MIRA INFORM REPORT

 

 

Report Date :

23.08.2014

 

IDENTIFICATION DETAILS

 

Name :

INVE  [THAILAND]  LIMITED

 

 

Registered Office :

79/1  Moo 1,  Nakornsawan-Phisanuloke  Road,  Nonglum, Wachirabarami,  Pichit  66220

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

06.02.1996

 

 

Com. Reg. No.:

0135539000624

 

 

Legal Form :

Private  Limited  Company

 

 

Line of Business :

The  subject  is  engaged  in  manufacturing,  distributing  and  exporting  aquaculture  feeds,  nutrition,  additive  feed  and  health  products  for  shrimp,  fish and  shell.

 

 

No of Employees :

200  

 

RATING & COMMENTS

 

MIRA’s Rating :

B 

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

Payment Behaviour :

Slow 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 – June 01, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

Thailand

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderate Low Risk

 

B1

Moderate Risk

 

B2

Moderate High Risk

 

C1

High Risk

 

C2

Very High Risk

 

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. 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 in 2013 implemented a nation-wide 300 baht ($10) per day minimum wage policy and deployed 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 recession severely cut Thailand's exports, with most sectors experiencing double-digit drops. In late 2011 Thailand's recovery was interrupted by historic flooding in the industrial areas in Bangkok and its five surrounding provinces, crippling the manufacturing sector. The government 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 following seven years. This was expected to lead to an economic upsurge but growth has remained slow, in part due to ongoing political unrest and resulting uncertainties. Spending on infrastructure will require re-approval once a new government is seated.

 

Source : CIA

 


COMPANY NAME

 

INVE  [THAILAND]  LIMITED

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           79/1  MOO 1,  NAKORNSAWAN-PHISANULOKE  ROAD, 

                                                                        NONGLUM,  WACHIRABARAMI, 

PICHIT  66220,  THAILAND

TELEPHONE                                         :           [66]   56  609-800                      

FAX                                                      :           [66]   56  692-499

E-MAIL  ADDRESS                                :           ith@invethailand.com                

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS       

ESTABLISHED                                     :           1996    

REGISTRATION  NO.                           :           0135539000624  [Former  :  POR. THOR. 2409]

TAX  ID  NO.                                         :           3181031788      

CAPITAL REGISTERED                         :           BHT.  235,000,000 

CAPITAL PAID-UP                                :           BHT.  235,000,000

SHAREHOLDER’S  PROPORTION         :           FOREIGN  :  100%

FISCAL YEAR CLOSING DATE              :           DECEMBER  31           

LEGAL  STATUS                                  :           PRIVATE  LIMITED  COMPANY

EXECUTIVE                                          :           MR. WIM  ALOYS  LUTGARDE MARTENS, BELGIAN

                                                                        MANAGING  DIRECTOR           

NO.  OF  STAFF                                   :           200  

LINES  OF  BUSINESS                          :           AQUACULTURE   FEED  AND  HEALTH  PRODUCTS

                                                                        MANUFACTURER,  DISTRIBUTOR  AND  EXPORTER

 

 

CORPORATE  PROFILE

 

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION                          :           OPERATING  NORMALLY                     

REPUTATION                                       :           GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT    

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  FAIR  PERFORMANCE             

 

 

 

 

 


 

HISTORY

 

The  subject  was  established  on  February  6,  1996  as  a  private   limited   company  under the  name  style  INVE  [THAILAND]  LIMITED  by  foreign  groups.   It  is  a  subsidiary of  Inve  Asia  Limited  in  Hong  Kong,  which  is  a  member  of  Inve  Group  worldwide.  The subject  is  engaged  in  producing  and  distributing  aquaculture  feed  and  health  products  for  both  domestic  and  overseas  markets.  It  currently  employs  approximately  200  staff.

 

The subject  was  granted a  promotional  privilege  by  the  Board  of  Investment  [BOI]  on  April 5,  1996.

 

The subject’s  registered  address  was  initially  at 165/802  Tivanont  Rd., Bangkradi, Muang,  Nonthaburi  11000.

 

On  September  4, 1996,  the  registered  address  was  changed  to  445  Airport  Rd., 

Naimuang,  Muang,  Phisanuloke  65000.

