MIRA INFORM REPORT

 

 

Report Date :

29.08.2014

 

IDENTIFICATION DETAILS

 

Name :

HUNTSMAN  [THAILAND]  LIMITED

 

 

Registered Office :

899  Moo  4,  Bangpoo  Industrial  Estate, Soi  6,  Sukhumvit  Road,  Praeksa,  Muang,  Samutprakarn  10260

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

1999

 

 

Com. Reg. No.:

0115542003825

 

 

Legal Form :

Private  Limited  Company

 

 

Line of Business :

Manufacturer,  Distributor  and   Exporter of Industrial  Chemicals

 

 

No. of Employees :

380

 

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 1, 2014

 

Country Name

Previous Rating

(31.03.2014)

Current Rating

(01.06.2014)

Thailand

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

THAILAND - ECONOMIC OVERVIEW

 

With a well-developed infrastructure, a free-enterprise economy, generally pro-investment policies, and strong export industries, Thailand achieved steady growth due largely to industrial and agriculture exports - mostly electronics, agricultural commodities, automobiles and parts, and processed foods. 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

 

HUNTSMAN  [THAILAND]  LIMITED

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           899  MOO  4,  BANGPOO  INDUSTRIAL  ESTATE,

                                                                        SOI  6,  SUKHUMVIT  ROAD, 

PRAEKSA,  MUANG, 

SAMUTPRAKARN  10260,  THAILAND

TELEPHONE                                         :           [66]   2709-4466

FAX                                                      :           [66]   2709-4351,  2709-4360

E-MAIL  ADDRESS                                :           surapol_chatanantavej@huntsman.com

                                                                        contact_th@huntsman.com

REGISTRATION  ADDRESS                   :           SAME  AS  BUSINESS  ADDRESS

 

ESTABLISHED                                     :           1999

REGISTRATION  NO.                            :           0115542003825  [Former: SOR  POR.  9031]

TAX  ID  NO.                                          :           3271167984

CAPITAL REGISTERED                         :           BHT.  6,000,000

CAPITAL PAID-UP                                 :           BHT.  6,000,000

SHAREHOLDER’S  PROPORTION         :           FOREIGN   :    100%

FISCAL YEAR CLOSING DATE              :           DECEMBER  31             

LEGAL  STATUS                                   :           PRIVATE  LIMITED  COMPANY

EXECUTIVE                                          :           MR.  SURAPOL  CHATANANTAVEJ,  THAI

                                                                        MANAGING  DIRECTOR           

 

NO.  OF  STAFF                                    :           380

LINES  OF  BUSINESS                          :           INDUSTRIAL  CHEMICALS

                                                                        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  July  26,  1999   as  a  private  limited  company  under  the  originally  registered  name  “Huntsman  ICI  [Thailand]  Limited”,  by  foreign  groups.   On  November 3, 2000, the subject’s name was changed to HUNTSMAN [THAILAND]  LIMITED.  It  currently  employs  approximately 380  staff.  

 

Its  business  objective  is  to  manufacture  wide  range  of  industrial  chemicals  for  domestic  and  international  markets. 

 

In  the  beginning  of  2006,  the  subject  took  over   textile  chemical  division  and  all facilities  from  Ciba  Specialty  Chemical  [Thailand]  Ltd.  

 

The  subject’s  registered  address  is  899  Moo  4,  Bangpoo  Industrial  Estate,  Soi  6, Sukhumvit  Rd.,  Praeksa,  Muang,  Samutprakarn  10260,  and  this  is  the  subject’s  current  operation  address.  

 

 

THE  BOARD  OF  DIRECTORS

 

     Name

 

Nationality

Age

 

 

 

 

Mr. Peter  Riley  Huntsman

[x] [+]

American

51

Mr. Surapol  Chatanantavej

[x] [-]

Thai

51

Mr. Santachai  Rattanyupong

[x] [-]

Thai

60

Ms. Pang  Ai  Chee

     [+]

Singaporean

59

 

 

AUTHORIZED  PERSON

 

One  of  the  mentioned  directors  [x]  can  sign  on  behalf  of  the  subject  with  company’s  affixed.

