MIRA INFORM REPORT

 

 

Report Date :

19.07.2014

 

IDENTIFICATION DETAILS

 

Name :

ASIA  SILICONES  MONOMER  LIMITED

 

 

Registered Office :

1 Moo 2,  Asia  Industrial  Estate,  T.  Banchang,  A. Banchang,  Rayong  21130

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

05.02.2001

 

 

Com. Reg. No.:

0105544011957

 

 

Legal Form :

Private  Limited  Company

 

 

Line of Business :

engaged  in  manufacturing  and  distributing  silicones  monomers,  fumed  silica,  methylchlorosilanes,  methylsiloxznes,  which  are  the  essential  materials  used  in  the  production  of  silicone  end-products,  plastic  and  chemical  industries

 

 

No. of Employees

180 (Approximately)

 

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 – March 31, 2014

 

Country Name

Previous Rating

(31.12.2013)

Current Rating

(31.03.2014)

Thailand

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

Thailand ECONOMIC OVERVIEW

 

With a well-developed infrastructure, a free-enterprise economy, generally pro-investment policies, and strong export industries, Thailand achieved steady growth due largely to industrial and agriculture exports - mostly electronics, agricultural commodities, automobiles and parts, and processed foods. Unemployment, at less than 1% of the labor force, stands as one of the lowest levels in the world, which puts upward pressure on wages in some industries. Thailand also attracts nearly 2.5 million migrant workers from neighboring countries. The Thai government in 2013 implemented a nation-wide 300 baht ($10) per day minimum wage policy and deployed new tax reforms designed to lower rates on middle-income earners. The Thai economy has weathered internal and external economic shocks in recent years. The global economic recession severely cut Thailand's exports, with most sectors experiencing double-digit drops. In late 2011 Thailand's recovery was interrupted by historic flooding in the industrial areas in Bangkok and its five surrounding provinces, crippling the manufacturing sector. The government approved flood mitigation projects worth $11.7 billion, which were started in 2012, to prevent similar economic damage, and an additional $75 billion for infrastructure over the following seven years. This was expected to lead to an economic upsurge but growth has remained slow, in part due to ongoing political unrest and resulting uncertainties. Spending on infrastructure will require re-approval once a new government is seated.

 

Source : CIA

 


Company name

 

ASIA  SILICONES  MONOMER  LIMITED

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           1  MOO  2,  ASIA  INDUSTRIAL  ESTATE, 

T.  BANCHANG,  A.  BANCHANG,

                                                                         RAYONG  21130,  THAILAND                             

TELEPHONE                                        :           [66]   38  687-050-1

FAX                                                      :           [66]   38  687-060

E-MAIL  ADDRESS                                :           kaenapa.g@asm.co.th

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS

 

ESTABLISHED                                     :           2001

REGISTRATION  NO.                           :           0105544011957

TAX  ID  NO.                                         :           3030246066

CAPITAL REGISTERED                         :           BHT.   3,393,000,000

CAPITAL PAID-UP                                :           BHT.   3,393,000,000

SHAREHOLDER’S  PROPORTION         :           THAI      :    100%

FISCAL YEAR CLOSING DATE              :           DECEMBER   31            

LEGAL  STATUS                                  :           PRIVATE  LIMITED  COMPANY

EXECUTIVE                                          :           MR.  HIROYUKI  KOBAYASHI,  JAPANESE

                                                                        MANAGING  DIRECTOR  &  FACTORY MANAGER        

NO.  OF  STAFF                                   :           180

LINES  OF  BUSINESS                          :           SILICONES   MONOMERS

                                                                        MANUFACTURER  &  DISTRIBUTOR

                                                                         

                                                                         

 

CORPORATE PROFILE

 

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION                          :           OPERATING  NORMALLY                     

REPUTATION                                       :           GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  FAIR  PERFORMANCE             

 

 

 

 

 

 

 

 

 

HISTORY

 

The  subject  was  established  on  February  5,  2001 as  a  private  limited  company under  the  name  style  ASIA  SILICONES  MONOMER  LIMITED  by  Thai   and  foreign  groups,   to  manufacture  silicones  monomers  for  local  customers.  It  currently  employs  180  staff.  