 

On  November  23, 2000,  the  registered  address  was  relocated  to  79/1  Moo  1, 

Nakornsawan-Phisanuloke  Rd.,  Nonglum,  Wachirabarami,  Pichit  66220, and this  is  the  company’s  current  operation  address.

 

 

THE  BOARD  OF  DIRECTOR

 

     Name

 

Nationality

Age

 

 

 

 

Mr. Wim  Aloys  Lutgarde  Martens

 

Belgian

41

Mr. Philippe  P.J.M.  Leger

 

Belgian

60

Mr. Pierre  Joseph  Jean  Hugo

 

Belgian

42

 

 

AUTHORIZED  PERSON

 

Anyone  of  the  above  directors  can  sign  on  behalf  of  the  subject  with  company’s  affixed.

 

 

MANAGEMENT

 

Mr. Wim  Aloys  Lutgarde  Martens  is  the  Managing  Director.

He  is  Belgian  nationality  with  the  age  of  41 years  old.

 

Mr. Suranard  Srinara  is  the  Deputy  Managing  Director  &  Operation  Division  Manager.

He  is  Thai  nationality  with  the  age  of  40 years  old.

 

Ms. Srisunan  Lanphon  is  the  Human  Resource  Manager.

She  is  Thai  nationality.

 

Ms. Kannikar  Srisa-ard  is  the  Administration   Manager.

She  is  Thai  nationality.

 

 

BUSINESS  OPERATIONS

 

The  subject  is  engaged  in  manufacturing,  distributing  and  exporting  aquaculture  feeds,  nutrition,  additive  feed  and  health  products  for  shrimp,  fish and  shell,  under  its  own  brands  “INVE”  and  “NUTRIAD”.   

 

 

PRODUCTION  CAPACITY

 

800  tons  per  month

 

 

PURCHASE

 

Raw  materials  for  production  mainly  fish  meal,  vitamin  and  chemical  are  purchased  from  over  20 suppliers  both  domestic  and  overseas,  by  50%  is  purchased  from  suppliers  and  agents  in  Thailand,  the  remaining  50%  is  imported  from  Belgium,  Spain,  Netherlands,  Vietnam,  Hong Kong,  Republic  of  China  and  Germany.

 

 

MAJOR  SUPPLIERS

 

Inve  Aquaculture  NV.    :  Belgium

Inve  Asia  Limited                      :  Hong  Kong

 

 

DISTRIBUTION

 

60%  of  its  products  is  exported  to  Belgium,  Republic  of  China,  India, Vietnam, U.S.A.,  and  the  countries  in  Europe,  the  remaining  40%  is  sold  locally.

 

 

PARENT  COMPANY

 

Inve  Asia  Limited

Address  :  Suite 15B  Lokville  Commercial  Bldg.,  25-27  Lock  Rd.,  Tsim Sha Tsui,

                  Kowloon,  Hong  Kong

 

RELATED  COMPANY

 

Inve  Asia  Services  Co.,  Ltd.

Business  Type :  Consultant  service  of  animal  feed  industry

 

 

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  according  to  the  past  two  years.

 

 

CREDIT  

 

Sales  are  on  the  credits  term  of  30-60  days.

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

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

Exports  are  against  T/T.

 

 

BUSINESS  TRANSMISSION

 

In  term  of  sales,   the  products  are   sold  mainly  to  local  customers  with  the  maximum  credit  given  at  60  days.  The  subject  is  not  found  to  have late payment. For  the  purchasing,  the  subject  purchased  its  raw  material  from  local  suppliers  with  maximum  credit  receipt  at  60 days, and   from  overseas  suppliers  by  L/C  or  T/T.  The  subject  is  not  found  to  have  late  payment  for its  purchasing.

 

 

BANKING

 

Bangkok  Bank  Public  Co.,  Ltd.

   [Hayaek  Kokmatoom  Branch :  117/1-4  Phraongdam  Rd.,  Muang,  Pisanuloke  Province]

 

TMB  Bank  Public  Co., Ltd.