One  of  the  mentioned  directors  [-]  can  jointly  sign  with  anyone  of   the  mentioned  directors  [+]  on  behalf  of  the  subject  with  company’s  affixed.

 

 

MANAGEMENT

 

Mr. Surapol  Chatanantavej  is  the  Managing  Director.

He  is  Thai  nationality  with  the  age  of  51 years  old.

 

Mr.  Weeyoong  Lee  is  the  Technical  Operation  Manager [Samutsakorn  Factory].

He  is  Australian  nationality.

 

Mr. Saravuth  Kaewsom  is  the  Operation  Manager.

He  is  Thai  nationality.

 

Ms. Wanphen  Darnsiriwattanakul  is  the  Human  Resources  &  Administration  Manager.

She  is  Thai  nationality.

 

 

BUSINESS  OPERATIONS

 

The  subject  is  engaged  in  manufacturing  wide  range  of  industrial  chemicals  mainly 

for  construction,  appliance,  footwear,  textile,  plastic,  aviation,  construction,  technology,

agriculture,  healthcare,  detergent,  personal  care,  furniture,  packaging,  paint,  coating 

and  automotive  industries,  under  its  own  brand  “HUNTSMAN”.

 

 

PURCHASE

 

Raw  material  and  chemicals  are  purchased from  both  domestic  and  international  suppliers  such  as  United  States  of  America,  Germany,  France,  Spain,  Malaysia,  Japan, Taiwan,  Singapore,  India  and  Republic  of  China.

 

 

MAJOR  SUPPLIER

 

Huntsman  International  LLC.     :  U.S.A.

 

 

SALES 

 

80%  of  the  products  is  sold  locally  by  wholesale  to  dealers,  manufacturers  and 

end-users.

 

 

EXPORT

 

20% of  the  products  is  exported  to Vietnam,  Malaysia,  Singapore,  Indonesia,  Philippines,  Japan,  Korea,  India,  Hong  Kong,  Brunei,  Republic  of  China  and  Taiwan.

 

 

MAJOR  CUSTOMERS

 

Summit  Footwear  Co.,  Ltd.                              :  Thailand

Thai  Summit  Group  of  companies                    :  Thailand

Thai  Taffeta  Co.,  Ltd.                           :  Thailand

Erawan  Textile  co.,  Ltd,.                                  :  Thailand

TOA  Group  of  Companies                                :  Thailand

 

SUBSIDIARY  AND  AFFILIATED  COMPANY

 

The  subject  is  not  found  to  have  any  subsidiary  or  affiliated  company  here  in  Thailand.

 

 

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  for  the  past  two  years.

 

 

CREDIT  

 

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

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

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

Exports  are  against  T/T.

 

 

BANKING

 

Kasikornbank  Public  Co.,  Ltd.

Bangkok  Bank  Public  Co.,  Ltd.

 

 

EMPLOYMENT

 

The  subject  employs  approximately  380  office  staff   and  factory  workers.

 

 

LOCATION  DETAILS

 

The  premise  is  owned  for  administrative office  and  factory I  at  the  heading  address.  Premise  is  located  in  industrial   area.

 

Factory II  [Textile  Chemical  Division]  is  located  at  90/2  Moo  4,  Bangpla  Rd.,  Bangkhoh,  Muang,  Samutsakorn  74000.  Tel.: [66] 34  468-643-4.

Branches:

 

44/1  Ladkrabang  Industrial  Estate,  Moo 4,  Chalongkrung  Rd.,  Lamplatiw,  Ladkrabang,  Bangkok

19  Moo  5,  Sethakij  1  Rd.,  Thamai,  Krathumban,  Samutsakorn province

90/122  Moo  4,  Bangpla,  Bankoh,  Muang,  Samutsakorn  province

119/1  Moo 1,  Klongmai,  Sampran,  Nakornpathom  province

222 Moo 6, Suksawad  Rd., Naiklongbangplakod, Phrasamutjadee, Samutprakarn  province

90/123  Moo 4, Bangpla,  Bankoh,  Muang,  Samutsakorn province

 

 

COMMENT

 

Subject is a manufacturer,  distributor  and exporter of  industrial  chemicals. The  products  have been served to  industrial users. Subject reported excellent sales in  the past  several years. Its  manufacture  has  ultimately  advance  production  adhering to international standards.  

