|
Report No. : |
354729 |
|
Report Date : |
18.12.2015 |
IDENTIFICATION DETAILS
|
Name : |
CHINA STEEL CHEMICAL CORPORATION |
|
|
|
|
Registered Office : |
25F., No.88, Chenggong 2nd Rd., Qianzhen Dist., Kaohsiung City 80661, (R.O.C.)
|
|
|
|
|
Country : |
Taiwan |
|
|
|
|
Financials (as on) : |
31.12.2014 |
|
|
|
|
Date of Incorporation : |
03.02.1989 |
|
|
|
|
Com. Reg. No.: |
23221384 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Manufacturing and Sales of Chemicals. |
|
|
|
|
No. of Employees : |
About 200 Employees |
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 – March 31, 2015
|
Country Name |
Previous Rating (31.12.2014) |
Current Rating (31.03.2015) |
|
Taiwan |
A1 |
A1 |
|
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. 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. However, follow-on components of the ECFA, including a signed agreement on trade in services and negotiations on trade in goods and dispute resolution, have stalled. In early 2014, the government bowed to public demand and proposed a new law governing the oversight of cross-Strait agreements, before any additional deals with China are implemented; the legislature has yet to vote on such legislation, leaving the future of ECFA up in the air as President MA enters his final full year in office. MA has portrayed ECFA as Taiwan’s key to greater participation in East Asia’s free trade networks.
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 expected to account for nearly 20% of the island's total population by 2025.
The island runs a trade surplus, largely because of its surplus with China, and its foreign reserves are the world's fifth largest, behind those of China, Japan, Saudi Arabia, 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, the Taiwan Central Bank signed a memorandum of understanding (MOU) 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 has helped Taiwan develop into a local RMB hub.
Closer economic links with the mainland bring greater opportunities for Taiwan’s economy but also pose new challenges as the island becomes more economically dependent on China at a time when political differences remain unresolved. During 2014, the press paid increasing attention to domestic economic issues, while pushing aside the debates over trade liberalization that were a hallmark of MA’s tenure. The media focused on the divide between Taiwan’s “haves” and “have nots,” providing extensive coverage of public frustration with stagnant wages, skyrocketing housing prices, and the difficulty of finding decent entry-level jobs.
|
Source
: CIA |
|
Company Name: |
|
|
Supplied Name: |
|
|
Trading Address: |
25F., No.88,
Chenggong 2nd Rd., Qianzhen Dist., Kaohsiung City 80661, Taiwan (R.O.C.) |
|
Supplied Address: |
|
|
Telephone Number: |
+886-7-338-3515 |
|
Fax Number: |
|
|
E-mail: |
Notes: The exact name and address are as above.
Subject was incorporated
on 1989-02-03 with registered number 23221384
as Joint Stock Company in Taiwan.
Subject listed on Taiwan Stock Exchange on 1998-11-27.
Parent Company
|
Registered Name: |
China Steel Corporation |
|
Registered Address: |
No.1, Chung Kang Road, Lin Hai Ind. Dist.,
Hsiao Kang, Kaohsiung 81233, Taiwan, R.O.C. |
|
Date of Foundation: |
1971-12-03 |
|
Registration Number: |
30414175 |
|
Registry: |
Department of Commerce, Ministry of Economic
Affairs, R.O.C. |
|
Registered Capital: |
NTD 170,000,000,000 (USD 5,270,000,000) (As of 2015.12, 1 NTD = 0.031 USD) |
|
Paid-up Capital: |
NTD 157,731,289,960 (USD 4,889,669,988.76) |
|
Legal Representatives: |
Zhiyu Song |
|
Legal Form: |
Joint Stock Company |
|
Listed at Stock Exchange: |
Yes Stock Symbol: 2002 |
|
