|
Report Date : |
16.09.2014 |
IDENTIFICATION DETAILS
|
Name : |
EXTERNAL MATERIALS CO. LTD. |
|
|
|
|
Registered Office : |
No.578, Chien-Kung Rd., Kaohsiung |
|
|
|
|
Country : |
Taiwan |
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
03.12.1964 |
|
|
|
|
Com. Reg. No.: |
75339004 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Manufacturing and Sale of Resins Materials. |
|
|
|
|
No of Employees : |
About 1900 |
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 : |
No Complaints |
|
Litigation : |
Clear |
NOTES :
Any query related to this report can be made
on e-mail : infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – June 1, 2014
|
Country Name |
Previous Rating (31.03.2014) |
Current Rating (01.06.2014) |
|
Taiwan |
A2 |
A2 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
TAIWAN - ECONOMIC OVERVIEW
Taiwan has a dynamic
capitalist economy with gradually decreasing government guidance of investment
and foreign trade. Exports, led by electronics, machinery, and petrochemicals
have provided the primary impetus for economic development. This heavy
dependence on exports exposes the economy to fluctuations in world demand.
Taiwan's diplomatic isolation, low birth rate, and rapidly aging population are
other major long-term challenges. Free trade agreements have proliferated in
East Asia over the past several years, and following the landmark Economic
Cooperation Framework Agreement (ECFA) signed with China in June 2010, Taiwan
in July 2013 signed a free trade deal with New Zealand—Taipei’s first-ever with
a country with which it does not maintain diplomatic relations—and in November
inked a trade pact with Singapore. Negotiations continue on follow-on
components of ECFA regarding trade in goods and a dispute resolution mechanism;
a trade in services agreement is under review in the legislature. Taiwan's
Total Fertility rate of just over one child per woman is among the lowest in
the world, raising the prospect of future labor shortages, falling domestic
demand, and declining tax revenues. Taiwan's population is aging quickly, with
the number of people over 65 accounting for 11.2% of the island's total
population as of 2012. The island runs a large overall trade surplus largely
because of its surplus with China, and its foreign reserves are the world's
sixth largest, behind China, Japan, Saudi Arabia, Russia, and Switzerland. In
2006 China overtook the US to become Taiwan's second-largest source of imports
after Japan. China is also the island's number one destination for foreign
direct investment. Taiwan since 2009 has gradually loosened rules governing
Chinese investment on the island, and has also secured greater market access
for its investors in the mainland. In August 2012, Taiwan Central Bank signed a
memorandum of understanding on cross-Strait currency settlement with its
Chinese counterpart. The MOU allows for the direct settlement of Chinese RMB
and the New Taiwan dollar across the Strait, which could help develop Taiwan
into a local RMB hub. Closer economic links with the mainland bring greater
opportunities for the Taiwan economy, but also poses new challenges as the
island becomes more economically dependent on China while political differences
remain unresolved.
|
Source
: CIA |
|
Company Name: |
|
|
Supplied Name: |
|
|
Trading Address: |
|
|
Supplied Address: |
|
|
Telephone Number: |
+886-7-383-8181 |
|
Fax Number: |
Notes: The exact name and address are as above.
Subject was incorporated
on 1964-12-3 with registered number 75339004 as Joint Stock Company in Taiwan.
Subject is listed on the Taiwan Exchange Stock
on 1994-3-31.