 

The   subject’s  business  is   promising  and  growing  moderately  amidst  current  economic  slowdown  and  political  turmoil.

 

 

FINANCIAL  INFORMATION

 

The  capital  was  registered  at  Bht.  4,000,000  divided  into  40,000  shares  of  Bht. 100  each.

 

On  August  20,  1999,  the  capital  was  increased  to  Bht. 6,000,000  divided  into  60,000   shares  of  Bht.  100  each  with  fully  paid.

 

 

THE  SHAREHOLDERS  LISTED  WERE  

 

[as  at  June  28,  2013]

 

       NAME

HOLDING

%

 

 

 

Huntsman  International  L.L.C.

Nationality:  American

Address     :  500  Huntsman  Way,  Salt Lake  City, 

                     Utah,  U. S. A.

30,590

50.98

Huntsman  Investment  [Netherlands]  BV.

Nationality:  Dutch

Address     :  3221  Rotterdam,  Netherlands

29,400

49.00

Huntsman  Polyurethane  Fund  I  L.L.C.

Nationality:  American

Address     :  500  Huntsman  Way,  Salt Lake  City, 

                     Utah,  U. S. A.

        2

 

Huntsman  Polyurethane  Fund  II  L.L.C.

Nationality:  American

Address     :  500  Huntsman  Way,  Salt Lake  City, 

                     Utah,  U. S. A.

        2

 

Huntsman  Polyurethane  Fund  III  L.L.C.

Nationality:  American

Address     :  500  Huntsman  Way,  Salt Lake  City, 

                     Utah,  U. S. A.

        2

= 0.02

Huntsman  Polyurethane  Fund  IV  L.L.C.

Nationality:  American

Address     :  500  Huntsman  Way,  Salt Lake  City, 

                     Utah,  U. S. A.

        2

 

Huntsman  Polyurethane  Venture  I  L.L.C.

Nationality:  American

Address     :  500  Huntsman  Way,  Salt Lake  City, 

                     Utah,  U. S. A.

        2

 

Total  Shareholders  :  7

 

Share  Structure  [as  at  June  28,  2013]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

-

-

-

Foreign

7

60,000

100.00

 

Total

 

7

 

60,000

 

100.00

 

 

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC  ACCOUNTANT  NO.

 

Ms. Pranee  Pholngam  No.  4987

 

 

BALANCE SHEET [BAHT]

 

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

          

ASSETS

                                                                                                 

Current Assets

2012

2011

2010

 

 

 

 

Cash  and Cash Equivalents

106,238,883

135,671,491

99,464,027

Trade  Accounts  & Other Receivable  

1,207,965,841

779,768,153

730,905,369

Inventories                       

1,167,850,823

646,548,210

1,068,743,702

Receivable from Revenue  Department 

102,571,869

191,095,657

159,187,545

Deferred  Refundable  Input  Tax

1,407,051

16,994,075

344,891

Prepaid Income Tax

37,957,231

-

-

Other  Current  Assets                  

9,647,170

13,793,388

9,062,146

 

 

 

 

Total  Current  Assets                 

2,633,638,868

1,783,870,974

2,067,707,680

 

Fixed Assets                   

 

1,204,680,929

 

1,094,249,102

 

865,779,412

Other  Non-current  Assets                      

50,446,779

50,923,783

50,178,937

 

Total  Assets                  

 

3,888,766,576

 

2,929,043,859

 

2,983,666,029

 

LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]

 

Current Liabilities

2012

2011

2010

 

 

 

 

Trade  Accounts  & Other  Payable

1,833,362,055

658,972,750

719,307,998

Accrued Expenses

46,558,958

44,748,660

56,656,249

Accrued Income  Tax

-

15,047,369

75,461,056

Other  Current  Liabilities             

30,531,136

19,095,303

36,057,728

 

