MIRA INFORM REPORT

 

 

Report No. :

315394

Report Date :

02.04.2015

 

IDENTIFICATION DETAILS

 

Name :

THAI ASAHI KASEI SPANDEX CO., LTD.

 

 

Registered Office :

919 Moo 11, Sriracha Saha  Group Industrial Park, T. Nongkham, A. Sriracha, Chonburi  20230, 

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

15.10.2003

 

 

Com. Reg. No.:

0205546014171

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Manufacturer, Distributor and Exporter of Spandex Yarn.

 

 

No. of Employees :

200

 

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

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

 

THAI ASAHI KASEI SPANDEX CO., LTD.

 

 

SUMMARY

 

BUSINESS  ADDRESS                         :           919  MOO  11,  SRIRACHA  SAHA  GROUP

INDUSTRIAL PARK, T.NONGKHAM, A. SRIRACHA, 

CHONBURI  20230,  THAILAND

TELEPHONE                                        :           [66]   38  483-005-8

FAX                                                      :           [66]   38  482-969,  38  482-979

E-MAIL  ADDRESS                               :           marketing@taspandex.co.th

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS

 

ESTABLISHED                                    :           2003

REGISTRATION  NO.                           :           0205546014171

TAX  ID  NO.                                         :           3031109582

CAPITAL REGISTERED                        :           BHT.   1,350,000,000

CAPITAL PAID-UP                                :           BHT.   1,350,000,000

SHAREHOLDER’S  PROPORTION        :           THAI            :  21.00%

                                                                        JAPANESE  :  79.00%

FISCAL YEAR CLOSING DATE             :           DECEMBER   31            

LEGAL  STATUS                                  :           PRIVATE  LIMITED  COMPANY

EXECUTIVE                                         :           MR.  SHINICHIRO  HAGA,  JAPANESE

                                                                        MANAGING  DIRECTOR           

 

NO.  OF  STAFF                                   :           200

LINES  OF  BUSINESS                         :           SPANDEX  YARN

                                                                        MANUFACTURER, DISTRIBUTOR AND EXPORTER

                                                                         

 

CORPORATE PROFILE

 

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION                         :           OPERATING  NORMALLY                     

REPUTATION                                       :           GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  GOOD  PERFORMANCE                       

 

 

 

 


HISTORY

 

The  subject  was  established  on  October  15,  2003   as  a  private  limited  company under  the  name  style THAI  ASAHI  KASEI  SPANDEX  CO.,  LTD,  by  Thai  and  Japanese  groups, with the business objective to manufacture spandex yarn for textile industry. It  currently  employs  approximately  200 staff.  

 

Subject  is  a  joint  investment  among Asahi  Kasei  Fibers  Corporation, Wacoal  Corporation  of  Japan  and  The  Saha  Pattanapibul  group  of  companies,  Thailand,  with  holding  around  60%, 19%  and  21%  of  the  subject’s  shares   respectively. 

 

The  subject’s  registered  address  is  919  Moo 11,  Sriracha  Saha  Group  Industrial  Park,  T. Nongkham,  A. Sriracha,  Chonburi  20230,  and  this  is  the  subject’s  current  operation  address.  

 

 

THE BOARD OF DIRECTOR

 

     Name

 

Nationality

Age

 

 

 

 

Mr. Suchai  Narongkananukul

 

Thai

69

Mr. Atsushi  Tabata

 

Japanese

47

Mr. Ryujiro  Yoshino

 

Japanese

57

Mr. Shinichiro  Haga

[x]

Japanese

49

Mr. Yoichiro  Azuma

[x]

Japanese

48

 

 

AUTHORIZED PERSON

 

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

 

 

MANAGEMENT

 

Mr. Shinichiro  Haga  is  the  Managing  Director.

He  is  Japanese  nationality  with  the  age  of  49  years  old.  

 

Mr. Yoichiro  Azuma  is  the  General  Manager.

He  is  Japanese  nationality  with  the age  of  48  years  old.