Change of Name
|
Former Chinese Name: |
長興化學工業股份有限公司 |
|
Current Chinese Name: |
長興材料工業股份有限公司 |
|
Former English Name: |
Eternal Chemical Co., Ltd. |
|
Current English Name: |
Eternal Materials Co., Ltd. |
FACTORIES:
|
1 |
|
|
Name: |
Ping-Nan Branch |
|
Address: |
No.23, Ping-Nan Rd., Ping-Nan Industrial Zone, Fang-Liao Hsiang, Ping
Tung Hsien |
|
Date of Foundation: |
1988-10-6 |
|
Date of Registration: |
1994-10-11 |
|
Factory Registration Number: |
99665562 |
|
Factory Manager: |
Hongyi Chen |
|
Status: |
In production |
|
Date of Last Annual Return: |
2014-7-3 |
|
Major Products: |
199 Other chemical products |
|
2 |
|
|
Name: |
Da Fa Factory |
|
Address: |
No.30, Yu Min Street, Da Liao Li, Da Liao District, Kaohsiung City |
|
Date of Foundation: |
1990-12-31 |
|
Date of Registration: |
1990-12-31 |
|
Factory Registration Number: |
99661731 |
|
Factory Manager: |
Fengrong Zhang |
|
Status: |
In production |
|
Date of Last Annual Return: |
2014-7-2 |
|
Major Products: |
263 Printed circuit board |
|
3 |
|
|
Name: |
Lu Zhu Factory |
|
Address: |
No.22, Chang Xing Road, Hou Xiang Li, Lu Zhu
District, Kaohsiung City |
|
Date of Foundation: |
1990-12-31 |
|
Date of Registration: |
1990-12-31 |
|
Factory Registration Number: |
99661553 |
|
Factory Manager: |
Dongrong Lin |
|
Status: |
In production |
|
Date of Last Annual Return: |
2014-7-2 |
|
Major Products: |
184 Synthetic
resin, plastic and rubber |
|
4 |
|
|
Name: |
Zhong Li Factory |
|
Address: |
1/F, 2/F, No.27, Ji Lin Road, Wen Hua Li, Zhong Li City, Tao Yuan
Hsien |
|
Date of Foundation: |
1995-12-23 |
|
Date of Registration: |
1997-6-30 |
|
Factory Registration Number: |
99626421 |
|
Factory Manager: |
Shiliang Lv |
|
Status: |
In production |
|
Date of Last Annual Return: |
2014-7-7 |
|
Major Products: |
199 Other chemical products |
|
5 |
|
|
Name: |
Zhong Li The Second Factory |
|
Address: |
2/F, No.25-2, Ji Lin Road, Wen Hua Li, Zhong Li City, Tao Yuan Hsien |
|
Date of Foundation: |
2000-7-10 |
|
Date of Registration: |
2001-3-26 |
|
Factory Registration Number: |
99626411 |
|
Factory Manager: |
Shiliang Lv |
|
Status: |
In production |
|
Date of Last Annual Return: |
2014-7-7 |
|
Major Products: |
199 Other chemical products |
BRANCHES
|
1 |
|
|
Name |
Lu Zhu Branch |
|
Registration Number |
84894209 |
|
Date of Registration |
1994-7-5 |
|
Status |
Dissolved |
|
Manager Name |
Mingzhao Su |
|
Date of Last Annual Return |
2001-5-31 |
|
2 |
|
|
Name |
Eternal Materials Co., Ltd. Ping-Nan Branch |
|
Former Name |
Eternal Chemical Co., Ltd. Ping-Nan Branch |
|
Address |
1F, 23, Ping-Nan Rd., Ping-Nan Industrial Zone, Fang-Liao Hsiang, Ping
Tung Hsien |
|
Registration Number |
84309782 |
|
Date of Registration |
1994-2-15 |
|
Status |
Active |
|
Manager Name |
Hengning Liao |
|
Date of Last Annual Return |
2014-6-12 |
RELATED COMPANIES
|
1 |
|
|
Name |
Eternal Technology Corporation |
|
Address |
1800 Touchstone Road Colonial Heights, Virginia 23834, U.S.A. |
|
Tel |
+1-804-524-8555/524-8557 |
|
Fax |
+1-804-524-8556 |
|
Principal Activities |
Sale of dry film photoresist |
|
2 |
|
|
Name |
Eternal Chemical Europe B.V. |
|
Address |
Noordenweg 24r, 2984 AG Ridderkerk |
|
Tel |