 

 

  

Total Current Liabilities

1,910,452,149

737,864,082

887,483,031

 

Long-term Loan from Related Company

 

671,166,627

 

671,166,627

 

671,166,627

Estimated  Liabilities  for  Employee 

   Benefits

 

17,537,043

 

15,797,794

 

-

 

Total  Liabilities               

 

2,599,155,819

 

1,424,828,503

 

1,558,649,658

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 Share  capital : Baht 100  par  value 

  authorized,  issued  and  fully 

  paid  share  capital  60,000  shares

 

 

6,000,000

 

 

6,000,000

 

 

6,000,000

 

 

 

 

Capital  Paid                      

6,000,000

6,000,000

6,000,000

Premium  on  Share  Capital

185,395,200

185,395,200

185,395,200

Retained  Earning

  Appropriated  for  Statutory  Reserve

 

9,846,357

 

9,846,357

 

9,846,357

  Unappropriated

1,088,369,200

1,302,973,799

1,223,774,814

 

Total Shareholders'  Equity

 

1,289,610,757

 

1,504,215,356

 

1,425,016,371

 

Total  Liabilities  &  Shareholders' 

   Equity

 

 

3,888,766,576

 

 

2,929,043,859

 

 

2,983,666,029


PROFIT  &  LOSS  ACCOUNT

 

Revenue

2012

2011

2010

 

 

 

 

Sales                                         

5,623,371,047

4,290,277,180

4,485,653,203

Gain on Exchange Rate

2,213,899

-

-

Other  Income                 

12,979,790

14,873,918

16,929,174

 

Total  Revenues              

 

5,638,564,736

 

4,305,151,098

 

4,502,582,377

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  Sold                  

4,527,421,021

3,669,979,961

3,538,618,942

Selling  Expenses

60,996,206

57,818,459

66,426,798

Administrative  Expenses

398,464,374

387,625,187

455,248,362

Other Expense

830,348,582

-

-

Loss  on  Exchange  Rate

-

6,310,474

220,493

 

Total Expenses               

 

5,817,230,183

 

4,121,734,081

 

4,060,514,595

 

 

 

 

Profit  before Financial Cost  &

   Income Tax

 

[178,665,447]

 

183,417,017

 

442,067,782

Financial  Cost

[35,939,152]

[33,950,850]

[31,962,876]

 

Profit  before  Income Tax

 

[214,604,599]

 

149,466,167

 

410,104,906

Income  Tax

-

[55,054,401]

[137,411,900]

 

 

 

 

Net  Profit / [Loss]

[214,604,599]

94,411,766

272,693,006

 

 

FINANCIAL  ANALYSIS

 

ITEM

UNIT

2012

2011

2010

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

1.38

2.42

2.33

QUICK RATIO

TIMES

0.69

1.24

0.94

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

4.67

3.92

5.18

TOTAL ASSETS TURNOVER

TIMES

1.45

1.46

1.50

INVENTORY CONVERSION PERIOD

DAYS

94.15

64.30

110.24

INVENTORY TURNOVER

TIMES

3.88

5.68

3.31

RECEIVABLES CONVERSION PERIOD

DAYS

78.41

66.34

59.47

RECEIVABLES TURNOVER

TIMES

4.66

5.50

6.14

PAYABLES CONVERSION PERIOD

DAYS

147.81

65.54

70.31

CASH CONVERSION CYCLE

DAYS

24.75

65.10

99.40

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

80.51

85.54

78.89

SELLING & ADMINISTRATION

%

8.17

10.38

11.63

INTEREST

%

0.64

0.79

0.71

GROSS PROFIT MARGIN

%

19.76

14.80

21.49

NET PROFIT MARGIN BEFORE EX. ITEM

%

(3.18)

4.28

9.86

NET PROFIT MARGIN

%

(3.82)

2.20

6.08

RETURN ON EQUITY

%

(16.64)

6.28

19.14

RETURN ON ASSET

%

(5.52)

3.22

9.14

EARNING PER SHARE

BAHT

(3,576.74)

