Mr.  Aroon  Raman  is  the  Overseas  Manager.

He  is  Indian  nationality. 

 


 

BUSINESS  OPERATIONS

 

The  subject’s  activity  is  a  distributor  various  kinds  of  health   products [self  medication]  including  food  supplements  and  medical  products. 

 

The  products  and  brands  are  as  follows:

 

  • Food  Supplements :

Consists  of  vitamin  and  food  supplement  products,  such  as  fish  oil,  evening  propose  oil,  lecithin,  Calcium,  Tornado,  II  Care,  Glow,  CLA  Advance,  Zemax  SX,  DHA,  Cosanol,  garlic  and  etc.

  • Medical  products :

Consists  of  Acnotin, Flexsa, Valiant-X,  Nat-C,  Vit-E,  Echinax,  Gofen  400,  Alerten and etc.

 

80% of  the company’s  products  are  manufactured  in  Thailand  by  Mega  Lifesciences  Public  Company  Limited,  and  using imported   ingredients.

 

PURCHASE

 

80% of  the  products  is  purchased  from  parent  company,  the  remaining 20% is  imported  from  Australia  and  Malaysia.

 

MAJOR  SUPPLIER

 

Mega  Lifescienecs  Public  Company  Limited.  :   Thailand

 

 

EXPORT

 

30%  of  products  is  exported  directly  to Myanmar,  Vietnam,  Australia,  Cambodia,  Indonesia,  Nigeria,  Malaysia,  Taiwan,  Japan,  Hong  Kong,  Philippines,  Singapore,  Peru,  Ukraine,  and  European  countries.

 

 

SALES  [LOCAL]

 

70%  of  its  products  is  marketed   locally  by  Zuellig  Pharma  Limited.

 

 

PARENT  COMPANY

 

Mega  Lifescienecs  Public  Company  Limited

Business type   :  Manufacture  of  food  supplement  and  health  products

Address            :  384  Bangpoo  Industrial  Estate,  Samutprakarn  10280,  Thailand

               Tel.:  [66]  2324-0681,  2324-0451

 


 

RELATED  COMPANIES 

 

Natural  Health  Food  Co., Ltd.

Business  Type:  Direct  Sale

 

Mega  Products  [Myanmar]  Co., Ltd.

Business  Type:  Distributor  of  health  care  products

 

Mega  Products  [Vietnam]  Co., Ltd.

Business  Type:  Distributor  of  health  care  products

 

Mega  Products  [Australia]  Pty. Ltd.

Business  Type:  Distributor  of  health  care  products

 

Mega  Products  [Mauritius]  Ltd.

Business  Type:  Distributor  of  health  care  products

 

Mega  Products  [Cambodia]  Co., Ltd.

Business  Type:  Distributor  of  health  care  products

 

Mega  Health  Care  Nigeria  Co., Ltd.

Business  Type:  Distributor  of  health  care  products

 

PT  Mega  Products  Indonesia  Ltd.

Business  Type:  Distributor  of  health  care  products

 

Mayfils  International  Co., Ltd.

Business  Type:  Distributor  of  health  care  products

 

E-Cenz  Co., Ltd.

Business  Type:  Distributor  of  health  care  products

 

Mega  We  Care  Sdn. Bhd.

Business  Type:  Distributor  of  health  care  products

 

 

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  

 

Local  bills  are  paid  by  cash  or  on  the  credits  of  30-60  days.

Sales  are  by  cash  or  on  the  credit  of  30  days.

Imports  are  by  L/C  at  sight  or  T/T.

Exports  are  against   T/T.

 

BANKING

 

The  Siam  Commercial  Bank  Public  Co.,  Ltd.                     

  [Bangna  Km.  35  Branch,  Bangna-Trad  Road,  Km. 35,  Bangpleenoi,  Bangbor, 

   Samutprakarn]

 

 

Hongkong  &  Shanghai  Banking  Corporation 

 

  [Bangkok  Branch :  968  Rama 4 Rd.,  Bangrak,  Bangkok]

 

Bangkok  Bank  Public  Co., Ltd.

 

Krung Thai  Bank  Public  Co., Ltd.

 

 

EMPLOYMENT

 

The  subject  employs  approximately  200  staff.

 

 

LOCATION  DETAILS

 

The  premise  is  rented  for  administrative  office  and  warehouse  at  the  heading  address.  Premise  is  located   in  commercial/residential  area.