+1-804-524-8555/524-8557 |
|
Fax |
+1-804-524-8556 |
|
3 |
|
|
Name |
Eternal Electronic Material (Thailand) Co., Ltd. |
|
Address |
335/8 Moo 9, Bangna-Trad., Rd., KM 19 Tambol Bangchalong Amphur
Bangplee, Samutprakarn 10540 |
|
Tel |
+662-750-9086/750-9097/750-9147/337-3009 |
|
Fax |
+662-750-9096 |
|
Principal Activities |
Sale of dry film photoresist |
|
4 |
|
|
Name |
CHOU-KOU Chemical Co., Ltd. |
|
Address |
Chou-Kou Kan Bldg., 4th Floor, 1-16-3 Nakamachi, Machida Shi, Tokyo
194-0021, JAPAN |
|
Tel |
+81-427-24-1745 |
|
Fax |
+81-427-29-8039 |
|
Principal Activities |
Sale of resins for coatings, unsaturated polyester resins, specialty
monomer, etc. |
|
5 |
|
|
Name |
Eternal Photoelectric Material Industry (Yingkou) Co., Ltd. |
|
Address |
No.102, Xinhai Street, Yingkou Coastal Industrial Base, Ying Kuo
Liaoning, China |
|
Tel |
+86-417-293-5000 |
|
Fax |
+86-417-292-7938 |
|
Principal Activities |
Sale of dry film photoresist |
|
6 |
|
|
Name |
Eternal Chemical (China) Co., Ltd. Shanghai Branch |
|
Address |
Floor 12, Xinye Building, No.388, Tianlin Road, Shanghai, China |
|
Tel |
+86-21-5490-2200 |
|
Fax |
+86-21-5490-2389 |
|
Principal Activities |
Sale of general purpose resins, synthetic resins for coatings,
unsaturated polyester resins, etc. |
|
7 |
|
|
Name |
Eternal Chemical (Guangdong) Co., Ltd. Guangzhou Branch |
|
Address |
Room 2212, FuLi Building, No. 28, Huaxia Road, Tianhe District,
Guangzhou, Guangdong, China |
|
Tel |
+86-20-8560-8003 |
|
Fax |
+86-20-8560-8005 |
|
Principal Activities |
Sale of general purpose resins, etc. |
MAJOR SHAREHOLDERS
|
Name |
Subscription Shares |
|
Guolun Gao |
44,158,643 |
|
Cifei Xiao |
|
|
460,217 |
|
|
Huaikun Yang |
14,398,851 |
|
Wutong Huang |
3,231,479 |
|
Jinkun Xie |
595,524 |
|
Yingzhi Gao |
16,360,548 |
|
Guang Yang Industrial Co., Ltd. (Literal Translation) |
101,371,473 |
|
Maozheng Chen |
5,480,218 |
|
Hong Zhang |
22,289 |
Core Management
Directors
|
1 |
||
|
Name |
Guolun Gao |
|
|
Position |
Board Chairman |
|
|
2 |
||
|
Name |
Cifei Xiao |
|
|
Position |
Vice Chairman |
|
|
3 |
||
|
Name |
Huaikun Yang |
|
|
Position |
Director |
|
|
4 |
||
|
Name |
Wutong Huang |
|
|
Position |
Director |
|
|
5 |
||
|
Name |
Jinkun Xie |
|
|
Position |
Director |
|
|
6 |
||
|
Name |
Yingzhi Gao |
|
|
Position |
Director |
|
|
7 |
||
|
Name |
Junbin Ke |
|
|
Position |
Director |
|
|
8 |
||
|
Name |
Maozheng Chen |
|
|
Position |
Supervisor |
|
|
9 |
||
|
Name |
Hong Zhang |
|
|
Position |
Supervisor |
|
|
10 |
||
|
Name |
Guolun Gao |
|
|
Position |
Manager |
|
|
Date of Appointment |
2000-6-30 |
|
|
11 |
||
|
Name |
Mingzhao Su |
|
|
Position |
Manager |
|
|
Date of Appointment |
1998-6-15 |
|
|
12 |
||
|
Name |
Jinkun Xie |
|
|
Position |
Manager |
|
|
Date of Appointment |
2001-1-15 |
|
|
13 |
||
|
Name |
Shunren Huang |
|
|
Position |
Manager |
|
|
Date of Appointment |
2001-1-15 |
|
|
14 |
||
|
Name |
Jinyuan Chen |
|
|
Position |
Manager |
|
|
Date of Appointment |
2011-2-21 |
|
|
15 |
||
|
Name |
Mingren Chen |
|
|
Position |
Manager |
|
|
Date of Appointment |
2011-2-21 |
|
|
16 |
||
|
Name |
Shufen Yan |
|
|
Position |
Manager |
|
|
Date of Appointment |
2013-1-1 |
|