1,573.53

4,544.88

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.67

0.49

0.52

DEBT TO EQUITY RATIO

TIMES

2.02

0.95

1.09

TIME INTEREST EARNED

TIMES

(4.97)

5.40

13.83

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

31.07

(4.36)

 

OPERATING PROFIT

%

(197.41)

(58.51)

 

NET PROFIT

%

(327.31)

(65.38)

 

FIXED ASSETS

%

10.09

26.39

 

TOTAL ASSETS

%

32.77

(1.83)

 

 

 

ANNUAL GROWTH : SATISFACTORY

 

An annual sales growth is 31.07%. Turnover has increased from THB 4,290,277,180.00 in 2011 to THB 5,623,371,047.00 in 2012. While net profit has decreased from THB 94,411,766.00 in 2011 to THB -214,604,599.00 in 2012. And total assets has increased from THB 2,929,043,859.00 in 2011 to THB 3,888,766,576.00 in 2012.                   

                       


PROFITABILITY : RISKY

 

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

19.76

Deteriorated

Industrial Average

43.06

Net Profit Margin

(3.82)

Deteriorated

Industrial Average

3.49

Return on Assets

(5.52)

Deteriorated

Industrial Average

3.06

Return on Equity

(16.64)

Deteriorated

Industrial Average

6.38

 

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 19.76%. When compared with the industry average, the ratio of the company was lower. This indicated that company may have problems with control over its costs.

 

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 -3.82%. When compared with the industry average, the ratio of the company was lower.

 

Return on Assets measures how efficiently profits are being generated from the assets employed in the business when compared with the ratios of firms in a similar business. A low ratio in comparison with industry averages indicates an inefficient use of business assets. When compared with the industry average, it was lower, the company's figure is -5.52%.

 

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 -16.64%.

 

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

Return on Assets                       Uptrend

Return on Equity                        Uptrend

 

LIQUIDITY : SATISFACTORY

 

 

 

LIQUIDITY RATIO

 

Current Ratio

1.38

Satisfactory

Industrial Average

1.46

Quick Ratio

0.69

 

 

 

Cash Conversion Cycle

24.75

 

 

 

 

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 1.38 times in 2012, decreased from 2.42 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 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 0.69 times in 2012, decreased from 1.24 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 25 days.

 

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

Current Ratio                 Uptrend

 

LEVERAGE : RISKY

 

 

LEVERAGE RATIO

 

Debt Ratio

0.67

Acceptable

Industrial Average

0.48

Debt to Equity Ratio

2.02

Risky

Industrial Average

0.93

Times Interest Earned

(4.97)

Risky

Industrial Average

-

 

Debt to Equity Ratio a measurement of how much suppliers, lenders, creditors and obligors have committed to the company versus what the shareholders have committed. A 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 -4.98 lower than 1, so the company is not generating enough cash from  EBIT to meet its interest obligations.

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 0.67 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 : IMPRESSIVE

 

 

ACTIVITY RATIO

 

Fixed Assets Turnover

4.67

Impressive

Industrial Average

-

Total Assets Turnover

1.45

Impressive

Industrial Average

0.88

Inventory Conversion Period

94.15

 

 

 

Inventory Turnover

3.88

Impressive

Industrial Average

3.73

Receivables Conversion Period

78.41

 

 

 

Receivables Turnover

4.66

Satisfactory

Industrial Average

4.72

Payables Conversion Period

147.81

 

 

 

 

The company's Account Receivable Ratio is calculated as 4.66 and 5.50 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 decreased from 2011. 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 64 days at the end of 2011 to 94 days at the end of 2012. This represents a negative trend. And Inventory turnover has decreased from 5.68 times in year 2011 to 3.88 times in year 2012.

 

The company's Total Asset Turnover is calculated as 1.45 times and 1.46 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                Stable

Total Assets Turnover                 Uptrend

Inventory Turnover                      Uptrend

Receivables Turnover                  Uptrend

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.47

UK Pound

1

Rs.100.35

Euro

1

Rs.78.86

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

SHG

 

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.