 

It  was  a  joint  venture  between  Shin-Etsu  Silicones  [Thailand]  Co.,  Ltd.,  Thailand  and  GE Monomer  [Holdings]  Pte.  Ltd.,  Singapore.  Presently,  it is  a  wholly  owned  by  Shin-Etsu  Silicones  [Thailand]  Co.,  Ltd.

 

The  subject   received  the  promotional  privilege  from  the  Board   of   Investment  to  manufacture  Methylsiloxanes,  Methylchlorosilanes  and  Fumed  Silica  on  September  3,  2002.

 

The subject’s  registered  address  is  1 Moo 2,  Asia  Industrial  Estate,  T.  Banchang,  A. Banchang,  Rayong  21130,  and  this  is  the  subject’s  current  operation  address.  

 

 

THE  BOARD  OF  DIRECTORS

 

     Name

 

Nationality

Age

 

 

 

 

Mr.  Hiroyuki  Kobayashi

[x]

Japanese

54

Mr. Akihito  Tsukuno

[x]

Japanese

53

Mr.  Hajime  Tomisato

[x]

Japanese

63

Mr.  Keiichi  Nagasawa

 

Japanese

61

Mr.  Morio  Miyazaki

 

Japanese

62

Mr.  Susumu  Ueno

 

Japanese

71

Mr.  Toshiro  Hagiwara

 

Japanese

55

 

 

AUTHORIZED PERSON

 

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

 

 

MANAGEMENT

 

Mr.  Hiroyuki  Kobayashi  is  the  Managing  Director  &  Factory  Manager.

He  is  Japanese  nationality  with  the  age  of  54  years  old.    

 

Ms.  Thanyamai  Sangsaichon  is  the  Sales  &  Marketing  Manager.

She  is  Thai  nationality.

 

Mr.  Sitthiporn  Prakobchat  is  the  Operation  Manager.

He  is  Thai  nationality.

Ms.  Sukanya  Amornsirinukroh  is  the  Q.C.  Manager.

She  is  Thai  nationality.

 

 

BUSINESS OPERATIONS

 

The  subject  is  engaged  in  manufacturing  and  distributing  silicones  monomers,  fumed  silica,  methylchlorosilanes,  methylsiloxznes,  which  are  the  essential  materials  used  in  the  production  of  silicone  end-products,  plastic  and  chemical  industries.

 

BRAND  NAME

“ASM”

 

PRODUCTION  CAPACITY

Approximately  70,000  tons/years

 

IMPORT  

Raw  materials  and  chemicals  are  imported  from  Republic  of  China,  United  States  of  America,  India,  Taiwan  and  Japan,  the  remaining  is  purchased  from  local  suppliers.

 

MAJOR  SUPPLIER

Shin-Etsu  Chemical  Co.,  Ltd.    :   Japan

 

SALES 

100%  of  its  products  is  sold  locally  to  manufacturers,  wholesalers  and  end-users.

 

MAJOR  CUSTOMERS

Shin-Etsu  Silicones  [Thailand]  Co.,  Ltd.

Momentive  Performance  Materials  [Thailand]  Co.,  Ltd.

 

SUBSIDIARY  AND  AFFILIATED  COMPANY

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

 

LITIGATION

 

Bankruptcy  and  Receivership

There  are  no  litigation  on  bankruptcy  and  receivership  cases  filed  against  the  subject  found  at  Legal  Execution  Department  for  the  past  five  years.

 

Others

There  are  no  legal  suits  filed  against   the  subject  for  the  past  two  years.

 

CREDIT  

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

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

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

 

BANKING

Bangkok  Bank  Public  Co.,  Ltd.

Sumitomo  Mitsui  Banking  Corporation

 

EMPLOYMENT

The  subject  employs  approximately  180  staff.  

 

LOCATION  DETAILS

The  premise  is  owned  for  administrative  office  and  factory  on  78,400  sq. m.  of  area  at  the  heading  address.  Premise  is  located  in  industrial  area.

 

COMMENT

The  subject  was  established  in  2001  as  a manufacture   of  silicone  monomers  for  various  industries. The  products  have  been  served  mainly  to  industrial  users.  Its  business  has  solid  growth  and  expanding  steadily.   

 

Subject  has  currently  seen  consecutive  growth  in  the  past several years,  thus  continue  growing  to confirm  corporate  development  in  silicones  industry.  Despite  overall  economy  slowdown  and  slow  consumption  in  domestic  market,  subject’s  business  remains  solid.