 

Mr. Gotaro  Tobishima  is  the  Sales  &  Marketing  Manager.

He  is  Japanese  nationality.

 

Mr. Eakarat  Ngamkachang  is  the  Production  Plan  Manager.

He  is  Thai  nationality.

 

Ms. Kanitta  Sanaeha  is  the  Personnel  Manager.

She  is  Thai  nationality.

 

 

BUSINESS OPERATIONS

 

The  subject  is  engaged  in  manufacturing,  distributing  and  exporting   spandex  yarn  for 

textile  industry.

 

 

BRAND NAME

 

“ROICA”

 

 

PRODUCTION CAPACITY

 

3,700  tons  per  annum

 

 

PURCHASE

 

Raw materials  such  as  plastic resin [PU] and   chemicals are  purchased  from  both  local  and  overseas  suppliers  in  Japan,  Germany,  India,  Taiwan  and  Republic  of  China.

 

 

MAJOR  SUPPLIER

 

Asahi  Kasei  Fibers  Corporation           :  Japan

 

 

SALES 

 

70%  of  the  products  is  exported  to  Japan,  Turkey,  Indonesia,  Malaysia,  India,  Vietnam,  Hong  Kong,  Singapore,  Philippines,  Pakistan,  Bangladesh,  Korea,  Myanmar,  Australia,  Republic  of  China,  Mexico,  U.S.A.,  and  the  countries  in  Africa  and  Europe,  the  remaining  30%  is  sold  locally.

 

 

MAJOR CUSTOMERS

 

Wacoal  Corporation                                                      :  Japan

Thai  Wacoal  Public  Company  Limited                         :  Thailand

Triumph  International [Thailand]  Ltd.                              :  Thailand

Thanulux  Public  Company  Limited                               :  Thailand

Textile  Prestige  Public  Company  Limited                    :  Thailand

Sabina  Public  Company  Limited                                  :  Thailand

I.C.C  International  Public  Company  Limited                 :  Thailand

Asahi  Kasei  Spandex  America  Inc.                             :  U.S.A.

Assatex  S.A.                                                                :  Mexico

 

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  according  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.

Exports  are  against  T/T.

 

 

BANKING

 

Bangkok  Bank  Public  Co.,  Ltd.

 

 

EMPLOYMENT

 

The  subject  employs  approximately  200  office  staff  and  factory  workers.  

 

 

LOCATION DETAILS

 

The premise  is  owned  for  administrative  office,  factory  and  warehouse  at  the  heading

 address.  Premise  is  located  in  provincial/industrial  area.

 

Bangkok Office is  located  at  16th  Floor, Chamnan  Bhenjati  Business  Center,  65/131 

Rama  9  Rd.,  Huaykwang,  Bangkok  10320.  Tel.: [66] 2643-2857-8,  Fax. : [66] 2643-2859.

 

 

COMMENT

 

Subject  is  a  manufacturer,  distributor  and  exporter of  spandex  yarn.  The  products  are  in  strong  demand  from  textile  industry.  Spandex  fabric  has currently  been  used  in  variety  products  such  as  swimming  suit,  legging,  stocking,  sock,  underwear,  sporting  suit, undergarment,  apparels  and  etc.

 

Subject has  solid  business  and  a  promising  market.

 

 

FINANCIAL INFORMATION

 

The  capital  was  registered  at  Bht. 520,000,000  divided  into  520,000  shares  of  Bht.  1,000  each  with  fully  paid.

 

The  capital  was  increased  later  as  follows:

 

            Bht.     700,000,000  on  August  7,  2006

            Bht.     850,000,000  on  October  2,  2007

            Bht.  1,350,000,000  on  August  29,  2008

 

The  latest  registered  capital  was  increased  to  Bht. 1,350 million,  divided  into  1,350,000  shares of  Bht. 1,000  each  with  fully  paid.