Date of Last Annual Return: |
2015-10-19 |
|
Notes: |
China Steel Corporation is principally
engaged in steel business. The Company manufactures various steel products, including
plate products, steel bars, wire rod products, hot rolled products, cold
rolled products, electro galvanizing steel products, hot-dip galvanizing
steel products and electromagnetic steel sheets. The Company's products are
applied to ships, bridges, containers, trucks, steel structures, automobiles,
furniture, home appliances, hardware fittings, computers, motors and
transformers, among others. The Company distributes its products in the
domestic market and to overseas markets, including Hong Kong, Mainland China,
Japan, Malaysia, South Korea, Indonesia, Thailand, Vietnam and Singapore. |
Factory
|
Address: |
No.42, No.42-1, Zhonglin Rd., Fengsen Li, Xiaogang Dist., Kaohsiung City, Taiwan |
|
Date of Foundation: |
1990-12-04 |
|
Date of Registration: |
1992-03-17 |
|
Factory Registration Number: |
64004731 |
|
Factory Manager: |
Lemin Zhong |
|
Status: |
In Production |
|
Date of Last Annual Return: |
2014-09-22 |
|
Major Products: |
192 Coating, dyes and pigments 170 Petroleum and coal products 199 Other chemicals |
Offices
|
Name |
Taipei Office |
|
Address |
Flat A, 28F., No.7, Sec. 5, Xinyi Rd., Xinyi Dist., Taipei City,
Taiwan (R.O.C.) |
|
Tel |
+886-2-8101-0523 |
|
Fax |
+886-7-803-0424 |
Major Shareholders
|
Name |
Subscription Shares |
|
China Steel Corporation |
|
|
68,787,183 |
|
|
China Synthetic Rubber Corp. |
11,759,096 |
|
Gaoduan Investment Co., Ltd (Liberal Translation) |
474,220 |
|
CTCI Corporation |
1,776,916 |
Shareholders’ Information:
|
1 |
|
|
Registered Name: |
CTCI Corporation |
|
Registered Address: |
No.89, Sec.6, Zhong Shan N. Road, Shilin
Dist., Taipei City, Taiwan, R.O.C. |
|
Date of Foundation: |
1979-04-06 |
|
Registration Number: |
20817282 |
|
Registry: |
Department of Commerce, Ministry of Economic
Affairs, R.O.C. |
|
Registered Capital: |
NTD 9,000,000,000 |
|
Paid-up Capital: |
NTD 7,605,088,480 |
|
Legal Representatives: |
Junyan Yu |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2015-12-01 |
|
2 |
|
|
Registered Name: |
China Synthetic Rubber Corp. |
|
Registered Address: |
8/F, No.113, Section 2, Zhong Shan N. Road,
Taipei |
|
Date of Foundation: |
1973-06-15 |
|
Registration Number: |
04382114 |
|
Registry: |
Department of Commerce, Ministry of Economic
Affairs, R.O.C. |
|
Registered Capital: |
NTD 10,000,000,000 |
|
Paid-up Capital: |
NTD 5,986,542,740 |
|
Legal Representatives: |
Chengyun Gu |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2015-09-14 |
|
3 |
|
|
Registered Name: |
Gaoduan Investment Co., Ltd (Liberal Translation) |
|
Registered Address: |
26/F, No.88, Chenggong 2nd Rd., Qianzhen
Dist., Kaohsiung City, Taiwan (R.O.C.) |
|
Date of Foundation: |
1997-05-21 |
|
Registration Number: |
97159878 |
|
Registry: |
Economic Development Board of Kaohsiung City
Government |
|
Registered Capital: |
NTD 29,900,000 |
|
Paid-up Capital: |
NTD 29,900,000 |
|
Legal Representatives: |
Yingjuan Li |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2015-12-07 |
|
4 |
|
|
Registered Name: |
China Steel Corporation |
|
Registered Address: |
No.1, Chung Kang Road, Lin Hai Ind. Dist.,
Hsiao Kang, Kaohsiung 81233, Taiwan, R.O.C. |
|
Date of Foundation: |
1971-12-03 |
|
Registration Number: |
30414175 |
|
Registry: |
Department of Commerce, Ministry of Economic
Affairs, R.O.C. |
|
Registered Capital: |
NTD 170,000,000,000 |
|
Paid-up Capital: |
NTD 157,731,289,960 |
|
Legal Representatives: |
Zhiyu Song |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2015-10-19 |
Core Management
Directors
|
1 |
||
|
Name |