   [Samngam  Branch :  3/13  Moo 13,  Pichit-Kampaengpetch  Rd.,  Samngam, Pichit  Province]

 

 

EMPLOYMENT

 

The  subject  employs  approximately  200  staff.  [office  staff   and   factory  workers]

 

 

LOCATION  DETAILS

 

The  premise  is  owned  for  administration  office  and  factory  on  32,000 square meters plot  of  land  at  the  heading  address.  Premise  is  located  in  provincial.

 

Branch  Office:  471  Bond  Street  Rd.,  Bangpood,   Pakkred,  Nonthaburi  11120.

 

Overseas  Representative Office:

 

-  307/25  Nguyen  Van  Troi,  Ward 1,  District  Tan  Binh,  Ho  Chi  Minh  City, Vietnam.

-  19  Raja  Garden,  1st  Street,  Kottivakkam,  Chennai,  India.

 

 

COMMENT

 

The aqua feed products industry  remains  in  strong demand  especially  in  overseas  markets. Export consumption  has  continuously grown,  while  domestic demand  has  grown  slowly.  

 

Despite  slow  sales in  domestic  market,  subject  still  maintains  good  business.

 

 

FINANCIAL  INFORMATION

 

The  capital   was  initially  registered  at  Bht. 40,000,000  divided  into 40,000  shares  of  Bht.  1,000  each.

 

The  capital  was  increased  later as  follows:

 

            Bht.  200,000,000  on     January  16,  2002

            Bht.  235,000,000  on     December  11,  2009

 

The  latest  registered  capital  was  increased  to  Bht. 235,000,000  divided  into  235,000  shares  of  Bht.  1,000  each  with  fully  paid.

 

 

THE  SHAREHOLDERS  LISTED  WERE 

 

[as  at  April  30,  2014]

 

    NAME

HOLDING

%

 

 

 

Inve  Asia  Limited                                                     

Nationality:  Hong Kong

Address     :  Suite 15B  Lokville  Commercial  Bldg.,

                     25-27 Lock Rd.,  Tsim Sha Tsui, Kowloon,

                     Hong Kong

234,998

100.00

Inve  Aquaculture  Holding  BV.                                                 

Nationality:  Dutch                                                            

Address     :  Netherlands

         1

-

Inve  Asia  Services  Co.,  Ltd.                                        

Nationality:  Thai

Address     :  471  Bond  Street  Rd., Bangpood,  Pakkred, 

                     Nonthaburi  11120

          1

-

 

Total  Shareholders  :  3

 

Share  Structure  [as  at  April  30,  2014]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

1

1

-

Foreign

2

234,999

100.00

 

Total

 

3

 

235,000

 

100.00

 

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC  ACCOUNTANT  NO

 

Mr. Krisda  Lertvana       No.  4958

 

 

BALANCE SHEET [BAHT]

 

The  latest  financial  figures  published  for  December  31,  2013,  2012  & 2011  were:

          

ASSETS

                                                                                                

Current Assets

2013

2012

2011

 

 

 

 

Cash  in  Hand  &  at  Bank

19,341,190

18,353,345

1,173,677

Trade  Accounts & Other  Receivable

260,798,173

283,591,268

371,758,852

Inventories

489,944,728

404,094,602

394,866,043

Other  Current  Assets                  

4,621,036

5,552,814

16,256,677

 

 

 

 

Total  Current  Assets                

774,705,127

711,592,029

784,055,249

 

Cash at Bank pledged  as  a Collateral

 

900,000

 

900,000

 

900,000

Fixed Assets                  

121,664,092

118,964,253

124,902,747

Intangible Assets

1,049,239

225,409

106,048

Other Non-current  Assets

914,908

679,118

524,138

 

Total  Assets                 

 

899,233,366

 

832,360,809

 

910,488,182

 


LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]

 

Current Liabilities

2013

2012

2011

 

 

 

 

Short-term Loan from Financial 

  Institution

 

134,000,000

 

176,000,000

 

222,128,850

Trust  Receipt  Payable

59,022,065

94,117,838

99,495,414

Trade  Accounts  &  Other  Payable

338,848,333

213,993,243

284,516,514

Current  Portion of  Long-term  Loan

  from  Financial  Institution

 

-

 

-

 

23,790,000

Accrued  Income  Tax

2,764,703

12,904,161

30,319,649

Other  Current  Liabilities

1,119,672

2,105,771

3,468,523

 

