|
Report Date : |
17.12.2014 |
IDENTIFICATION DETAILS
|
Name : |
RAFFLES LEASE PTE. LTD. |
|
|
|
|
Registered Office : |
8, Cross Street,
25-03, |
|
|
|
|
Country : |
|
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
06.11.2006 |
|
|
|
|
Com. Reg. No.: |
200616493-C |
|
|
|
|
Legal Form : |
Private Limited |
|
|
|
|
Line of Business : |
Trading of Container |
|
|
|
|
No of Employees : |
Not Available |
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 : |
No complaints |
|
|
|
|
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 – September 30, 2014
|
Country Name |
Previous Rating (30.06.2014) |
Current Rating (30.09.2014) |
|
|
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
|
Source
: CIA |
|
REGISTRATION NO. |
: |
200616493-C |
|
COMPANY NAME |
: |
RAFFLES LEASE PTE. LTD. |
|
FORMER NAME |
: |
N/A |
|
INCORPORATION DATE |
: |
06/11/2006 |
|
|
|
|
|
|
|
|
|
COMPANY STATUS |
: |
EXIST |
|
LEGAL FORM |
: |
PRIVATE LIMITED |
|
LISTED STATUS |
: |
NO |
|
|
|
|
|
|
|
|
|
REGISTERED ADDRESS |
: |
8, CROSS STREET, 25-03, |
|
BUSINESS ADDRESS |
: |
|
|
TEL.NO. |
: |
65-66039100 |
|
FAX.NO. |
: |
65-66039104 |
|
CONTACT PERSON |
: |
DANNY WONG ( PRESIDENT ) |
|
|
|
|
|
|
|
|
|
PRINCIPAL ACTIVITY |
: |
TRADING OF CONTAINER |
|
|
|
|
|
ISSUED AND PAID UP CAPITAL |
: |
1.00 ORDINARY SHARE,
OF A VALUE OF SGD 1.00 |
|
|
|
|
|
SALES |
: |
SGD 2,186,896 [2013] |
|
NET WORTH |
: |
SGD 5,695,828 [2013] |
|
|
|
|
|
STAFF STRENGTH |
: |
N/A |
|
LITIGATION |
: |
CLEAR |
|
FINANCIAL CONDITION |
: |
LIMITED |
|
PAYMENT |
: |
POOR |
|
MANAGEMENT CAPABILITY |
: |
AVERAGE |
|
|
|
|
|
COMMERCIAL RISK |
: |
MODERATE |
|
CURRENCY EXPOSURE |
: |
MODERATE |
|
GENERAL REPUTATION |
: |
SATISFACTORY |
|
INDUSTRY OUTLOOK |
: |
AVERAGE GROWTH |
The Subject is a private limited company and is allowed to have a
minimum of one and a maximum of forty-nine shareholders. As a private limited
company, the Subject must have at least two directors. A private limited company
is a separate legal entity from its shareholders. As a separate legal entity,
the Subject is capable of owning assets, entering into contracts, sue or be
sued by other companies. The liabilities of the shareholders are to the extent
of the equity they have taken up and the creditors cannot claim on
shareholders' personal assets even if the Subject is insolvent. The Subject is
governed by the Companies Act and the company must file its annual returns,
together with its financial statements with the Registrar of Companies.
The Subject is principally
engaged in the (as a / as an) trading of container.
|
Date |
Issue & Paid Up Capital |
|
17/12/2014 |
SGD 9,600,001.00 |
The major shareholder(s) of the Subject are shown as follows :
Name |
Address |
IC/PP/Loc No |
Shareholding |
(%) |
|
BUSS GLOBAL HOLDINGS PTE.
