|
Report No. : |
319103 |
|
Report Date : |
27.04.2015 |
IDENTIFICATION DETAILS
|
Name : |
CBMM ASIA PTE. LTD. |
|
|
|
|
Registered Office : |
80, Raffles Place, 22-21, Uob Plaza, 048624 |
|
|
|
|
Country : |
Singapore
|
|
|
|
|
Financials (as on) : |
31.12.2014 |
|
|
|
|
Date of Incorporation : |
22.11.2007 |
|
|
|
|
Com. Reg. No.: |
200721727-Z |
|
|
|
|
Legal Form : |
Private Limited |
|
|
|
|
Line of Business : |
Subject is engaged in the wholesale of other specific commodities. |
|
|
|
|
No. of Employees : |
10 [2015] |
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) |
|
Singapore |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
SINGAPORE - ECONOMIC OVERVIEW
Singapore has a highly developed and successful free-market
economy. It enjoys a remarkably open and corruption-free environment, stable
prices, and a per capita GDP higher than that of most developed countries.
Unemployment is very low. The economy depends heavily on exports, particularly
in consumer electronics, information technology products, pharmaceuticals, and
on a growing financial services sector. The economy contracted 0.6% in 2009 as
a result of the global financial crisis, but rebounded 15.1% in 2010, on the
strength of renewed exports. Growth in 2014 was slower at 13.9%, largely a
result of soft demand for exports during the second European recession. Over
the longer term, the government hopes to establish a new growth path that
focuses on raising productivity. Singapore has attracted major investments in
pharmaceuticals and medical technology production and will continue efforts to
establish Singapore as Southeast Asia's financial and high-tech hub. Singapore
is a member of the 12-nation Trans-Pacific Partnership free trade agreement
negotiations and, with the nine other ASEAN members, will form the ASEAN
Economic Community in 2015.
|
Source
: CIA |
EXECUTIVE
SUMMARY
|
|
REGISTRATION NO. |
: |
200721727-Z |
|
COMPANY NAME |
: |
CBMM ASIA PTE. LTD. |
|
FORMER NAME |
: |
N/A |
|
INCORPORATION DATE |
: |
22/11/2007 |
|
COMPANY STATUS |
: |
EXIST |
|
LEGAL FORM |
: |
PRIVATE LIMITED |
|
LISTED STATUS |
: |
NO |
|
REGISTERED ADDRESS |
: |
80, RAFFLES PLACE, 22-21, UOB PLAZA, 048624, SINGAPORE. |
|
BUSINESS ADDRESS |
: |
80 RAFFLES PLACE UOB PLAZA 2 #22-21, 048624, SINGAPORE. |
|
TEL.NO. |
: |
65-63030290 |
|
FAX.NO. |
: |
65-63030299 |
|
EMAIL |
: |
INFO@CBMM.SG |
|
WEB SITE |
: |
WWW.CBMM.SG |
|
CONTACT PERSON |
: |
ANTONIO GILBERTO RIBEIRO DE CASTRO ( DIRECTOR ) |
|
PRINCIPAL ACTIVITY |
: |
WHOLESALE OF OTHER SPECIFIC COMMODITIES |
|
ISSUED AND PAID UP CAPITAL |
: |
1,450,000.00 ORDINARY SHARE, OF A VALUE OF SGD 1,450,000.00 |
|
SALES |
: |
SGD 372,764,322 [2014] |
|
NET WORTH |
: |
SGD 41,411,994 [2014] |
|
STAFF STRENGTH |
: |
10 [2015] |
|
LITIGATION |
: |
CLEAR |
|
FINANCIAL CONDITION |
: |
FAIR |
|
PAYMENT |
: |
N/A |
|
MANAGEMENT CAPABILITY |
: |
AVERAGE |
|
COMMERCIAL RISK |
: |
LOW |
|
CURRENCY EXPOSURE |
: |
MODERATE |
|
GENERAL REPUTATION |
: |
SATISFACTORY |
|
INDUSTRY OUTLOOK |
: |
AVERAGE GROWTH |
HISTORY
/ BACKGROUND
|
The Subject is a private limited company and is allowed to have a minimum
of one and a maximum of forty-nine shareholders. As a private limited company,
the Subject must have at least two directors. A private limited company is a
separate legal entity from its shareholders. As a separate legal entity, the
Subject is capable of owning assets, entering into contracts, sue or be sued by
other companies. The liabilities of the shareholders are to the extent of the
equity they have taken up and the creditors cannot claim on shareholders'
personal assets even if the Subject is insolvent. The Subject is governed by
the Companies Act and the company must file its annual returns, together with
its financial statements with the Registrar of Companies.
