MIRA INFORM REPORT

 

 

Report Date :

27.01.2014

 

 

IDENTIFICATION DETAILS

 

Name :

SAO TA FOODS JOINT STOCK CO

 

 

Registered Office :

Km 2132, 1A Highway, Ward 2, Soc Trang,

 

 

Country :

Vietnam

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

03.02.1996

 

 

Legal Form :

Public Independent

 

 

Line of Business :

Subject is engaged in the processing, trading and export of seafood products, as well as the management of aquaculture farms to supply its own operations.

 

 

No. of Employees :

2,055

 

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 


 

Status :

Satisfactory

Payment Behaviour :

Slow but correct

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – September 30, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

Vietnam

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

VIETNAM - ECONOMIC OVERVIEW

 

Vietnam is a densely-populated developing country that has been transitioning from the rigidities of a centrally-planned economy since 1986. Vietnamese authorities have reaffirmed their commitment to economic modernization in recent years. Vietnam joined the World Trade Organization in January 2007, which has promoted more competitive, export-driven industries. Vietnam became an official negotiating partner in the Trans-Pacific Partnership trade agreement in 2010. Agriculture's share of economic output has continued to shrink from about 25% in 2000 to less than 22% in 2012, while industry's share increased from 36% to nearly 41% in the same period. State-owned enterprises account for roughly 40% of GDP. Poverty has declined significantly, and Vietnam is working to create jobs to meet the challenge of a labor force that is growing by more than one million people every year. The global recession hurt Vietnam's export-oriented economy, with GDP in 2012 growing at 5%, the slowest rate of growth since 1999. In 2012, however, exports increased by more than 18%, year-on-year; several administrative actions brought the trade deficit back into balance. Between 2008 and 2011, Vietnam's managed currency, the dong, was devalued in excess of 20%, but its value remained stable in 2012. Foreign direct investment inflows fell 4.5% to $10.5 billion in 2012. Foreign donors have pledged $6.5 billion in new development assistance for 2013. Hanoi has oscillated between promoting growth and emphasizing macroeconomic stability in recent years. In February 2011, the government shifted from policies aimed at achieving a high rate of economic growth, which had stoked inflation, to those aimed at stabilizing the economy, through tighter monetary and fiscal control. Although Vietnam unveiled a broad, "three pillar" economic reform program in early 2012, proposing the restructuring of public investment, state-owned enterprises, and the banking sector, little perceptible progress had been made by early 2013. Vietnam's economy continues to face challenges from an undercapitalized banking sector. Non-performing loans weigh heavily on banks and businesses. In September 2012, the official bad debt ratio climbed to 8.8%, though some independent analysts believe it could be higher than 15%.

 

Source : CIA

 



 

Company name & addrerss

 

SAO TA FOODS JOINT STOCK CO

                                                                                                                                                                    

 

Km 2132, 1A Highway, Ward 2

 

 

Soc Trang,

Viet Nam

 

 

Tel:

84-79-3822223

Fax:

84-79-3822122

 

www.fimexvn.com

 

Employees:

2,055

Company Type:

Public Independent

Traded:

Hochiminh Stock Exchange:

FMC

Incorporation Date:

03-Feb-1996

Auditor:

Southern Auditing and Accounting Financial Consultancy Servi

Financials in:

 

 

Fiscal Year End:

31-Dec-2012

Reporting Currency:

Vietnamese Dong

Annual Sales:

73.7  1

Net Income:

0.3

Total Assets:

22.1  2

Market Value:

8.7

 

(10-Jan-2014)

 

 

Business Description     

 

 

Sao Ta Foods Joint Stock Company is a Vietnam-based company active in the food processing industry. The Company is engaged in the processing, trading and export of seafood products, as well as the management of aquaculture farms to supply its own operations. Apart from processed shrimps and pangasius, it also manufactures other food products from garlic, ginger, fruit, sweet potatoes, lotus roots, lotus seeds, pumpkins, onion and others. It is also involved in the distribution of raw agricultural and aquatic materials, together with the import of machinery and supplies for food processing activities. In addition, the Company is engaged in real estate operations and hotel operations. During the year ended December 31, 2012, 97.68% of its total revenue came from export sales. For the nine months ended 30 September 2013, Sao Ta Foods Joint Stock Co revenues increased 37% to VND1.503T. Net income totaled VND5.08B vs. loss of VND13.01B. Revenues reflect an increase in demand for the Company's products and services due to favorable market conditions. Net Income reflects Interest Expense decrease of 73% to VND6.48B (expense), Other Non-Operating Income increase of 46% to VND836.4M (income).

 

 

Industry

 

 

Industry

Food Manufacturing

ANZSIC 2006:

1120 - Seafood Processing

ISIC Rev 4:

1020 - Processing and preserving of fish, crustaceans and molluscs

NACE Rev 2:

1020 - Processing and preserving of fish, crustaceans and molluscs

NAICS 2012:

311710 - Seafood Product Preparation and Packaging

UK SIC 2007:

1020 - Processing and preserving of fish, crustaceans and molluscs

US SIC 1987:

2092 - Prepared Fresh or Frozen Fish and Seafoods

 

 

Key Executives   

   

Name

Title

Luc Quoc Ho

Chairman of the Board of Management, General Director

Thoi Van Dinh

Deputy General Director

Chang Minh To

Chief Accounting Officer, Member of the Board of Management

Thang Viet Ha

Member of the Board of Management

Thanh Tam Chung

Chairman-Supervisory Board

 

 

News   

 

Title

Date

Certain Frozen Warmwater Shrimp From the Socialist Republic of Vietnam: Final Results of Antidumping Duty Administrative Review, 2011-2012
Federal Register (4414 Words)

12-Sep-2013

FMC: Report on Change in Ownership of Major Shareholder
IndoChinaStock (54 Words)

4-Apr-2013

Initiation of Antidumping and Countervailing Duty Administrative Reviews and Request for Revocation in Part
Company and Organization Website News (5490 Words)

29-Mar-2013

FMC: Apr 1 as Ex-date for 2013 AGM
Company and Organization Website News (26 Words)

22-Mar-2013

Business Briefs January 25
Intellasia.net (989 Words)

25-Jan-2013

 

 Financial Summary 

 

As of 30-Sep-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

1.12

1.53

Quick Ratio (MRQ)

0.50

0.78

Debt to Equity (MRQ)

2.15

1.14

Sales 5 Year Growth

8.97

6.97

Net Profit Margin (TTM) %

1.24

7.06

Return on Assets (TTM) %

3.51

7.05

Return on Equity (TTM) %

14.01

21.45

 