LTD. |
8, CROSS STREET, 25-03, PWC
BUILDING, 048424, SINGAPORE. |
201130802Z |
9,600,001.00 |
100.00 |
|
|
|
|
--------------- |
------ |
|
|
|
|
9,600,001.00 |
100.00 |
|
|
|
|
============ |
===== |
+ Also Director
DIRECTOR 1
|
Name Of Subject |
: |
WONG CHIT KWONG |
|
Address |
: |
19, HOLLAND GROVE DRIVE,
HOLLAND GROVE PARK, 278866, SINGAPORE. |
|
IC / PP No |
: |
S1347539C |
|
|
|
|
|
|
|
|
|
|
|
|
|
Nationality |
: |
SINGAPOREAN |
|
Date of Appointment |
: |
06/11/2006 |
DIRECTOR 2
|
Name Of Subject |
: |
MOGENS GERALD HANSEN |
|
Address |
: |
11, BALMEG HILL, 05-17, PEAK
BALMEG, 119916, SINGAPORE. |
|
IC / PP No |
: |
S2765809A |
|
|
|
|
|
|
|
|
|
|
|
|
|
Nationality |
: |
SINGAPOREAN |
|
Date of Appointment |
: |
30/05/2012 |
|
1) |
Name of Subject |
: |
DANNY WONG |
|
|
Position |
: |
PRESIDENT |
|
Auditor |
: |
RSM CHIO LIM LLP |
|
Auditor' Address |
: |
N/A |
|
1) |
Company Secretary |
: |
GAN SENG KWEE |
|
|
IC / PP No |
: |
S7276865E /01469 |
|
|
|
|
|
|
|
Address |
: |
723, YISHUN STREET, 71,
12-165, 760723, SINGAPORE. |
No Banker found in our databank.
|
Charge No |
Creation Date |
Charge Description |
Chargee Name |
Total Charge |
Status |
|
C200807839 |
21/08/2008 |
N/A |
IMMOCONSULT ASSET LEASING
GMBH |
- |
Unsatisfied |
|
C200807840 |
21/08/2008 |
N/A |
IMMOCONSULT ASSET LEASING
GMBH |
- |
Unsatisfied |
|
C201112322 |
03/10/2011 |
N/A |
IMMOCONSULT ASSET LEASING
GMBH |
- |
Unsatisfied |
|
C201112334 |
03/10/2011 |
N/A |
IMMOCONSULT ASSET LEASING
GMBH |
- |
Unsatisfied |
* A check has been conducted in our databank
againt the Subject whether the subject has been involved in any litigation.
No legal action was found in our databank.
No winding up petition was found in our databank.
|
SOURCES OF RAW MATERIALS: |
||
|
Local |
: |
N/A |
|
Overseas |
: |
N/A |
The Subject refused to disclose it's
suppliers
The Subject refused to provide any name of trade/service supplier and we are unable
to conduct any trade enquiry. However, from financial historical data we
conclude that:
|
OVERALL PAYMENT HABIT |
||||||||||||||
|
Prompt 0-30 Days |
[ |
|
] |
|
Good 31-60 Days |
[ |
|
] |
|
Average 61-90 Days |
[ |
|
] |
|
|
Fair 91-120 Days |
[ |
|
] |
|
Poor >120 Days |
[ |
X |
] |
|
|
|
|
|
|
|
Local |
: |
YES |
|
Domestic Markets |
: |
SINGAPORE |
|
Overseas |
: |
YES |
|
Export Market |
: |
ASIA |
|
Credit Term |
: |
N/A |
|
|
|
|
|
Payment Mode |
: |
N/A |
|
Goods Traded |
: |
CONTAINER
|
|
Branch |
: |
NO
|
Other Information:
The Subject is principally engaged in the (as a / as an) trading of
container.
Established in 2006, Raffles manages and offers for lease worldwide a wide range
of containers on behalf of various asset owners
As a subsidiary of Buss Capital, and with experienced management and a
first-class asset management program, Raffles enjoys access to capital and
funding for the purchase and leasing of container assets.
Latest fresh investigations
carried out on the Subject indicated that :
|
Telephone Number Provided By
Client |
: |
N/A |
|
Current Telephone Number |
: |
65-66039100 |
|
Match |
: |
N/A |
|
|
|
|
|
Address Provided by Client |
: |
8 CROSS STREET, #25-03 PWC
BUILDING SINGAPORE 048424 |
|
Current Address |
: |
8 CROSS STREET #25-03 PWC
BUILDING, 048424, SINGAPORE. |
|
Match |
: |
YES |
Other Investigations
We contacted one of the staff from the Subject and she provided some information
on the Subject.