The Subject is principally engaged in the (as a / as an) wholesale of
other specific commodities.
The immediate holding company of the Subject is CBMM INTERNATIONAL B.V.,
a company incorporated in NETHERLANDS.
Share Capital History
|
Date |
Issue & Paid Up Capital |
|
23/04/2015 |
SGD 1,450,000.00 |
The major shareholder(s) of the Subject are shown as follows :
Name |
Address |
IC/PP/Loc No |
Shareholding |
(%) |
|
CBMM INTERNATIONAL B.V. |
WTC H-TOWER, ZUIDPLEIN 96, AMSTERDAM, 1077 XV, NETHERLANDS. |
T07UF3673 |
1,450,000.00 |
100.00 |
|
--------------- |
------ |
|||
|
1,450,000.00 |
100.00 |
|||
|
============ |
===== |
+ Also Director
DIRECTORS
|
DIRECTOR 1
|
Name Of Subject |
: |
TADEU CARNEIRO |
|
Address |
: |
RUA PHILIPP LOHBAUER, 317, CHACARA FLORA-SAO PAULO/SP, 04642-060, BRAZIL. |
|
IC / PP No |
: |
FF776283 |
|
Nationality |
: |
BRAZILIAN |
|
Date of Appointment |
: |
22/11/2007 |
DIRECTOR 2
|
Name Of Subject |
: |
ANTONIO GILBERTO RIBEIRO DE CASTRO |
|
Address |
: |
AV. CASSIANO DE PAULA NASCIMENTO, 425 38182132-ARAXA (MG), BRAZIL. |
|
IC / PP No |
: |
FF828610 |
|
Nationality |
: |
BRAZILIAN |
|
Date of Appointment |
: |
11/11/2008 |
DIRECTOR 3
|
Name Of Subject |
: |
TAY TUAN LENG |
|
Address |
: |
635, PASIR RIS DRIVE, 1, 11-600, 510635, SINGAPORE. |
|
IC / PP No |
: |
S7432140B |
|
Nationality |
: |
SINGAPOREAN |
|
Date of Appointment |
: |
01/06/2014 |
DIRECTOR 4
|
Name Of Subject |
: |
FERNANDA REDA FENGA VIANA KLAMAS |
|
Address |
: |
AVENIDA DAS NACOES UNIDAS, 12901-TORRE OESTE, BROOKLIN NOVO,
04578-910, SAO PAULO-SP, 23O FLOOR, BRAZIL. |
|
IC / PP No |
: |
FB542850 |
|
Nationality |
: |
BRAZILIAN |
|
Date of Appointment |
: |
01/08/2014 |
DIRECTOR 5
|
Name Of Subject |
: |
EDUARDO AUGUSTO AYROZA GALVAO RIBEIRO |
|
Address |
: |
RUA ARAGUARI, 449-APTO 191-MOEMA-SAO PAULO/SP, BRAZIL. |
|
IC / PP No |
: |
FF173009 |
|
Nationality |
: |
BRAZILIAN |
|
Date of Appointment |
: |
22/11/2007 |
MANAGEMENT
|
|
1) |
Name of Subject |
: |
ANTONIO GILBERTO RIBEIRO DE CASTRO |
|
Position |
: |
DIRECTOR |
|
AUDITOR
|
|
Auditor |
: |
PRICEWATERHOUSECOOPERS LLP |
|
Auditor' Address |
: |
N/A |
COMPANY
SECRETARIES
|
|
1) |
Company Secretary |
: |
NOR HAFIZA ALWI |
|
IC / PP No |
: |
S1788410G |
|
|
Address |
: |
2, GHIM MOH ROAD, 07-318, 270002, SINGAPORE. |
|
BANKING
|
No Banker found in our databank.