 

 

 

 

Stock Snapshot

 

Traded: Hochiminh Stock Exchange: FMC

 

As of 10-Jan-2014

   Financials in: VND

Recent Price

15,000.00

 

EPS

844.07

52 Week High

15,000.00

 

Price/Sales

0.12

52 Week Low

9,400.00

 

Dividend Rate

700.00

Avg. Volume (mil)

0.01

 

Price/Earnings

3.74

Market Value (mil)

183,339.50

 

Price/Book

0.69

 

 

 

Beta

0.92

 

Price % Change

Rel S&P 500%

4 Week

7.14%

4.48%

13 Week

20.97%

15.28%

52 Week

42.86%

26.67%

Year to Date

7.91%

4.93%

 

    

 

1 - Profit & Loss Item Exchange Rate: USD 1 = VND 20855.96

2 - Balance Sheet Item Exchange Rate: USD 1 = VND 20805

 

Corporate Overview

 

Location
Km 2132, 1A Highway, Ward 2
Soc Trang, Viet Nam

 

Tel:

84-79-3822223

Fax:

84-79-3822122

 

www.fimexvn.com

Quote Symbol - Exchange

FMC - Hochiminh Stock Exchange

Sales VND(mil):

1,536,074.3

Assets VND(mil):

458,960.0

Employees:

2,055

Fiscal Year End:

31-Dec-2012

 

KeyIDSM:

94784992

Industry:

Food Processing

Incorporation Date:

03-Feb-1996

Company Type:

Public Independent

Quoted Status:

Quoted

Previous Name:

FIMEX

 

Chairman of the Board of Management, General Director:

Luc Quoc Ho

 

 

Industry Codes

 

 

ANZSIC 2006 Codes:

1120

-

Seafood Processing

3604

-

Fish and Seafood Wholesaling

3419

-

Other Specialised Industrial Machinery and Equipment Wholesaling

4400

-

Accommodation

3319

-

Other Agricultural Product Wholesaling

020

-

Aquaculture

6712

-

Non-Residential Property Operators

1140

-

Fruit and Vegetable Processing

 

ISIC Rev 4 Codes:

1020

-

Processing and preserving of fish, crustaceans and molluscs

5510

-

Short term accommodation activities

1030

-

Processing and preserving of fruit and vegetables

4659

-

Wholesale of other machinery and equipment

462

-

Wholesale of agricultural raw materials and live animals

4630

-

Wholesale of food, beverages and tobacco

031

-

Fishing

6810

-

Real estate activities with own or leased property

 

NACE Rev 2 Codes:

1020

-

Processing and preserving of fish, crustaceans and molluscs

031

-

Fishing

6820

-

Renting and operating of own or leased real estate

5510

-

Hotels and similar accommodation

4638

-

Wholesale of other food, including fish, crustaceans and molluscs

462

-

Wholesale of agricultural raw materials and live animals

1039

-

Other processing and preserving of fruit and vegetables

4669

-

Wholesale of other machinery and equipment

 

NAICS 2012 Codes:

311710

-

Seafood Product Preparation and Packaging

424460

-

Fish and Seafood Merchant Wholesalers

531120

-

Lessors of Nonresidential Buildings (except Miniwarehouses)

424590

-

Other Farm Product Raw Material Merchant Wholesalers

311411

-

Frozen Fruit, Juice, and Vegetable Manufacturing

423830

-

Industrial Machinery and Equipment Merchant Wholesalers

112511

-

Finfish Farming and Fish Hatcheries

721110

-

Hotels (except Casino Hotels) and Motels

311423

-

Dried and Dehydrated Food Manufacturing

 

US SIC 1987:

2092

-

Prepared Fresh or Frozen Fish and Seafoods

5084

-

Industrial Machinery and Equipment

0273

-

Animal Aquaculture

7011

-

Hotels and Motels

2037

-

Frozen Fruits, Fruit Juices, and Vegetables

6512

-

Operators of Nonresidential Buildings

5146

-

Fish and Seafoods

2034

-

Dried and Dehydrated Fruits, Vegetables, and Soup Mixes

5159

-

Farm-Product Raw Materials, Not Elsewhere Classified

 

UK SIC 2007:

1020

-

Processing and preserving of fish, crustaceans and molluscs

4638

-

Wholesale of other food, including fish, crustaceans and molluscs

462

-

Wholesale of agricultural raw materials and live animals

5510

-

Hotels and similar accommodation

1039

-

Other processing and preserving of fruit and vegetables

4669

-

Wholesale of other machinery and equipment

031

-

Fishing

68209

-

Letting and operating of own or leased real estate (other than Housing Association real estate and conference and exhibition services) n.e.c.

 

 

Business Description

 

Sao Ta Foods Joint Stock Company is a Vietnam-based company active in the food processing industry. The Company is engaged in the processing, trading and export of seafood products, as well as the management of aquaculture farms to supply its own operations. Apart from processed shrimps and pangasius, it also manufactures other food products from garlic, ginger, fruit, sweet potatoes, lotus roots, lotus seeds, pumpkins, onion and others. It is also involved in the distribution of raw agricultural and aquatic materials, together with the import of machinery and supplies for food processing activities. In addition, the Company is engaged in real estate operations and hotel operations. During the year ended December 31, 2012, 97.68% of its total revenue came from export sales. For the nine months ended 30 September 2013, Sao Ta Foods Joint Stock Co revenues increased 37% to VND1.503T. Net income totaled VND5.08B vs. loss of VND13.01B. Revenues reflect an increase in demand for the Company's products and services due to favorable market conditions. Net Income reflects Interest Expense decrease of 73% to VND6.48B (expense), Other Non-Operating Income increase of 46% to VND836.4M (income).

 

More Business Descriptions

Farming, processing and sale of shrimps

Frozen Seafood Mfr

 

Brand/Trade Names

 

FIMEX VN

 

 

Financial Data

 

Financials in:

VND(mil)

 

Revenue:

1,536,074.3

Net Income:

6,096.4

Assets:

458,960.0

Long Term Debt:

0.0

 

Total Liabilities:

302,494.0

 

Working Capital:

-4.3

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

-19.1%

-78.5%

-41.0%

 

 

Key Corporate Relationships

 

Auditor:

Southern Auditing and Accounting Financial Consultancy Servi

 

Auditor:

Southern Auditing and Accounting Financial Consultancy Servi

 

 

 

 

 

Executives Report

 

Board of Directors

 

 

Name

Title

Function

 

Thanh Tam Chung

 

Chairman-Supervisory Board

Chairman

 

Luc Quoc Ho

 

Chairman of the Board of Management, General Director

Chairman

 

Biography:

Mr. Ho Quoc Luc has been Chairman of the Board of Management at Sao Ta Foods Joint Stock Company since 2003. He has been working as General Director of the Company since October 20, 2009. Previously, from 2003 to April 2007, he had also been General Director of the Company. Mr. Ho joined the Company in 1994 as Head of Construction Committee, then was promoted to Director of the Company in 1996. He holds a Master's degree in Economics.