PERSONNEL
STRUCTURE
|
Total Employees |
About 1900 Employees |
Offices & Factories
|
|
Headquarters |
|
Add |
PRODUCTION
INFORMATION
Subject is engaged in manufacturing of resins materials, etc.
Subject has factories in Taiwan for production.
PURCHASE
INFORMATION
The registered activities of subject:
|
Business Code |
Details |
|
C801040 |
Synthetic resin manufacturing industry |
|
CC01080 |
Electronic components manufacturing industry |
|
C802030 |
Coating and paint manufacturing industry |
|
C802120 |
Industrial additives manufacturing industry |
|
C801050 |
Plastic materials manufacturing industry |
|
C805990 |
Other plastic products manufacturing industry (integrated circuit
fabrication with all kinds of pressure sensitive tape) |
|
C801990 |
Other chemical material manufacturing industry (photoresist, photoelectric
chemical materials, packaging materials, chemical mechanical polishing
liquid) |
|
C801020 |
Petrochemical raw materials manufacturing industry |
|
C801010 |
Basic chemical manufacturing industry |
|
-- |
Manufacturing and sales of photoresist materials |
|
-- |
Manufacturing and sales of electronic chemicals |
|
-- |
Manufacturing and sales of polyhydric alcohol |
|
-- |
Manufacturing and sales of methyl acrylate and acrylate |
|
ZZ99999 |
Besides licensed business, all other business items those are not
banned or restricted. |
The raw materials for production are both purchased at home and abroad.
Subject is engaged in sale of resins
materials
The major products include resins materials, specialty chemical and
electronic chemical materials
Subject’s sales regions are domestic market and abroad
Subject’s group has sales office in USA, India, Thailand, The Mainland
of China
Subject’s major customers are manufacturers of plastic products,
electronic chemical products, etc. and dealers
THE DETAIL
INFORMATION OF THE PRODUCTS IS AS FOLLOWS:
|
Category |
Products |
|
Resins materials |
Synthetic resins, unsaturated polyester resins, etc. |
|
Specialty chemical |
Specialty materials, specialty coatings, encapsulant materials, etc. |
|
Electronic chemical materials |
Copper clad laminates, photoresist materials, film materials, etc. |
IMPORT AND EXPORT
RIGHT:
|
Import right |
Yes |
|
Export right |
Yes |
Purchase
Domestic Purchase
|
Products |
Raw materials |
|
Payment Terms |
T/T, Cash |
Import
|
Products |
Raw materials |
|
Payment Terms |
L/C, T/T |
Sales
Domestic Markets
|
Product |
Resins materials |
|
Selling Terms |
T/T, Cash |
Export
|
Product |
Resins materials |
|
Selling Terms |
L/C, T/T |
Unit: NTD/000
|
|
2013-12-31 |
2012-12-31 |
|
Total cash and cash equivalents |
4,844,892 |
4,131,004 |
|
Notes receivable, net |
2,401,604 |
2,146,971 |
|
Accounts receivable, net |
9,842,927 |
8,146,603 |
|
Total inventories |
6,551,021 |
6,251,813 |
|
Total other current assets |
3,614,714 |
3,074,610 |
|
Total current assets |
27,255,158 |
23,751,001 |
|
Non-current available-for-sale financial assets, net |
564,766 |
581,563 |
|
Non-current financial assets at cost, net |
216,559 |
248,683 |
|
Investments accounted for using equity method, net |
1,460,214 |
1,412,048 |
|
Total property, plant and equipment |
13,316,224 |
12,923,799 |
