MIRA INFORM REPORT

 

 

Report Date :

25.09.2013

 

IDENTIFICATION DETAILS

 

Name :

KUMKANG KIND CO LTD

 

 

Registered Office :

1512-3, Dadae-Dong, Saha-Gu Busan, 604050

 

 

Country :

South Korea

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

08.08.1979

 

 

Legal Form :

Public Parent

 

 

Line of Business :

Subject is engaged in the manufacture of steel pipe products.

 

 

No. of Employees :

440

 

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 :

Slow but Correct

 

 

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)

South Korea

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

SOUTH KOREA - ECONOMIC OVERVIEW

 

South Korea over the past four decades has demonstrated incredible growth and global integration to become a high-tech industrialized economy. In the 1960s, GDP per capita was comparable with levels in the poorer countries of Africa and Asia. In 2004, South Korea joined the trillion dollar club of world economies, and is currently the world's 12th largest economy. Initially, a system of close government and business ties, including directed credit and import restrictions, made this success possible. The government promoted the import of raw materials and technology at the expense of consumer goods, and encouraged savings and investment over consumption. The Asian financial crisis of 1997-98 exposed longstanding weaknesses in South Korea's development model including high debt/equity ratios and massive short-term foreign borrowing. GDP plunged by 6.9% in 1998, and then recovered by 9% in 1999-2000. Korea adopted numerous economic reforms following the crisis, including greater openness to foreign investment and imports. Growth moderated to about 4% annually between 2003 and 2007. Korea''s export focused economy was hit hard by the 2008 global economic downturn, but quickly rebounded in subsequent years, reaching 6.3% growth in 2010. The US-South Korea Free Trade Agreement was ratified by both governments in 2011 and went into effect in March 2012. Throughout 2012 the economy experienced sluggish growth because of market slowdowns in the United States, China, and the Eurozone. The incoming administration in 2013, following the December 2012 presidential election, is likely to face the challenges of balancing heavy reliance on exports with developing domestic-oriented sectors, such as services. The South Korean economy''s long term challenges include a rapidly aging population, inflexible labor market, and heavy reliance on exports - which comprise half of GDP.

 

Source : CIA

 


Company name and address

 

KUMKANG KIND CO LTD                     

 

1512-3, Dadae-Dong, Saha-Gu

Busan, 604050 South

Korea,

 

 

Tel:

82-51-2648881

Fax:

82-51-2642964

 

www.kum-kang.com

 

Employees:

440

Company Type:

Public Parent

Corporate Family:

3 Companies

Traded:

Korea Stock Exchange:

014280

Incorporation Date:

08-Aug-1979

Auditor:

Deloitte & Touche LLP

Financials in:

USD (In Milions)

Fiscal Year End:

31-Dec-2012

Reporting Currency:

South Korean Won

Annual Sales:

349.1  1

Net Income:

9.5

Total Assets:

468.0  2

Market Value:

66.7

 

(13-Sep-2013)

                                         

 

Business Description

 

 

KUMKANG KIND CO., LTD., formerly KUMKANG INDUSTRIAL CO.,LTD, is a Korea-based company mainly engaged in the manufacture of steel pipe products. The Company produces four categories of products: steel pipes, including carbon steel pipes, square and rectangular tubes, rigid steel conduits, color coated square pipes, fence tubes and structure tubes, which are used for civil engineering, reinforcement, parking facilities, scaffolding, steel tower and other industries; formworks, including aluminum formworks, gang formworks, Euro formworks and special formworks, which are used in architecture and civil engineering areas; scaffolds, including clamps, scaffolding pipes, working boards and shipyard scaffolds, as well as modular building systems. On January 1, 2013, the Company completed the merger with its wholly owned subsidiary, KUMKANG FOSTEM CO.LTD, which is mainly engaged in the construction facilities. For the six months ended 30 June 2013, Kumkang Kind Co Ltd revenues increased 35% to W204.43B. Net income applicable to common stockholders totaled W6.45B vs. loss of W336.2M. Revenues reflect Steel Panel Segment increase of 52% to W110.47B, Other segment increase from W831.4M to W16.09B, Feed Segment increase of 4% to W15.68B, South Korea segment increase of 28% to W152.42B, India segment increase of 40% to W19.5B.

 

 

Industry            

 

 

Industry

Metal Products Manufacturing

ANZSIC 2006:

2122 - Steel Pipe and Tube Manufacturing

ISIC Rev 4:

2410 - Manufacture of basic iron and steel

NACE Rev 2:

2420 - Manufacture of tubes, pipes, hollow profiles and related fittings, of steel

NAICS 2012:

33121 - Iron and Steel Pipe and Tube Manufacturing from Purchased Steel

UK SIC 2007:

2420 - Manufacture of tubes, pipes, hollow profiles and related fittings, of steel

US SIC 1987:

3317 - Steel Pipe and Tubes

 

 

Significant Developments

 

 

Topic

#*

Most Recent Headline

Date

General Reorganization

1

Kumkang Kind Co Ltd to Merge with Subsidiary

24-Oct-2012

Business Deals

2

Kumkang Kind Co Ltd Amends Amount of Contract with POSCO Engineering & Construction Co., Ltd.

21-Nov-2012

Equity Investments

1

Kumkang Kind Co Ltd Announces Changes in Shareholding Structure

18-Oct-2012

Dividends

1

Kumkang Kind Co Ltd Declares Annual Cash Dividend for FY 2012

14-Feb-2013

 

* number of significant developments within the last 12 months

 

 

News

 

Title

Date

Kumkang Kind Co Ltd Declares Annual Cash Dividend for FY 2012
Reuters (94 Words)

14-Feb-2013

 

 

Financial Summary

 

As of 30-Jun-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

0.71

2.95

Quick Ratio (MRQ)

0.46

1.63

Debt to Equity (MRQ)

0.97

0.67

Sales 5 Year Growth

0.75

8.01

 

 

Stock Snapshot

 

Traded: Korea Stock Exchange: 014280

 

As of 13-Sep-2013

   Financials in: KRW

Recent Price

14,600.00

 

EPS

2,408.43

52 Week High

18,600.00

 

Price/Sales

0.18

52 Week Low

10,000.00

 

Dividend Rate

350.00

Avg. Volume (mil)

0.01

 

Price/Book

0.32

Market Value (mil)

72,283.28

 

Beta

1.21

 

Price % Change

Rel S&P 500%

4 Week

-1.35%

-5.02%

13 Week

-5.19%

-10.18%

52 Week

30.36%

27.50%

Year to Date

-2.01%

-1.87%

 

1 - Profit & Loss Item Exchange Rate: USD 1 = KRW 1126.849
2 - Balance Sheet Item Exchange Rate: USD 1 = KRW 1066.4

 

 

 

Corporate Overview

 

Location
1512-3, Dadae-Dong, Saha-Gu
Busan, 604050
Korea, Republic of

 

Tel:

82-51-2648881

Fax:

82-51-2642964

 

www.kum-kang.com

Quote Symbol - Exchange

014280 - Korea Stock Exchange

Sales KRW(mil):

393,382.3

Assets KRW(mil):

499,094.0

Employees:

440

Fiscal Year End:

31-Dec-2012

 

Industry:

Construction - Supplies and Fixtures

Incorporation Date:

08-Aug-1979

Company Type:

Public Parent

Quoted Status:

Quoted

 

 

 

Industry Codes

 

ANZSIC 2006 Codes:

2122

-

Steel Pipe and Tube Manufacturing

2599

-

Other Manufacturing Not Elsewhere Classified

2229

-

Other Structural Metal Product Manufacturing

 

ISIC Rev 4 Codes:

2410

-

Manufacture of basic iron and steel

3290

-

Other manufacturing n.e.c.

2511

-

Manufacture of structural metal products

 

NACE Rev 2 Codes:

2420

-

Manufacture of tubes, pipes, hollow profiles and related fittings, of steel

2511

-

Manufacture of metal structures and parts of structures

3299

-

Other manufacturing n.e.c.

 

NAICS 2012 Codes:

33121

-

Iron and Steel Pipe and Tube Manufacturing from Purchased Steel

339999

-

All Other Miscellaneous Manufacturing

332312

-

Fabricated Structural Metal Manufacturing

332323

-

Ornamental and Architectural Metal Work Manufacturing

 

US SIC 1987:

3317

-

Steel Pipe and Tubes

3999

-

Manufacturing Industries, Not Elsewhere Classified

3441

-

Fabricated Structural Metal

3446

-

Architectural and Ornamental Metal Work

 

UK SIC 2007:

2420

-

Manufacture of tubes, pipes, hollow profiles and related fittings, of steel

2511

-

Manufacture of metal structures and parts of structures

3299

-

Other manufacturing n.e.c.