 

 

FINANCIAL INFORMATION

 

The  capital  was  registered  at  Bht. 100,000,000  divided  into  1,000,000  shares  of  Bht. 100   each.

 

The  capital  was  increased  later  as  following:

 

             Bht.      750,000,000   on   April  24,  2001

             Bht.   2,794,000,000   on   August  20,  2001

             Bht.   2,970,000,000   on   July  1,  2003

             Bht.   3,234,000,000   on   January  27,  2004

             Bht.   3,393,000,000   on   July  14,  2004

           

The  latest  registered  capital  was  increased  to  Bht. 3,393,000,000  divided  into  33,930,000   shares  of  Bht. 100  each  with  fully  paid.

 

THE  SHAREHOLDERS  LISTED  WERE  :  [as  at  April  29,  2014]

       NAME

HOLDING

%

 

 

 

Shin-Etsu  Silicones  [Thailand]  Co.,  Ltd.

Nationality:  Thai

Address     :  54  North  Sathorn  Rd.,  Bangrak,  Bangkok

33,929,997

100.00

Shin-Etsu  Silicones  of  America, Inc.

Nationality:  American 

Address     :  1150  Damar  Drive  Akron Ohio  44305,

                     United  States  of  America

             1

-

Shin-Etsu  Singapore  Pte.  Ltd.

Nationality:  Singaporean

Address     :  150  Yubai  Avenue 4 # 03-00  Singapore

             1

-

Shinko  Mold  Co.,  Ltd

Nationality:  Japanese

Address     :  13-1  Isobe  2-Chome,  Annaka,  Gunma,

                     Japan

             1

-

 

Total  Shareholders  :   4

 

Share  Structure  [as  at  April  29,  2014]

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

1

33,929,997

100.00

Foreign

3

3

-

 

Total

 

4

 

33,930,000

 

100.00

 

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC  ACCOUNTANT  NO. :

Mr. Supachai  Panyawattano      No.  3930

 

 

BALANCE SHEET [BAHT]

 

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

          

ASSETS

                                                                                                 

Current Assets

2013

2012

[Adjusted]

2011

 

 

 

 

Cash   and  Cash  Equivalents                       

64,668,571

24,695,030

13,667,130

Short-term Investment

1,486,649,858

1,091,500,000

854,000,000

Trade  Accounts  & Other Receivable

1,755,427,488

1,781,044,752

1,690,419,888

Inventories                                               

1,398,009,370

1,425,683,275

1,644,123,772

Other  Current  Assets                                

23,672,950

10,566,795

18,277,703

 

Total  Current  Assets                             

 

4,728,428,237

 

4,333,489,852

 

4,220,488,493

 

 

 

 

Cash  at  Bank  under  Commitment

-

378,864,642

388,207,591

Real  Estate  for  Investment

182,929,771

182,929,771

182,929,771

Fixed Assets                                           

3,616,636,843

4,168,366,887

4,768,809,196

Intangible Assets

509,878

1,374,734

2,139,427

Deferred  Income Tax

10,969,182

32,096,910

-

 

Total  Assets                                           

 

8,539,473,911

 

9,097,122,796

 

9,562,574,478


 

LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]

 

Current Liabilities

2013

2012

[Adjusted]

2011

 

 

 

 

Trade  Accounts  & Other Payable

585,112,973

362,532,194

575,895,397

Accrued  Expenses

-

-

44,941,654

Other  Payable-Related  Company

-

-

18,859,130

Current  Portion of  Long-term  Loan  

480,085,936

820,421,401

835,239,349

Income Tax Payable

-

26,783,946

-

Other  Current  Liabilities                          

2,361,058

15,411,916

17,518,585

 

Total Current Liabilities

 

1,067,559,967

 

1,225,149,457

 

1,492,454,115

 

Long-term  Loan,  Net  of 

  Current  Portion

 

 

-

 

 

465,799,821

 

 

1,309,487,014

Other  Non-current  Liabilities

78,076,535

270,368,520

411,784,866

Estimated  Liabilities from Employees’

  Leaving  Benefits

 

9,058,502

 

6,290,982

 

4,613,559

 

Total  Liabilities                                     

 

1,154,695,004

 

1,967,608,780

 

3,218,339,554

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 Share  capital : Baht  100 par  value 

  authorized,  issued  and  fully 

  paid  share  capital  33,930,000 shares

 