|
Investment property, net |
9,243 |
9,243 |
|
Total intangible assets |
50,997 |
41,712 |
|
Deferred tax assets |
333,565 |
413,593 |
|
Total other non-current assets, others |
913,444 |
790,290 |
|
Total other non-current assets |
913,444 |
790,290 |
|
Total non-current assets |
16,865,012 |
16,420,931 |
|
Total assets |
44,120,170 (USD 1,469,201,661) |
40,171,932 (USD 1,337,725,336) |
|
Total short-term borrowings |
4,728,034 |
4,304,438 |
|
Total short-term notes and bills payable |
0 |
449,683 |
|
Total current financial liabilities at fair value through profit or
loss |
0 |
448 |
|
Total notes payable |
106,053 |
47,311 |
|
Total accounts payable |
3,201,633 |
2,979,231 |
|
Total other payables |
1,349,325 |
1,133,791 |
|
Current tax liabilities |
249,097 |
187,383 |
|
Total long-term liabilities, current portion |
2,812,571 |
3,072,629 |
|
Other current liabilities, others |
82,409 |
30,650 |
|
Total other current liabilities |
2,894,980 |
3,103,279 |
|
Total current liabilities |
12,529,122 |
12,205,564 |
|
Total long-term borrowings |
7,225,059 |
5,725,940 |
|
Total deferred tax liabilities |
2,677,211 |
2,532,206 |
|
Total other non-current liabilities |
1,546,971 |
1,513,633 |
|
Total non-current liabilities |
11,449,241 |
9,771,779 |
|
Total liabilities |
23,978,363 |
21,977,343 |
|
Ordinary share |
9,923,971 |
9,923,971 |
|
Total capital stock |
9,923,971 |
9,923,971 |
|
Total capital surplus, additional paid-in capital |
309,017 |
309,017 |
|
Capital surplus, treasury share transactions |
19,642 |
19,642 |
|
Capital surplus, changes in equity of associates and joint ventures
accounted for using equity method |
31,210 |
31,210 |
|
Total capital surplus |
359,869 |
359,869 |
|
Legal reserve |
2,623,697 |
2,497,454 |
|
Special reserve |
426,930 |
426,930 |
|
Total unappropriated retained earnings (accumulated deficit) |
4,122,181 |
3,399,146 |
|
Total retained earnings |
7,172,808 |
6,323,530 |
|
Total exchange differences on translation of foreign financial
statements |
1,909,828 |
882,985 |
|
Total unrealized gains (losses) on available-for-sale financial assets |
453,754 |
408,241 |
|
Total other equity interest |
2,363,582 |
1,291,226 |
|
Total equity attributable to owners of parent |
19,820,230 |
17,898,596 |
|
Non-controlling interests |
321,577 |
295,993 |
|
Total equity |
20,141,807 (USD 670,722,173) |
18,194,589 (USD 605,879,814) |
(As of 2014.09, 1 NTD = 0.0333 USD)
Unit: NTD/000
|
|
2013 |
2012 |
|
Total operating revenue |
38,189,390 (USD 1,271,706,687) |
35,576,548 (USD 1,184,699,048) |
|
Total operating costs |
31,344,833 |
29,363,693 |
|
Gross profit (loss) from operations |
6,844,557 |
6,212,855 |
|
Gross profit (loss) from operations |
6,844,557 |
6,212,855 |
|
Total selling expenses |
1,814,168 |
1,681,764 |
|
Total administrative expenses |
1,466,695 |
1,311,122 |
|
Total research and development expenses |
1,226,904 |
1,218,754 |
|
Total operating expenses |
4,507,767 |
4,211,640 |
|
Net operating income (loss) |
2,336,790 |
2,001,215 |
|
Total other income |
330,411 |
241,925 |
|
Foreign exchange gains |
230,893 |
0 |
|
Gains on financial assets (liabilities) at fair value through profit
or loss |