Lemin Zhong |
|
|
Position |
Chairman of the Board |
|
|
2 |
||
|
Name |
Zhiyu Song |
|
|
Position |
Director |
|
|
3 |
||
|
Name |
Jianming Li |
|
|
Position |
Director & Manager |
|
|
Date of Appointment |
2014-04-01 |
|
|
4 |
||
|
Name |
Wentai Yao |
|
|
Position |
Director |
|
|
5 |
||
|
Name |
Youmei Zhao |
|
|
Position |
Director |
|
|
6 |
||
|
Name |
Chengyun Gu |
|
|
Position |
Director |
|
|
7 |
||
|
Name |
Tianfu Zhao |
|
|
Position |
Director |
|
|
8 |
||
|
Name |
Yuanquan Hong |
|
|
Position |
Director |
|
|
9 |
||
|
Name |
Hezong Chen |
|
|
Position |
Director |
|
|
10 |
||
|
Name |
Junyan Yu |
|
|
Position |
Supervisor |
|
|
11 |
||
|
Name |
Wenyuan Chen |
|
|
Position |
Supervisor |
|
|
12 |
||
|
Name |
Kaijie Jia |
|
|
Position |
Supervisor |
|
Personnel Structure
|
Total Employees |
About 200 Employees |
Offices & Factories
|
|
Headquarters |
|
Add |
25F., No.88, Chenggong 2nd Rd., Qianzhen Dist., Kaohsiung City 80661,
Taiwan (R.O.C.) |
Production Information
Subject is engaged in manufacturing of chemicals, etc.
Subject has a factory in Taiwan for production.
Subject obtained the certification of ISO 9001: 2000, ISO 14001 and
OHSAS 18001.
Purchase Information
The registered activities of subject:
|
Business Code |
Details |
|
-- |
Manufacturing, processing, trading, importing and exporting of carbon-chemistry
products and fine chemical products, west medical materials for tea series,
niacin, amine, dye intermediate, condiment and its ramification, conductex,
printing ink, other chemical derivative, metal and steel chemical series
products, special construction materials, carbon material. |
|
-- |
Trading, importing and exporting of chemical addition agent. |
|
-- |
Construction, leak repairing and using of waterproof material,
advising, engineering advising and pipeline corrosion of above related business. |
|
CZ99990 |
Manufacturing of other miscellaneous industrial products (activated
carbon) |
|
C901990 |
Manufacturing of other metal mineral products (bauxite). |
|
C801020 |
Manufacturing of petrochemical engineering raw materials. |
|
F199990 |
Other wholesales (activated carbon and bauxite) |
|
F107990 |
Wholesales of other chemical products (rubber and plastic processing
with chemicals, furfuraldehyde, furfuryl alcohol) |
|
C801010 |
Basic chemical industrial manufacturing |
|
C802080 |
Manufacturing of environmental medicine. |
|
C802120 |
Manufacturing of chemicals. |
|
C802150 |
Manufacturing of dyes and pigment. |
|
C803990 |
Manufacturing of other petroleum and coal products. (coal tar,
dielectric phase asphalt and slushing oil) |
|
F107020 |
Wholesales of dyes and pigment. |
|
F107080 |
Wholesales of environmental medicine. |
|
F107100 |
Wholesales of basic chemicals materials. |
|
F107110 |
Wholesales of petrochemical materials. |
|
F107170 |
Wholesales of industrial chemicals. |
|
F112020 |
Wholesales of petroleum and coal products. |
|
F112040 |
Wholesales of petroleum product. |
|
F112990 |
Wholesales of other petroleum product and fuel. (coal tar, dielectric phase
asphalt and slushing oil, base oil, white oil and lubricating grease) |
|
F120010 |
Wholesales of fireproofing. |
|
F401010 |
International trading business. |
|
ZZ99999 |
Besides licensed business, all other business
items those are not banned or restricted. |
The raw materials for production are purchased from both home and
abroad.
Subject is engaged in sales of chemicals,
etc.
The products of subject are mainly applied for textile industry and
construction industry, etc.
Subject’s sales regions include domestic market, Southeast Asia, America
and Europe, etc.
Subject’s major customers are manufacturers of construction materials,
etc.