 

Age: 57

 

Viet Hoang Pham

 

Vice Chairman of the Board of Management, Deputy General Director

Vice-Chairman

 

 

Biography:

Mr. Pham Hoang Viet has been Deputy General Director of Sao Ta Foods Joint Stock Company since September 2005. He has also been serving the Board of Management as its Member since 2005, and as Vice Chairman of the Board of Management since 2010, after being Assistant to General Director during 2003 and August 2005. He joined the Company in 1996, then was promoted to Head of Business Office of the Company from April 1997 until 2002. Mr. Pham holds Bachelor's degree in Business Administration.

Age: 48

Thang Viet Ha

 

Member of the Board of Management

Director/Board Member

 

 

Age: 35

Education:

Ho Chi Minh University of Technology

Hung Ich Ma

 

Deputy General Director, Member of the Board of Management

Director/Board Member

 

 

Biography:

Mr. Ma Ich Hung has been Deputy General Director at Sao Ta Foods Joint Stock Company since December 2008. He has been its Member of the Board of Management since August 2010, after holding the same position from July 24, 2009 to April 16, 2010. He holds a Bachelor's degree in Economics.

Age: 43

Chang Minh To

 

Chief Accounting Officer, Member of the Board of Management

Director/Board Member

 

 

Biography:

Mr. To Minh Chang has been Chief Accounting Officer at Sao Ta Foods Joint Stock Company since August 1, 2006. He has also been its Member of the Board of Management since August 18, 2006. He holds a Bachelor's degree in Accounting.

Age: 43

 

 

Executives

 

 

Name

Title

Function

 

Luc Quoc Ho

 

Chairman of the Board of Management, General Director

Chief Executive Officer

 

Biography:

Mr. Ho Quoc Luc has been Chairman of the Board of Management at Sao Ta Foods Joint Stock Company since 2003. He has been working as General Director of the Company since October 20, 2009. Previously, from 2003 to April 2007, he had also been General Director of the Company. Mr. Ho joined the Company in 1994 as Head of Construction Committee, then was promoted to Director of the Company in 1996. He holds a Master's degree in Economics.

Age: 57

Thoi Van Dinh

 

Deputy General Director

Senior Management (General)

 

 

Biography:

Mr. Dinh Van Thoi has been Deputy General Director at Sao Ta Foods Joint Stock Company since April 1, 2010, after being Director of An San Agricultural Product Plant under the Company for over a year. He was Member of the Board of Management until April 26, 2013. He graduated from University of Technical Education of Ho Chi Minh City, Vietnam, with Bachelor of Engineering in Machine Manufacturing in 1986.

Age: 50

Education:

University of Technical Education of Ho Chi Minh City, BE (Machine Manufacturing)

 

 

Kim Ngoc Duong

 

Deputy General Director

Senior Management (General)

 

 

Biography:

Ms. Duong Ngoc Kim has been Deputy General Director of Sao Ta Foods Joint Stock Company since October 20, 2009, after serving as General Director of the Company from April 2007 to October 20, 2009. Before that, she had been Deputy General Director of the Company since 2003. She was its Vice Chairwoman of the Board of Management from April 2007 to April 16, 2010, after being its Member of the Board of Management since 2003. She joined the Company in 1992 and was promoted to management level in 1996 as supervisor of the manufacturing facilities of the Company. Ms. Duong holds Bachelor's degrees in Law and Business Administration.

Age: 55

Hung Ich Ma

 

Deputy General Director, Member of the Board of Management

Senior Management (General)

 

 

Biography:

Mr. Ma Ich Hung has been Deputy General Director at Sao Ta Foods Joint Stock Company since December 2008. He has been its Member of the Board of Management since August 2010, after holding the same position from July 24, 2009 to April 16, 2010. He holds a Bachelor's degree in Economics.

Age: 43

Viet Hoang Pham

 

Vice Chairman of the Board of Management, Deputy General Director

Senior Management (General)

 

 

Biography:

Mr. Pham Hoang Viet has been Deputy General Director of Sao Ta Foods Joint Stock Company since September 2005. He has also been serving the Board of Management as its Member since 2005, and as Vice Chairman of the Board of Management since 2010, after being Assistant to General Director during 2003 and August 2005. He joined the Company in 1996, then was promoted to Head of Business Office of the Company from April 1997 until 2002. Mr. Pham holds Bachelor's degree in Business Administration.

Age: 48

Chang Minh To

 

Chief Accounting Officer, Member of the Board of Management

Accounting Executive

 

 

Biography:

Mr. To Minh Chang has been Chief Accounting Officer at Sao Ta Foods Joint Stock Company since August 1, 2006. He has also been its Member of the Board of Management since August 18, 2006. He holds a Bachelor's degree in Accounting.

Age: 43

 


News

 

Certain Frozen Warmwater Shrimp From the Socialist Republic of Vietnam: Final Results of Antidumping Duty Administrative Review, 2011-2012
Federal Register (4414 Words)

12-Sep-2013

FMC: Report on Change in Ownership of Major Shareholder
IndoChinaStock (54 Words)

04-Apr-2013

Initiation of Antidumping and Countervailing Duty Administrative Reviews and Request for Revocation in Part
Company and Organization Website News (5490 Words)

29-Mar-2013

FMC: Apr 1 as Ex-date for 2013 AGM
Company and Organization Website News (26 Words)

22-Mar-2013

Business Briefs January 25
Intellasia.net (989 Words)

25-Jan-2013

Annual Income Statement

 

Financials in: USD (mil)

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

 

Financial Glossary

 

                                                                                                  

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

VND

VND

VND

VND

VND

Exchange Rate (Period Average)

20855.958406

20659.575137

19140.13388

17802.088493

16452.496831

Auditor

Southern Auditing and Accounting Financial Consultancy Servi

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Net Sales

-

-

-

52.8

61.8

    Gross Revenue

74.3

92.8

77.2

-

-

    Sales Returns and Allowances

-0.6

-0.9

-0.4

-

-

Revenue

73.7

91.9

76.8

52.8

61.8

Total Revenue

73.7

91.9

76.8

52.8

61.8

 