 

 

Business Descriptions

 

KUMKANG KIND CO., LTD., formerly KUMKANG INDUSTRIAL CO.,LTD, is a Korea-based company mainly engaged in the manufacture of steel pipe products. The Company produces four categories of products: steel pipes, including carbon steel pipes, square and rectangular tubes, rigid steel conduits, color coated square pipes, fence tubes and structure tubes, which are used for civil engineering, reinforcement, parking facilities, scaffolding, steel tower and other industries; formworks, including aluminum formworks, gang formworks, Euro formworks and special formworks, which are used in architecture and civil engineering areas; scaffolds, including clamps, scaffolding pipes, working boards and shipyard scaffolds, as well as modular building systems. On January 1, 2013, the Company completed the merger with its wholly owned subsidiary, KUMKANG FOSTEM CO.LTD, which is mainly engaged in the construction facilities. For the six months ended 30 June 2013, Kumkang Kind Co Ltd revenues increased 35% to W204.43B. Net income applicable to common stockholders totaled W6.45B vs. loss of W336.2M. Revenues reflect Steel Panel Segment increase of 52% to W110.47B, Other segment increase from W831.4M to W16.09B, Feed Segment increase of 4% to W15.68B, South Korea segment increase of 28% to W152.42B, India segment increase of 40% to W19.5B.

Source: Reuters

More Business Descriptions

 

Manufacture of pipes and scaffolding

Iron and Steel Pipe and Tube Manufacturing from Purchased Steel

 

 

Financial Data

 

Financials in:

KRW(mil)

 

Revenue:

393,382.3

Net Income:

10,696.0

Assets:

499,094.0

Long Term Debt:

68,497.9

 

Total Liabilities:

297,093.6

 

Working Capital:

45.5

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

28.9%

7,063.2%

15.7%

 

 

Market Data

 

Quote Symbol:

014280

Exchange:

Korea Stock Exchange

Currency:

KRW

Stock Price:

14,600.0

Stock Price Date:

09-13-2013

52 Week Price Change %:

30.4

Market Value (mil):

72,283,280.0

 

SEDOL:

6499066

ISIN:

KR7014280002

 

Equity and Dept Distribution:

FY '96-'98, financials reflect non-consolidated results. FY'03 is restated due to preferred dividend. '07 is RES.

 

 

Key Corporate Relationships

 

Auditor:

Deloitte & Touche LLP

 

Auditor:

Deloitte & Touche LLP

 

 

Corporate Family      

 

Corporate Structure News:

Total Corporate Family Members: 3

 

 

Company Name

Company Type

Location

Country

Industry

Sales
(USD mil)

Employees

Kumkang Kind Co Ltd

Parent

Busan

Korea, Republic of

Metal Products Manufacturing

349.1

440

Kumkang Kind (M) Sdn. Bhd.

Subsidiary

Shah Alam, Selangor

Malaysia

Metal Products Manufacturing

6.8

30

Kumkang Fostem Co., Ltd.

Subsidiary

Seoul, Seoul

Korea, Republic of

Miscellaneous Wholesale

13.9

 

 

 

Significant Developments

 

Kumkang Kind Co Ltd Declares Annual Cash Dividend for FY 2012

Feb 14, 2013


Kumkang Kind Co Ltd announced that its Board of Directors has declared an annual cash dividend of KRW 350 per share of common stock and KRW 400 per share of preferred stock for the fiscal year 2012 to shareholders of record on December 31, 2012. The dividend rates of market prices are 2.5% (common shares) and 3.8% (preferred shares), respectively. The total cash dividend amount is KRW 1,571,454,000. The Company's annual cash dividend for the fiscal year 2011 was KRW 250 per share of common stock and KRW 300 per share of preferred stock.

Kumkang Kind Co Ltd Amends Amount of Contract with POSCO Engineering & Construction Co., Ltd.

Nov 21, 2012


Kumkang Kind Co Ltd announced that it has made an amendment to the contract with POSCO Engineering & Construction Co., Ltd. to supply construction service, initially announced on September 17, 2012. After the amendment, the contract amount has been amended to KRW 27,241,500,000 from KRW 26,807,990,000.

Kumkang Kind Co Ltd Signs Contract with HANJIN HEAVY INDUSTRIES & CONSTRUCTION CO.,LTD

Oct 29, 2012


Kumkang Kind Co Ltd announced that it has signed a contract with HANJIN HEAVY INDUSTRIES & CONSTRUCTION CO.,LTD to provide construction service. The contract amount is KRW 12,174,800,000.

Kumkang Kind Co Ltd to Merge with Subsidiary

Oct 24, 2012


Kumkang Kind Co Ltd announced that it will merge with its wholly owned subsidiary, KUMKANG FOSTEM CO.LTD, which is mainly engaged in the construction facilities, to improve operating efficiency and maximize synergy. The expected merger effective date is January 1, 2013.

Kumkang Kind Co Ltd Announces Changes in Shareholding Structure

Oct 18, 2012


Kumkang Kind Co Ltd announced that Ahn Yeong Sun has acquired 184,500 shares of the Company, equivalent to a 3.80% stake. After the transaction, Ahn Yeong Sun and three related parties' combined stake in the Company has increased to 34.80% from 31.00%.

 

 

News

 

Kumkang Kind Co Ltd Declares Annual Cash Dividend for FY 2012
Reuters (94 Words)

14-Feb-2013

 

 

Annual Income Statement

 

Financials in: USD (mil)

 

Except for share items (millions) and per share items (actual units)

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Reclassified Normal
31-Dec-2012

Restated Normal
31-Dec-2011

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

306.9

251.7

221.6

344.9

412.8

Revenue

306.9

251.7

221.6

344.9

412.8

    Other Revenue

42.2

23.8

22.6

14.3

21.6

Other Revenue, Total

42.2

23.8

22.6

14.3

21.6

Total Revenue

349.1

275.5

244.1

359.2

434.4

 

 

 

 

 

 

    Cost of Revenue

297.7

237.8

203.1

307.5

362.5

Cost of Revenue, Total

297.7

237.8

203.1

307.5

362.5

Gross Profit

9.2

13.9

18.4

37.4

50.3

 

 

 

 

 

 

    Selling/General/Administrative Expense

19.5

17.0

16.8

21.3

32.4

    Labor & Related Expense

12.7

11.6

10.3

11.4

15.1

    Advertising Expense

0.2

0.2

0.1

0.2

0.2

Total Selling/General/Administrative Expenses

32.4

28.8

27.3

32.9

47.7

Research & Development

0.1

0.2

0.1

0.3

0.4

    Depreciation

0.8

0.8

0.6

0.6

0.6

    Amortization of Intangibles

0.0

0.0

0.3

0.8

1.0

Depreciation/Amortization

0.8

0.8

0.9

1.4

1.6

        Investment Income - Operating

-

-

-0.3

-

-

    Interest/Investment Income - Operating

-

-

-0.3

-

-

Interest Expense (Income) - Net Operating Total

-

-

-0.3

-

-

    Loss (Gain) on Sale of Assets - Operating

-

-

0.1

-

-

Unusual Expense (Income)

-

-

0.1

-

-

    Other Operating Expense

-

-

0.9

-

-

    Other, Net

-

-

-1.1

-

-

Other Operating Expenses, Total

-

-

-0.2

-

-

Total Operating Expense

331.0

267.5

231.0

342.1

412.2

 

 

 

 

 

 

Operating Income

18.1

8.0

13.2

17.1

22.2

 

 

 

 

 

 

        Interest Expense - Non-Operating

-9.6

-8.8

-7.9

-8.2

-12.1

    Interest Expense, Net Non-Operating

-9.6

-8.8

-7.9

-8.2

-12.1

        Interest Income - Non-Operating

0.9

0.7

1.0

1.5

1.5

        Investment Income - Non-Operating

3.5

2.0

2.5

-0.3

-5.6

    Interest/Investment Income - Non-Operating

4.4

2.7

3.5

1.2

-4.1

Interest Income (Expense) - Net Non-Operating Total

-5.2

-6.1

-4.4

-7.0

-16.2

Gain (Loss) on Sale of Assets

-0.1

0.0

-

-0.1

-0.8

    Other Non-Operating Income (Expense)

-0.5

0.0

-

0.8

0.8

Other, Net

-0.5

0.0

-

0.8

0.8

Income Before Tax

12.3

1.8

8.7

10.8

6.0

 