21,638 |
-3,355 |
|
Miscellaneous disbursements |
69,527 |
42,873 |
|
Foreign exchange losses |
0 |
109,454 |
|
Other gains and losses, net |
183,004 |
-155,682 |
|
Finance costs, net |
313,998 |
378,053 |
|
Share of profit (loss) of associates and joint ventures accounted for
using equity method, net |
76,190 |
164,652 |
|
Total non-operating income and expenses |
275,607 |
-127,158 |
|
Profit (loss) from continuing operations before tax |
2,612,397 |
1,874,057 |
|
Total tax expense (income) |
675,167 |
551,275 |
|
Profit (loss) from continuing operations |
1,937,230 |
1,322,782 |
|
Profit (loss) |
1,937,230 |
1,322,782 |
|
Exchange differences on translation |
1,030,811 |
-623,582 |
|
Unrealized gains (losses) on valuation of available-for-sale financial
assets |
45,513 |
91,921 |
|
Actuarial gains (losses) on defined benefit plans |
13,393 |
-96,487 |
|
Income tax related to components of other comprehensive income |
2,277 |
-16,402 |
|
Other comprehensive income, net |
1,087,440 |
-611,746 |
|
Total comprehensive income |
3,024,670 |
711,036 |
|
Profit (loss), attributable to owners of parent |
1,929,799 |
1,290,292 |
|
Profit (loss), attributable to non-controlling interests |
7,431 |
32,490 |
|
Comprehensive income, attributable to owners of parent |
3,013,271 |
686,084 |
|
Comprehensive income, attributable to non-controlling interests |
11,399 |
24,952 |
|
Basic earnings (loss) per share from continuing operations |
1.94 |
1.30 |
|
Total basic earnings per share |
1.94 |
1.30 |
|
Diluted earnings (loss) per share from continuing operations |
1.94 |
1.30 |
|
Total diluted earnings per share |
1.94 |
1.30 |
(As of 2014.09, 1 NTD = 0.0333 USD)
Unit: NTD/000
|
|
2013 |
2012 |
|
Cash flows from (used in) operating activities, indirect method |
|
|
|
Profit (loss) from continuing operations before tax |
2,612,397 |
1,874,057 |
|
Profit (loss) before tax |
2,612,397 |
1,874,057 |
|
Depreciation expense |
1,407,881 |
1,334,272 |
|
Amortization expense |
47,558 |
91,858 |
|
Provision (reversal of provision) for bad debt expense |
-15,557 |
31,386 |
|
Net loss (gain) on financial assets or liabilities at fair value
through profit or loss |
-21,638 |
3,355 |
|
Interest expense |
320,086 |
394,483 |
|
Interest income |
-136,639 |
-113,673 |
|
Dividend income |
-22,737 |
-16,531 |
|
Share of loss (profit) of associates and joint ventures accounted for
using equity method |
-76,190 |
-164,652 |
|
Loss (gain) on disposal of property, plan and equipment |
2,577 |
5,816 |
|
Loss (gain) on disposal of investments |
-1,326 |
-8,772 |
|
Other adjustments to reconcile profit (loss) |
17,576 |
15,770 |
|
Total adjustments to reconcile profit (loss) |
1,521,591 |
1,573,312 |
|
Decrease (increase) in notes receivable |
-137,463 |
12,952 |
|
Decrease (increase) in accounts receivable |
-1,092,912 |
186,483 |
|
Decrease (increase) in inventories |
-31,352 |
-10,538 |
|
Decrease (increase) in other current assets |
500,084 |
-273,750 |
|
Total changes in operating assets |
-761,643 |
-84,853 |
|
Increase (decrease) in notes payable |
58,742 |
10,111 |
|
Increase (decrease) in accounts payable |
-37,122 |
420,944 |
|
Increase (decrease) in other payable |