 

 

COMMENT

 

The  subject’s  products  are  now popular  among  local  consumers  as  Thai  consumers  become  more  health  conscious  as  well  as eating  habit  have been changed.   Despite the  high  prices of  food supplements  and  health products,  consumers are  willing to spend.

 

Despite  the  business  has  become  more  aggressive,  due  to  there  are  many  brands  from both local and internationals  competing  in domestic  market. However  subject’s  business  remains  solid.

FINANCIAL  INFORMATION

 

The  capital   was  initially  registered  at  Bht.  1,000,000  divided  into  10,000  shares  of  Bht.  100  each.

 

The  capital  was  increased  later  as  followings:

 

Bht.  10,000,000  on  September  18,  1995

Bht.  25,000,000  on  October  31,  1997

Bht.  30,000,000  on  November  3,  1997

Bht.  40,000,000  on  September  6,  1998

Bht.  50,000,000  on  September  27,  2007

 

The  latest  capital  was  at  Bht. 50,000,000  divided  into  5,000,000  shares  of  Bht.  10  each  with  fully  paid.

 

THE   SHAREHOLDERS  LISTED   WERE:  [as  at  September  23,  2013]

 

NAME

HOLDING

%

 

 

 

Mega  Lifescienecs  Public  Company  Limited

Nationality : Thai

Address      : 384  Moo 4,  Praeksa,  Muang,  Samutprakarn

4,999,640

99.99

Ms.  Pathana  Thongkon

Nationality : Thai

Address      : 354  Klongtakedfangtawan-ok  Rd.,  Paknam,

                     Muang,  Samutprakarn 

           60

 

Mr.  Apichai  Chantanajarusiri

Nationality : Thai

Address      : 1589/141  Moo 4,  Samrongnua,  Muang,

                     Samutprakarn

           60

 

Ms.  Duangnapa  Tongsiri

Nationality : Thai

Address      : 9th  Flr., Ample  Tower,  120  Moo 11,

                     Bangna-Trad  Rd.,  Bangna,  Bangkok 

           60

=  0.01

Ms.  Zamira  Shah

Nationality : Thai

Address      : 35/42  Sukhumvit 11 Rd.,  Klongtoeynua,

                     Wattana,  Bangkok 10110

           60

 

Ms.  Nishita  Shah

Nationality : Thai

Address      : 35/42  Sukhumvit 11 Rd.,  Klongtoeynua,

                     Wattana,  Bangkok 10110

          60

 

Mr.  Vivek  Dhawan

Nationality :  Thai

Address      :  35/203  Srinakarin  Rd.,  Bangkaew,  Bangplee,

                      Samutprakarn

          60

 

 

Total  Shareholders  :  7

 

Share  Structure  [as  at  September  23,  2013]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

7

5,000,000

100.00

Foreign

-

-

-

 

Total

 

7

 

5,000,000

 

100.00

 

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC  ACCOUNTANT  NO. :

 

Ms. Vilai  Buranakittisopon  No.  3920]

 

 

BALANCE SHEET [BAHT]

 

The  latest  financial figures  published  as  at  December  31,  2012,  2011  &  2010  were:

          

ASSETS

                                                                                                

Current Assets

2012

2011

[Adjusted]

2010

 

 

 

 

Cash  and Cash Equivalents     

94,519,125

54,044,162

49,791,869

Short-term  Investment

-

-

10,829,727

Trade  Accounts  Receivable 

809,960,665

765,640,974

968,952,382

Other Receivable

34,281,670

32,327,163

-

Other Receivable-Related Company

147,917,938

56,814,667

17,640,141

Inventories     

760,791,704

515,820,266

45,257,336

Advance Payments  to  Suppliers and

   Vendors

 

48,025,227

 

79,023,075

 

45,383,573

Other Current  Assets

-

-

21,895,142

 

 

 

 

Total  Current  Assets                

1,895,496,329

1,503,670,307

1,159,750,170

 

Investment  in Subsidiaries &

  Associated            

 

 

542,367,598

 

 

323,895,854

 

 

316,392,114

Cash at Bank pledged as a Collateral

10,428,852

10,428,852

-

Fixed Assets

42,333,816

21,679,479

17,302,916

Intangible  Assets

2,814,772

370,962

558,624

Other Non-current  Assets                       

9,983,107

8,418,863

1,565,969

 

