|
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, |
|
|
|
|
Country : |
|
|
|
|
|
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) |
|
|
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,
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
MEGA
LIFESCIENCES PTY LIMITED
[FORMER
: MEGA PRODUCTS LIMITED]
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
OPERATING
TREND : STABLE
PRESENT
SITUATION : OPERATING
NORMALLY
REPUTATION : GOOD
FOR NORMAL BUSINESS
ENGAGEMENT
MANAGEMENT
STANDARD : MANAGEMENT
WITH GOOD PERFORMANCE
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 |
Any of the
mentioned directors can
sign on behalf
of the subject
with the company’s
affixed.
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.
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:
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.
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
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.
70% of its
products is marketed
locally by Zuellig
Pharma Limited.
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
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
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.
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]
[Bangkok Branch :
968 Rama 4 Rd., Bangrak,
Bangkok]
Bangkok Bank Public
Co., Ltd.
Krung Thai Bank Public
Co., Ltd.
The subject employs
approximately 200 staff.
The premise is
rented for administrative office
and warehouse at the heading
address. Premise is
located in commercial/residential area.
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.
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]
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 |
|
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 |
|
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 |
|
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 |
|
|
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%)
This report is issued at your request without any risk
and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its
officials.