ENCUMBRANCE
(S)
|
No encumbrance was found in our databank at the time of investigation.
LITIGATION
CHECK AGAINST SUBJECT
|
* A check has been conducted in our databank againt the Subject whether the
subject has been involved in any litigation.
No legal action was found in our databank.
No winding up petition was found in our databank.
PAYMENT
RECORD
|
|
||
|
SOURCES OF RAW MATERIALS: |
||
|
Local |
: |
N/A |
|
Overseas |
: |
N/A |
The Subject refused to disclose its suppliers.
CLIENTELE
|
|
Local |
: |
YES |
|||
|
Domestic Markets |
: |
SINGAPORE |
|||
|
Overseas |
: |
YES |
|||
|
Export Market |
: |
ASIA |
|||
|
Credit Term |
: |
N/A |
|||
|
Payment Mode |
: |
CHEQUES |
|||
OPERATIONS
|
|
Goods Traded |
: |
COMMODITIES |
|
|
Total Number of Employees: |
|||||||||
|
YEAR |
2015 |
2014 |
|||||||
|
GROUP |
N/A |
N/A |
|||||||
|
COMPANY |
10 |
10 |
|||||||
|
Branch |
: |
NO |
Other Information:
The Subject is principally engaged in the (as a / as an) wholesale of other
specific commodities.
The Subject provides a complete line of high quality niobium products.
CURRENT
INVESTIGATION
|
Latest fresh investigations carried out on the Subject indicated that :
|
Telephone Number Provided By Client |
: |
N/A |
|
Current Telephone Number |
: |
65-63030290 |
|
Match |
: |
N/A |
|
Address Provided by Client |
: |
80, RAFFLES PLACE 22-21, UOB PLAZA 2, SINGAPORE 048624 |
|
Current Address |
: |
80 RAFFLES PLACE UOB PLAZA 2 #22-21, 048624, SINGAPORE. |
|
Match |
: |
YES |
Other Investigations
We contacted one of the staff from the Subject and she provided some
information.
FINANCIAL
ANALYSIS
|
|
Profitability |
||||||
|
Turnover |
: |
Erratic |
[ |
2010 - 2014 |
] |
|
|
Profit/(Loss) Before Tax |
: |
Decreased |
[ |
2010 - 2014 |
] |
|
|
Return on Shareholder Funds |
: |
Unfavourable |
[ |
9.96% |
] |
|
|
Return on Net Assets |
: |
Acceptable |
[ |
10.72% |
] |
|
|
The fluctuating turnover reflects the fierce competition among the existing
and new market players.The Subject's profit fell sharply because of the high
operating costs incurred. The unfavourable return on shareholders' funds
could indicate that the Subject was inefficient in utilising its assets to
generate returns. |
||||||
|
Working Capital Control |
||||||
|
Stock Ratio |
: |
Unfavourable |
[ |
99 Days |
] |
|
|
Debtor Ratio |
: |
Favourable |
[ |
3 Days |
] |
|
|
Creditors Ratio |
: |
Favourable |
[ |
0 Days |
] |
|
|
The Subject could be incurring higher holding cost. As its capital was
tied up in stocks, it could face liquidity problems. The favourable debtors'
days could be due to the good credit control measures implemented by the
Subject. The Subject had a favourable creditors' ratio where the Subject
could be taking advantage of the cash discounts and also wanting to maintain
goodwill with its creditors. |
||||||
|