 

 

THE SHAREHOLDERS LISTED WERE

[as  at  March  27,  2014]

 

       NAME

HOLDING

%

 

 

 

Asahi  Kasei  Fibers  Corporation

Nationality:  Japanese

Address     :  3-23  Nakanoshima 3-chome,  Kita-ku, 

                     Osaka,  Japan

810,000

60.00

Wacoal  Corporation

Nationality:  Japanese

Address     :  29  Nakashima-sho,  Kissho-in,  Minami-ku, 

                     Kyoto,  Japan

256,500

19.00

Saha  Pattana  Inter-Holding  Public Company  Limited

Nationality:  Thai

Address     :  530  Sathupradit 58  Rd.,  Bangpongpang, 

                     Yannawa,  Bangkok

  81,000

6.00

Textile  Prestige  Public  Company  Limited

Nationality:  Thai

Address     :  704/1-9  Rama  3  Rd.,  Bangpongpang, 

                     Yannawa,  Bangkok

  67,500

5.00

I.C.C  International  Public  Company  Limited

Nationality:  Thai

Address     :  530  Sathupradit 58  Rd.,  Bangpongpang, 

                     Yannawa,  Bangkok

  54,000

4.00

Thanulux  Public  Company  Limited

Nationality:  Thai

Address     :  129/1  Chongnonsee  Rd.,  Chongnonsi, 

                     Yannawa,  Bangkok

  54,000

4.00

Thai  Wacoal  Public  Company  Limited

Nationality:  Thai

Address     :  930/1  Sathupradit  Rd.,  Bangklo, 

                     Bangkorlaem,  Bangkok

  27,000

2.00

 

Total  Shareholders  :  7

 

Share  Structure  [as  at  March  27,  2014]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

5

283,500

21.00

Foreign - Japanese

2

1,066,500

79.00

 

Total

 

7

 

1,350,000

 

100.00

 

 

NAME OF AUDITOR & CERTIFIED PUBLIC  ACCOUNTANT  NO.:

 

Mr. Krit  Chatchawalwong  No.  5016

 

 

BALANCE SHEET [BAHT]

 

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

           

ASSETS

                                                                                                

Current Assets

2013

2012

2011

 

 

 

 

Cash  and Cash Equivalents                        

151,998,583

133,648,237

96,736,166

Trade  Accounts  & Other Receivable 

357,232,859

252,379,524

211,170,369

Inventories                     

261,351,714

202,096,248

270,861,526

Value Added Tax

22,640,949

2,632,076

2,449,717

Other  Current  Assets                  

497,280

429,967

371,289

 

Total  Current  Assets                

 

793,721,388

 

591,186,052

 

581,589,067

 

 

 

 

Fixed Assets                  

1,743,277,709

1,803,805,181

1,964,504,365

Intangible  Assets

1,305,013

747,382

727,593

Deposit                         

370,757

363,954

324,150

 

Total  Assets                 

 

2,538,674,867

 

2,396,102,569

 

2,547,145,175

 

 

LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]

 

Current Liabilities

2013

2012

2011

 

 

 

 

Short-term  Loan  from

  Financial  Institution

 

440,000,000

 

559,000,000

 

492,400,000

Trade Accounts & Other Payable

367,778,936

288,484,399

342,311,034

Accrued Income Tax   

4,084,050

-

-

Current  Portion of  Long-term Loans 

  from Financial Institutions

 

101,245,000

 

101,245,000

 

101,245,000

Other  Current  Liabilities             

1,013,480

1,038,624

896,843

 

Total Current Liabilities

 

914,121,466

 

949,768,023

 

936,852,877

 

Estimated  Liabilities  from 

  Employee  Benefits

 

 

2,379,033

 

 

1,817,732

 

 

1,340,772

Long-term Loan  from 

   Financial  Institutions

 

185,000,000

 

101,245,000

 

202,490,000

 

Total  Liabilities            

 

1,101,500,499

 

1,052,830,755

 

1,140,683,649

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

 Share  capital : Baht  1,000  value 

  Authorized,  issued  and  fully  paid 

  share  capital  1,350,000  shares

 