 

 

 

 

 

Total Income Tax

2.8

1.6

1.6

1.8

3.9

Income After Tax

9.5

0.2

7.1

9.1

2.1

 

 

 

 

 

 

    Minority Interest

0.0

0.0

0.0

-3.3

3.0

Net Income Before Extraord Items

9.5

0.2

7.1

5.8

5.2

    Discontinued Operations

-

-

-

-

-0.5

Total Extraord Items

-

-

-

-

-0.5

Net Income

9.5

0.2

7.1

5.8

4.6

 

 

 

 

 

 

    Preferred Dividends

-0.2

-0.1

-0.1

-0.2

-0.1

Total Adjustments to Net Income

-0.2

-0.1

-0.1

-0.2

-0.1

Income Available to Common Excl Extraord Items

9.3

0.1

7.0

5.6

5.0

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

9.3

0.1

7.0

5.6

4.5

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

4.4

4.4

4.4

4.4

4.3

Basic EPS Excl Extraord Items

2.13

0.03

1.61

1.29

1.16

Basic/Primary EPS Incl Extraord Items

2.13

0.03

1.61

1.29

1.03

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

9.3

0.1

7.0

5.6

4.5

Diluted Weighted Average Shares

4.4

4.4

4.4

4.4

4.3

Diluted EPS Excl Extraord Items

2.13

0.03

1.61

1.29

1.16

Diluted EPS Incl Extraord Items

2.13

0.03

1.61

1.29

1.03

Dividends per Share - Common Stock Primary Issue

0.31

0.23

0.22

0.27

0.23

Gross Dividends - Common Stock

1.4

1.0

1.0

1.2

1.0

Interest Expense, Supplemental

9.6

8.8

7.9

8.2

12.1

Depreciation, Supplemental

25.6

23.5

26.0

24.5

27.6

Total Special Items

0.1

0.0

0.1

0.6

1.5

Normalized Income Before Tax

12.4

1.9

8.8

11.4

7.5

 

 

 

 

 

 

Effect of Special Items on Income Taxes

0.0

0.0

0.0

0.0

0.3

Inc Tax Ex Impact of Sp Items

2.8

1.6

1.7

1.8

4.2

Normalized Income After Tax

9.6

0.2

7.2

9.6

3.3

 

 

 

 

 

 

Normalized Inc. Avail to Com.

9.3

0.2

7.1

6.2

6.2

 

 

 

 

 

 

Basic Normalized EPS

2.14

0.04

1.63

1.42

1.43

Diluted Normalized EPS

2.14

0.04

1.63

1.42

1.43

Amort of Acquisition Costs, Supplemental

-

-

-

0.5

0.7

Amort of Intangibles, Supplemental

0.0

0.0

0.3

0.3

0.4

Rental Expenses

0.4

0.3

0.3

0.4

0.9

Advertising Expense, Supplemental

0.2

0.2

0.1

0.2

0.2

Research & Development Exp, Supplemental

0.1

0.2

0.1

0.3

0.4

Normalized EBIT

18.1

8.0

13.0

17.1

22.2

Normalized EBITDA

43.7

31.5

39.3

42.3

50.8

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Restated Normal
31-Dec-2011

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate

1066.400024

1152

1134.9

1164.475

1259.55

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Equivalents

34.7

39.3

28.6

50.8

41.9

    Short Term Investments

0.4

1.2

1.0

3.9

1.8

Cash and Short Term Investments

35.1

40.5

29.7

54.8

43.7

        Accounts Receivable - Trade, Gross

66.8

56.3

56.3

77.8

78.5

        Provision for Doubtful Accounts

-3.3

-5.2

-7.4

-8.2

-7.7

    Trade Accounts Receivable - Net

66.9

53.2

52.4

72.6

78.0

    Other Receivables

1.7

0.7

0.3

8.8

4.1

Total Receivables, Net

68.6

53.8

52.8

81.4

82.1

    Inventories - Finished Goods

34.6

20.0

18.1

16.1

15.0

    Inventories - Work In Progress

8.7

4.5

3.0

3.0

5.8

    Inventories - Raw Materials

11.8

13.2

11.5

21.2

29.5

    Inventories - Other

5.7

3.2

3.9

2.9

3.8

Total Inventory

60.8

40.8

36.4

43.2

54.1

Prepaid Expenses

2.5

2.1

2.8

1.6

2.0

    Deferred Income Tax - Current Asset

-

-

-

1.2

1.1

    Other Current Assets

0.2

1.3

0.4

0.1

0.7

Other Current Assets, Total

0.2

1.3

0.4

1.3

1.8

Total Current Assets

167.2

138.6

122.0

182.3

183.8

 

 

 

 

 

 

        Buildings

39.6

32.8

28.8

45.6

40.3

        Land/Improvements

70.0

61.2

59.0

63.0

57.2

        Machinery/Equipment

37.3

31.9

24.5

40.5

37.5

        Construction in Progress

3.6

1.0

5.3

2.0

1.5

        Leases

162.2

119.0

121.7

93.9

73.7

        Other Property/Plant/Equipment

8.2

6.6

5.3

7.8

8.0

    Property/Plant/Equipment - Gross

320.7

252.3

244.7

252.7

218.1

    Accumulated Depreciation

-87.0

-74.8

-69.4

-108.7

-88.2

Property/Plant/Equipment - Net

233.7

177.5

175.3

144.0

129.9

Goodwill, Net

-

-

-

1.0

1.5

Intangibles, Net

6.0

5.6

5.7

0.4

0.6

    LT Investment - Affiliate Companies

41.0

35.1

33.3

12.3

10.2

    LT Investments - Other

18.9

16.6

22.6

18.5

13.0

Long Term Investments

59.9

51.7

55.9

30.7

23.2

Note Receivable - Long Term

0.0

0.1

0.1

0.5

0.2

    Pension Benefits - Overfunded

-

-

0.1

-

-

    Deferred Income Tax - Long Term Asset

-

-

-

0.3

1.0

    Other Long Term Assets

1.2

0.9

1.3

1.6

2.5

Other Long Term Assets, Total

1.2

0.9

1.4

1.9

3.5

Total Assets

468.0

374.3

360.3

360.7

342.8

 

 

 

 

 

 

Accounts Payable

64.1

19.0

18.4

32.0

26.9

Accrued Expenses

2.9

2.7

2.3

1.9

1.9

Notes Payable/Short Term Debt

84.8

101.7

87.3

132.9

122.4

Current Portion - Long Term Debt/Capital Leases

16.6

29.2

24.2

19.1

33.4

    Dividends Payable

0.0

0.0

0.0

-

-

    Customer Advances

19.3

2.8

1.8

5.2

5.4

    Security Deposits

-

-

-

0.7

0.7

    Income Taxes Payable

4.6

1.2

0.2

1.3

2.9

    Other Payables

7.2

3.4

0.7

4.7

6.5

    Other Current Liabilities

0.1

0.8

0.5

0.5

0.6

Other Current liabilities, Total

31.2

8.1

3.1

12.3

16.0

Total Current Liabilities

199.6

160.7

135.4

198.3

200.7

 

 

 

 

 

 

    Long Term Debt

64.2

30.1

37.3

24.2

21.7

Total Long Term Debt

64.2

30.1

37.3

24.2

21.7

Total Debt

165.6

161.0

148.8

176.3

177.4

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

10.1

11.3

11.7

-

-

Deferred Income Tax

10.1

11.3

11.7

-

-

Minority Interest

0.1

0.1

0.2

17.9

16.0

    Reserves

0.7

0.5

0.4

-

-

    Pension Benefits - Underfunded

0.3

1.3

1.5

4.5

5.4

    Other Long Term Liabilities

3.5

3.0

2.7

2.0

1.7

Other Liabilities, Total

4.5

4.8

4.5

6.5

7.1

Total Liabilities

278.6

207.1

189.1

246.9

245.5

 

 

 

 

 

 

    Preferred Stock - Non Redeemable

0.6

0.5

-

0.5

0.5

Preferred Stock - Non Redeemable, Net

0.6

0.5

-

0.5

0.5

    Common Stock

22.8

21.1

33.4

20.9

19.3

Common Stock

22.8

21.1

33.4

20.9

19.3

Additional Paid-In Capital

30.3

28.0

16.9

29.6

26.2

Retained Earnings (Accumulated Deficit)

124.9

107.0

110.1

65.5

55.6

Treasury Stock - Common

-3.5

-3.2

-3.2

-3.2

-3.0

Unrealized Gain (Loss)