Liquidity |
||||||
|
Liquid Ratio |
: |
Unfavourable |
[ |
0.51 Times |
] |
|
|
Current Ratio |
: |
Unfavourable |
[ |
1.34 Times |
] |
|
|
A low liquid ratio means that the Subject may be facing working
capital deficiency. If the Subject cannot obtain additional financing or injection
of fresh capital, it may face difficulties in meeting its short term
obligations. |
||||||
|
Solvency |
||||||
|
Interest Cover |
: |
Favourable |
[ |
57.29 Times |
] |
|
|
Gearing Ratio |
: |
Favourable |
[ |
0.00 Times |
] |
|
|
The interest cover showed that the Subject was able to service the
interest. The favourable interest cover could indicate that the Subject was
making enough profit to pay for the interest accrued. The Subject had no
gearing and hence it had virtually no financial risk. The Subject was
financed by its shareholders' funds and internally generated fund. During the
economic downturn, the Subject, having a zero gearing, will be able to
compete better than those which are highly geared in the same industry. |
||||||
|
Overall Assessment : |
||||||
|
The Subject recorded lower profits as its turnover showed a erratic
trend. The Subject's management was unable to control its costs efficiently as
its profit showed a downward trend. Due to its weak liquidity position, the
Subject will be faced with problems in meeting all its short term obligations
if no short term loan is obtained or additional capital injected into the
Subject. With the favourable interest cover, the Subject could be able to
service all the accrued interest without facing any difficulties. The Subject
was a zero gearing company, it was solely dependant on its shareholders to
provide funds to finance its business. The Subject has good chance of getting
loans, if the needs arises. |
||||||
|
Overall financial condition of the Subject : FAIR |
||||||
|
|
||||||
SINGAPORE
ECONOMIC / INDUSTRY OUTLOOK
|
|
Major Economic Indicators : |
2009 |
2010 |
2011 |
2012 |
2013 |
|
|
|||||
|
Population (Million) |
4.98 |
5.08 |
5.18 |
5.31 |
5.40 |
|
Gross Domestic Products ( % ) |
(0.8) |
14.5 |
4.9 |
1.3 |
3.7 |
|
Consumer Price Index |
0.6 |
2.8 |
5.2 |
4.6 |
2.4 |
|
Total Imports (Million) |
356,299.3 |
423,221.8 |
459,655.1 |
474,554.0 |
466,762.0 |
|
Total Exports (Million) |
391,118.1 |
478,840.7 |
514,741.2 |
510,329.0 |
513,391.0 |
|
|
|||||
|
Unemployment Rate (%) |
3.2 |
2.2 |
2.1 |
2.0 |
1.9 |
|
Tourist Arrival (Million) |
9.68 |
11.64 |
13.17 |
14.49 |
15.46 |
|
Hotel Occupancy Rate (%) |
75.8 |
85.6 |
86.5 |
86.4 |
86.3 |
|
Cellular Phone Subscriber (Million) |
1.37 |
1.43 |
1.50 |
1.52 |
1.97 |
|
|
|||||
|
Registration of New Companies (No.) |
26,414 |
29,798 |
32,317 |
31,892 |
37,288 |
|
Registration of New Companies (%) |
4.3 |
12.8 |
8.5 |
(1.3) |
9.8 |
|
Liquidation of Companies (No.) |
22,393 |
15,126 |