The Subject refused to disclose it's bankers and number of employees
|
Profitability |
|
|
|
|
|
|
|
Turnover |
: |
Decreased |
[ |
46.19% |
] |
|
|
Profit/(Loss) Before Tax |
: |
Decreased |
[ |
(76.31%) |
] |
|
|
Return on Shareholder Funds |
: |
Unfavourable |
[ |
2.97% |
] |
|
|
Return on Net Assets |
: |
Unfavourable |
[ |
(15.83%) |
] |
|
|
|
|
|
|
|
|
|
|
The shrinking turnover could
be the result of more entrants into the market which eroded the Subject's
market share.The Subject could be more efficient in controlling its operating
costs and had managed to reduce its losses during the year. The unfavourable
return on shareholders' funds could indicate that the Subject was inefficient
in utilising its assets to generate returns. |
||||||
|
|
|
|
|
|
|
|
|
Working Capital Control |
|
|
|
|
|
|
|
Stock Ratio |
: |
Nil |
[ |
0 Days |
] |
|
|
Debtor Ratio |
: |
Unfavourable |
[ |
153 Days |
] |
|
|
Creditors Ratio |
: |
Unfavourable |
[ |
266 Days |
] |
|
|
|
|
|
|
|
|
|
|
As the Subject is a service
oriented company, the Subject does not need to keep stocks. The Subject's
debtors ratio was high. The Subject should tighten its credit control and
improve its collection period. The unfavourable creditors' ratio could be due
to the Subject taking advantage of the credit granted by its suppliers.
However this may affect the goodwill between the Subject and its suppliers
and the Subject may inadvertently have to pay more for its future supplies. |
||||||
|
|
|
|
|
|
|
|
|
Liquidity |
|
|
|
|
|
|
|
Liquid Ratio |
: |
Unfavourable |
[ |
0.68 Times |
] |
|
|
Current Ratio |
: |
Unfavourable |
[ |
0.68 Times |
] |
|
|
|
|
|
|
|
|
|
|
A low liquid ratio means
that the Subject may be facing working capital deficiency. If the Subject
cannot obtain additional financing or injection of fresh capital, it may face
difficulties in meeting its short term obligations. |
||||||
|
|
|
|
|
|
|
|
|
Solvency |
|
|
|
|
|
|
|
Interest Cover |
: |
Nil |
[ |
0.00 Times |
] |
|
|
Gearing Ratio |
: |
Favourable |
[ |
0.00 Times |
] |
|
|
|
|
|
|
|
|
|
|
The Subject's interest cover
was nil as it did not pay any interest during the year. The Subject had no
gearing and hence it had virtually no financial risk. The Subject was
financed by its shareholders' funds and internally generated fund. During the
economic downturn, the Subject, having a zero gearing, will be able to
compete better than those which are highly geared in the same industry. |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Overall Assessment : |
|
|
|
|
|
|
|
Although the Subject's
turnover decreased, its losses also decreased during the year. This could be
the result of more efficient control in its operating costs. Due to its weak
liquidity position, the Subject will be faced with problems in meeting all its
short term obligations if no short term loan is obtained or additional
capital injected into the Subject. The Subject did not make any interest
payment during the year. The Subject was dependent on its shareholders' funds
to finance its business needs. The Subject was a zero gearing company, it was
solely dependant on its shareholders to provide funds to finance its
business. The Subject has good chance of getting loans, if the needs arises. |
||||||
|
|
|
|
|
|
|
|
|
Overall financial condition
of the Subject : LIMITED |
||||||
|
Major Economic Indicators : |
2009 |
2010 |
2011 |
2012 |
2013 |
|
|
|
|
|
|
