|
Report Date : |
22.02.2014 |
IDENTIFICATION DETAILS
|
Name : |
THAI RUBBER LATEX GROUP CO., LTD. |
|
|
|
|
Formerly Known As : |
PHUKET
LATEX CO., LTD. |
|
|
|
|
Registered Office : |
99/1-3 Moo 13,
Bangna-Trad Road, K.M. 7, T.
Bangkaew, A. Bangplee, Samutprakarn 10540 |
|
|
|
|
Country : |
Thailand |
|
|
|
|
Financials (as on) : |
31.12.2012 |
|
|
|
|
Date of Incorporation : |
15.03.1994 |
|
|
|
|
Com. Reg. No.: |
0105537031255 |
|
|
|
|
Legal Form : |
Private
Limited Company |
|
|
|
|
Line of Business : |
Manufacturer, Distributor
and Exporter of Concentrated Latex
And Rubber Products |
|
|
|
|
No of Employees : |
480 |
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 – december 01, 2013
|
Country Name |
Previous Rating (30.09.2013) |
Current Rating (01.12.2013) |
|
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. Thailand is trying to maintain growth by encouraging domestic
consumption and public investment to offset weak exports in 2012. Unemployment,
at less than 1% of the labor force, stands as one of the lowest levels in the
world, which puts upward pressure on wages in some industries. Thailand also
attracts nearly 2.5 million migrant workers from neighboring countries. The
Thai government is implementing a nation-wide 300 baht ($10) per day minimum
wage policy and deploying new tax reforms designed to lower rates on
middle-income earners. The Thai economy has weathered internal and external
economic shocks in recent years. The global economic crisis severely cut
Thailand's exports, with most sectors experiencing double-digit drops. In 2009,
the economy contracted 2.3%. However, in 2010, Thailand's economy expanded
7.8%, its fastest pace since 1995, as exports rebounded. In late 2011 growth
was interrupted by historic flooding in the industrial areas in Bangkok and its
five surrounding provinces, crippling the manufacturing sector. Industry
recovered from the second quarter of 2012 onward with GDP growth at 5.5% in
2012. The government has approved flood mitigation projects worth $11.7
billion, which were started in 2012, to prevent similar economic damage, and an
additional $75 billion for infrastructure over the next seven years with a plan
to start in 2013.
|
Source
: CIA |
THAI RUBBER
LATEX GROUP CO.,
LTD.
[FORMER : PHUKET
LATEX CO., LTD.]
BUSINESS
ADDRESS : 99/1-3 MOO
13, BANGNA-TRAD ROAD,
K.M. 7,
T. BANGKAEW,
A. BANGPLEE,
SAMUTPRAKARN 10540,
THAILAND
TELEPHONE : [66] 2751-7171
FAX : [66] 2316-5873,
2316-2485
E-MAIL
ADDRESS : market@thaitex.com
REGISTRATION
ADDRESS : SAME
AS BUSINESS ADDRESS
ESTABLISHED
: 1994
REGISTRATION
NO. : 0105537031255
TAX
ID NO. : 3011394991
CAPITAL REGISTERED : BHT. 1,000,000,000
CAPITAL PAID-UP : BHT. 544,000,000
SHAREHOLDER’S PROPORTION : THAI
: 100%
FISCAL YEAR CLOSING DATE : DECEMBER 31
LEGAL
STATUS : PRIVATE LIMITED
COMPANY
EXECUTIVE : MR.
PATTARAPOL WONGSASUTHIKUL, THAI
MANAGING DIRECTOR
NO.
OF STAFF : 480
LINES
OF BUSINESS : CONCENTRATED LATEX
AND RUBBER
PRODUCTS
MANUFACTURER, DISTRIBUTOR
AND EXPORTER
CORPORATE PROFILE
|
OPERATING
TREND : STABLE
PRESENT
SITUATION : OPERATING NORMALLY
REPUTATION : GOOD
WITH NORMAL BUSINESS
ENGAGEMENT
MANAGEMENT
STANDARD : MANAGEMENT WITH
LOW PERFORMANCE
The
subject was established
on March 15,
1994 as a
private limited company
under the originally
registered name “Phuket Latex
Co., Ltd.,” by Thai
groups. On June
13, 2005, the
subject’s name was
changed to THAI
RUBBER LATEX GROUP
CO., LTD. Its
business objective is
to manufacture and
distribute concentrated latex
and rubber products to
both domestic and
international markets. It
currently employs approximately
480 staff.
Subject
is a wholly
owned subsidiary of Thai
Rubber Latex Corporation
[Thailand] Public Company
Limited.