19,005 |
17,218 |
17,369 |
|
Liquidation of Companies (%) |
113.4 |
(32.5) |
25.6 |
9.4 |
(5.3) |
|
|
|||||
|
Registration of New Businesses (No.) |
26,876 |
23,978 |
23,494 |
24,788 |
22,893 |
|
Registration of New Businesses (%) |
8.15 |
(10.78) |
2.02 |
5.51 |
1.70 |
|
Liquidation of Businesses (No.) |
23,552 |
24,211 |
23,005 |
22,489 |
22,598 |
|
Liquidation of Businesses (%) |
11.4 |
2.8 |
(5) |
(2.2) |
0.5 |
|
|
|||||
|
Bankruptcy Orders (No.) |
2,058 |
1,537 |
1,527 |
1,748 |
1,992 |
|
Bankruptcy Orders (%) |
(11.5) |
(25.3) |
(0.7) |
14.5 |
14.0 |
|
Bankruptcy Discharges (No.) |
3,056 |
2,252 |
1,391 |
1,881 |
2,584 |
|
Bankruptcy Discharges (%) |
103.7 |
(26.3) |
(38.2) |
35.2 |
37.4 |
|
|
|||||
|
INDUSTRIES ( % of Growth ) : |
|||||
|
Agriculture |
|||||
|
Production of Principal Crops |
3.25 |
(0.48) |
4.25 |
3.64 |
- |
|
Fish Supply & Wholesale |
(1.93) |
(10.5) |
12.10 |
(0.5) |
- |
|
|
|||||
|
Manufacturing * |
71.5 |
92.8 |
100.0 |
100.3 |
102.0 |
|
Food, Beverages & Tobacco |
90.4 |
96.4 |
100.0 |
103.5 |
103.5 |
|
Textiles |
145.9 |
122.1 |
100.0 |
104.0 |
87.1 |
|
Wearing Apparel |
211.0 |
123.3 |
100.0 |
92.1 |
77.8 |
|
Leather Products & Footwear |
79.5 |
81.8 |
100.0 |
98.6 |
109.8 |
|
Wood & Wood Products |
101.4 |
104.0 |
100.0 |
95.5 |
107.4 |
|
Paper & Paper Products |
95.4 |
106.1 |
100.0 |
97.4 |
103.2 |
|
Printing & Media |
100.9 |
103.5 |
100.0 |
93.0 |
86.1 |
|
Crude Oil Refineries |
96.4 |
95.6 |
100.0 |
99.4 |
93.5 |
|
Chemical & Chemical Products |
80.3 |
97.6 |
100.0 |
100.5 |
104.1 |
|
Pharmaceutical Products |
49.1 |
75.3 |
100.0 |
109.7 |
107.2 |
|
Rubber & Plastic Products |
101.2 |
112.3 |
100.0 |
96.5 |
92.9 |
|
Non-metallic Mineral |
91.9 |
92.5 |
100.0 |
98.2 |
97.6 |
|
Basic Metals |
92.6 |
102.2 |
100.0 |
90.6 |
76.5 |
|
Fabricated Metal Products |
90.8 |
103.6 |
100.0 |
104.3 |
105.1 |
|
Machinery & Equipment |
57.3 |
78.5 |
100.0 |
112.9 |
114.5 |
|
Electrical Machinery |
86.8 |
124.1 |
100.0 |
99.3 |
108.5 |
|
Electronic Components |
85.2 |
113.6 |
100.0 |
90.6 |
94.3 |
|
Transport Equipment |
96.0 |
94.0 |
100.0 |
106.3 |
107.5 |
|
|
|||||
|
Construction |
(36.9) |
14.20 |
20.50 |
28.70 |
- |
|
Real Estate |
1.4 |
21.3 |
25.4 |
31.9 |
- |
|
|
|||||
|
Services |
|||||
|
Electricity, Gas & Water |
1.70 |
4.00 |
7.00 |
6.30 |
- |
|
Transport, Storage & Communication |
3.90 |
12.80 |
7.40 |
5.30 |
- |
|
Finance & Insurance |
(16.4) |
(0.4) |
8.90 |
0.50 |
- |
|
Government Services |
4.50 |
9.70 |
6.90 |
6.00 |
- |
|
Education Services |
0.10 |
(0.9) |
(1.4) |
0.30 |
- |
|
|
|||||
|
* Based on Index of Industrial Production (2011 = 100) |
INDUSTRY
ANALYSIS
|
|
INDUSTRY : |
TRADING |
|
The wholesale and retail trade sectors have expanded by 2.0% in the
third quarter of 2014, extending the 1.8 per cent growth in the previous quarter.