-

-

-

1.0

-0.4

    Other Equity

14.4

13.8

14.0

-0.4

-0.8

Other Equity, Total

14.4

13.8

14.0

-0.4

-0.8

Total Equity

189.4

167.3

171.2

113.8

97.3

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

468.0

374.3

360.3

360.7

342.8

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

4.4

4.4

4.4

4.4

4.4

Total Common Shares Outstanding

4.4

4.4

4.4

4.4

4.4

Treasury Shares - Common Stock Primary Issue

0.5

0.5

0.5

0.5

0.5

    Shares Outstanding - Preferred Stock Primary Issue

0.1

0.1

0.1

0.1

0.1

Total Preferred Stock Outstanding

0.1

0.1

0.1

0.1

0.1

Treasury Shares - Preferred Primary Issue

0.0

0.0

0.0

0.0

0.0

Employees

-

371

343

333

334

Number of Common Shareholders

-

-

2,066

-

2,290

Deferred Revenue - Current

19.3

2.8

1.8

5.2

5.4

Total Long Term Debt, Supplemental

80.8

161.0

-

43.3

55.1

Long Term Debt Maturing within 1 Year

16.6

130.9

-

19.1

33.4

Long Term Debt Maturing in Year 2

54.0

24.1

-

23.5

17.7

Long Term Debt Maturing in Year 3

3.1

1.1

-

0.5

3.3

Long Term Debt Maturing in Year 4

3.1

1.1

-

-

0.6

Long Term Debt Maturing in Year 5

3.1

1.1

-

-

-

Long Term Debt Maturing in 2-3 Years

57.1

25.2

-

24.0

21.1

Long Term Debt Maturing in 4-5 Years

6.3

2.2

-

-

0.6

Long Term Debt Matur. in Year 6 & Beyond

0.8

2.7

-

0.2

0.0

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Reclassified Normal
31-Dec-2012

Restated Normal
31-Dec-2011

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

9.5

0.2

7.1

9.1

1.6

    Depreciation

25.6

23.5

26.0

24.5

27.6

Depreciation/Depletion

25.6

23.5

26.0

24.5

27.6

    Amortization of Intangibles

0.0

0.0

0.3

0.8

1.0

Amortization

0.0

0.0

0.3

0.8

1.0

Deferred Taxes

-

-

-

0.0

-0.6

    Unusual Items

0.1

0.0

0.1

-0.9

0.2

    Equity in Net Earnings (Loss)

-4.2

-1.9

-2.5

3.1

0.3

    Other Non-Cash Items

15.3

13.4

14.4

1.4

6.4

Non-Cash Items

11.2

11.5

12.1

3.5

7.0

    Accounts Receivable

-22.0

-12.9

-11.9

4.1

-9.5

    Inventories

-5.5

4.4

-6.8

15.8

-22.9

    Prepaid Expenses

-

-

-

0.4

-1.3

    Other Assets

-0.7

1.7

-1.4

-

-

    Accounts Payable

55.1

13.5

8.7

0.6

12.5

    Accrued Expenses

-

-

-

0.1

-0.2

    Taxes Payable

-

-

-

-1.6

1.3

    Other Liabilities

12.5

-0.6

-4.1

-2.4

-0.5

    Other Operating Cash Flow

-9.4

-8.9

-8.6

-

-

Changes in Working Capital

30.0

-2.8

-24.1

17.0

-20.6

Cash from Operating Activities

76.3

32.5

21.4

54.9

16.0

 

 

 

 

 

 

    Purchase of Fixed Assets

-77.8

-34.4

-49.0

-29.7

-32.0

    Purchase/Acquisition of Intangibles

0.0

0.0

-1.2

0.0

0.0

Capital Expenditures

-77.8

-34.4

-50.2

-29.7

-32.1

    Sale of Fixed Assets

1.3

0.5

1.3

0.7

1.9

    Sale/Maturity of Investment

1.5

1.2

0.5

4.3

6.2

    Purchase of Investments

-0.9

-1.2

-0.9

-9.2

-10.1

    Other Investing Cash Flow

1.1

-0.8

7.4

-3.8

-0.6

Other Investing Cash Flow Items, Total

3.0

-0.3

8.2

-7.9

-2.5

Cash from Investing Activities

-74.8

-34.7

-42.0

-37.6

-34.6

 

 

 

 

 

 

    Other Financing Cash Flow

-

-0.1

-0.2

-0.4

-2.0

Financing Cash Flow Items

-

-0.1

-0.2

-0.4

-2.0

Total Cash Dividends Paid

-1.0

-1.0

-1.4

-0.9

-1.4

        Sale/Issuance of Common

-

-

0.3

-

-

        Repurchase/Retirement of Common

-

-

-

0.0

-

    Common Stock, Net

-

-

0.3

0.0

-

Issuance (Retirement) of Stock, Net

-

-

0.3

0.0

-

        Short Term Debt Issued

-

-

-

26.8

71.6

        Short Term Debt Reduction

-

-

-

-23.0

-23.7

    Short Term Debt, Net

-23.7

13.6

-1.0

3.8

47.8

        Long Term Debt Issued

56.3

9.3

33.8

18.2

7.5

        Long Term Debt Reduction

-40.5

-8.3

-19.2

-33.0

-27.0

    Long Term Debt, Net

15.8

1.0

14.6

-14.8

-19.6

Issuance (Retirement) of Debt, Net

-7.9

14.6

13.6

-11.1

28.3

Cash from Financing Activities

-8.9

13.5

12.4

-12.3

24.9

 

 

 

 

 

 

Foreign Exchange Effects

0.0

0.3

0.7

-

-

Net Change in Cash

-7.3

11.5

-7.5

5.0

6.2

 

 

 

 

 

 

Net Cash - Beginning Balance

40.1

29.3

35.6

41.4

41.8

Net Cash - Ending Balance

32.8

40.8

28.1

46.4

48.0

Cash Interest Paid

9.1

9.2

8.0

-

-

Cash Taxes Paid

1.8

0.4

1.9

-

-

 

 

Annual Income Statement

 

Financials in: USD (mil)

 

Except for share items (millions) and per share items (actual units)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Reclassified Normal
31-Dec-2012

Restated Normal
31-Dec-2011

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Panal Rent Revenue

-

-

-

50.8

36.3

    Finished Product Revenue

145.4

165.7

142.9

273.7

349.2

    Merchandise Revenue

59.3

31.9

25.9

18.6

27.3

    Rental Revenue

72.2

53.4

52.6

-

-

    Module Revenue

30.0

0.8

0.2

1.8

-

    Other Revenue

42.2

23.8

22.6

14.3

21.6

    Adj. for Sales Revenue

-

-

0.0

-

-

Total Revenue

349.1

275.5

244.1

359.2

434.4

 

 

 

 

 

 

    Cost-Finished Goods Sold

-

-

-

236.2

285.6

    Cost-Merchandise Sold

-

-

-

16.1

23.7

    Cost-Panal Rent

-

-

-

41.7

40.5

    Cost-Module

-

-

-

2.8

-

    Cost-Other Sales

-

-

-

10.7

12.8

    Costs of Goods & Services Sold

297.7

237.8

203.1

-

-

    Salaries & Wages

9.6

8.8

7.7

8.7

11.6

    Retirement & Severance Benefits

0.7

0.6

0.9

0.8

1.2

    Employee Benefits

2.4

2.2

1.8

1.9

2.3

    Travel Expense

1.3

1.2

1.0

0.8

1.1

    Communication Expense

0.3

0.3

0.3

0.2

0.3

    Utility Expense

0.2

0.2

0.1

0.2

0.3

    Consumable Expense

0.2

0.2

0.2

0.3

0.3

    Publication Expense

0.1

0.1

0.1

0.1

0.1

    Taxes & Dues

0.4

0.3

0.3

0.5

0.6

    Insurance Premiums

0.2

0.1

0.1

0.1

0.3

    Entertainment Expense

1.0

1.2

1.0

1.0

1.2

    Overseas Market Development Cost

0.2

0.1

0.1

0.1

0.0

    Education & Training Expense

0.0

0.0

0.0

0.0

0.1

    Vehicle Maintenance Expense

1.2

0.9

0.8

0.9

1.2

    Shipping & Handling Expense

-

-

-

8.6

10.0

    Sales Commission Paid

-

-

-

2.2

2.2

    Commission Paid

3.5

3.4

2.8

5.4

7.6

    Sales Incentive Commission Expense

-

-

-

-

0.9

    Cargo Incentive

-

-

-

-

0.2

    Expense of Allow. for DA

1.9

2.3

3.4

0.5

4.9

    Miscellaneous Operating Expense

-

-

-

0.0

0.1

    Repair Expense(1)