Major products
|
|
Products |
|
1 |
Soft Pitch |
|
2 |
Creosote Oil |
|
3 |
Refined Naphthalene |
|
4 |
Benzene |
|
5 |
Toluene |
|
6 |
Metallurgical Coke |
|
7 |
Green Mesophase Power |
|
8 |
Dye intermediate |
Import and export right:
|
Import right |
Yes |
|
Export right |
Yes |
Purchase
Domestic Purchase
|
Products |
Raw materials, etc. |
|
Payment Terms |
T/T, Cash, etc. |
Import
|
Products |
Raw materials, etc. |
|
Payment Terms |
L/C, T/T, etc. |
Domestic Markets
|
Product |
Chemicals, etc. |
|
Selling Terms |
T/T, Cash, etc. |
Export
|
Product |
Chemicals, etc. |
|
Selling Terms |
L/C, T/T, etc. |
Unit: NTD/000
|
Consolidated |
2014-12-31 |
2013-12-31 |
|
Assets |
|
|
|
Current
assets |
|
|
|
Cash and cash
equivalents |
|
|
|
Total cash
and cash equivalents |
1,097,928 |
509,436 |
|
Current
financial assets at fair value through profit or loss |
|
|
|
Total current
financial assets at fair value through profit or loss |
1,346,604 |
1,740,695 |
|
Current
available-for-sale financial assets |
|
|
|
Current available-for-sale
financial assets, net |
220,684 |
171,214 |
|
Current bond
investment without active market |
|
|
|
Current bond
investment without active market, net |
0 |
9,259 |
|
Notes
receivable, net |
|
|
|
Notes
receivable, net |
7,054 |
18,825 |
|
Accounts
receivable, net |
|
|
|
Accounts
receivable, net |
409,411 |
530,309 |
|
Accounts
receivable due from related parties, net |
|
|
|
Accounts
receivable due from related parties, net |
137,006 |
177,695 |
|
Other
receivables |
|
|
|
Other receivables,
net |
386,196 |
310,845 |
|
Inventories |
|
|
|
Total
inventories |
446,627 |
375,618 |
|
Non-current
assets classified as held for sale, net |
|
|
|
Non-current
assets classified as held for sale, net |
32,058 |
0 |
|
Other current
assets |
|
|
|
Other current
financial assets |
233,300 |
419,064 |
|
Other current
assets, others |
69,362 |
48,027 |
|
Total other
current assets |
302,662 |
467,091 |
|
Total current
assets |
4,386,230 |
4,310,987 |
|
Non-current
assets |
|
|
|
Non-current available-for-sale
financial assets |
|
|
|
Non-current
available-for-sale financial assets, net |
525,241 |
317,062 |
|
Held-to-maturity
non-current financial assets |
|
|
|
Non-current
held-to-maturity financial assets, net |
108,860 |
102,514 |
|
Non-current
bond investment without active market |
|
|
|
Non-current
bond investment without active market, net |
160,597 |
134,651 |
|
Investments
accounted for using equity method |
|
|
|
Investments
accounted for using equity method, net |
1,380,634 |
1,341,972 |
|
Property,
plant and equipment |
|
|
|
Total
property, plant and equipment |
1,431,399 |
1,469,202 |
|
Investment
property, net |
|
|
|
Investment
property, net |
552,988 |
541,020 |
|
Deferred tax
assets |
42,644 |
42,629 |
|
Other non-current
assets |
|
|
|
Prepayments
for business facilities |
24,409 |
8,964 |
|
Guarantee
deposits paid |
2,467 |
1,281 |
|
Long-term
prepaid rents |
33,454 |
0 |
|
Other
non-current assets, others |
|
|
|
Total other
non-current assets, others |
36,776 |
0 |
|
Total other
non-current assets |
97,106 |
10,245 |
|
Total
non-current assets |
4,299,469 |
3,959,295 |
|
Total assets |
8,685,699 |
8,270,282 |
|
Liabilities |
|
|
|
Current
liabilities |
|
|
|
Short-term
borrowings |
|
|
|
Total short-term
borrowings |
100,441 |
72,157 |
|
Current
financial liabilities at fair value through profit or loss |
|
|
|
Total current
financial liabilities at fair value through profit or loss |
0 |
91 |
|