In 2013, the wholesale and retail sector expanded by 5.0%, after declining by
1.4% the year before. Growth of the sector was driven by the wholesale trade
segment. |
|
|
The domestic wholesale trade index has increased by 3.2% in the fourth
quarter of 2013, moderating from the 6.6% growth in the previous quarter. The
slower growth was due to a decline in the sales of furniture and household
equipment (-12%) and petroleum and petroleum products (-0.6%). For the full
year, the domestic wholesale trade index grew by 5.2% reversing the 2.2%
decline in 2012. On the other hand, the foreign wholesale trade index has
increased by a slower pace of 5.6% in the fourth quarter, compared to the
7.7% expansion in the preceding quarter. The slowdown was due to a fall in
the sales of telecommunication equipment and computer (-3.8%) and petroleum
and petroleum products (-2.5%). For the full year, the growth of the foreign
wholesale trade index moderated slightly to 8.6% from 9.1% in the previous
year. |
|
|
In the fourth quarter of 2013, retail sales volume fell by 6.2%,
extending the 5.6% decline in the previous quarter. Excluding motor vehicles,
retail sales volume increased by 0.4%, a slower pace of expansion as compared
to the 1.6% gain in the preceding quarter. The sales volume of motor vehicles
fell by 33% in the fourth quarter of 2013, extending the 32% decline in the
previous quarter. Meanwhile, the sales of several discretionary items also
fell in the fourth quarter of 2013. For instance, the sales of
telecommunications apparatus and computers fell by 12%, while the sales of
furniture and household equipment declined by 5.4%. |
|
|
For the full year, retail sales volume contracted by 4.3%, a reversal
from the 1.3% expansion in 2012. Excluding motor vehicle sales, the retail
sales volume grew by 1.1% in 2013, slower than the 1.7% increase in 2012.
Watches and jewellery recorded the largest increase (11%) in sales in 2013,
followed by optical goods and book (3%) and medical goods and toiletries
(3%). By contrast, the sales of telecommunications apparatus and computer
(-7.3%), furniture and household equipment (-4.2%) and petrol service
stations (-1.4) declined in 2013. |
|
|
OVERALL INDUSTRY OUTLOOK : AVERAGE GROWTH |
|
CREDIT
RISK EVALUATION & RECOMMENDATION
|
|
|
|
|
PROFIT
AND LOSS ACCOUNT
|
|
THE FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH SINGAPORE FINANCIAL
REPORTING STANDARDS. |
|
CBMM ASIA PTE. LTD. |
|
Financial Year End |
2014-12-31 |
2013-12-31 |
2012-12-31 |
2011-12-31 |
2010-12-31 |
|
Months |
12 |
12 |
12 |
12 |
12 |
|
Consolidated Account |
Company |
Company |
Company |
Company |
Company |
|
Audited Account |
YES |
YES |
YES |
YES |
YES |
|
Unqualified Auditor's Report (Clean Opinion) |
YES |
YES |
YES |
YES |
YES |
|
Financial Type |
FULL |
FULL |
FULL |
SUMMARY |
SUMMARY |
|
Currency |
SGD |
SGD |
SGD |
SGD |
SGD |
|
TURNOVER |
372,764,322 |
312,666,914 |
384,445,959 |
440,879,067 |
367,323,954 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
Total Turnover |
372,764,322 |
312,666,914 |
384,445,959 |
440,879,067 |
367,323,954 |
|
Costs of Goods Sold |
(343,876,639) |
(283,375,738) |
(345,922,050) |
- |
- |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
Gross Profit |
28,887,683 |
29,291,176 |
38,523,909 |
- |
- |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
PROFIT/(LOSS) FROM OPERATIONS |
4,361,276 |
9,430,152 |
15,637,050 |
8,967,109 |
16,314,013 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