0.0

0.0

0.1

0.1

0.1

    Advertising Expense

0.2

0.2

0.1

0.2

0.2

    R & D Expense

0.1

0.2

0.1

0.3

0.4

    Rental Expense

0.4

0.3

0.3

0.4

0.9

    Depreciation

0.8

0.8

0.6

0.6

0.6

    Amort. of Intangibless

0.0

0.0

0.3

0.8

1.0

    Adj. for Other Selling & Admin. Expense

-

0.0

0.0

-

-

    Distribution Expense

8.8

6.2

6.2

-

-

    Dividend Income

-

-

-0.2

-

-

    Gain on Foreign Currency Transaction

-

-

-0.8

-

-

    Gain on Foreign Currency Translation

-

-

-0.8

-

-

    Gain on Disposal of PPE

-

-

-0.1

-

-

    Gain on Derivative Transaction

-

-

-0.4

-

-

    Miscellaneous Income

-

-

-1.1

-

-

    Adj. for Other Operating Income

-

-

0.0

-

-

    Loss on Foreign Currency Transaction

-

-

0.8

-

-

    Loss on Foreign Currency Translation

-

-

0.2

-

-

    Donations Paid

-

-

0.1

-

-

    Loss on Disposal of PPE

-

-

0.2

-

-

    Loss on Derivative Transaction

-

-

0.7

-

-

    Miscellaneous Loss

-

-

0.8

-

-

    Adj. for Other Operating Expense

-

-

0.0

-

-

Total Operating Expense

331.0

267.5

231.0

342.1

412.2

 

 

 

 

 

 

    Interest Income

0.9

0.7

1.0

1.5

1.5

    Dividend Income

0.2

0.2

-

0.2

0.2

    Gain on Foreign Currency Transaction

0.8

0.5

-

3.5

2.9

    Gain on Foreign Currency Translation

0.2

0.5

-

1.3

2.3

    Gain on Valt of Derivatives

0.2

-

-

0.1

0.8

    Gain on Derivatives Transaction

0.2

0.3

-

0.1

0.2

    Gain on Disposal of PPE

0.1

0.0

-

0.6

0.1

    Gain-Disposal of Investment Assets

-

-

-

0.0

0.0

    Commission Income

-

-

-

0.1

0.1

    Miscellaneous Income

0.6

1.1

-

1.2

1.2

    Gain-Exemption of Debts

-

-

-

0.4

-

    Interest Expense

-9.6

-8.8

-7.9

-8.2

-12.1

    Loss-Disposal of Equity Method Sec.

-

-

-

-

0.0

    Other Amortization

-

-

-

-

0.0

    L-Trade Rcvbl Disposal

-

-

-

-0.6

-0.8

    Loss on Foreign Currency Transaction

-1.4

-0.7

-

-2.1

-9.1

    Loss on Foreign Currency Translation

-0.9

-0.6

-

-0.4

-2.5

    L-Inventory Disposal

-

-

-

0.0

0.0

    Donations Paid

0.0

-0.1

-

-0.2

-0.3

    Loss Disp Tang. Ast

-

-

-

0.0

-0.1

    Loss under Equity Method

-

-

-

-3.2

-0.3

    Disp of Inv. Assets

-

-

-

0.0

0.0

    Loss on Derivative Transaction

-

-0.2

-

-0.3

0.0

    Miscellaneous Loss

-1.1

-1.0

-

-0.3

-0.2

    Loss on Disposal of PPE

-0.2

-0.1

-

-

-

    Adj. for Other Non-Operating Income

0.0

-

-

-

-

    Adj. for Other Non-Operating Expense

0.0

-

-

-

-

    Loss on Invmt in Affiliates

-

-0.1

-

-

-

    Gain on Invmt in Affiliates

4.2

1.9

-

0.1

-

    Gain/Loss on Invmt in Affiliates

-

-

2.5

-

-

Net Income Before Taxes

12.3

1.8

8.7

10.8

6.0

 

 

 

 

 

 

Provision for Income Taxes

2.8

1.6

1.6

1.8

3.9

Net Income After Taxes

9.5

0.2

7.1

9.1

2.1

 

 

 

 

 

 

    Minority Interest

0.0

0.0

0.0

-3.3

3.0

Net Income Before Extra. Items

9.5

0.2

7.1

5.8

5.2

    Loss on Discontinued Operations

-

-

-

-

-0.5

Net Income

9.5

0.2

7.1

5.8

4.6

 

 

 

 

 

 

    Preferred Dividend

-0.2

-0.1

-0.1

-0.2

-0.1

Income Available to Com Excl ExtraOrd

9.3

0.1

7.0

5.6

5.0

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

9.3

0.1

7.0

5.6

4.5

 

 

 

 

 

 

Basic Weighted Average Shares

4.4

4.4

4.4

4.4

4.3

Basic EPS Excluding ExtraOrdinary Items

2.13

0.03

1.61

1.29

1.16

Basic EPS Including ExtraOrdinary Items

2.13

0.03

1.61

1.29

1.03

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

9.3

0.1

7.0

5.6

4.5

Diluted Weighted Average Shares

4.4

4.4

4.4

4.4

4.3

Diluted EPS Excluding ExtraOrd Items

2.13

0.03

1.61

1.29

1.16

Diluted EPS Including ExtraOrd Items

2.13

0.03

1.61

1.29

1.03

DPS-Ordinary Shares

0.31

0.23

0.22

0.27

0.23

Gross Dividends - Common Stock

1.4

1.0

1.0

1.2

1.0

Normalized Income Before Taxes

12.4

1.9

8.8

11.4

7.5

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

2.8

1.6

1.7

1.8

4.2

Normalized Income After Taxes

9.6

0.2

7.2

9.6

3.3

 

 

 

 

 

 

Normalized Inc. Avail to Com.

9.3

0.2

7.1

6.2

6.2

 

 

 

 

 

 

Basic Normalized EPS

2.14

0.04

1.63

1.42

1.43

Diluted Normalized EPS

2.14

0.04

1.63

1.42

1.43

Interest Expense, Supplemental

9.6

8.8

7.9

8.2

12.1

Rental Expense, Supplemental

0.4

0.3

0.3

0.4

0.9

Advertising Expense, Supplemental

0.2

0.2

0.1

0.2

0.2

R&D Expense, Supplemental

0.1

0.2

0.1

0.3

0.4

Depreciation, Supplemental

25.6

23.5

26.0

24.5

27.6

Amort of Intangibles, Supplemental

0.0

0.0

0.3

0.3

0.4

Amortization of Acquisition Costs

-

-

-

0.5

0.7

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Restated Normal
31-Dec-2011

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate

1066.400024

1152

1134.9

1164.475

1259.55

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash & Cash Equivalents

34.7

39.3

28.6

50.8

41.9

    Current Fincl Instrm

0.1

0.4

0.3

3.9

1.7

    Secs for Sale

-

-

-

0.0

0.0

    Trade Receivable, Gross

66.8

56.3

56.3

77.8

78.5

    Allow. for DA for Trade Receivable

-3.3

-5.2

-7.4

-8.2

-7.7

    Accounts Receivable-Distributor

-

-

-

-

5.8

    Current Derivative Assets

0.2

-

-

0.1

0.7

    Current Loans

0.3

0.1

-

6.7

2.3

    Account Receivable

1.4

0.7

0.3

2.1

1.8

    Allow. for DA for Account Receivable

0.0

0.0

-

-

-

    Accrued Income

3.3

2.1

3.5

2.9

1.4

    Advance Payments

1.1

0.4

0.8

0.7

0.7

    Prepaid Expense

2.4

2.1

2.7

1.6

2.0

    Prepaid Cargo Expenses

-

-

-

-

0.1

    Current Tax Assets

0.0

0.0

0.1

-

-

    Income Tax Refund Receivable

-

-

-

0.0

0.1

    Adj. for Trade & Other Receivable

-

0.0

0.0

-

-

    Deferred Income Tax

-

-

-

1.2

1.1

    Current Securities Held-to-Maturities

0.3

0.8

0.7

-

-

    Adj. for Current Fincl Instrm

0.0

0.0

0.0

-

-

    Guarantee Deposits, Current Assets

-

1.3

0.4

-

-

    Adj. for Other Current Assets

-

0.0

0.0

-

-

    Finished Goods

25.2

15.5

15.6

15.6

14.3

    Raw Materials in Transit, Current

-

-

-

7.0

14.2

    Merchandises

9.4

4.5

2.5

0.5

0.8

    Works in Process

8.7

4.5

3.0

3.0

5.8

    Raw Materials

11.8

13.2

11.5

14.2

15.3

    Supplies

4.6

2.8

3.1

2.3

3.1

    Residual Products

0.0

0.0

0.0

-

-

    Adj. for Inventories

0.0

0.0

0.0

-

-

Total Current Assets

167.2

138.6

122.0

182.3

183.8

 