The
subject’s registered address is
99/1-3 Moo 13, Bangna-Trad Rd.,
K.M. 7, Bangkaew, Bangplee,
Samutprakarn 10540, and
this is the
subject’s current operation
address.
|
Name |
|
Nationality |
Age |
|
|
|
|
|
|
Mr. Kitti Charoenpornpanichkul |
|
Thai |
40 |
|
Mr. Prakit Voraprateep |
|
Thai |
37 |
|
Mr. Prawit Voraprateep |
|
Thai |
42 |
|
Mr. Kovit Wongsasurhikul |
[x] |
Thai |
39 |
|
Ms. Chalongkwan Wongsasuthikul |
[x] |
Thai |
42 |
|
Mr. Pattarapol Wongsasuthikul |
[x] |
Thai |
40 |
|
Mr. Pasitpol Temrittikulchai |
|
Thai |
34 |
1. Any two
of the mentioned
directors [x] can
jointly sign with
anyone of the
rest directors on behalf
of the subject
with company’s affixed.
2. Anyone of
the mentioned directors
[x] can jointly
sign with anyone
of the rest directors on
behalf of the
subject with company’s
affixed.
Mr. Pattarapol Wongsasuthikul is
the Managing Director.
He is Thai
nationality with the
age of 40
years old.
Mr. Chainarin Nithipornpim is the Assistant
Managing Director [Plant].
He is Thai
nationality.
Mr. Suwasith Deewan
is the Assistant
Managing Director [Sales &
Marketing].
He is Thai
nationality.
Ms. Chalongkwan Wongsasuthikul is
the Assistant Managing
Director [Purchasing].
She is Thai
nationality.
The subject
is engaged in
manufacturing and marketing
of concentrated latex,
skim block and
other rubber products.
Approximately 256,000
tons per annum
100% of raw
material is purchased
from local suppliers.
55% of the
products is sold
locally by wholesale
to manufacturers and
end-users, the remaining
45% is exported
to Malaysia, Republic
of China, India,
France, Korea and the
country in Middle
East.
Thai Rubber and
Latex Co., Ltd.
Business Type :
Manufacturer of concentrated
latex and rubber
products
Excel Rubber Co., Ltd.
Business Type :
Manufacturer of concentrated
latex and rubber
products
Orient Surat Rubber
Latex Co., Ltd.
Business Type :
Manufacturer of concentrated
latex and rubber
products
Q-One Co., Ltd.
Business Type :
Manufacturer of concentrated
latex and rubber
products
Thai Rubber Latex
Buengkan Co., Ltd.
Business Type :
Manufacturer of concentrated
latex and rubber
products
Thai Rubber Latex
Chumpon Co., Ltd.
Business Type :
Manufacturer of concentrated
latex and rubber
products
Bankruptcy and Receivership
There are no
litigation on bankruptcy
and receivership cases
filed against the
subject found at
Legal Execution Department
for the past
five years.
Others
There are no
legal suits filed
against the subject
according to for
the past two
years.
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.
Exports are against
T/T.
Bangkok Bank Public
Co., Ltd.
Kasikornbank Public Co.,
Ltd.
The
subject employs approximately
480 staff.
The
premise is owned
for administrative office
at the heading
address. Premise is
located in industrial
area.
Factories:
·
35 Moo 4, T.
Krasome, A. Takuathung, Pangnga
·
124 Moo 11,
Banklongpom, T. Banpru, A. Hadyai,
Songkhla
·
293/2
Moo 1, Surat-Nasarn
Rd., Khuntalay, Muang,
Suratthani
·
126 Moo 8,
Petchkasem Rd., T. Khaochairaj, A. Patiw,
Chumporn
·
44/5
Moo 8, Krached-Hadyai Rd.,
T. Krached, A. Muang, Rayong
·
255 Moo 5, T.
Manamkoo, A. Pluakdaeng, Rayong
·
10/5
Moo 3, T. Patong,
A. Soidao, Chantaburi
·
19/52
Moo 7, T. Bangchalong, A.
Bangplee, Samutprakarn
The
subject was formed in 1994 as a manufacturer, distributor
and exporter of concentrated
latex and rubber
products. Its products are
mainly for industrial
sector. Subject reported
sales revenue in 2012 at
lower level compared
to the previous
year. Moreover, current market
conditions is not promising
due to decline
demand of latex
products in the past
several months, as well as
concentrated latex and rubber
prices in world market
has significantly decreased
resulted from decelerated
industrial productions.
The
capital was registered
at Bht. 20,000,000
divided into 2,000,000
shares of Bht. 10
each.