PROFIT/(LOSS) BEFORE TAXATION |
4,361,276 |
9,430,152 |
15,637,050 |
8,967,109 |
16,314,013 |
|
Taxation |
(236,878) |
(1,471,795) |
(2,394,735) |
(701,376) |
(2,611,789) |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
PROFIT/(LOSS) AFTER TAXATION |
4,124,398 |
7,958,357 |
13,242,315 |
8,265,733 |
13,702,224 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
RETAINED PROFIT/(LOSS) BROUGHT FORWARD |
|||||
|
As previously reported |
51,717,541 |
43,759,184 |
30,516,869 |
22,251,136 |
8,548,912 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
As restated |
51,717,541 |
43,759,184 |
30,516,869 |
22,251,136 |
8,548,912 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
PROFIT AVAILABLE FOR APPROPRIATIONS |
55,841,939 |
51,717,541 |
43,759,184 |
30,516,869 |
22,251,136 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
RETAINED PROFIT/(LOSS) CARRIED FORWARD |
55,841,939 |
51,717,541 |
43,759,184 |
30,516,869 |
22,251,136 |
|
============= |
============= |
============= |
============= |
============= |
|
|
INTEREST EXPENSE (as per notes to P&L) |
|||||
|
Others |
77,476 |
50,499 |
64,043 |
- |
- |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
77,476 |
50,499 |
64,043 |
- |
- |
|
|
============= |
============= |
============= |
- |
- |
|
|
DEPRECIATION (as per notes to P&L) |
34,811 |
46,165 |
75,880 |
- |
- |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
34,811 |
46,165 |
75,880 |
- |
- |
|
|
============= |
============= |
============= |
|||
|
|
|
|
|
|
|
BALANCE
SHEET
|
|
CBMM ASIA PTE. LTD. |
|
ASSETS EMPLOYED: |
|||||
|
FIXED ASSETS |
32,756 |
51,231 |
85,329 |
108,752 |
160,611 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL LONG TERM ASSETS |
32,756 |
51,231 |
85,329 |
108,752 |
160,611 |
|
Stocks |
101,239,829 |
64,479,322 |
118,690,667 |
- |
- |
|
Trade debtors |
3,345,596 |
11,022,868 |
5,690,494 |
- |
- |
|
Other debtors, deposits & prepayments |
150,599 |
142,997 |
146,561 |
- |
- |
|
Amount due from related companies |
27,945,429 |
20,878,907 |
28,997,532 |
- |
- |
|
Cash & bank balances |
31,260,253 |
30,566,723 |
28,826,968 |
- |
- |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL CURRENT ASSETS |
163,941,706 |
127,090,817 |
182,352,222 |
168,366,198 |
192,343,237 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL ASSET |
163,974,462 |
127,142,048 |
182,437,551 |
168,474,950 |
192,503,848 |
|
============= |
============= |
============= |
============= |
============= |
|
|
Other creditors & accruals |
558,480 |
1,000,905 |
540,104 |
- |
- |
|
Amounts owing to holding company |
121,714,256 |
83,945,274 |
142,604,339 |
- |
- |
|
Provision for taxation |
289,732 |
1,440,313 |
2,346,934 |
- |
- |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL CURRENT LIABILITIES |
122,562,468 |
86,386,492 |
145,491,377 |
140,069,781 |
169,345,093 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
NET CURRENT ASSETS/(LIABILITIES) |
41,379,238 |
40,704,325 |
36,860,845 |
28,296,417 |
22,998,144 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL NET ASSETS |
41,411,994 |
40,755,556 |
36,946,174 |
28,405,169 |
23,158,755 |
|
============= |
============= |
============= |
============= |
============= |
|
|
SHARE CAPITAL |
|||||
|
Ordinary share capital |
1,450,000 |
1,450,000 |
1,450,000 |
1,450,000 |
1,450,000 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL SHARE CAPITAL |
1,450,000 |
1,450,000 |
1,450,000 |
1,450,000 |
1,450,000 |
|
Exchange equalisation/fluctuation reserve |