 

 

 

Total Current Liabilities

535,754,773

499,121,013

663,718,950

 

 

 

 

Long-term Loan from Other  Company

49,000,000

49,000,000

42,500,000

Other  Liabilities

1,062,864

1,597,635

2,249,233

 

Total  Liabilities            

 

585,817,637

 

549,718,648

 

708,468,183

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 Share  capital : Baht  1,000  par  value 

  authorized,  issued  and  fully 

  paid  share  capital  235,000 shares

 

 

235,000,000

 

 

235,000,000

 

 

235,000,000

 

 

 

 

Capital  Paid                      

235,000,000

235,000,000

235,000,000

Retained  Earning

  Appropriated  for  Statutory  Reserve

 

4,000,000

 

4,000,000

 

4,000,000

  Unappropriated

74,415,729

43,642,161

[36,980,001]

 

Total  Shareholders' Equity

 

313,415,729

 

282,642,161

 

202,019,999

 

Total  Liabilities  &  Shareholders'

   Equity

 

 

899,233,366

 

 

832,360,809

 

 

910,488,182

 

 

PROFIT  &  LOSS  ACCOUNT

 

Revenue

2013

2012

2011

 

 

 

 

Sales                                         

885,426,285

1,109,039,687

1,067,255,985

Commission  Income

-

-

23,956,389

Gain  on  Exchange  Rate

16,294,759

-

20,923,178

Other  Income                 

2,735,319

2,319,454

1,830,696

 

Total  Revenues           

 

904,456,363

 

1,111,359,141

 

1,113,966,248

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  Sold                  

740,682,410

831,837,383

814,719,639

Selling  Expenses

60,405,463

88,459,666

99,606,374

Administrative  Expenses

44,466,979

58,679,490

55,767,957

Loss on  Exchange Rate

-

591,613

-

 

Total Expenses             

 

845,554,852

 

979,568,152

 

970,093,970

 

 

 

 

Profit   before  Financial Cost  &

   Income Tax

 

58,901,511

 

131,790,989

 

143,872,278

Financial Cost

[18,553,979]

[23,819,160]

[28,933,868]

 

 

 

 

Profit  before  Income Tax

40,347,532

107,971,829

114,938,410

Income Tax

[9,573,964]

[27,349,667]

[35,149,894]

 

 

 

 

Net  Profit / [Loss]

30,773,568

80,622,162

79,788,516

 

 

FINANCIAL  ANALYSIS

 

ITEM

UNIT

2013

2012

2011

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

1.45

1.43

1.18

QUICK RATIO

TIMES

0.52

0.60

0.56

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

7.28

9.32

8.54

TOTAL ASSETS TURNOVER

TIMES

0.98

1.33

1.17

INVENTORY CONVERSION PERIOD

DAYS

241.44

177.31

176.90

INVENTORY TURNOVER

TIMES

1.51

2.06

2.06

RECEIVABLES CONVERSION PERIOD

DAYS

107.51

93.33

127.14

RECEIVABLES TURNOVER

TIMES

3.40

3.91

2.87

PAYABLES CONVERSION PERIOD

DAYS

166.98

93.90

127.47

CASH CONVERSION CYCLE

DAYS

181.97

176.75

176.58

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

83.65

75.01

76.34

SELLING & ADMINISTRATION

%

11.84

13.27

14.56

INTEREST

%

2.10

2.15

2.71

GROSS PROFIT MARGIN

%

18.50

25.20

28.04

NET PROFIT MARGIN BEFORE EX. ITEM

%

6.65

11.88

13.48

NET PROFIT MARGIN

%

3.48

7.27

7.48

RETURN ON EQUITY

%

9.82

28.52

39.50

RETURN ON ASSET

%

3.42

9.69

8.76

EARNING PER SHARE

BAHT

130.95

343.07

339.53

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.65

0.66

0.78

DEBT TO EQUITY RATIO

TIMES

1.87

1.94

3.51

TIME INTEREST EARNED

TIMES

3.17

5.53

4.97

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

(20.16)

3.92

 

OPERATING PROFIT

%

(55.31)

(8.40)

 

NET PROFIT

%

(61.83)

1.04

 

FIXED ASSETS

%

2.27

(4.75)

 

TOTAL ASSETS

%

8.03

(8.58)

 

 

 

ANNUAL GROWTH : ACCEPTABLE

 

An annual sales growth is -20.16%. Turnover has decreased from THB 1,109,039,687.00 in 2012 to THB 885,426,285.00 in 2013. While net profit has decreased from THB 80,622,162.00 in 2012 to THB 30,773,568.00 in 2013. And total assets has increased from THB 832,360,809.00 in 2012 to THB 899,233,366.00 in 2013.                                    