 

 

 

 

 

    Cost of Revenue

68.8

86.3

71.5

50.0

56.5

Cost of Revenue, Total

68.8

86.3

71.5

50.0

56.5

Gross Profit

4.8

5.7

5.3

2.9

5.3

 

 

 

 

 

 

    Selling/General/Administrative Expense

3.5

4.0

3.6

2.6

3.1

Total Selling/General/Administrative Expenses

3.5

4.0

3.6

2.6

3.1

        Interest Expense - Operating

1.4

1.7

1.1

1.1

1.2

    Interest Expense - Net Operating

1.4

1.7

1.1

1.1

1.2

        Interest Income - Operating

-0.4

-0.6

-0.1

-0.8

-0.1

        Investment Income - Operating

0.0

-1.0

-0.6

-1.0

0.2

    Interest/Investment Income - Operating

-0.4

-1.7

-0.7

-1.9

0.1

Interest Expense (Income) - Net Operating Total

1.0

0.1

0.4

-0.8

1.3

    Other Operating Expense

-

0.2

0.1

0.2

0.2

    Other, Net

-

-

0.0

-

-

Other Operating Expenses, Total

-

0.2

0.1

0.2

0.2

Total Operating Expense

73.4

90.6

75.5

51.9

61.1

 

 

 

 

 

 

Operating Income

0.3

1.3

1.3

0.9

0.7

 

 

 

 

 

 

    Other Non-Operating Income (Expense)

0.0

0.0

0.1

0.0

0.0

Other, Net

0.0

0.0

0.1

0.0

0.0

Income Before Tax

0.3

1.4

1.3

0.9

0.7

 

 

 

 

 

 

Total Income Tax

0.0

0.0

-0.1

0.1

0.0

Income After Tax

0.3

1.4

1.4

0.8

0.7

 

 

 

 

 

 

Net Income Before Extraord Items

0.3

1.4

1.4

0.8

0.7

Net Income

0.3

1.4

1.4

0.8

0.7

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

0.3

1.4

1.4

0.8

0.7

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

0.3

1.4

1.4

0.8

0.7

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

7.2

7.2

7.2

7.4

7.8

Basic EPS Excl Extraord Items

0.04

0.19

0.19

0.11

0.10

Basic/Primary EPS Incl Extraord Items

0.04

0.19

0.19

0.11

0.10

Diluted Net Income

0.3

1.4

1.4

0.8

0.7

Diluted Weighted Average Shares

7.2

7.2

7.2

7.4

7.8

Diluted EPS Excl Extraord Items

0.04

0.19

0.19

0.11

0.10

Diluted EPS Incl Extraord Items

0.04

0.19

0.19

0.11

0.10

Dividends per Share - Common Stock Primary Issue

0.03

0.11

0.20

0.06

0.07

Gross Dividends - Common Stock

-

-

-

-

0.6

Interest Expense, Supplemental

1.4

1.7

1.1

1.1

1.2

Depreciation, Supplemental

0.8

0.7

0.5

0.8

0.8

Normalized Income Before Tax

0.3

1.4

1.3

0.9

0.7

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

0.0

0.0

-0.1

0.1

0.0

Normalized Income After Tax

0.3

1.4

1.4

0.8

0.7

 

 

 

 

 

 

Normalized Inc. Avail to Com.

0.3

1.4

1.4

0.8

0.7

 

 

 

 

 

 

Basic Normalized EPS

0.04

0.19

0.19

0.11

0.10

Diluted Normalized EPS

0.04

0.19

0.19

0.11

0.10

Amort of Intangibles, Supplemental

0.0

0.0

0.0

0.0

0.0

Normalized EBIT

1.3

1.4

1.6

0.1

2.0

Normalized EBITDA

2.1

2.2

2.1

0.9

2.8

    Current Tax - Total

0.0

-

-

-

-

Current Tax - Total

0.0

-

-

-

-

Income Tax - Total

0.0

-

-

-

-

 

Annual Balance Sheet


Financials in: USD (mil)

 

Financial Glossary

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Reclassified Normal
31-Dec-2010

Updated Normal
31-Dec-2008

Filed Currency

VND

VND

VND

VND

VND

Exchange Rate

20805

21033.5

19497.5

18474

17483

Auditor

Southern Auditing and Accounting Financial Consultancy Servi

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash

0.6

6.4

2.1

6.5

0.1

    Cash & Equivalents

0.0

0.0

0.0

8.8

-

Cash and Short Term Investments

0.6

6.4

2.1

15.3

0.1

        Accounts Receivable - Trade, Gross

6.5

5.7

3.7

2.7

4.4

        Provision for Doubtful Accounts

-1.0

-1.0

-0.7

-0.2

-0.1

    Trade Accounts Receivable - Net

5.4

4.7

3.1

2.6

4.3

    Other Receivables

0.4

0.4

0.5

0.4

0.4

Total Receivables, Net

5.8

5.1

3.6

2.9

4.7

    Inventories - Finished Goods

7.6

17.2

11.7

8.0

5.5

    Inventories - Raw Materials

0.6

0.7

0.4

0.4

0.4

    Inventories - Other

0.5

0.6

0.4

0.3

0.5

Total Inventory

8.7

18.4

12.5

8.7

6.4

Prepaid Expenses

0.7

1.0

1.3

0.4

1.0

    Other Current Assets

0.0

0.0

0.0

0.0

0.0

Other Current Assets, Total

0.0

0.0

0.0

0.0

0.0

Total Current Assets

15.8

31.0

19.5

27.4

12.2

 

 

 

 

 

 

        Buildings

3.7

3.1

3.2

3.4

3.0

        Machinery/Equipment

9.6

8.5

8.5

8.5

8.4

        Other Property/Plant/Equipment

0.3

0.3

0.3

0.3

0.3

    Property/Plant/Equipment - Gross

13.6

11.8

12.0

12.2

11.8

    Accumulated Depreciation

-9.2

-8.3

-8.4

-8.5

-8.2

Property/Plant/Equipment - Net

5.1

5.0

4.7

4.5

4.5

    Intangibles - Gross

0.0

0.2

0.2

0.2

0.2

    Accumulated Intangible Amortization

0.0

0.0

0.0

0.0

0.0

Intangibles, Net

0.0

0.1

0.1

0.2

0.2

    LT Investments - Other

0.5

0.5

0.8

0.8

1.2

Long Term Investments

0.5

0.5

0.8

0.8

1.2

    Deferred Charges

0.6

0.4

0.7

0.9

1.2

Other Long Term Assets, Total

0.6

0.4

0.7

0.9

1.2

Total Assets

22.1

37.0

25.7

33.7

19.2

 