 

 

 

 

 

    Non-Current Fincl Instrm

0.1

0.0

0.2

0.5

0.3

    Secs for Sale

-

-

-

9.8

6.7

    Invmt in Affiliates

41.0

35.1

33.3

12.3

10.2

    LT Loan

-

-

-

2.6

2.0

    Group Retirement Insurance Deposits

-

-

0.1

-

-

    Membership Right

-

-

-

5.4

3.8

    Other Invmt Assets

-

-

-

0.2

0.2

    Non-Current Securities Available-for-Sal

8.7

7.3

7.3

-

-

    Non-Current Securities Held-to-Maturitie

1.1

1.0

1.8

-

-

    Invmt in Properties

9.0

8.2

13.3

-

-

    Adj. for Non-Current Fincl Instrm

0.0

0.0

0.0

-

-

    Non-Current Trade Receivable

0.0

0.0

0.1

0.5

0.2

    Allow. for DA for LT Trade Receivable

0.0

0.0

-

-

-

    Non-Current Loans

0.0

0.0

0.0

-

-

    Adj. for LT Trade & Other Receivable

0.0

-

-

-

-

    LA Deferred Tax

-

-

-

0.3

1.0

    Guarantee Deposits, Non-Current Assets

1.2

0.9

1.3

1.6

1.5

    Other Fixed Assets

-

-

-

-

1.0

    Lands

70.0

61.2

59.0

63.0

57.2

    Buildings

34.1

28.1

24.0

36.6

32.2

    Buildings-Depreciation

-6.5

-5.4

-4.2

-8.7

-7.0

    Structures

5.5

4.6

4.9

9.1

8.0

    Structures-Depreciation

-2.3

-1.9

-1.7

-4.8

-4.1

    Machineries & Equipments

35.2

30.0

22.9

38.7

35.7

    Machineries & Equipments-Govern. Subsidy

0.0

0.0

0.0

0.0

-

    Machineries & Equipments-Depreciation

-16.0

-14.8

-13.2

-27.1

-23.8

    Vehicles

2.1

1.8

1.6

1.8

1.8

    Vehicles-Depreciation

-1.2

-1.1

-1.0

-1.2

-1.2

    Other Property Plant & Equipment

8.2

6.6

5.3

7.8

8.0

    Other Tangibles-Depreciation

-4.1

-3.6

-3.3

-5.7

-5.7

    Other Tangibles-Government Subsidy

0.0

0.0

0.0

-

-

    Lease Assets

162.2

119.0

121.7

93.9

73.7

    Lease Assets-Depreciation

-56.9

-47.9

-46.1

-61.2

-46.4

    Construction in Progress

3.6

1.0

5.3

2.0

1.5

    Adj. for Property, Plant & Equipment

-

0.0

0.0

-

-

    Indust.-Patent

-

-

-

0.3

0.5

    Goodwill

-

-

-

1.0

1.5

    Membership Rights

6.0

5.6

5.6

-

-

    Other Intangibless

0.0

0.0

0.1

0.1

0.1

    Adj. for Intangibless

0.0

0.0

0.0

-

-

Total Assets

468.0

374.3

360.3

360.7

342.8

 

 

 

 

 

 

    Current Trade Payable

64.1

19.0

18.4

32.0

26.9

    Other Payable

7.2

3.4

0.7

4.7

6.5

    Adj. for Trade & Other Payable

-

0.0

0.0

-

-

    Advance from Customers, Current

14.9

0.1

0.1

3.3

3.8

    Unearned Income

4.4

2.7

1.7

1.9

1.6

    Withheld

0.1

0.8

0.5

0.5

0.6

    Security Deposit-Lease

-

-

-

0.7

0.7

    Accrued Expense

2.9

2.7

2.3

1.9

1.9

    Current Tax Liabilities

4.6

1.2

0.2

1.3

2.9

    Current Borrowings

84.8

101.7

87.3

132.9

122.4

    Current Portion of Bonds

9.4

-

2.2

10.7

6.0

    Current Portion of Long-term Liabilities

7.2

29.2

22.0

8.4

27.4

    Dividend Payable

0.0

0.0

0.0

-

-

    Other Current Liabilities

-

-

-

0.0

0.0

    Adj. for Current Borrowings

0.0

-

-

-

-

    Adj. for Other Current Liabilities

0.0

-

0.0

-

-

Total Current Liabilities

199.6

160.7

135.4

198.3

200.7

 

 

 

 

 

 

    Bonds

-

8.7

8.8

2.1

11.9

    Non-Current Borrowings

64.2

21.4

28.4

22.0

9.8

    Adj Non-Current Borrowings

0.0

0.0

0.0

-

-

Total Long Term Debt

64.2

30.1

37.3

24.2

21.7

 

 

 

 

 

 

    Rental Secur Dep

3.5

3.0

2.7

2.0

1.7

    Retirement & Severance Benefits, Non-Cur

0.3

1.3

1.5

10.6

5.4

    Deposit-Retirement Insurance

-

-

-

-0.3

-

    Plan Assets

-

-

-

-5.6

-

    Transfer to National Pension Fund

-

-

-

-0.1

-

    Non-Current Prov.s

0.7

0.5

0.4

-

-

    Deferred Income Taxes, LT Liabilities

10.1

11.3

11.7

-

-

    Minority Interests

0.1

0.1

0.2

17.9

16.0

Total Liabilities

278.6

207.1

189.1

246.9

245.5

 

 

 

 

 

 

    Capital Stock

-

-

33.4

-

-

    Common Stock

22.8

21.1

-

20.9

19.3

    Preferred Stock

0.6

0.5

-

0.5

0.5

    Other Capital Surplus

-

-

-

1.2

-

    Additional Paid in Capital

12.2

11.3

-

11.2

10.4

    Gain on Disposal of Treasury Stock

-

-

-

0.6

0.6

    Gain on Capital Reduction

18.0

16.7

16.9

16.5

15.2

    Adj. for Other Paid-in Capital

0.0

0.0

0.0

-

-

    Retained Earning Carried Forward

-

-

-

7.1

4.6

    Voluntary Reserve

-

-

-

57.3

50.0

    Legal Reserve

-

-

-

1.1

0.9

    Retained Earnings

124.9

107.0

110.1

-

-

    Overseas Business Translation Debit

-

-

-

-

-0.4

    Gains on Disposal of Treasury Stock

0.1

0.1

0.1

-

-

    Other Capital Items

14.3

13.7

13.9

-0.4

-0.4

    Equity in Affiliates

0.0

0.0

0.0

-

-

    G-Inv.Secs Valu

-

-

-

1.6

0.2

    Loss-Valu. of Sec. Available for Sale

-

-

-

-0.3

-0.7

    Capital Change, Equity Method (Loss)

-

-

-

-0.3

0.0

    Adj. for Capital Stock

0.0

0.0

-

-

-

    Treasury Stock

-3.5

-3.2

-3.2

-3.2

-3.0

Total Equity

189.4

167.3

171.2

113.8

97.3

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

468.0

374.3

360.3

360.7

342.8

 

 

 

 

 

 

    S/O-Ordinary Shares

4.4

4.4

4.4

4.4

4.4

Total Common Shares Outstanding

4.4

4.4

4.4

4.4

4.4

T/S-Ordinary Shares

0.5

0.5

0.5

0.5

0.5

    S/O-Preference Shares

0.1

0.1

0.1

0.1

0.1

Total Preferred Shares Outstanding

0.1

0.1

0.1

0.1

0.1

T/S-Preference Shares

0.0

0.0

0.0

0.0

0.0

Deferred Revenue, Current

19.3

2.8

1.8

5.2

5.4

Full-Time Employees

-

371

343

333

334

Number of Common Shareholders

-

-

2,066

-

2,290

Long Term Debt Maturing within 1 Year

16.6

130.9

-

19.1

33.4

Long Term Debt Maturing within 2 Years

54.0

24.1

-

23.5

17.7

Long Term Debt Maturing within 3 Years

-

-

-

0.5

3.3

Long Term Debt Maturing within 4 Years

-

-

-

-

0.6

Long Term Debt Maturing within 5 Years

9.4

3.3

-

-

-

Long Term Debt Remaining Maturities

0.8

2.7

-

0.2

-

Total Long Term Debt, Supplemental

80.8

161.0

-

43.3

55.1

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Reclassified Normal
31-Dec-2012