Accounts
payable |
|
|
|
Total
accounts payable |
24,524 |
25,299 |
|
Accounts
payable to related parties |
|
|
|
Total
accounts payable to related parties |
256,098 |
327,281 |
|
Other
payables |
|
|
|
Total other
payables |
356,036 |
322,157 |
|
Current tax
liabilities |
187,738 |
217,376 |
|
Other current
liabilities |
|
|
|
Total other
current liabilities |
30,011 |
29,693 |
|
Total current
liabilities |
954,848 |
994,054 |
|
Non-current
liabilities |
|
|
|
Deferred tax
liabilities |
|
|
|
Total
deferred tax liabilities |
1,663 |
680 |
|
Other
non-current liabilities |
|
|
|
Accrued
pension liabilities |
133,056 |
128,185 |
|
Total other
non-current liabilities |
133,056 |
128,185 |
|
Total
non-current liabilities |
134,719 |
128,865 |
|
Total
liabilities |
1,089,567 |
1,122,919 |
|
Equity |
|
|
|
Equity
attributable to owners of parent |
|
|
|
Share capital |
|
|
|
Ordinary
share |
2,369,044 |
2,369,044 |
|
Total capital
stock |
2,369,044 |
2,369,044 |
|
Capital
surplus |
|
|
|
Total capital
surplus |
515,023 |
431,711 |
|
Retained
earnings |
|
|
|
Legal reserve |
1,948,583 |
1,727,592 |
|
Special
reserve |
242,136 |
242,136 |
|
Unappropriated
retained earnings (accumulated deficit) |
|
|
|
Total
unappropriated retained earnings (accumulated deficit) |
2,215,495 |
2,223,888 |
|
Total retained
earnings |
4,406,214 |
4,193,616 |
|
Other equity
interest |
|
|
|
Total other
equity interest |
317,045 |
158,815 |
|
Treasury
shares |
162,034 |
167,082 |
|
Total equity
attributable to owners of parent |
7,445,292 |
6,986,104 |
|
Non-controlling
interests |
150,840 |
161,259 |
|
Total equity |
7,596,132 |
7,147,363 |
|
Number of
share capital awaiting retirement |
0 |
0 |
|
Equivalent
issue shares of advance receipts for ordinary share |
0 |
0 |
|
Number of shares
in entity held by entity and by its subsidiaries |
6,547,537 |
6,751,537 |
Unit: NTD/000
|
Consolidated |
2014 |
2013 |
|
Operating
revenue |
|
|
|
Total
operating revenue |
8,904,302 |
8,819,953 |
|
Operating
costs |
|
|
|
Total
operating costs |
6,077,761 |
6,009,957 |
|
Gross profit
(loss) from operations |
2,826,541 |
2,809,996 |
|
Gross profit
(loss) from operations |
2,826,541 |
2,809,996 |
|
Operating
expenses |
|
|
|
Selling
expenses |
|
|
|
Total selling
expenses |
153,236 |
152,008 |
|
Administrative
expenses |
|
|
|
Total
administrative expenses |
176,489 |
156,367 |
|
Research and
development expenses |
|
|
|
Total
research and development expenses |
115,861 |
79,278 |
|
Total
operating expenses |
445,586 |
387,653 |
|
Net operating
income (loss) |
2,380,955 |
2,422,343 |
|
Non-operating
income and expenses |
|
|
|
Other income |
|
|
|
Gains on
doubtful debt recoveries |
0 |
14,638 |
|
Other income,
others |
49,759 |
56,141 |
|
Total other
income |
49,759 |
70,779 |
|
Other gains
and losses |
|
|
|
Other gains
and losses, net |
40,708 |
24,254 |
|
Finance costs |
|
|
|
Interest
expense |
2,797 |
2,624 |
|
Finance
costs, net |
2,797 |
2,624 |
|
Share of profit
(loss) of associates and joint ventures accounted for using equity method |
|
|
|
Share of
profit (loss) of associates and joint ventures accounted for using equity
method, net |
99,222 |
80,682 |
|
Total
non-operating income and expenses |
186,892 |
173,091 |
|
Profit (loss)
from continuing operations before tax |
2,567,847 |
2,595,434 |
|
Tax expense
(income) |
|
|
|
Total tax
expense (income) |
379,273 |
374,452 |
|
Profit (loss)
from continuing operations |
2,188,574 |
2,220,982 |
|
Profit (loss) |
2,188,574 |