 

3,393,000,000

 

 

3,393,000,000

 

 

3,393,000,000

 

Capital  Paid                                               

 

3,393,000,000

 

3,393,000,000

 

3,393,000,000

Unrealized  Gain/[Loss]  from 

  Exchange  Rate

 

-

 

-

 

[106,235,233]

Retained  Earning - Unappropriated                  

4,000,955,134

3,792,217,475

3,057,470,157

Other Components of Equity

[9,176,227]

[55,703,459]

-

 

Total Shareholders' Equity

 

7,384,778,907

 

7,129,514,016

 

6,344,234,924

 

Total  Liabilities  &  Shareholders

    Equity

 

 

8,539,473,911

 

 

9,097,122,796

 

 

9,562,574,478

                                                   


PROFIT & LOSS ACCOUNT

 

Revenue

2013

2012

[Adjusted]

2011

 

 

 

 

Sales  Income

5,928,679,751

6,331,778,215

6,474,048,873

Other  Income                                          

9,154,516

89,790,245

19,967,444

 

Total  Revenues                                     

 

5,937,834,267

 

6,421,568,460

 

6,494,016,317

 

Expenses

 

 

 

 

 

 

 

Cost   of  Goods  Sold                              

5,410,052,080

5,316,692,750

5,517,526,139

Administrative  Expenses

216,827,434

265,744,444

231,556,479

 

Total Expenses                                      

 

5,626,879,514

 

5,582,437,194

 

5,749,082,618

 

Profit  before  Financial  Expenses  &

  Income Tax

 

 

310,954,753

 

 

839,131,266

 

 

744,933,699

Financial  Expenses

[86,081,338]

[99,967,945]

[170,949,309]

 

 

 

 

Profit  before  Income Tax

224,873,415

739,163,321

573,984,390

Income Tax

[16,009,563]

[69,185,807]

-

 

Net  Profit / [Loss]

 

208,863,852

 

669,977,514

 

573,984,390

 

 

FINANCIAL ANALYSIS

 

ITEM

UNIT

2013

2012

2011

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

4.43

3.54

2.83

QUICK RATIO

TIMES

3.10

2.36

1.71

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

1.64

1.52

1.36

TOTAL ASSETS TURNOVER

TIMES

0.69

0.70

0.68

INVENTORY CONVERSION PERIOD

DAYS

94.32

97.88

108.76

INVENTORY TURNOVER

TIMES

3.87

3.73

3.36

RECEIVABLES CONVERSION PERIOD

DAYS

108.07

102.67

95.30

RECEIVABLES TURNOVER

TIMES

3.38

3.56

3.83

PAYABLES CONVERSION PERIOD

DAYS

39.48

24.89

38.10

CASH CONVERSION CYCLE

DAYS

162.92

175.66

165.97

 

 

 

 

 

PROFITABILITY RATIO

  

 

 

 

COST OF GOODS SOLD

%

91.25

83.97

85.23

SELLING & ADMINISTRATION

%

3.66

4.20

3.58

INTEREST

%

1.45

1.58

2.64

GROSS PROFIT MARGIN

%

8.90

17.45

15.08

NET PROFIT MARGIN BEFORE EX. ITEM

%

5.24

13.25

11.51

NET PROFIT MARGIN

%

3.52

10.58

8.87

RETURN ON EQUITY

%

2.83

9.40

9.05

RETURN ON ASSET

%

2.45

7.36

6.00

EARNING PER SHARE

BAHT

6.16

19.75

16.92

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.14

0.22

0.34

DEBT TO EQUITY RATIO

TIMES

0.16

0.28

0.51

TIME INTEREST EARNED

TIMES

3.61

8.39

4.36

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

(6.37)

(2.20)

 

OPERATING PROFIT

%

(62.94)

12.65

 

NET PROFIT

%

(68.83)

16.72

 

FIXED ASSETS

%

(13.24)

(12.59)

 

TOTAL ASSETS

%

(6.13)

(4.87)

 

 

ANNUAL GROWTH : RISKY

An annual sales growth is -6.37%. Turnover has decreased from THB 6,331,778,215.00 in 2012 to THB 5,928,679,751.00 in 2013. While net profit has decreased from THB 669,977,514.00 in 2012 to THB 208,863,852.00 in 2013. And total assets has decreased from THB 9,097,122,796.00 in 2012 to THB 8,539,473,911.00 in 2013.                   