|
|
Population (Million) |
4.98 |
5.08 |
5.18 |
5.31 |
5.40 |
|
Gross Domestic Products ( %
) |
(0.8) |
14.5 |
4.9 |
1.3 |
3.7 |
|
Consumer Price Index |
0.6 |
2.8 |
5.2 |
4.6 |
2.4 |
|
Total Imports (Million) |
356,299.3 |
423,221.8 |
459,655.1 |
474,554.0 |
466,762.0 |
|
Total Exports (Million) |
391,118.1 |
478,840.7 |
514,741.2 |
510,329.0 |
513,391.0 |
|
|
|
|
|
|
|
|
Unemployment Rate (%) |
3.2 |
2.2 |
2.1 |
2.0 |
1.9 |
|
Tourist Arrival (Million) |
9.68 |
11.64 |
13.17 |
14.49 |
15.46 |
|
Hotel Occupancy Rate (%) |
75.8 |
85.6 |
86.5 |
86.4 |
86.3 |
|
Cellular Phone Subscriber
(Million) |
1.37 |
1.43 |
1.50 |
1.52 |
1.97 |
|
|
|
|
|
|
|
|
Registration of New
Companies (No.) |
26,414 |
29,798 |
32,317 |
31,892 |
37,288 |
|
Registration of New
Companies (%) |
4.3 |
12.8 |
8.5 |
(1.3) |
9.8 |
|
Liquidation of Companies
(No.) |
22,393 |
15,126 |
19,005 |
17,218 |
17,369 |
|
Liquidation of Companies (%) |
113.4 |
(32.5) |
25.6 |
9.4 |
(5.3) |
|
|
|
|
|
|
|
|
Registration of New
Businesses (No.) |
26,876 |
23,978 |
23,494 |
24,788 |
22,893 |
|
Registration of New
Businesses (%) |
8.15 |
(10.78) |
2.02 |
5.51 |
1.70 |
|
Liquidation of Businesses
(No.) |
23,552 |
24,211 |
23,005 |
22,489 |
22,598 |
|
Liquidation of Businesses
(%) |
11.4 |
2.8 |
(5) |
(2.2) |
0.5 |
|
|
|
|
|
|
|
|
Bankruptcy Orders (No.) |
2,058 |
1,537 |
1,527 |
1,748 |
1,992 |
|
Bankruptcy Orders (%) |
(11.5) |
(25.3) |
(0.7) |
14.5 |
14.0 |
|
Bankruptcy Discharges (No.) |
3,056 |
2,252 |
1,391 |
1,881 |
2,584 |
|
Bankruptcy Discharges (%) |
103.7 |
(26.3) |
(38.2) |
35.2 |
37.4 |
|
|
|
|
|
|
|
|
INDUSTRIES ( % of Growth ) : |
|
|
|
|
|
|
Agriculture |
|
|
|
|
|
|
Production of Principal
Crops |
3.25 |
(0.48) |
4.25 |
3.64 |
- |
|
Fish Supply & Wholesale |
(1.93) |
(10.5) |
12.10 |
(0.5) |
- |
|
|
|
|
|
|
|
|
Manufacturing * |
71.5 |
92.8 |
100.0 |
100.3 |
102.0 |
|
Food, Beverages &
Tobacco |
90.4 |
96.4 |
100.0 |
103.5 |
103.5 |
|
Textiles |
145.9 |
122.1 |
100.0 |
104.0 |
87.1 |
|
Wearing Apparel |
211.0 |
123.3 |
100.0 |
92.1 |
77.8 |
|
Leather Products &
Footwear |
79.5 |
81.8 |
100.0 |
98.6 |
109.8 |
|
Wood & Wood Products |
101.4 |
104.0 |
100.0 |
95.5 |
107.4 |
|
Paper & Paper Products |
95.4 |
106.1 |
100.0 |
97.4 |
103.2 |
|
Printing & Media |
100.9 |
103.5 |
100.0 |
93.0 |
86.1 |
|
Crude Oil Refineries |
96.4 |
95.6 |
100.0 |
99.4 |
93.5 |
|
Chemical & Chemical
Products |
80.3 |
97.6 |
100.0 |
100.5 |
104.1 |
|
Pharmaceutical Products |
49.1 |
75.3 |
100.0 |
109.7 |
107.2 |
|
Rubber & Plastic
Products |
101.2 |
112.3 |
100.0 |
96.5 |
92.9 |
|
Non-metallic Mineral |
91.9 |
92.5 |
100.0 |
98.2 |
97.6 |
|
Basic Metals |
92.6 |
102.2 |
100.0 |
90.6 |
76.5 |
|
Fabricated Metal Products |
90.8 |
103.6 |
100.0 |
104.3 |
105.1 |
|
Machinery & Equipment |
57.3 |
78.5 |
100.0 |
112.9 |
114.5 |
|
Electrical Machinery |
86.8 |
124.1 |
100.0 |
99.3 |
108.5 |
|
Electronic Components |
85.2 |
113.6 |
100.0 |
90.6 |
94.3 |
|
Transport Equipment |
96.0 |
94.0 |
100.0 |
106.3 |
107.5 |
|
|
|
|
|
|
|
|
Construction |
(36.9) |
14.20 |
20.50 |
28.70 |
- |
|
Real Estate |
1.4 |
21.3 |
25.4 |
31.9 |
- |
|
|
|
|
|
|
|
|
Services |
|
|
|
|
|
|
Electricity, Gas & Water |
1.70 |
4.00 |
7.00 |
6.30 |
- |
|
Transport, Storage &
Communication |
3.90 |
12.80 |
7.40 |
5.30 |
- |
|
Finance & Insurance |
(16.4) |
(0.4) |
8.90 |
0.50 |
- |
|
Government Services |
4.50 |
9.70 |
6.90 |
6.00 |
- |
|
Education Services |