182,715 |
34,703 |
|
Increase (decrease) in other financial liabilities |
21,190 |
-8,512 |
|
Increase (decrease) in other current liabilities |
-30,773 |
-151,065 |
|
Increase (decrease) in accrued pension liabilities |
47,099 |
36,199 |
|
Total changes in operating liabilities |
241,851 |
342,380 |
|
Total changes in operating assets and liabilities |
-519,792 |
257,527 |
|
Total adjustments |
1,001,799 |
1,830,839 |
|
Cash inflow (outflow) generated from operations |
3,614,196 |
3,704,896 |
|
Interest received |
102,952 |
102,699 |
|
Dividends received |
153,741 |
130,746 |
|
Interest paid |
-319,779 |
-482,661 |
|
Income taxes refund (paid) |
-442,200 |
-317,758 |
|
Net cash flows from (used in) operating activities |
3,108,910 |
3,137,922 |
|
Cash flows from (used in) investing activities |
|
|
|
Proceeds from disposal of available-for-sale financial assets |
67,012 |
0 |
|
Proceeds from disposal of financial assets at cost |
30,676 |
1,097 |
|
Acquisition of investments accounted for using equity method |
-58,610 |
-639,880 |
|
Net cash flow from acquisition of subsidiaries |
-113,824 |
0 |
|
Acquisition of property, plant and equipment |
-1,437,631 |
-1,019,256 |
|
Proceeds from disposal of property, plant and equipment |
61,164 |
41,385 |
|
Acquisition of intangible assets |
-3,716 |
-4,660 |
|
Proceeds from disposal of investment properties |
0 |
24,596 |
|
Increase in other non-current assets |
-4,981 |
-44,045 |
|
Other investing activities |
-821,788 |
-855,145 |
|
Net cash flows from (used in) investing activities |
-2,281,698 |
-2,495,908 |
|
Cash flows from (used in) financing activities |
|
|
|
Increase in short-term loans |
249,688 |
-126,777 |
|
Increase in short-term notes and bills payable |
-449,683 |
-149,635 |
|
Proceeds from long-term debt |
14,541,892 |
1,236,601 |
|
Repayments of long-term debt |
-13,682,573 |
-426,977 |
|
Decrease in other non-current liabilities |
-23,835 |
20,568 |
|
Cash dividends paid |
-1,091,637 |
-992,397 |
|
Change in non-controlling interests |
14,185 |
0 |
|
Net cash flows from (used in) financing activities |
-441,963 |
-438,617 |
|
Effect of exchange rate changes on cash and cash equivalents |
328,639 |
-1,448 |
|
Net increase (decrease) in cash and cash equivalents |
713,888 |
201,949 |
|
Cash and cash equivalents at beginning of period |
4,131,004 |
3,929,055 |
|
Cash and cash equivalents at end of period |
4,844,892 |
4,131,004 |
|
Cash and cash equivalents reported in the statement of financial
position |
4,844,892 |
4,131,004 |
Note: the above financial information belongs to
after adopting IFRSs.
Subject declined to disclose its bank details; from other source we could
not obtain the relevant information, either.
MORTGAGE
No chattel mortgage record of subject has been found within the recent 3
months.
LAWSUIT
Up to date of reporting, no existing or latent
litigation of the subject has been found.
INTERVIEW DETAILS
|
Name |
Ms. Liu |
|
Department |
Sales Department |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.60.99 |
|
|
1 |
Rs.99.10 |
|
Euro |
1 |
Rs.79.03 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
TPT |
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.