 

 

 

 

 

Accounts Payable

0.7

0.6

0.6

0.3

0.8

Accrued Expenses

0.9

0.9

0.8

0.4

0.3

Notes Payable/Short Term Debt

12.1

27.1

15.7

24.5

9.2

    Customer Advances

0.5

0.0

0.0

0.0

0.0

    Income Taxes Payable

0.1

0.0

0.0

0.1

0.0

    Other Payables

0.2

0.2

0.1

0.1

0.1

    Other Current Liabilities

0.0

0.0

0.0

0.1

-

Other Current liabilities, Total

0.8

0.2

0.2

0.3

0.1

Total Current Liabilities

14.5

28.8

17.2

25.6

10.3

 

 

 

 

 

 

Total Long Term Debt

0.0

0.0

0.0

0.0

0.0

Total Debt

12.1

27.1

15.7

24.5

9.2

 

 

 

 

 

 

    Other Long Term Liabilities

0.0

0.0

0.0

0.0

0.0

Other Liabilities, Total

0.0

0.0

0.0

0.0

0.0

Total Liabilities

14.5

28.8

17.2

25.6

10.4

 

 

 

 

 

 

    Common Stock

3.8

3.8

4.1

4.3

4.5

Common Stock

3.8

3.8

4.1

4.3

4.5

Additional Paid-In Capital

1.6

1.6

1.8

1.9

2.0

Retained Earnings (Accumulated Deficit)

0.4

1.5

1.4

0.8

0.7

Treasury Stock - Common

-0.5

-0.5

-0.5

-0.6

-0.3

    Translation Adjustment

-

0.0

-

-

-

    Other Equity

2.1

1.8

1.8

1.8

1.9

Other Equity, Total

2.1

1.8

1.8

1.8

1.9

Total Equity

7.5

8.2

8.5

8.1

8.8

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

22.1

37.0

25.7

33.7

19.2

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

7.2

7.2

7.2

7.2

7.6

Total Common Shares Outstanding

7.2

7.2

7.2

7.2

7.6

Treasury Shares - Common Stock Primary Issue

0.8

0.8

0.8

0.8

0.3

Accumulated Intangible Amort, Suppl.

0.0

0.0

0.0

0.0

0.0

Deferred Revenue - Current

0.5

0.0

0.0

0.0

0.0

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

Financial Glossary

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

VND

VND

VND

VND

VND

Exchange Rate (Period Average)

20855.958406

20659.575137

19140.13388

17802.088493

16452.496831

Auditor

Southern Auditing and Accounting Financial Consultancy Servi

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income/Starting Line

0.3

1.4

1.3

0.9

0.7

    Depreciation

0.8

0.7

0.7

0.8

0.8

Depreciation/Depletion

0.8

0.7

0.7

0.8

0.8

    Unusual Items

-0.4

-0.7

-0.3

-0.9

-0.1

    Other Non-Cash Items

1.4

2.1

1.6

1.3

1.7

Non-Cash Items

1.0

1.4

1.3

0.4

1.6

    Accounts Receivable

-0.3

-2.0

-2.3

2.1

1.6

    Inventories

9.9

-7.0

-4.3

-2.8

3.1

    Accounts Payable

0.7

0.3

0.6

-0.2

-0.3

    Accrued Expenses

0.2

0.2

0.2

0.3

-0.4

    Taxes Payable

0.0

0.0

0.0

0.0

0.0

    Other Operating Cash Flow

-1.5

-1.8

-1.2

-1.1

-1.6

Changes in Working Capital

8.9

-10.3

-7.0

-1.8

2.3

Cash from Operating Activities

11.1

-6.7

-3.6

0.3

5.5

 

 

 

 

 

 

    Purchase of Fixed Assets

-1.3

-1.2

-0.9

-1.1

-1.8

Capital Expenditures

-1.3

-1.2

-0.9

-1.1

-1.8

    Sale of Fixed Assets

0.0

0.0

0.1

0.0

0.0

    Investment, Net

0.0

0.2

0.0

-

0.0

    Other Investing Cash Flow

0.4

0.7

0.3

0.9

0.1

Other Investing Cash Flow Items, Total

0.4

0.9

0.4

0.9

0.1

Cash from Investing Activities

-0.8

-0.3

-0.6

-0.2

-1.6

 

 

 

 

 

 

Total Cash Dividends Paid

-0.9

-0.8

-0.5

-0.5

-0.9

        Sale/Issuance of Common

0.0

0.0

0.0

0.1

0.0

        Repurchase/Retirement of Common

0.0

0.0

0.0

-0.3

-0.3

    Common Stock, Net

0.0

0.0

0.0

-0.3

-0.3

Issuance (Retirement) of Stock, Net

0.0

0.0

0.0

-0.3

-0.3

    Total Debt Issued

102.7

133.9

111.3

61.4

74.6

    Total Debt Reduction

-118.0

-121.4

-119.3

-45.1

-77.5

Issuance (Retirement) of Debt, Net

-15.3

12.4

-8.0

16.3

-3.0

Cash from Financing Activities

-16.1

11.6

-8.5

15.5

-4.1

 

 

 

 

 

 

Foreign Exchange Effects

0.0

0.0

0.0

0.2

0.2

Net Change in Cash

-5.8

4.5

-12.7

15.8

-0.1

 

 

 

 

 

 

Net Cash - Beginning Balance

6.5

2.0

14.8

0.1

0.2

Net Cash - Ending Balance

0.6

6.5

2.1

15.9

0.1

Cash Interest Paid

1.4

1.7

1.1

1.1

1.2

Cash Taxes Paid

-

0.0

0.0

0.0

0.0

 

 

 Annual Income Statement

 

 

Financials in: USD (mil)

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

 

 

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

VND

VND

VND

VND

VND

Exchange Rate (Period Average)

20855.958406

20659.575137

19140.13388

17802.088493

16452.496831

Auditor

Southern Auditing and Accounting Financial Consultancy Servi

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Gross Sale

74.3

92.8

77.2

-

-

    Sale Deduction & Allowances

-0.6

-0.9

-0.4

-

-

    Net Sales

-

-

-

52.8

61.8

Total Revenue

73.7

91.9

76.8

52.8

61.8

 

 

 