0.10 |
(0.9) |
(1.4) |
0.30 |
- |
|
|
|
|
|
|
|
|
* Based on Index of
Industrial Production (2011 = 100) |
|
|
|
|
|
|
INDUSTRY : |
TRADING |
|
The wholesale and retail
trade sectors have expanded by 2.0% in the third quarter of 2014, extending
the 1.8 per cent growth in the previous quarter. In 2013, the wholesale and
retail sector expanded by 5.0%, after declining by 1.4% the year before.
Growth of the sector was driven by the wholesale trade segment. |
|
|
|
The domestic wholesale trade
index has increased by 3.2% in the fourth quarter of 2013, moderating from
the 6.6% growth in the previous quarter. The slower growth was due to a
decline in the sales of furniture and household equipment (-12%) and
petroleum and petroleum products (-0.6%). For the full year, the domestic
wholesale trade index grew by 5.2% reversing the 2.2% decline in 2012. On the
other hand, the foreign wholesale trade index has increased by a slower pace
of 5.6% in the fourth quarter, compared to the 7.7% expansion in the
preceding quarter. The slowdown was due to a fall in the sales of
telecommunication equipment and computer (-3.8%) and petroleum and petroleum
products (-2.5%). For the full year, the growth of the foreign wholesale
trade index moderated slightly to 8.6% from 9.1% in the previous year. |
|
|
|
In the fourth quarter of
2013, retail sales volume fell by 6.2%, extending the 5.6% decline in the
previous quarter. Excluding motor vehicles, retail sales volume increased by
0.4%, a slower pace of expansion as compared to the 1.6% gain in the
preceding quarter. The sales volume of motor vehicles fell by 33% in the
fourth quarter of 2013, extending the 32% decline in the previous quarter.
Meanwhile, the sales of several discretionary items also fell in the fourth
quarter of 2013. For instance, the sales of telecommunications apparatus and
computers fell by 12%, while the sales of furniture and household equipment
declined by 5.4%. |
|
|
|
For the full year, retail
sales volume contracted by 4.3%, a reversal from the 1.3% expansion in 2012.
Excluding motor vehicle sales, the retail sales volume grew by 1.1% in 2013,
slower than the 1.7% increase in 2012. Watches and jewellery recorded the
largest increase (11%) in sales in 2013, followed by optical goods and book
(3%) and medical goods and toiletries (3%). By contrast, the sales of
telecommunications apparatus and computer (-7.3%), furniture and household
equipment (-4.2%) and petrol service stations (-1.4) declined in 2013. |
OVERALL INDUSTRY OUTLOOK : AVERAGE GROWTH
Incorporated in 2006, the Subject is a Private Limited company, focusing on
trading of container. Having been in business for more than 5 years, the
Subject has established a remarkable clientele base for itself which has
contributed to its business growth. Presently, the issued and paid up capital
of the Subject stands at SGD 1 & USD 9,600,000. The Subject have a strong
support from its shareholder.
Over the years, the Subject has penetrated into both the local and overseas
market. The Subject has positioned itself in the global market and is competing
in the industry. Its stable clientele base will enable the Subject to further
enhance its business in the near term. Overall, we regard that the Subject's
management capability is average. This indicates that the Subject has greater
potential to improve its business performance and raising income for the
Subject.