Restated Normal
31-Dec-2011

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

KRW

KRW

KRW

KRW

KRW

Exchange Rate (Period Average)

1126.848795

1107.891393

1156.281981

1276.385219

1100.562842

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income

9.5

0.2

7.1

9.1

1.6

    Depreciation

25.6

23.5

26.0

24.5

27.6

    Amort. of Intangibless

0.0

0.0

0.3

0.8

1.0

    Retirement and Severance Benefits

1.8

1.7

1.9

1.7

2.6

    Expense of Allow. for DA

1.9

2.3

3.4

0.5

4.9

    Amort-Other Bad Debt Expenses

-

-

-

-

0.0

    Miscellaneous Loss

-

-

0.8

-

0.0

    Corporate Taxes Expense

2.8

1.6

1.6

-

-

    Finance Cost

9.6

8.8

7.9

-

-

    Finance Income

-0.9

-0.7

-1.0

-

-

    Dividend Income

-0.2

-0.2

-

-

-

    Losses on Foreign Currency Translation

0.9

0.6

0.2

0.4

2.2

    Loss-Investment Assets

-

-

-

0.0

0.0

    Loss on Disposal of Property, Plant and

0.2

0.1

0.2

0.0

0.3

    Loss on Derivatives Transaction

-

0.2

0.7

0.3

-

    Loss-Disposal of Sec under Equity Method

-

-

-

-

0.0

    Gains on Valts of Derivatives Assets

-0.2

-

-

-0.1

-0.8

    Gain-Disposal of Investment Assets

-

-

-

0.0

0.0

    Disposition of Inventory

-

-

-

0.0

0.0

    Loss on Invesment in Affiliates

-

0.1

-

3.2

0.3

    Gain on Invesment in Affiliates

-4.2

-1.9

-2.5

-0.1

-

    Gains on Foreign Currency Translation

-0.2

-0.5

-0.8

-1.3

-2.3

    Miscellaneous Gain

0.0

-

-

-

-

    Gain on Disposal of Property, Plant and

-0.1

0.0

-0.1

-0.6

-0.1

    Gain on Derivatives Transaction

-0.2

-0.3

-0.4

-0.1

-0.2

    Gain-Debt Exemption

-

-

-

-0.4

-

    Trade Receivables

-17.1

-14.9

-11.5

5.5

-10.9

    Non-Current Trade & Other Receivables

-0.9

-

-

-

-

    Other Receivables

-4.0

2.1

-0.3

-0.2

0.0

    Accrued Income

-

-

-

-1.3

1.1

    Accounts Receivable-Distributor

-

-

-

-

0.2

    Corporate Tax Refundable

-

-

-

0.0

0.0

    Advanced Payment

-

-

-

0.1

0.0

    Inventory

-5.5

4.4

-6.8

15.7

-22.9

    Prepaid Cargo Expense

-

-

-

-

-0.1

    Prepaid Expenses

-

-

-

0.4

-1.2

    Accrued Expenses

-

-

-

0.1

-0.2

    Accrued Income Taxes

-

-

-

-1.6

1.3

    Other Current Assets

-1.0

1.5

-1.4

-

-

    Other Non-Current Assets

0.0

0.0

-

-

-

    Current Fianacial Assets

0.2

0.2

-

-

-

    Trade Payable

49.6

12.5

8.6

2.6

10.6

    Other Payable

5.5

0.9

0.1

-1.9

1.9

    Other Current Liabilities

14.7

1.2

-1.0

-

-

    Other Non-Current Liabilities

0.2

0.6

-

-

0.0

    Other Non-Current Fincl Liabilities

0.0

-

-

-

-

    Advances Received

-

-

-

-0.7

1.4

    Unearned Income

-

-

-

0.2

0.2

    Deposits Withheld

-

-

-

-0.1

0.3

    Payment for Retirement Allow.

-2.6

-1.8

-1.3

-1.3

-2.6

    Retirement Insurance

-

-

-

0.0

4.9

    Prov.s

0.1

0.1

-

-

-

    National Pension

-

-

-

0.0

0.0

    Deferred Taxes-Asset

-

-

-

0.6

-0.6

    Deferred Taxes-Liab.

-

-

-

-0.6

-

    Plan Assets

0.2

-0.7

-1.8

-1.0

-4.7

    Overseas Business Translation Debit

-

-

-

0.5

-

    Cash-Dividend Income

0.5

0.2

-

-

-

    Cash-Interest Received

1.0

0.6

1.3

-

-

    Cash-Interest Paid

-9.1

-9.2

-8.0

-

-

    Cash-Tax Paid

-1.8

-0.4

-1.9

-

-

Cash from Operating Activities

76.3

32.5

21.4

54.9

16.0

 

 

 

 

 

 

    Sale of Sec. Available-for-Sale

0.0

-

-

0.1

0.5

    Disposal of Financial Assets Held to Mat

0.8

0.7

0.1

-

-

    Disposal of Current Financial Instrument

0.7

0.5

0.3

4.2

4.6

    Sale of Non-Current Fincl Instruments

0.0

-

0.0

-

0.3

    Disposal-Securities under Equity Method

-

-

-

-

0.5

    Decrease-Other Investment Assets

-

-

-

-

0.0

    Decrease-Membership Right

-

-

-

-

0.3

    Decrease in Guarantee Deposit

-

0.2

0.2

0.6

3.2

    Disposal in Current Loans

1.2

0.8

7.4

9.5

4.6

    Decrease in Non-Current Loans

0.0

-

-

0.0

0.0

    Currency Swap

-

-

-

0.4

0.2

    Disposal of Property, Plant and Equipmen

1.3

0.5

1.3

-

-

    Disposal of Land

-

-

-

0.6

0.2

    Disp - Structure

-

-

-

-

0.1

    Disposal of Building

-

-

-

-

0.8

    Disposal Mach./Equip

-

-

-

0.0

0.7

    Disposal Trans Equip

-

-

-

0.1

0.2

    Disposal Other Tang.

-

-

-

0.0

0.0

    Purchase of Current Fincl Instruments

-0.3

-0.3

-0.5

-5.3

-3.5

    Purchase of Non-Current Fincl Instrm

-0.1

0.0

-0.1

-1.3

-0.5

    Purchase of Sec. Available-for-Sale

-0.1

-0.9

-

-0.6

-3.2

    Purchase of Fincl Asset Held to Maturity

-0.3

0.0

-0.3

-

-

    Inc-Equity Method Securities

-

-

-

-1.8

-1.8

    Purchase of Other Invmt Assets

-

-

0.0

0.0

0.0

    Increase-Membership Right

-

-

-

-0.1

-1.1

    Purchase of Tangibles

-77.8

-34.4

-49.0

-

-

    Acquisition of Land

-

-

-

-1.0

-0.6

    Acquis. of Building

-

-

-

-1.3

-1.9

    Purch. of Structure

-

-

-

-0.3

-0.6

    Purch. of Mach/Equip

-

-

-

-0.8

-1.4

    Acq. of Trans Equip

-

-

-

-0.2

-0.5

    Acq. in Tools/Suppl.

-

-

-

-0.5

-1.1

    Inc Lease Assets

-

-

-

-24.8

-24.6

    Inc. Const. In Prog

-

-

-

-0.8

-1.4

    Purchase of Intangibless

0.0

0.0

-1.2

0.0

0.0

    Increase in Current Loans

-0.1

-1.8

-0.2

-13.5

-5.9

    Increase in Non-Current Loans

-

0.0

-

-0.4

-2.3

    Increase in Guarantee Deposit

-

0.0

-

-0.4

-0.4

    Purchase of Derivatives Assets

-

-

-0.2

-

-

    Dividend Received

-

-

0.2

-

-

Cash from Investing Activities

-74.8

-34.7

-42.0

-37.6

-34.6

 

 

 

 

 

 

    Inc in ST Borrowings

-

-

-

26.8

71.6

    Increase in Non-Current Borrowings

56.3

9.3

25.2

18.2

7.5

    Increase in Bonds

-

-

8.6

-

-

    Current Borrowings, Net

-23.7

13.6

-1.0

-

-

    Inc Guarantee Dep.