The
capital was increased
later as following:
Bht. 40,000,000 on
June 7, 1996
Bht. 1,000,000,000 on
June 13, 2005
The
latest registered capital
was increased to
Bht. 1,000 million, divided
into 100,000,000 shares
of Bht. 10 each.
THE
SHAREHOLDERS LISTED WERE
: [as at
April 26, 2013]
at Bht. 544,000,000
of capitalization.
|
NAME |
HOLDING |
% |
|
|
|
|
|
Thai Rubber Latex
Corporation [Thailand] Public
Company Limited Nationality: Thai Address : 99/1-3
Moo 13, Bangna-Trad
Rd., K.M. 7,
Bangkaew, Bangplee, Samutprakarn |
99,999,994 |
100.00 |
|
Mr. Prachanont Temritthikulchai Nationality: Thai Address : 50/104
Moo 14, Bangna-Trad
Rd.,
Bangkaew, Bangplee, Samutprakarn |
1 |
- |
|
Mr. Worathep Wongsasutthikul Nationality: Thai Address : 101
Srinakarin Rd., Suanluang,
Bangkok |
1 |
- |
|
Mr. Bandit Hongsuwan Nationality: Thai Address : 59/86
Moo 4, Nongbon,
Prawes, Bangkok |
1 |
- |
|
Mr. Paibul Voraprateep Nationality: Thai Address : 670/398
Asoke-Dindaeng Rd., Dindaeng, Bangkok |
1 |
- |
|
Mr. Suchart
Charoenpornpanichkul Nationality: Thai Address : 501/14
Bamrungmuang Rd.,
Klongmahanark, Pomprab, Bangkok |
1 |
- |
|
Ms. Chalongkwan Wongsasuthikul Nationality: Thai Address : 101 Srinakarin Rd.,
Suanluang, Bangkok |
1 |
- |
Total Shareholders : 7
Share Structure [as
at April 26,
2013]
|
Nationality |
Shareholders |
No. of
Share |
% Shares |
|
|
|
|
|
|
Thai |
7 |
100,000,000 |
100.00 |
|
Foreign |
- |
- |
- |
|
Total |
7 |
100,000,000 |
100.00 |
Mr. Vichart Lokeskrawee No. 4451
The
latest financial figures
published for December
31, 2012, 2011
& 2010 were:
ASSETS
|
Current Assets |
2012 |
2011 |
2010 |
|
|
|
|
|
|
Cash and Cash Equivalents
|
52,603,804 |
38,830,287 |
65,005,462 |
|
Trade Account & Other
Receivable |
1,526,446,534 |
1,603,672,802 |
1,710,644,854 |
|
Inventories |
924,052,936 |
974,024,520 |
1,367,353,154 |
|
Other Current Assets
|
2,996,058 |
1,257,450 |
1,325,774 |
|
|
|
|
|
|
Total Current Assets
|
2,506,099,332 |
2,617,785,059 |
3,144,329,244 |
|
Investment in Subsidiaries |
35,399,288 |
35,399,288 |
35,399,288 |
|
Investment in Related Company |
70 |
70 |
70 |
|
Fixed Assets |
461,339,898 |
482,139,680 |
523,487,276 |
|
Intangible Assets |
1,153,781 |
1,744,534 |
2,565,350 |
|
Other Non-current Assets |
3,316,377 |
3,319,359 |
3,826,438 |
|
Total Assets |
3,007,308,746 |
3,140,387,990 |
3,709,607,666 |
LIABILITIES &
SHAREHOLDERS' EQUITY [BAHT]
|
Current Liabilities |
2012 |
2011 |
2010 |
|
|
|
|
|
|
Bank Overdraft &
Short-term Loan from Bank |
1,934,073,742 |
1,852,770,528 |
2,550,354,649 |
|
Trade Account & Other
Payable |
68,617,285 |
141,098,110 |
155,406,030 |
|
Current Portion of
Long-term Loan |
40,000,000 |
30,000,000 |
- |
|
Current Portion of
Finance Lease Contract Payable |
1,527,770 |
- |
- |
|
Accrued Income Tax |
- |
26,655,043 |
12,101,191 |
|
Accrued Expenses |
26,066,158 |
63,423,386 |
58,529,414 |
|
Other Current Liabilities |
1,677,740 |
7,365,037 |
3,630,323 |
|
|
|
|
|
|
Total Current Liabilities |
2,071,962,695 |
2,121,312,104 |
2,780,021,607 |
|
Long-term Loan |
80,000,000 |
120,000,000 |
150,000,000 |
|
Finance Lease Contract
Payable |
6,756,674 |
- |
- |
|
Reserve for Long-term
Employee Benefits |
28,682,199 |
23,199,490 |
20,512,375 |
|
Total Liabilities |
2,187,401,568 |
2,264,511,594 |