 

 

 

    Cost of Goods Sold

68.8

86.3

71.5

50.0

56.5

    Interest Income

-0.4

-0.6

-0.1

-0.8

-0.1

    Income from Foreign Exchange

0.0

-

-

-

-

    Dividends

-

0.0

0.0

0.0

0.0

    Gain from Foreign Exchange

-

-1.6

-0.8

-1.1

-0.4

    Unrealized Gain on Foreign Exchange

-

0.0

0.0

-0.2

-

    Income from Financial Activities

-

-

0.0

-

-

    Interest Expense

1.4

1.7

1.1

1.1

1.2

    Loss from Foreign Exchange

0.1

0.6

0.2

-

0.1

    Unrealized Loss on Foreign Exchange

-

0.0

0.0

-

0.2

    Provisions for Decline in Investment

-

0.0

0.0

0.3

0.3

    Expense from Financial Activities

-

0.2

0.1

0.2

0.2

    Selling Expense

2.5

2.9

2.3

1.8

2.4

    General and Administrative Expenses

1.1

1.2

1.3

0.8

0.7

Total Operating Expense

73.4

90.6

75.5

51.9

61.1

 

 

 

 

 

 

    Other Non-Operating Income

0.0

0.0

0.1

0.0

0.0

    Other Non-Operating Expense

0.0

0.0

0.0

0.0

0.0

Net Income Before Taxes

0.3

1.4

1.3

0.9

0.7

 

 

 

 

 

 

Provision for Income Taxes

0.0

0.0

-0.1

0.1

0.0

Net Income After Taxes

0.3

1.4

1.4

0.8

0.7

 

 

 

 

 

 

Net Income Before Extra. Items

0.3

1.4

1.4

0.8

0.7

Net Income

0.3

1.4

1.4

0.8

0.7

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

0.3

1.4

1.4

0.8

0.7

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

0.3

1.4

1.4

0.8

0.7

 

 

 

 

 

 

Basic Weighted Average Shares

7.2

7.2

7.2

7.4

7.8

Basic EPS Excluding ExtraOrdinary Items

0.04

0.19

0.19

0.11

0.10

Basic EPS Including ExtraOrdinary Items

0.04

0.19

0.19

0.11

0.10

Diluted Net Income

0.3

1.4

1.4

0.8

0.7

Diluted Weighted Average Shares

7.2

7.2

7.2

7.4

7.8

Diluted EPS Excluding ExtraOrd Items

0.04

0.19

0.19

0.11

0.10

Diluted EPS Including ExtraOrd Items

0.04

0.19

0.19

0.11

0.10

DPS-Ordinary Shares

0.03

0.11

0.20

0.06

0.07

Gross Dividends - Common Stock

-

-

-

-

0.6

Normalized Income Before Taxes

0.3

1.4

1.3

0.9

0.7

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

0.0

0.0

-0.1

0.1

0.0

Normalized Income After Taxes

0.3

1.4

1.4

0.8

0.7

 

 

 

 

 

 

Normalized Inc. Avail to Com.

0.3

1.4

1.4

0.8

0.7

 

 

 

 

 

 

Basic Normalized EPS

0.04

0.19

0.19

0.11

0.10

Diluted Normalized EPS

0.04

0.19

0.19

0.11

0.10

Interest Expense

1.4

-

-

-

-

Interest Expense

-

1.7

1.1

1.1

1.2

BC - Depreciation of Fixed Assets

0.8

-

-

-

-

Depreciation

-

0.7

0.5

0.8

0.8

Amortization of Intangibles

0.0

0.0

0.0

0.0

0.0

    Current Tax - Total

0.0

-

-

-

-

Current Tax - Total

0.0

-

-

-

-

Income Tax - Total

0.0

-

-

-

-

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Reclassified Normal
31-Dec-2010

Updated Normal
31-Dec-2008

Filed Currency

VND

VND

VND

VND

VND

Exchange Rate

20805

21033.5

19497.5

18474

17483

Auditor

Southern Auditing and Accounting Financial Consultancy Servi

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

    Cash

0.6

6.4

2.1

6.5

0.1

    Cash Equivalents

0.0

0.0

0.0

8.8

-

    Accounts Receivable

6.5

5.7

3.7

2.7

4.4

    Prepayment to Suppliers

0.7

1.0

1.3

0.4

1.0

    Other Receivables

0.1

0.1

0.2

0.2

0.1

    Provision for Doubtful Accounts

-1.0

-1.0

-0.7

-0.2

-0.1

    Raw Materials

0.6

0.7

0.4

0.4

0.4

    Tools and Instruments

0.5

0.6

0.4

0.3

0.5

    Finished Goods

7.6

17.2

11.7

8.0

5.5

    Short Term Prepaid Expense

0.0

0.0

0.0

0.0

0.0

    Claimable VAT

0.3

0.3

0.3

0.2

0.3

    Taxes Receivable

0.0

-

-

-

-

    Other Current Assets

0.0

0.0

0.0

0.0

0.0

Total Current Assets

15.8

31.0

19.5

27.4

12.2

 

 

 

 

 

 

    Buildings and Structures

3.7

3.1

3.2

3.4

3.0

    Machinery and Equipment

8.8

7.8

7.6

7.6

7.5

    Transportation Equipment

0.5

0.5

0.6

0.7

0.7

    Office Equipment

0.2

0.2

0.2

0.2

0.2

    Other Tangible Fixed Assets, Gross

0.3

-

-

-

-

    Other Fixed Assets

-

0.3

0.3

0.3

0.3

    Acc Depr Buildings

-2.4

-

-

-

-

    Acc Depr Machinery and Equipment

-6.0

-

-

-

-

    Acc Depr Transportation Equipment

-0.3

-

-

-

-

    Acc Depr Office Equipment

-0.2

-

-

-

-

    Acc Depr Other Tangible Fixed Assets

-0.3

-

-

-

-

    Accumulated Depreciation

-

-8.3

-8.4

-8.5

-8.2

    Property Rights, Gross

0.4

-

-

-

-

    Computer Software, Gross

0.0

-

-

-

-

    Other Intangibles, Gross

0.0

-

-

-

-

    Intangibles, Gross

-

0.2

0.2

0.2

0.2

    Acc Amort Property Rights

0.0

-

-

-

-

    Acc Amort Computer Software

0.0

-

-

-

-

    Acc Amort Other Intangibles

0.0

-

-

-

-

    Accumulated Intangible Amortization

-

0.0

0.0

0.0

0.0

    Construction in Progress

0.8

1.5

1.1

0.9

0.9

    Other Long Term Investment

0.5

0.5

1.3

1.4

1.4

    Provision for Long Term Investment

-

-

-0.5

-0.5

-0.3

    Long Term Prepaid Expense

0.2

0.4

0.7

0.9

1.2

Total Assets

22.1

37.0

25.7

33.7

19.2

 