Due to the challenging market conditions, the Subject's business performance
seems to be deteriorating and losses incurred. The Subject has generated an
unfavourable return on shareholders' funds indicating that the management was
inefficient in utilising its funds to generate return. Due to its weak
liquidity position, the Subject may face working capital deficiency in meeting
its short term financial obligations if no fresh capital are injected into the
Subject. Being a zero geared company, the Subject virtually has no financial
risk as it is mainly dependent on its internal funds to finance its business.
Given a positive net worth standing at SGD 5,695,828, the Subject should be
able to maintain its business in the near terms.
Without a strong assets backing, the Subject may face difficulties in getting
loans for its future expansion and continued growth .
The poor payment habit may affect the goodwill between the Subject and its
suppliers and the Subject may inadvertently have to pay more for its future
supplies.
The industry shows an upward trend and this trend is very likely to sustain in
the near terms.
In view of the above, we recommend credit be granted to the Subject with close
monitoring.
|
THE FINANCIAL STATEMENTS
WERE PREPARED IN ACCORDANCE WITH SINGAPORE FINANCIAL REPORTING STANDARDS. |
||
|
Financial Year End |
2013-12-31 |
2012-12-31 |
|
Months |
12 |
12 |
|
Consolidated Account |
Company |
Company |
|
Audited Account |
YES |
YES |
|
Unqualified Auditor's Report
(Clean Opinion) |
YES |
YES |
|
Financial Type |
FULL |
FULL |
|
Currency |
SGD |
SGD |
|
|
|
|
|
TURNOVER |
2,186,896 |
4,064,435 |
|
|
---------------- |
---------------- |
|
Total Turnover |
2,186,896 |
4,064,435 |
|
|
---------------- |
---------------- |
|
|
|
|
|
PROFIT/(LOSS) FROM
OPERATIONS |
(901,423) |
(3,805,593) |
|
|
---------------- |
---------------- |
|
PROFIT/(LOSS) BEFORE
TAXATION |
(901,423) |
(3,805,593) |
|
Taxation |
1,070,423 |
332,420 |
|
|
---------------- |
---------------- |
|
PROFIT/(LOSS) AFTER TAXATION |
169,000 |
(3,473,173) |
|
|
---------------- |
---------------- |
|
RETAINED PROFIT/(LOSS)
BROUGHT FORWARD |
|
|
|
As previously reported |
(3,473,173) |
- |
|
|
---------------- |
---------------- |
|
As restated |
(3,473,173) |
- |
|
|
---------------- |
---------------- |
|
PROFIT AVAILABLE FOR
APPROPRIATIONS |
(3,304,173) |
(3,473,173) |
|
|
---------------- |
---------------- |
|
RETAINED PROFIT/(LOSS)
CARRIED FORWARD |
(3,304,173) |
(3,473,173) |
|
ASSETS EMPLOYED: |
|
|
|
FIXED ASSETS |
1,180,669 |
948,092 |
|
|
|
|
|
LONG TERM INVESTMENTS/OTHER
ASSETS |
|
|
|
Subsidiary companies |
3,268,851 |
649,513 |
|
Deferred assets |
1,315,763 |
245,340 |
|
Others |
1,207,249 |
1,391,258 |
|
|
---------------- |
---------------- |
|
TOTAL LONG TERM
INVESTMENTS/OTHER ASSETS |
5,791,863 |
2,286,111 |
|
|
|
|
|
|
---------------- |
---------------- |
|
TOTAL LONG TERM ASSETS |
6,972,532 |
3,234,203 |
|
|
|
|
|
Trade debtors |
916,266 |
636,904 |
|
Other debtors, deposits
& prepayments |
312,656 |
12,969,538 |
|
Cash & bank balances |
1,478,268 |
4,083,503 |
|
Others |
11,909 |
4,585 |
|
|
---------------- |
---------------- |
|
TOTAL CURRENT ASSETS |
2,719,099 |
17,694,530 |
|
|
---------------- |
---------------- |
|
TOTAL ASSET |
9,691,631 |
20,928,733 |
|
|
============= |
============= |
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
Trade creditors |
1,595,699 |
2,119,691 |
|
Other creditors &