2,950,533,982 |
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
|
|
|
|
Share capital : Baht 10 par
value Authorized &
issued share capital
100,000,000 shares |
1,000,000,000 |
1,000,000,000 |
1,000,000,000 |
|
|
|
|
|
|
Capital Paid |
544,000,000 |
544,000,000 |
544,000,000 |
|
Retained Earning Appropriated for Statutory Reserve |
36,500,000 |
36,500,000 |
30,500,000 |
|
Unappropriated [Deficit] |
[12,059,882] |
30,018,383 |
9,122,384 |
|
Other Components of
Shareholders’ Equity |
251,467,060 |
265,358,013 |
175,451,300 |
|
Total Shareholders' Equity |
819,907,178 |
875,876,396 |
759,073,684 |
|
Total Liabilities &
Shareholders' Equity |
3,007,308,746 |
3,140,387,990 |
3,709,607,666 |
|
Revenue |
2012 |
2011 |
2010 [Adjusted] |
|
|
|
|
|
|
Sales |
6,255,789,787 |
7,690,787,586 |
6,946,823,720 |
|
Other Income |
24,325,150 |
11,413,965 |
42,727,123 |
|
Total Revenues |
6,280,114,937 |
7,702,201,551 |
6,989,550,843 |
|
Expenses |
|
|
|
|
|
|
|
|
|
Cost of Goods
Sold |
6,006,497,245 |
7,218,832,985 |
6,583,725,578 |
|
Selling Expenses |
125,734,183 |
107,370,627 |
119,945,113 |
|
Administrative Expenses |
94,851,464 |
140,458,799 |
117,503,937 |
|
Other Expenses |
5,949,835 |
15,642,625 |
- |
|
Total Expenses |
6,233,032,727 |
7,482,305,036 |
6,821,174,628 |
|
|
|
|
|
|
Profit / Loss] before Financial
Cost & Income Tax |
47,082,210 |
219,896,515 |
168,376,215 |
|
Financial Cost |
[103,051,428] |
-98,363,060] |
[68,396,113] |
|
|
|
|
|
|
Profit / [Loss] before Income Tax
|
[55,969,218] |
121,533,455 |
99,980,102 |
|
Income Tax |
- |
[38,205,153] |
[22,208,536] |
|
|
|
|
|
|
Net Profit / [Loss] |
[55,969,218] |
83,328,302 |
77,771,566 |
|
Other Miscellaneous -
Profit from Assets
Appraisal |
- |
115,074,410 |
- |
|
Net Profit / [Loss] |
[55,969,218] |
198,402,712 |
77,771,566 |
|
ITEM |
UNIT |
2012 |
2011 |
2010 |
|
|
|
|
|
|
|
LIQUIDITY RATIO |
|
|
|
|
|
CURRENT RATIO |
TIMES |
1.21 |
1.23 |
1.13 |
|
QUICK RATIO |
TIMES |
0.76 |
0.77 |
0.64 |
|
|
|
|
|
|
|
ACTIVITY RATIO |
|
|
|
|
|
FIXED ASSETS TURNOVER |
TIMES |
13.56 |
15.95 |
13.27 |
|
TOTAL ASSETS TURNOVER |
TIMES |
2.08 |
2.45 |
1.87 |
|
INVENTORY CONVERSION PERIOD |
DAYS |
56.15 |
49.25 |
75.81 |
|
INVENTORY TURNOVER |
TIMES |
6.50 |
7.41 |
4.81 |
|
RECEIVABLES CONVERSION PERIOD |
DAYS |
89.06 |
76.11 |
89.88 |
|
RECEIVABLES TURNOVER |
TIMES |
4.10 |
4.80 |
4.06 |
|
PAYABLES CONVERSION PERIOD |
DAYS |
4.17 |
7.13 |
8.62 |
|
CASH CONVERSION CYCLE |
DAYS |
141.04 |
118.22 |
157.07 |
|
|
|
|
|
|
|
PROFITABILITY
RATIO |
|
|
|
|
|
COST OF GOODS SOLD |
% |
96.02 |
93.86 |
94.77 |
|
SELLING & ADMINISTRATION |
% |
3.53 |
3.22 |
3.42 |
|
INTEREST |
% |
1.65 |
#VALUE! |
0.98 |
|
GROSS PROFIT MARGIN |
% |
4.37 |
6.29 |
5.84 |
|
NET PROFIT MARGIN BEFORE EX. ITEM |
% |
0.75 |
2.86 |
2.42 |
|
NET PROFIT MARGIN |
% |
(0.89) |
1.08 |
1.12 |
|
RETURN ON EQUITY |
% |
(6.83) |
9.51 |
10.25 |
|
RETURN ON ASSET |
% |
(1.86) |
2.65 |
2.10 |
|
EARNING PER SHARE |
BAHT |
(1.03) |
1.53 |
1.43 |
|
|
|
|
|
|
|
LEVERAGE RATIO |
|
|
|
|
|
DEBT RATIO |
TIMES |
0.73 |
0.72 |
0.80 |
|
DEBT TO EQUITY RATIO |
TIMES |
2.67 |
2.59 |
3.89 |
|
TIME INTEREST EARNED |
TIMES |
0.46 |
#VALUE! |
2.46 |
|
|
|
|
|
|
|
ANNUAL GROWTH |
|
|
|
|
|
SALES GROWTH |
% |
(18.66) |
10.71 |
|
|
OPERATING PROFIT |