PROFITABILITY : SATISFACTORY

PROFITABILITY RATIO

 

Gross Profit Margin

18.50

Impressive

Industrial Average

2.58

Net Profit Margin

3.48

Impressive

Industrial Average

3.21

Return on Assets

3.42

Acceptable

Industrial Average

6.10

Return on Equity

9.82

Acceptable

Industrial Average

13.84

 

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 18.5%. 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 3.48%, 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. When compared with the industry average, it  was lower, the company's figure is 3.42%.

 

Return on Equity indicates how profitable a company is by comparing its net income to its average shareholders' equity, ROE measures how much the shareholders earned for their investment in the company. When compared with the industry average, it was lower, the company's figure is 9.82%.

 

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

Return on Assets                       Uptrend

Return on Equity                        Uptrend

 

LIQUIDITY : ACCEPTABLE

 

 

LIQUIDITY RATIO

 

Current Ratio

1.45

Impressive

Industrial Average

1.10

Quick Ratio

0.52

 

 

 

Cash Conversion Cycle

181.97

 

 

 

 

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 1.45 times in 2013, increased from 1.43 times, then it is generally considered to have good short-term financial strength. When compared with the industry average, the ratio of the company was higher, indicated that company was an efficient operator in a dominant position within its industry.

 

The Quick Ratio is a liquidity indicator that further refines the current ratio by measuring the amount of the most liquid current assets there are to cover current liabilities. The company's figure is 0.52 times in 2013, decreased from 0.6 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 182 days.

 

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

Current Ratio                 Downtrend

 

LEVERAGE : ACCEPTABLE

 

 

LEVERAGE RATIO

 

Debt Ratio

0.65

Acceptable

Industrial Average

0.58

Debt to Equity Ratio

1.87

Risky

Industrial Average

1.34

Times Interest Earned

3.17

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 higher the percentage means that the company is using less equity and has stronger leverage position.

 

Times Interest Earned measuring a company's ability to meet its debt obligations. Ratio is 3.18 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 0.65 greater than 0.5, most of the company's assets are financed through debt.

 

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

Debt Ratio                                 Uptrend

Times Interest Earned                Stable

 


ACTIVITY : ACCEPTABLE

 

 

ACTIVITY RATIO

 

Fixed Assets Turnover

7.28

Impressive

Industrial Average

-

Total Assets Turnover

0.98

Acceptable

Industrial Average

1.90

Inventory Conversion Period

241.44

 

 

 

Inventory Turnover

1.51

Deteriorated

Industrial Average

7.15

Receivables Conversion Period

107.51

 

 

 

Receivables Turnover

3.40

Acceptable

Industrial Average

4.99

Payables Conversion Period

166.98

 

 

 

 

The company's Account Receivable Ratio is calculated as 3.40 and 3.91 in 2013 and 2012 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 2013 decreased from 2012. This would suggest the company had deteriorated in the management of its debt collections.

 

Inventory Turnover in Days Ratio indicates the liquidity of inventory. It estimates the number of days that it will take to sell the current inventory. Inventory is particularly sensitive to change in business activities. The inventory turnover in days has increased from 177 days at the end of 2012 to 241 days at the end of 2013. This represents a negative trend. And Inventory turnover has decreased from 2.06 times in year 2012 to 1.51 times in year 2013.

 

The company's Total Asset Turnover is calculated as 0.98 times and 1.33 times in 2013 and 2012 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                Stable

Total Assets Turnover                 Uptrend

Inventory Turnover                      Uptrend

Receivables Turnover                  Uptrend

 


FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.44

UK Pound

1

Rs.100.24

Euro

1

Rs.80.35

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

SMN

 

 

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.