-

-

-

0.1

-

    Incr-Lease Guarantee

-

-

-

-

0.3

    Incs in Other Non-Current Liabilities

-

-

0.1

0.1

-

    Increase in Government Subsidy

-

-

0.0

-

-

    Increase in Invmt in Subsidiaries

-

-0.1

-0.3

-

-

    Rights Issue

-

-

0.3

-

-

    Repay ST Borrowings

-

-

-

-23.0

-23.7

    Decrease in Non-Current Borrowings

-10.6

-

-0.2

-27.1

-19.8

    Decrease in Current Portion of Bonds

0.0

-2.3

-10.8

-5.9

-7.3

    Decs in Current Portion of LT Liability

-29.8

-6.1

-8.2

-

-

    Dividend Paid

-1.0

-1.0

-1.4

-0.9

-1.4

    Decrease-Other Capital Adjustment

-

-

-

-

-0.4

    Inc-Overseas Business Translation Debit

-

-

-

-

-0.4

    Decr-Lease Guarantee

-

-

-

0.0

-1.0

    Increase-Subsidiaries' Stocks

-

-

-

0.0

-

    Dec Res Guarant Pay

-

-

-

-0.1

-

    Cash Outflow from Consolidated Capital T

-

-

-

-

-0.5

    Cash Inflow-Consol. Scope Change, FN

-

-

-

-0.5

-

Cash from Financing Activities

-8.9

13.5

12.4

-12.3

24.9

 

 

 

 

 

 

Foreign Exchange Effects

0.0

0.3

0.7

-

-

Net Change in Cash

-7.3

11.5

-7.5

5.0

6.2

 

 

 

 

 

 

Net Cash - Beginning Balance

40.1

29.3

35.6

41.4

41.8

Net Cash - Ending Balance

32.8

40.8

28.1

46.4

48.0

    Cash Interest Paid

9.1

9.2

8.0

-

-

    Cash Taxes Paid

1.8

0.4

1.9

-

-

 

 

Financial Health

 

Financials in: USD (mil)

 

Except for share items (millions) and per share items (actual units)

 

 

Key Indicators USD (mil)

 

Quarter
Ending
30-Jun-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 (?)

92.3

31.28%

349.1

28.88%

-4.97%

0.75%

Research & Development1 (?)

-

-

0.1

-12.86%

-26.62%

2.00%

Operating Income1 (?)

4.1

27.82%

18.1

131.02%

-2.15%

26.95%

Income Available to Common Excl Extraord Items1 (?)

2.9

62.52%

9.3

7,063.22%

13.18%

35.05%

Basic EPS Excl Extraord Items1 (?)

0.67

62.52%

2.13

7,063.22%

13.18%

35.04%

Capital Expenditures2 (?)

39.5

11.36%

77.8

129.96%

32.30%

5.40%

Cash from Operating Activities2 (?)

16.2

470.95%

76.3

139.06%

7.09%

30.27%

Free Cash Flow (?)

-22.3

-

-1.5

-

-

-

Total Assets3 (?)

449.7

-

468.0

15.73%

5.92%

5.20%

Total Liabilities3 (?)

268.1

-

278.6

24.55%

1.10%

2.29%

Total Long Term Debt3 (?)

39.2

-

64.2

97.38%

34.49%

2.29%

Employees3 (?)

-

-

-

-

-

-

Total Common Shares Outstanding3 (?)

4.4

-

4.4

0.00%

0.00%

0.00%

1-ExchangeRate: KRW to USD Average for Period

1122.022568

 

1126.848795

 

 

 

2-ExchangeRate: KRW to USD Average for Period

1103.219597

 

1126.848795

 

 

 

3-ExchangeRate: KRW to USD Period End Date

1147.202838

 

1066.400024

 

 

 

Key Ratios

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Profitability

Gross Margin (?)

3.00%

5.54%

8.31%

10.85%

12.18%

Operating Margin (?)

5.18%

2.89%

5.39%

4.75%

5.11%

Pretax Margin (?)

3.53%

0.66%

3.58%

3.01%

1.38%

Net Profit Margin (?)

2.65%

0.05%

2.86%

1.57%

1.16%

Financial Strength

Current Ratio (?)

0.84

0.86

0.90

0.92

0.92

Long Term Debt/Equity (?)

0.34

0.18

0.22

0.21

0.22

Total Debt/Equity (?)

0.87

0.96

0.87

1.55

1.82

Management Effectiveness

Return on Assets (?)

2.30%

0.05%

1.98%

2.71%

0.57%

Return on Equity (?)

5.30%

0.08%

4.96%

5.67%

4.55%

Efficiency

Receivables Turnover (?)

5.82

5.01

3.65

4.63

4.74

Inventory Turnover (?)

6.00

5.97

5.13

6.62

7.38

Asset Turnover (?)

0.85

0.73

0.68

1.08

1.17

Market Valuation USD (mil)

Enterprise Value2 (?)

208.0

.

Enterprise Value/Revenue (TTM) (?)

0.54

Price/Book (MRQ) (?)

0.31

.

Enterprise Value/EBITDA (TTM) (?)

4.31

Market Cap as of 13-Sep-20131 (?)

66.7

.

 

 

1-ExchangeRate: KRW to USD on 13-Sep-2013

1084.144706

 

 

 

2-ExchangeRate: KRW to USD on 30-Jun-2013

1147.202838

 

 

 

 

 

Annual Ratios

 

Financials in: USD (mil)

 

Except for share items (millions) and per share items (actual units)

 



 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Financial Strength

Current Ratio (?)

0.84

0.86

0.90

0.92

0.92

Quick/Acid Test Ratio (?)

0.52

0.59

0.61

0.69

0.63

Working Capital1 (?)

-32.5

-22.1

-13.4

-16.0

-16.9

Long Term Debt/Equity (?)

0.34

0.18

0.22

0.21

0.22

Total Debt/Equity (?)

0.87

0.96

0.87

1.55

1.82

Long Term Debt/Total Capital (?)

0.18

0.09

0.12

0.08

0.08

Total Debt/Total Capital (?)

0.47

0.49

0.47

0.61

0.65

Payout Ratio (?)

14.61%

747.56%

13.47%

21.18%

19.63%

Effective Tax Rate (?)

22.79%

89.56%

18.67%

16.36%

64.73%

Total Capital1 (?)

355.0

328.3

320.0

290.0

274.7

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

0.85

0.73

0.68

1.08

1.17

Inventory Turnover (?)

6.00

5.97

5.13

6.62

7.38

Days In Inventory (?)

60.84

61.18

71.18

55.11

49.48

Receivables Turnover (?)

5.82

5.01

3.65

4.63

4.74

Days Receivables Outstanding (?)

62.72

72.90

100.00

78.90

76.96

Revenue/Employee2 (?)

-

714,165

725,159

1,182,222

1,136,419

Operating Income/Employee2 (?)

-

20,655

39,072

56,136

58,076

EBITDA/Employee2 (?)

-

81,719

117,217

137,650

131,261

 

 

 

 

 

 

Profitability

Gross Margin (?)

3.00%

5.54%

8.31%

10.85%

12.18%

Operating Margin (?)

5.18%

2.89%

5.39%

4.75%

5.11%

EBITDA Margin (?)

12.51%

11.44%

16.16%

11.64%

11.55%

EBIT Margin (?)

5.18%

2.89%

5.39%

4.75%

5.11%

Pretax Margin (?)

3.53%

0.66%

3.58%

3.01%

1.38%

Net Profit Margin (?)

2.65%

0.05%

2.86%

1.57%

1.16%

R&D Expense/Revenue (?)

0.04%

0.06%

0.04%

0.08%

0.09%

COGS/Revenue (?)

85.27%

86.31%

83.21%

85.61%

83.46%

SG&A Expense/Revenue (?)

9.28%

10.44%

11.17%

9.15%

10.98%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

2.30%

0.05%

1.98%

2.71%

0.57%

Return on Equity (?)

5.30%

0.08%

4.96%

5.67%

4.55%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

-0.35

-0.42

-6.74

6.35

-3.24

Operating Cash Flow/Share 2 (?)

18.52

7.17

5.00

13.81

3.20

1-ExchangeRate: KRW to USD Period End Date

1066.400024

1152

1134.9

1164.475

1259.55

2-ExchangeRate: KRW to USD Average for Period

1066.400024

1152

1134.9

1164.475

1259.55

 

Current Market Multiples

Market Cap/Equity (MRQ) (?)

0.35

Enterprise Value/Equity (MRQ) (?)

1.15

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.66

UK Pound

1

Rs.100.46

Euro

1

Rs.84.59

 

 

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%)