% |
(78.59) |
30.60 |
|
|
NET PROFIT |
% |
(167.17) |
7.14 |
|
|
FIXED ASSETS |
% |
(4.31) |
(7.90) |
|
|
TOTAL ASSETS |
% |
(4.24) |
(15.34) |
|
An annual sales growth is -18.66%. Turnover has decreased from THB

|
Gross Profit Margin |
4.37 |
Deteriorated |
Industrial Average |
15.25 |
|
Net Profit Margin |
(0.89) |
Deteriorated |
Industrial Average |
1.02 |
|
Return on Assets |
(1.86) |
Deteriorated |
Industrial Average |
3.07 |
|
Return on Equity |
(6.83) |
Deteriorated |
Industrial Average |
9.10 |
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 4.37%. 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 -0.89%.
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 -1.86%.
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 -6.83%.
Trend of the
average competitors in the same industry for last 5 years
Return on Assets Uptrend
Return on Equity Uptrend

|
Current Ratio |
1.21 |
Impressive |
Industrial Average |
1.19 |
|
Quick Ratio |
0.76 |
|
|
|
|
Cash Conversion Cycle |
141.04 |
|
|
|
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 1.21 times in 2012, decreased from 1.23 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 0.76 times in 2012,
decreased from 0.77 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 142 days.
Trend of the
average competitors in the same industry for last 5 years
Current Ratio Uptrend


|
Debt Ratio |
0.73 |
Acceptable |
Industrial Average |
0.64 |
|
Debt to Equity Ratio |
2.67 |
Risky |
Industrial Average |
1.79 |
|
Times Interest Earned |
0.46 |
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 lower the percentage means that the company is
using less leverage and has a stronger equity position.
Times Interest Earned measuring a company's ability to meet its debt
obligations. Ratio is 0.46 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 0.73 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

|
Fixed Assets Turnover |
13.56 |
Impressive |
Industrial Average |
- |
|
Total Assets Turnover |
2.08 |
Acceptable |
Industrial Average |
3.01 |
|
Inventory Conversion Period |
56.15 |
|
|
|
|
Inventory Turnover |
6.50 |
Satisfactory |
Industrial Average |
6.86 |
|
Receivables Conversion Period |
89.06 |
|
|
|
|
Receivables Turnover |
4.10 |
Acceptable |
Industrial Average |
8.13 |
|
Payables Conversion Period |
4.17 |
|
|
|
The company's Account Receivable Ratio is calculated as 4.10 and
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 49 days at the end of 2011 to 56
days at the end of 2012. This represents a negative trend. And Inventory
turnover has decreased from 7.41 times in year 2011 to 6.5 times in year 2012.
The company's Total Asset Turnover is calculated as 2.08 times and 2.45
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
|
Key Areas |
Score |
Weight |
Weighted
Score |
|
LIQUIDITY RATIO |
1.33 |
25.00 |
33.25 |
|
ACTIVITY RATIO |
2.33 |
20.00 |
46.60 |
|
PROFITABILITY
RATIO |
- |
25.00 |
- |
|
LEVERAGE RATIO |
0.44 |
10.00 |
4.40 |
|
ANNUAL GROWTH |
- |
20.00 |
- |
|
Total Weight
(excluding - - Score) |
|
100.00 |
|
|
|
|
|
84.25 |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs. 62.16 |
|
|
1 |
Rs. 103.44 |
|
Euro |
1 |
Rs. 85.26 |
INFORMATION DETAILS
|
Report Prepared
by : |
DPT |
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.