 

1,350,000,000

 

 

1,350,000,000

 

 

1,350,000,000

 

Capital  Paid                     

 

1,350,000,000

 

1,350,000,000

 

1,350,000,000

Retained  Earning

  Appropriated for Statutory Reserve

 

23,925,021

 

23,925,021

 

22,426,784

  Unappropriated

63,249,347

[30,653,207]

34,034,742

 

Total  Shareholders' Equity

 

1,437,174,368

 

1,343,271,814

 

1,406,461,526

 

Total  Liabilities & Shareholders'

 Equity

 

 

2,538,674,867

 

 

2,396,102,569

 

 

2,547,145,175

                                                 


PROFIT & LOSS ACCOUNT

 

Revenue

2013

2012

2011

 

 

 

 

Sales  Income                            

1,602,985,471

1,565,075,141

1,446,545,771

Other  Income                

26,882,808

18,128,657

16,154,354

 

Total  Revenues           

 

1,629,868,279

 

1,583,203,798

 

1,462,700,125

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  Sold                            

1,359,127,690

1,447,525,609

1,279,302,956

Selling  Expenses

116,809,881

120,865,942

108,583,768

Administrative  Expenses

27,482,192

24,659,606

20,431,309

Other Expense - Loss  on Sales  of

  Equipment

 

5,487,392

 

1,722,438

 

230,722

 

Total Expenses             

 

1,508,907,155

 

1,594,773,595

 

1,408,548,755

 

Profit/[Loss]  before  Finance  Cost  &

  Income Tax

 

 

120,961,124

 

 

[11,569,797]

 

 

54,151,370

Finance Cost - Interest Expenses

[22,970,650]

[23,753,410]

[23,235,937]

 

 

 

 

Profit/[Loss]  before Income Tax

97,990,474

[35,323,207]

30,915,433

Income Tax

[4,087,920]

-

-

 

Net  Profit / [Loss]

 

93,902,554

 

[35,323,207]

 

30,915,433

 

 

FINANCIAL ANALYSIS

 

ITEM

UNIT

2013

2012

2011

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

0.87

0.62

0.62

QUICK RATIO

TIMES

0.56

0.41

0.33

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

0.92

0.87

0.74

TOTAL ASSETS TURNOVER

TIMES

0.63

0.65

0.57

INVENTORY CONVERSION PERIOD

DAYS

70.19

50.96

77.28

INVENTORY TURNOVER

TIMES

5.20

7.16

4.72

RECEIVABLES CONVERSION PERIOD

DAYS

81.34

58.86

53.28

RECEIVABLES TURNOVER

TIMES

4.49

6.20

6.85

PAYABLES CONVERSION PERIOD

DAYS

98.77

72.74

97.67

CASH CONVERSION CYCLE

DAYS

52.76

37.08

32.90

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

84.79

92.49

88.44

SELLING & ADMINISTRATION

%

9.00

9.30

8.92

INTEREST

%

1.43

1.52

1.61

GROSS PROFIT MARGIN

%

16.89

8.67

12.68

NET PROFIT MARGIN BEFORE EX. ITEM

%

7.55

(0.74)

3.74

NET PROFIT MARGIN

%

5.86

(2.26)

2.14

RETURN ON EQUITY

%

6.53

(2.63)

2.20

RETURN ON ASSET

%

3.70

(1.47)

1.21

EARNING PER SHARE

BAHT

69.56

(26.17)

22.90

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.43

0.44

0.45

DEBT TO EQUITY RATIO

TIMES

0.77

0.78

0.81

TIME INTEREST EARNED

TIMES

5.27

(0.49)

2.33

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

2.42

8.19

 

OPERATING PROFIT

%

(1,145.49)

(121.37)

 

NET PROFIT

%

365.84

(214.26)

 

FIXED ASSETS

%

(3.36)

(8.18)

 

TOTAL ASSETS

%

5.95

(5.93)

 

 

 


ANNUAL GROWTH: SATISFACTORY

 

An annual sales growth is 2.42%. Turnover has increased from THB 1,565,075,141.00 in 2012 to THB 1,602,985,471.00 in 2013. While net profit has increased from THB -35,323,207.00 in 2012 to THB 93,902,554.00 in 2013. And total assets has increased from THB 2,396,102,569.00 in 2012 to THB 2,538,674,867.00 in 2013.                  