2,220,982 |
|
Other
comprehensive income |
|
|
|
Exchange
differences on translation |
23,173 |
9,378 |
|
Unrealised
gains (losses) on valuation of available-for-sale financial assets |
138,948 |
76,175 |
|
Actuarial gains
(losses) on defined benefit plans |
-9,867 |
4,287 |
|
Share of
other comprehensive income of associates and joint ventures accounted for
using equity method |
|
|
|
Total share
of other comprehensive income of associates and joint ventures accounted for
using equity method |
-3,935 |
29,757 |
|
Other
comprehensive income |
1,677 |
-729 |
|
Other
comprehensive income, net |
149,996 |
118,868 |
|
Total
comprehensive income |
2,338,570 |
2,339,850 |
|
Profit
(loss), attributable to: |
|
|
|
Profit (loss),
attributable to owners of parent |
2,187,189 |
2,209,911 |
|
Profit
(loss), attributable to non-controlling interests |
1,385 |
11,071 |
|
Comprehensive
income attributable to: |
|
|
|
Comprehensive
income, attributable to owners of parent |
2,337,229 |
2,328,799 |
|
Comprehensive
income, attributable to non-controlling interests |
1,341 |
11,051 |
|
Basic
earnings per share |
|
|
|
Basic
earnings (loss) per share from continuing operations |
9.50 |
9.60 |
|
Total basic
earnings per share |
9.50 |
9.60 |
|
Diluted
earnings per share |
|
|
|
Diluted
earnings (loss) per share from continuing operations |
9.46 |
9.56 |
|
Total diluted
earnings per share |
9.46 |
9.56 |
Unit: NTD/000
|
Consolidated |
2014 |
2013 |
|
Cash flows from
(used in) operating activities, indirect method |
|
|
|
Profit (loss)
from continuing operations before tax |
2,567,847 |
2,595,434 |
|
Profit (loss)
before tax |
2,567,847 |
2,595,434 |
|
Adjustments |
|
|
|
Adjustments
to reconcile profit (loss) |
|
|
|
Depreciation
expense |
282,012 |
234,167 |
|
Amortization
expense |
4,241 |
0 |
|
Provision
(reversal of provision) for bad debt expense |
0 |
-14,638 |
|
Net loss
(gain) on financial assets or liabilities at fair value through profit or
loss |
-31,994 |
-40,099 |
|
Interest
expense |
2,797 |
2,624 |
|
Interest
income |
-17,898 |
-25,473 |
|
Dividend
income |
-25,268 |
-10,799 |
|
Share of loss
(profit) of associates and joint ventures accounted for using equity method |
-111,109 |
-89,671 |
|
Loss (gain) on
disposal of property, plan and equipment |
1,394 |
1,214 |
|
Loss (gain)
on disposal of investments |
-34,305 |
-1,373 |
|
Impairment
loss on non-financial assets |
19,104 |
32,996 |
|
Total
adjustments to reconcile profit (loss) |
88,974 |
88,948 |
|
Changes in
operating assets and liabilities |
|
|
|
Changes in
operating assets |
|
|
|
Decrease
(increase) in financial assets held for trading |
-84,779 |
-27,884 |
|
Decrease
(increase) in notes receivable |
11,771 |
-5,615 |
|
Decrease (increase)
in accounts receivable |
124,908 |
-51,923 |
|
Decrease
(increase) in accounts receivable due from related parties |
40,689 |
9,098 |
|
Decrease
(increase) in other receivable |
-66,059 |
2,331 |
|
Decrease
(increase) in inventories |
-89,525 |
-35,122 |
|
Decrease
(increase) in other current assets |
-21,822 |
-15,786 |
|
Total changes
in operating assets |
-84,817 |
-124,901 |
|
Changes in
operating liabilities |
|
|
|
Increase
(decrease) in accounts payable |
-775 |
1,382 |
|
Increase
(decrease) in accounts payable to related parties |
-71,183 |
25,604 |
|
Increase
(decrease) in other payable |
31,373 |
37,190 |
|
Increase
(decrease) in other current liabilities |
318 |
4,176 |
|
Increase
(decrease) in accrued pension liabilities |