 

 

 

 

 

    Short Term Borrowings

12.1

27.1

15.7

24.5

9.2

    Accounts Payable

0.7

0.6

0.6

0.3

0.8

    Customer Advances

0.5

0.0

0.0

0.0

0.0

    Taxes Payable

0.1

0.0

0.0

0.1

0.0

    Accrued Salary

0.6

0.8

0.6

0.4

0.2

    Accrued Expenses

0.3

0.1

0.1

0.1

0.1

    Other Payables

0.2

0.2

0.1

0.1

0.1

    Fund for Bonus & Welfare

0.0

0.0

0.0

0.1

-

Total Current Liabilities

14.5

28.8

17.2

25.6

10.3

 

 

 

 

 

 

    Other Long Term Payables

0.0

0.0

0.0

0.0

0.0

Total Liabilities

14.5

28.8

17.2

25.6

10.4

 

 

 

 

 

 

    Common Stock

3.8

3.8

4.1

4.3

4.5

    Paid-In Capital

1.6

1.6

1.8

1.9

2.0

    Treasury Stock

-0.5

-0.5

-0.5

-0.6

-0.3

    Difference in Foreign Exchange

-

0.0

-

-

-

    Fund for Development

1.7

1.4

1.4

1.4

1.5

    Fund for Financial Contingencies

0.4

0.4

0.4

0.4

0.4

    Retained Earnings

0.4

1.5

1.4

0.8

0.7

    Fund for Bonus and Welfare

-

-

-

-

0.1

Total Equity

7.5

8.2

8.5

8.1

8.8

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

22.1

37.0

25.7

33.7

19.2

 

 

 

 

 

 

    S/O-Ordinary Shares

7.2

7.2

7.2

7.2

7.6

Total Common Shares Outstanding

7.2

7.2

7.2

7.2

7.6

T/S-Ordinary Shares

0.8

0.8

0.8

0.8

0.3

Customer Advances

0.5

0.0

0.0

0.0

0.0

Acc Amort Property Rights

0.0

-

-

-

-

Acc Amort Computer Software

0.0

-

-

-

-

Acc Amort Other Intangibles

0.0

-

-

-

-

Accumulated Amortization of Intangibles

-

0.0

0.0

0.0

0.0

Annual Cash Flows


Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

VND

VND

VND

VND

VND

Exchange Rate (Period Average)

20855.958406

20659.575137

19140.13388

17802.088493

16452.496831

Auditor

Southern Auditing and Accounting Financial Consultancy Servi

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditing & Accounting Financial Consultancy Service Company

Auditor Opinion

Unqualified

Unqualified

Unqualified

Unqualified

Unqualified

 

 

 

 

 

 

Net Income

0.3

1.4

1.3

0.9

0.7

    Depreciation

0.8

0.7

0.7

0.8

0.8

    Provisions

0.0

0.3

0.5

0.4

0.4

    Unrealized Gain/Loss on Foreign Exchange

0.0

0.0

0.0

-0.2

0.1

    Gain/Loss on Investment

-0.4

-0.7

-0.3

-0.9

-0.1

    Interest Expense

1.4

1.7

1.1

1.1

1.2

    Increase/Decrease in Accounts Receivable

-0.3

-2.0

-2.3

2.1

1.6

    Increase/Decrease in Inventories

9.9

-7.0

-4.3

-2.8

3.1

    Increase/Decrease in Accounts Payable

0.7

0.3

0.6

-0.2

-0.3

    Increase/Decrease in Prepaid Expenses

0.2

0.2

0.2

0.3

-0.4

    Cash Interest Paid

-1.4

-1.7

-1.1

-1.1

-1.2

    Cash Taxes Paid

0.0

0.0

0.0

0.0

0.0

    Other Cash from Operating Activities

0.1

0.0

0.0

0.4

0.4

    Other Cash Paid for Operating Activities

-0.2

-0.1

-0.1

-0.4

-0.9

Cash from Operating Activities

11.1

-6.7

-3.6

0.3

5.5

 

 

 

 

 

 

    Purchase of Investment

0.0

-

-

-

-

    Capital Expenditure

-1.3

-1.2

-0.9

-1.1

-1.8

    Sale of Fixed Assets

0.0

0.0

0.1

0.0

0.0

    Sale of Investment

0.0

0.0

0.0

-

0.0

    Investment in Other Entities

0.0

0.0

0.0

-

0.0

    Returns of Investments in Other Entities

0.0

0.2

-

-

-

    Dividend and Interest Income

0.4

0.7

0.3

0.9

0.1

Cash from Investing Activities

-0.8

-0.3

-0.6

-0.2

-1.6

 

 

 

 

 

 

    Issuance of Common Stock

0.0

0.0

0.0

0.1

0.0

    Repurchase of Stock

0.0

0.0

0.0

-0.3

-0.3

    Total Debt Issued

102.7

133.9

111.3

61.4

74.6

    Total Debt Reduction

-118.0

-121.4

-119.3

-45.1

-77.5

    Cash Dividend Paid

-0.9

-0.8

-0.5

-0.5

-0.9

Cash from Financing Activities

-16.1

11.6

-8.5

15.5

-4.1

 

 

 

 

 

 

Foreign Exchange Effects

0.0

0.0

0.0

0.2

0.2

Net Change in Cash

-5.8

4.5

-12.7

15.8

-0.1

 

 

 

 

 

 

Net Cash - Beginning Balance

6.5

2.0

14.8

0.1

0.2

Net Cash - Ending Balance

0.6

6.5

2.1

15.9

0.1

    Cash Interest Paid

1.4

1.7

1.1

1.1

1.2

    Cash Taxes Paid

-

0.0

0.0

0.0

0.0

 

 

Financial Health

 

Financials in: USD (mil)

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

 

 

Key Indicators USD (mil)

 

Quarter
Ending
30-Sep-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 (?)

35.7

94.19%

73.7

-19.12%

17.78%

8.97%

Operating Income1 (?)

0.2

47.61%

0.3

-79.24%

-28.23%

-26.86%

Income Available to Common Excl Extraord Items1 (?)

0.1

35.80%

0.3

-78.52%

-24.14%

-26.01%

Basic EPS Excl Extraord Items1 (?)