                       

PROFITABILITY : IMPRESSIVE

 

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

16.89

Impressive

Industrial Average

4.71

Net Profit Margin

5.86

Impressive

Industrial Average

3.49

Return on Assets

3.70

Impressive

Industrial Average

3.69

Return on Equity

6.53

Satisfactory

Industrial Average

6.69

 

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. Gross Profit Margin is  16.89%. When compared with the industry average, the ratio of the company was higher, indicated that company was more profitable than the same industry.

 

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. Net Profit Margin ratio is 5.86%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient operator  in a dominant position within its industry.

 

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. Return on Assets ratio is 3.7%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient profit  in a dominant position within its industry.

 

Return on Equity indicates how profitable a company is by comparing its net income to its average shareholders' equity, ROE measures how much the shareholders earned for their investment in the company. When compared with the industry average, it was lower, the company's figure is 6.53%.

 

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

Return on Assets                       Downtrend

Return on Equity                       Downtrend

 

LIQUIDITY : RISKY

 

 

LIQUIDITY RATIO

 

Current Ratio

0.87

Risky

Industrial Average

1.35

Quick Ratio

0.56

 

 

 

Cash Conversion Cycle

52.76

 

 

 

 

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 0.87 times in 2013, increase from 0.62 times, then the company may have problems meeting its short-term obligations. When compared with the industry average, the ratio of the company was lower.

 

The Quick Ratio is a liquidity indicator that further refines the current ratio by measuring the amount of the most liquid current assets there are to cover current liabilities. The company's figure is 0.56 times in 2013, increase from 0.41 times, then the company has not enough current assets that presumably can be quickly converted to cash for pay financial obligations.

 

The Cash Conversion Cycle measures the number of days a company's cash is tied up in the production and sales process of its operations and the benefit from payment terms from its creditors. It meant the company could survive when no cash inflow was received from sale for 53 days.

 

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

Current Ratio                 Downtrend

 

LEVERAGE : IMPRESSIVE

 

 

LEVERAGE RATIO

 

Debt Ratio

0.43

Acceptable

Industrial Average

0.43

Debt to Equity Ratio

0.77

Impressive

Industrial Average

0.76

Times Interest Earned

5.27

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 5.27 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 0.43 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                                Downtrend

Times Interest Earned                Stable

 


ACTIVITY : SATISFACTORY

 

 

ACTIVITY RATIO

 

Fixed Assets Turnover

0.92

Impressive

Industrial Average

-

Total Assets Turnover

0.63

Acceptable

Industrial Average

1.06

Inventory Conversion Period

70.19

 

 

 

Inventory Turnover

5.20

Satisfactory

Industrial Average

5.62

Receivables Conversion Period

81.34

 

 

 

Receivables Turnover

4.49

Satisfactory

Industrial Average

5.45

Payables Conversion Period

98.77

 

 

 

 

The company's Account Receivable Ratio is calculated as 4.49 and 6.20 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 increased from 51 days at the end of 2012 to 70 days at the end of 2013. This represents a negative trend. And Inventory turnover has decreased from 7.16 times in year 2012 to 5.2 times in year 2013.

 

The company's Total Asset Turnover is calculated as 0.63 times and 0.65 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                Downtrend

Inventory Turnover                     Uptrend

Receivables Turnover                Uptrend

 


 

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.59

UK Pound

1

Rs.92.46

Euro

1

Rs.67.51

 

INFORMATION DETAILS

 

Analysis Done by :

KAR

 

 

Report Prepared by :

NIT

 

               

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.