accruals |
2,400,104 |
17,682,214 |
|
|
---------------- |
---------------- |
|
TOTAL CURRENT LIABILITIES |
3,995,803 |
19,801,905 |
|
|
---------------- |
---------------- |
|
NET CURRENT
ASSETS/(LIABILITIES) |
(1,276,704) |
(2,107,375) |
|
|
---------------- |
---------------- |
|
TOTAL NET ASSETS |
5,695,828 |
1,126,828 |
|
|
============= |
============= |
|
|
|
|
|
SHARE CAPITAL |
|
|
|
Ordinary share capital |
9,000,001 |
4,600,001 |
|
|
---------------- |
---------------- |
|
TOTAL SHARE CAPITAL |
9,000,001 |
4,600,001 |
|
|
|
|
|
Retained profit/(loss)
carried forward |
(3,304,173) |
(3,473,173) |
|
|
---------------- |
---------------- |
|
TOTAL RESERVES |
(3,304,173) |
(3,473,173) |
|
|
|
|
|
|
---------------- |
---------------- |
|
SHAREHOLDERS' FUNDS/EQUITY |
5,695,828 |
1,126,828 |
|
|
|
|
|
|
---------------- |
---------------- |
|
|
5,695,828 |
1,126,828 |
|
TYPES OF FUNDS |
|
|
|
Cash |
1,478,268 |
4,083,503 |
|
Net Liquid Funds |
1,478,268 |
4,083,503 |
|
Net Liquid Assets |
(1,276,704) |
(2,107,375) |
|
Net Current
Assets/(Liabilities) |
(1,276,704) |
(2,107,375) |
|
Net Tangible Assets |
5,695,828 |
1,126,828 |
|
Net Monetary Assets |
(1,276,704) |
(2,107,375) |
|
BALANCE SHEET ITEMS |
|
|
|
Total Borrowings |
0 |
0 |
|
Total Liabilities |
3,995,803 |
19,801,905 |
|
Total Assets |
9,691,631 |
20,928,733 |
|
Net Assets |
5,695,828 |
1,126,828 |
|
Net Assets Backing |
5,695,828 |
1,126,828 |
|
Shareholders' Funds |
5,695,828 |
1,126,828 |
|
Total Share Capital |
9,000,001 |
4,600,001 |
|
Total Reserves |
(3,304,173) |
(3,473,173) |
|
LIQUIDITY (Times) |
|
|
|
Cash Ratio |
0.37 |
0.21 |
|
Liquid Ratio |
0.68 |
0.89 |
|
Current Ratio |
0.68 |
0.89 |
|
WORKING CAPITAL CONTROL
(Days) |
|
|
|
Stock Ratio |
0 |
0 |
|
Debtors Ratio |
153 |
57 |
|
Creditors Ratio |
266 |
190 |
|
SOLVENCY RATIOS (Times) |
|
|
|
Gearing Ratio |
0.00 |
0.00 |
|
Liabilities Ratio |
0.70 |
17.57 |
|
Times Interest Earned Ratio |
0.00 |
0.00 |
|
Assets Backing Ratio |
1.00 |
1.00 |
|
PERFORMANCE RATIO (%) |
|
|
|
Operating Profit Margin |
(41.22) |
(93.63) |
|
Net Profit Margin |
7.73 |
(85.45) |
|
Return On Net Assets |
(15.83) |
(337.73) |
|
Return On Capital Employed |
(15.83) |
(337.73) |
|
Return On Shareholders'
Funds/Equity |
2.97 |
(308.23) |
|
Dividend Pay Out Ratio
(Times) |
0.00 |
0.00 |
|
NOTES TO ACCOUNTS |
|
|
|
Contingent Liabilities |
0 |
0 |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.63.41 |
|
|
1 |
Rs.99.03 |
|
Euro |
1 |
Rs.79.00 |
INFORMATION DETAILS
|
Analysis Done by
: |
SUB |
|
|
|
|
Report Prepared
by : |
ANK |
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit transaction.
It has above average (strong) capability for payment of interest and
principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General unfavourable
factors will not cause fatal effect. Satisfactory capability for payment of
interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with full
security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
-- |
NB |
New Business |
-- |
This score serves as a reference to assess
SC’s credit risk and to set the amount of credit to be extended. It is
calculated from a composite of weighted scores obtained from each of the major
sections of this report. The assessed factors and their relative weights (as
indicated through %) are as follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend (10%) Operational size
(10%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.