-4,996 |
-19,186 |
|
Total changes
in operating liabilities |
-45,263 |
49,166 |
|
Total changes
in operating assets and liabilities |
-130,080 |
-75,735 |
|
Total
adjustments |
-41,106 |
13,213 |
|
Cash inflow
(outflow) generated from operations |
2,526,741 |
2,608,647 |
|
Income taxes
refund (paid) |
-406,266 |
-298,181 |
|
Net cash
flows from (used in) operating activities |
2,120,475 |
2,310,466 |
|
Cash flows
from (used in) investing activities |
|
|
|
Acquisition of
financial assets at fair value through profit or loss, designated as upon
initial recognition |
-4,162,095 |
-3,650,499 |
|
Proceeds from
disposal of financial assets at fair value through profit or loss, designated
as upon initial recognition |
4,677,239 |
3,125,456 |
|
Acquisition
of available-for-sale financial assets |
-120,200 |
-77,175 |
|
Proceeds from
disposal of available-for-sale financial assets |
65,310 |
0 |
|
Proceeds from
capital reduction of available-for-sale financial assets |
1,499 |
5,049 |
|
Acquisition
of bond investments without active market |
-39,155 |
-14,488 |
|
Proceeds from
disposal of bond investments without active market |
24,861 |
29,446 |
|
Acquisition
of held-to-maturity financial assets |
0 |
-101,465 |
|
Proceeds from
disposal of held-to-maturity financial assets |
0 |
131,698 |
|
Acquisition
of property, plant and equipment |
-305,011 |
-179,585 |
|
Proceeds from
disposal of property, plant and equipment |
3,208 |
0 |
|
Increase in
refundable deposits |
-1,186 |
-641 |
|
Increase in
other receivables |
-9,942 |
-300,000 |
|
Decrease in
other financial assets |
185,764 |
301,036 |
|
Increase in
other non-current assets |
-37,009 |
0 |
|
Increase in
other prepayments |
-38,221 |
-3,000 |
|
Decrease in
other prepayments |
3,000 |
0 |
|
Interest
received |
18,548 |
26,254 |
|
Dividends
received |
92,080 |
77,810 |
|
Net cash
flows from (used in) investing activities |
358,690 |
-630,104 |
|
Cash flows
from (used in) financing activities |
|
|
|
Increase in
short-term loans |
4,996,585 |
4,658,896 |
|
Decrease in
short-term loans |
-4,968,301 |
-4,676,662 |
|
Increase in
short-term notes and bills payable |
195,100 |
20,000 |
|
Decrease in
short-term notes and bills payable |
-195,100 |
-20,000 |
|
Cash
dividends paid |
-1,910,364 |
-1,703,006 |
|
Proceeds from
sale of treasury shares |
31,556 |
3,310 |
|
Interest paid |
-2,519 |
-2,607 |
|
Change in
non-controlling interests |
-11,760 |
0 |
|
Net cash
flows from (used in) financing activities |
-1,864,803 |
-1,720,069 |
|
Effect of exchange
rate changes on cash and cash equivalents |
-25,870 |
5,030 |
|
Net increase
(decrease) in cash and cash equivalents |
588,492 |
-34,677 |
|
Cash and cash
equivalents at beginning of period |
509,436 |
544,113 |
|
Cash and cash
equivalents at end of period |
1,097,928 |
509,436 |
|
Cash and cash
equivalents reported in the statement of financial position |
1,097,928 |
509,436 |
Note: Subject didn’t submit its individual financial information; we
obtained its consolidated financials as above for reference.
The above
financial figures are based on the IFRSs Accounting System.
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. Kathy |
|
Department |
Sales Department |
|
E-mail |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.66.65 |
|
|
1 |
Rs.99.61 |
|
Euro |
1 |
Rs.72.33 |
|
TWD |
1 |
Rs.2.02 |
Note :
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
HEE |
|
|
|
|
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or
its officials.