Total  Assets                 

 

2,503,424,474

 

1,868,464,317

 

1,495,569,793

 


 

LIABILITIES & SHAREHOLDERS’ EQUITY [BAHT]

 

Current Liabilities

2012

2011

[Adjusted]

2010

 

 

 

 

Bank Overdraft & Short-term Loan

  From Financial Institutions

 

376,593,704

 

421,864,072

 

266,679,323

Trade  Accounts  Payable    

999,695,273

851,321,962

641,497,109

Other  Payable

179,229,675

144,411,572

-

Related Company  Payable

259,550,724

88,872,946

121,885,672

Current  Portion  of  Long-term Loans  

   from  Financial  Institutions

 

19,303,648

 

-

 

-

Current  Portion  of  Financial Lease

  Contract  Liabilities

 

92,097

 

720,415

 

1,374,001

Accrued Income Tax

64,142,981

39,795,201

6,595,195

Accrued Expenses

-

-

116,211,429

Other  Current  Liabilities             

 -

-

13,870,312

 

 

 

 

Total Current Liabilities

1,898,608,102

1,546,986,168

1,168,113,041

 

Long-term Loan from 

  Financial  Institutions

 

 

103,806,352

 

 

-

 

 

-

Financial Lease  Contract  Liabilities

107,447

207,303

729,807

Employee  Benefits  Obligation

18,421,558

20,744,871

-

 

Total  Liabilities            

 

2,020,943,459

 

1,567,938,342

 

1,168,842,848

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

Share  capital : Baht  100  par  value 

  authorized,  issued  and  fully 

  paid  share  capital  500,000  shares

 

 

50,000,000

 

 

50,000,000

 

 

50,000,000

 

 

 

 

Capital  Paid                     

50,000,000

50,000,000

50,000,000

Retained Earnings:

  Appropriated  for Statutory Reserve

 

5,000,000

 

5,000,000

 

5,000,000

  Unappropriated                  

427,481,015

245,525,975

271,726,945

 

Total Shareholders' Equity

 

482,481,015

 

300,525,975

 

326,726,945

 

Total  Liabilities &  Shareholders' 

   Equity

 

 

2,503,424,474

 

 

1,868,464,317

 

 

1,495,569,793


 

PROFIT  &  LOSS  ACCOUNT

 

 

Revenue

2012

2011

[Adjusted]

2010

 

 

 

 

Sales  Income

4,048,876,156

3,289,850,098

2,769,407,454

Investment  Income

138,395,196

102,343,666

35,206,915

Gain on Exchange Rate

9,622,114

18,525,289

-

Other  Income                

23,705,032

22,698,004

19,335,026

 

Total  Revenues           

 

4,220,598,498

 

3,433,417,057

 

2,823,949,395

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  Sold  

2,698,960,241

2,169,315,252

1,764,853,270

Selling  Expenses

705,373,663

644,315,875

480,647,899

Administrative  Expenses

390,139,591

331,848,703

373,715,074

Loss  on Exchange Rate

-

-

39,160,288

 

Total Expenses             

 

3,794,473,495

 

3,145,479,830

 

2,658,376,531

 

 

 

 

Profit  before  Financial Cost

  &  Income  Tax

 

426,125,003

 

287,937,227

 

165,572,864

Financial  Cost

[9,618,110]

[10,756,731]

[14,689,794]

 

Profit  before  Income Tax

 

416,506,893

 

277,180,496

 

150,883,070

Income Tax

[94,541,772]

[58,098,290]

[35,774,990]

 

 

 

 

Net  Profit / [Loss]

321,965,121

219,082,206

115,108,080

 

 

FINANCIAL  ANALYSIS

 