(15,879,945) |
(12,411,985) |
(8,263,010) |
- |
- |
|
Retained profit/(loss) carried forward |
55,841,939 |
51,717,541 |
43,759,184 |
30,516,869 |
22,251,136 |
|
Others |
- |
- |
- |
(3,561,700) |
(542,381) |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL RESERVES |
39,961,994 |
39,305,556 |
35,496,174 |
26,955,169 |
21,708,755 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
SHAREHOLDERS' FUNDS/EQUITY |
41,411,994 |
40,755,556 |
36,946,174 |
28,405,169 |
23,158,755 |
|
TOTAL LONG TERM LIABILITIES |
- |
- |
- |
0 |
0 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
41,411,994 |
40,755,556 |
36,946,174 |
28,405,169 |
23,158,755 |
|
|
============= |
============= |
============= |
============= |
============= |
|
|
|
|
|
|
|
|
FINANCIAL
RATIO
|
|
CBMM ASIA PTE. LTD. |
|
TYPES OF FUNDS |
|||||
|
Cash |
31,260,253 |
30,566,723 |
28,826,968 |
- |
- |
|
Net Liquid Funds |
31,260,253 |
30,566,723 |
28,826,968 |
- |
- |
|
Net Liquid Assets |
(59,860,591) |
(23,774,997) |
(81,829,822) |
28,296,417 |
22,998,144 |
|
Net Current Assets/(Liabilities) |
41,379,238 |
40,704,325 |
36,860,845 |
28,296,417 |
22,998,144 |
|
Net Tangible Assets |
41,411,994 |
40,755,556 |
36,946,174 |
28,405,169 |
23,158,755 |
|
Net Monetary Assets |
(59,860,591) |
(23,774,997) |
(81,829,822) |
28,296,417 |
22,998,144 |
|
PROFIT & LOSS ITEMS |
|||||
|
Earnings Before Interest & Tax (EBIT) |
0 |
9,480,651 |
15,701,093 |
- |
- |
|
Earnings Before Interest, Taxes, Depreciation And Amortization
(EBITDA) |
4,473,563 |
9,526,816 |
15,776,973 |
- |
- |
|
BALANCE SHEET ITEMS |
|||||
|
Total Borrowings |
0 |
0 |
0 |
- |
- |
|
Total Liabilities |
122,562,468 |
86,386,492 |
145,491,377 |
140,069,781 |
169,345,093 |
|
Total Assets |
163,974,462 |
127,142,048 |
182,437,551 |
168,474,950 |
192,503,848 |
|
Net Assets |
41,411,994 |
40,755,556 |
36,946,174 |
28,405,169 |
23,158,755 |
|
Net Assets Backing |
41,411,994 |
40,755,556 |
36,946,174 |
28,405,169 |
23,158,755 |
|
Shareholders' Funds |
41,411,994 |
40,755,556 |
36,946,174 |
28,405,169 |
23,158,755 |
|
Total Share Capital |
1,450,000 |
1,450,000 |
1,450,000 |
1,450,000 |
1,450,000 |
|
Total Reserves |
39,961,994 |
39,305,556 |
35,496,174 |
26,955,169 |
21,708,755 |
|
LIQUIDITY (Times) |
|||||
|
Cash Ratio |
0.26 |
0.35 |
0.20 |
- |
- |
|
Liquid Ratio |
0.51 |
0.72 |
0.44 |
- |
- |
|
Current Ratio |
1.34 |
1.47 |
1.25 |
1.20 |
1.14 |
|
WORKING CAPITAL CONTROL (Days) |
|||||
|
Stock Ratio |
99 |
75 |
113 |
- |
- |
|
Debtors Ratio |
3 |
13 |
5 |
- |
- |
|
Creditors Ratio |
0 |
0 |
0 |
- |
- |
|
SOLVENCY RATIOS (Times) |
|||||
|
Gearing Ratio |
0.00 |
0.00 |
0.00 |
- |
- |
|
Liabilities Ratio |
2.96 |
2.12 |
3.94 |
4.93 |
7.31 |
|
Times Interest Earned Ratio |
57.29 |
187.74 |
245.16 |
- |
- |
|
Assets Backing Ratio |
28.56 |
28.11 |
25.48 |
19.59 |
15.97 |
|
PERFORMANCE RATIO (%) |
|||||
|
Operating Profit Margin |
1.17 |
3.02 |
4.07 |
2.03 |
4.44 |
|
Net Profit Margin |
1.11 |
2.55 |
3.44 |
1.87 |
3.73 |
|
Return On Net Assets |
10.72 |
23.26 |
42.50 |
31.57 |
70.44 |
|
Return On Capital Employed |
10.72 |
23.26 |
42.50 |
31.57 |
70.44 |
|
Return On Shareholders' Funds/Equity |
9.96 |
19.53 |
35.84 |
29.10 |
59.17 |
|
Dividend Pay Out Ratio (Times) |
0.00 |
0.00 |
0.00 |
- |
- |
|
NOTES TO ACCOUNTS |
|||||
|
Contingent Liabilities |
0 |
0 |
0 |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.63.40 |
|
|
1 |
Rs.95.42 |
|
Euro |
1 |
Rs.68.49 |
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.