           


           

PROFITABILITY : RISKY

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

8.90

Deteriorated

Industrial Average

62.38

Net Profit Margin

3.52

Acceptable

Industrial Average

6.26

Return on Assets

2.45

Deteriorated

Industrial Average

6.99

Return on Equity

2.83

Deteriorated

Industrial Average

11.35

 

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 8.9%. When compared with the industry average, the ratio of the company was lower. This indicated that company may have problems with control over its costs.

 

Net Profit Margin is the indicator of the company's efficiency in that net profit takes into consideration all expenses of the company. A low profit margin indicates a low margin of safety, higher risk that a decline in sales will erase profits and result in a net loss. The company's figure is 3.52%. 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 2.45%.

 

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 2.83%.

 

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

Return on Assets                       Uptrend

Return on Equity                        Uptrend

 

LIQUIDITY : SATISFACTORY

 

 

LIQUIDITY RATIO

 

Current Ratio

4.43

Impressive

Industrial Average

2.09

Quick Ratio

3.10

 

 

 

Cash Conversion Cycle

162.92

 

 

 

 

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 4.43 times in 2013, increased from 3.54 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 3.1 times in 2013, increased from 2.36 times, although excluding inventory so the company still have good short-term financial strength.

 

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 163 days.

 

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

Current Ratio                 Uptrend

 

LEVERAGE : EXCELLENT

 

 

LEVERAGE RATIO

 

Debt Ratio

0.14

Impressive

Industrial Average

0.36

Debt to Equity Ratio

0.16

Impressive

Industrial Average

0.56

Times Interest Earned

3.61

Impressive

Industrial Average

-

 

Debt to Equity Ratio a measurement of how much suppliers, lenders, creditors and obligors have committed to the company versus what the shareholders have committed. A 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 3.62 higher than 1, so the company can pay interest expenses on outstanding debt.

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 0.14 less than 0.5, most of the company's assets are financed through equity.

 

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

Debt Ratio                                 Uptrend

Times Interest Earned                Stable

 

ACTIVITY : SATISFACTORY

 


 

ACTIVITY RATIO

 

Fixed Assets Turnover

1.64

Impressive

Industrial Average

-

Total Assets Turnover

0.69

Acceptable

Industrial Average

1.12

Inventory Conversion Period

94.32

 

 

 

Inventory Turnover

3.87

Satisfactory

Industrial Average

4.66

Receivables Conversion Period

108.07

 

 

 

Receivables Turnover

3.38

Acceptable

Industrial Average

4.83

Payables Conversion Period

39.48

 

 

 

 

The company's Account Receivable Ratio is calculated as 3.38 and 3.56 in 2013 and 2012 respectively. This ratio measures the efficiency of the company in managing its trade debtors to generate revenue. A lower ratio may indicate over extension and collection problems. Conversely, a higher ratio may indicate an overtly stringent policy. In this case, the company's A/R ratio in 2013 decreased from 2012. This would suggest the company had deteriorated in the management of its debt collections.

 

Inventory Turnover in Days Ratio indicates the liquidity of inventory. It estimates the number of days that it will take to sell the current inventory. Inventory is particularly sensitive to change in business activities. The inventory turnover in days has decreased from 98 days at the end of 2012 to 94 days at the end of 2013. This represents a positive trend. And Inventory turnover has increased from 3.73 times in year 2012 to 3.87 times in year 2013.

 

The company's Total Asset Turnover is calculated as 0.69 times and 0.7 times in 2013 and 2012 respectively. This ratio is determined by dividing total assets into total sales turnover. The ratio measures the activity of the assets and the ability of the firm to generate sales through the use of the assets.

 

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

Fixed Assets Turnover                Stable

Total Assets Turnover                 Uptrend

Inventory Turnover                      Uptrend

Receivables Turnover                  Uptrend

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.33

UK Pound

1

Rs.103.18

Euro

1

Rs.81.58

                

INFORMATION DETAILS

 

Analysis Done by :

SUM

 

 

Report Prepared by :

MNL

               

RATING EXPLANATIONS

 

RATING

STATUS

PROPOSED CREDIT LINE

 

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

 

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

 

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

 

41-55

Ba

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

 

Satisfactory

 

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

 

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

 

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

Credit not recommended

 

--

NB

New Business

--

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.