ITEM

UNIT

2012

2011

2010

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

1.00

0.97

0.99

QUICK RATIO

TIMES

0.60

0.64

0.94

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

95.64

151.75

160.05

TOTAL ASSETS TURNOVER

TIMES

1.62

1.76

1.85

INVENTORY CONVERSION PERIOD

DAYS

102.89

86.79

9.36

INVENTORY TURNOVER

TIMES

3.55

4.21

39.00

RECEIVABLES CONVERSION PERIOD

DAYS

73.02

84.95

127.71

RECEIVABLES TURNOVER

TIMES

5.00

4.30

2.86

PAYABLES CONVERSION PERIOD

DAYS

135.20

143.24

132.67

CASH CONVERSION CYCLE

DAYS

40.71

28.50

4.39

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

66.66

65.94

63.73

SELLING & ADMINISTRATION

%

27.06

29.67

30.85

INTEREST

%

0.24

0.33

0.53

GROSS PROFIT MARGIN

%

37.58

38.42

38.24

NET PROFIT MARGIN BEFORE EX. ITEM

%

10.52

8.75

5.98

NET PROFIT MARGIN

%

7.95

6.66

4.16

RETURN ON EQUITY

%

66.73

72.90

35.23

RETURN ON ASSET

%

12.86

11.73

7.70

EARNING PER SHARE

BAHT

643.93

438.16

230.22

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.81

0.84

0.78

DEBT TO EQUITY RATIO

TIMES

4.19

5.22

3.58

TIME INTEREST EARNED

TIMES

44.30

26.77

11.27

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

23.07

18.79

 

OPERATING PROFIT

%

47.99

73.90

 

NET PROFIT

%

46.96

90.33

 

FIXED ASSETS

%

95.27

25.29

 

TOTAL ASSETS

%

33.98

24.93

 

 

 

ANNUAL GROWTH : EXCELLENT

 

An annual sales growth is 23.07%. Turnover has increased from THB 3,289,850,098.00 in 2011 to THB 4,048,876,156.00 in 2012. While net profit has increased from THB 219,082,206.00 in 2011 to THB 321,965,121.00 in 2012. And total assets has increased from THB 1,868,464,317.00 in 2011 to THB 2,503,424,474.00 in 2012.              

                       

PROFITABILITY : EXCELLENT

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

37.58

Impressive

Industrial Average

11.77

Net Profit Margin

7.95

Impressive

Industrial Average

3.17

Return on Assets

12.86

Impressive

Industrial Average

8.09

Return on Equity

66.73

Impressive

Industrial Average

19.05

 

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   37.58%. 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 7.95%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient operator  in a dominant position within its industry.

 

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. Return on Assets ratio is 12.86%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient profit  in a dominant position within its industry.

 

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. Return on Equity ratio is 66.73%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient profit  in a dominant position within its industry.

 

Trend of the average competitors in the same industry for last 5 years

Return on Assets                       Uptrend

Return on Equity                       Uptrend

 

 

LIQUIDITY : RISKY

 

 

LIQUIDITY RATIO

 

Current Ratio

1.00

Risky

Industrial Average

1.80

Quick Ratio

0.60

 

 

 

Cash Conversion Cycle

40.71

 

 

 

 

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 time  in 2012, increased from 0.97 times, then the company may have problems meeting its short-term obligations. When compared with the industry average, the ratio of the company was lower.

 

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 0.6 times in 2012, decreased from 0.64 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 41 days.

 

Trend of the average competitors in the same industry for last 5 years

Current Ratio                 Uptrend

 

 

LEVERAGE : ACCEPTABLE

 

 

LEVERAGE RATIO

 

Debt Ratio

0.81

Acceptable

Industrial Average

0.48

Debt to Equity Ratio

4.19

Risky

Industrial Average

0.94

Times Interest Earned

44.30

Impressive

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 44.31 higher than 1, so the company can pay interest expenses on outstanding debt.

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 0.81 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                                Downtrend

Times Interest Earned                Downtrend

 

ACTIVITY : SATISFACTORY

 

 

ACTIVITY RATIO

 

Fixed Assets Turnover

95.64

Impressive

Industrial Average

-

Total Assets Turnover

1.62

Acceptable

Industrial Average

2.56

Inventory Conversion Period

102.89

 

 

 

Inventory Turnover

3.55

Acceptable

Industrial Average

4.87

Receivables Conversion Period

73.02

 

 

 

Receivables Turnover

5.00

Impressive

Industrial Average

4.43

Payables Conversion Period

135.20

 

 

 

 

The company's Account Receivable Ratio is calculated as 5.00 and 4.30 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 increased from 2011. This would suggest the company had good performance 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 87 days at the end of 2011 to 103 days at the end of 2012. This represents a negative trend. And Inventory turnover has decreased from 4.21 times in year 2011 to 3.55 times in year 2012.

 

The company's Total Asset Turnover is calculated as 1.62 times and 1.76 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.61.63

UK Pound

1

Rs.99.94

Euro

1

Rs.85.14

 

 

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%)

 

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.