0.01

-19.85%

0.04

-78.52%

-23.56%

-27.58%

Capital Expenditures2 (?)

1.2

-23.57%

1.3

8.22%

10.81%

-1.41%

Cash from Operating Activities2 (?)

-9.9

-

11.1

-

237.81%

-

Free Cash Flow (?)

-11.0

-

9.9

-

-

-

Total Assets3 (?)

36.6

27.55%

22.1

-41.01%

-9.70%

3.68%

Total Liabilities3 (?)

26.8

20.58%

14.5

-50.11%

-13.87%

6.55%

Total Long Term Debt3 (?)

0.0

-

0.0

-

-

-

Total Common Shares Outstanding3 (?)

12.2

69.23%

7.2

0.00%

0.10%

-1.77%

1-ExchangeRate: VND to USD Average for Period

21144.565831

 

20855.958406

 

 

 

2-ExchangeRate: VND to USD Average for Period

20979.020796

 

20855.958406

 

 

 

3-ExchangeRate: VND to USD Period End Date

21112.000000

 

20805.000000

 

 

 

Utility Industry Specific USD (mil)

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

 

Deferred Charges3 (?)

0.6

0.4

0.7

0.9

1.2

 

3-ExchangeRate: VND to USD Period End Date

20805.000000

21033.500000

19497.500000

18474.000000

17483.000000

 

Key Ratios

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Profitability

Gross Margin (?)

6.57%

6.15%

6.87%

5.40%

8.63%

Operating Margin (?)

0.38%

1.46%

1.66%

1.66%

1.15%

Pretax Margin (?)

0.44%

1.50%

1.74%

1.67%

1.21%

Net Profit Margin (?)

0.40%

1.49%

1.82%

1.49%

1.19%

Financial Strength

Current Ratio (?)

1.09

1.08

1.13

1.07

1.18

Long Term Debt/Equity (?)

0.00

0.00

0.00

0.00

0.00

Total Debt/Equity (?)

1.61

3.32

1.84

3.02

1.04

Management Effectiveness

Return on Assets (?)

0.99%

4.43%

4.76%

2.91%

3.38%

Return on Equity (?)

3.71%

16.80%

16.95%

9.19%

7.67%

Efficiency

Receivables Turnover (?)

13.42

21.44

23.83

13.83

10.72

Inventory Turnover (?)

5.05

5.65

6.77

6.51

6.76

Asset Turnover (?)

2.48

2.97

2.61

1.96

2.83

Market Valuation USD (mil)

P/E (TTM) (?)

4.83

.

Enterprise Value2 (?)

28.8

Price/Sales (TTM) (?)

0.09

.

Enterprise Value/Revenue (TTM) (?)

0.31

Price/Book (MRQ) (?)

0.88

.

Enterprise Value/EBITDA (TTM) (?)

10.99

Market Cap as of 10-Jan-20141 (?)

8.7

.

 

 

1-ExchangeRate: VND to USD on 10-Jan-2014

21079.258015

 

 

 

2-ExchangeRate: VND to USD on 30-Sep-2013

21112.000000

 

 

 

 


Annual Ratios

 

 Financials in: USD (mil)

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

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Financial Strength

Current Ratio (?)

1.09

1.08

1.13

1.07

1.18

Quick/Acid Test Ratio (?)

0.44

0.40

0.33

0.71

0.46

Working Capital1 (?)

1.3

2.2

2.3

1.8

1.9

Long Term Debt/Equity (?)

0.00

0.00

0.00

0.00

0.00

Total Debt/Equity (?)

1.61

3.32

1.84

3.02

1.04

Long Term Debt/Total Capital (?)

0.00

0.00

0.00

0.00

0.00

Total Debt/Total Capital (?)

0.62

0.77

0.65

0.75

0.51

Payout Ratio (?)

78.79%

60.44%

102.23%

60.33%

76.74%

Effective Tax Rate (?)

9.36%

0.63%

-4.74%

11.10%

1.19%

Total Capital1 (?)

19.6

35.3

24.2

32.6

18.0

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

2.48

2.97

2.61

1.96

2.83

Inventory Turnover (?)

5.05

5.65

6.77

6.51

6.76

Days In Inventory (?)

72.32

64.58

53.90

56.04

53.96

Receivables Turnover (?)

13.42

21.44

23.83

13.83

10.72

Days Receivables Outstanding (?)

27.21

17.02

15.32

26.40

34.04

 

 

 

 

 

 

Profitability

Gross Margin (?)

6.57%

6.15%

6.87%

5.40%

8.63%

Operating Margin (?)

0.38%

1.46%

1.66%

1.66%

1.15%

EBITDA Margin (?)

1.52%

2.24%

2.28%

3.21%

2.45%

EBIT Margin (?)

0.38%

1.46%

1.66%

1.66%

1.15%

Pretax Margin (?)

0.44%

1.50%

1.74%

1.67%

1.21%

Net Profit Margin (?)

0.40%

1.49%

1.82%

1.49%

1.19%

COGS/Revenue (?)

93.43%

93.85%

93.13%

94.60%

91.37%

SG&A Expense/Revenue (?)

4.80%

4.37%

4.66%

4.91%

5.00%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

0.99%

4.43%

4.76%

2.91%

3.38%

Return on Equity (?)

3.71%

16.80%

16.95%

9.19%

7.67%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

1.37

-1.08

-0.62

-0.10

0.46

Operating Cash Flow/Share 2 (?)

1.55

-0.92

-0.49

0.05

0.68

1-ExchangeRate: VND to USD Period End Date

20805

21033.5

19497.5

18474

17483

2-ExchangeRate: VND to USD Average for Period

20805

21033.5

19497.5

18474

17483

 

Current Market Multiples

Market Cap/Earnings (TTM) (?)

4.83

Market Cap/Equity (MRQ) (?)

0.88

Market Cap/Revenue (TTM) (?)

0.09

Market Cap/EBIT (TTM) (?)

5.16

Market Cap/EBITDA (TTM) (?)

3.31

Enterprise Value/Earnings (TTM) (?)

16.04

Enterprise Value/Equity (MRQ) (?)

2.93

Enterprise Value/Revenue (TTM) (?)

0.31

Enterprise Value/EBIT (TTM) (?)

17.15

Enterprise Value/EBITDA (TTM) (?)

10.99

 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.18

UK Pound

1

Rs.103.38

Euro

1

Rs.85.09

 

 

INFORMATION DETAILS

 

Report Prepared by :

NNA

 

 

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%)