|
Report No. : |
356552 |
|
Report Date : |
25.12.2015 |
IDENTIFICATION DETAILS
|
Name : |
ANGEL PRODUCT CO., LTD. |
|
|
|
|
Registered Office : |
99/8-9
Moo 6, T. Nongpraongai, A. Sainoi, Nonthaburi 11150 |
|
|
|
|
Country : |
Thailand |
|
|
|
|
Financials (as on) : |
31.12.2014 |
|
|
|
|
Date of Incorporation : |
21.06.2002 |
|
|
|
|
Com. Reg. No.: |
0105545064221 |
|
|
|
|
Legal Form : |
Private Limited Company |
|
|
|
|
Line of Business : |
Subject is engaged
in manufacturing and
distributing Expanded Polyethylene [EPE] Foam for various industries,
such as packaging protection,
marine, sport & leisure, automotive, electronics, air-conditioning insulation, roof & building products
and other industries,
under its own
brand ANGEL. |
|
|
|
|
No. of Employee : |
140 |
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 – March 31, 2015
|
Country Name |
Previous Rating (31.12.2014) |
Current Rating (31.03.2015) |
|
Thailand |
A2 |
A2 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
ANGEL PRODUCT CO.,
LTD.
BUSINESS
ADDRESS : 99/8-9 MOO
6, T. NONGPRAONGAI, A. SAINOI,
NONTHABURI 11150,
THAILAND
TELEPHONE : [66] 2927-6394-6
FAX :
[66] 2927-6325-6, 2927-6394
E-MAIL
ADDRESS : angelsale@gmail.com
angelproduct@gmail.com
REGISTRATION
ADDRESS : SAME
AS BUSINESS ADDRESS
ESTABLISHED
: 2002
REGISTRATION
NO. : 0105545064221
TAX
ID NO. : 3030609250
CAPITAL REGISTERED : BHT. 500,000,000
CAPITAL PAID-UP : BHT.
500,000,000
SHAREHOLDER’S PROPORTION : THAI :
51.00%
INDIAN
: 49.00%
FISCAL YEAR CLOSING DATE : DECEMBER 31
LEGAL
STATUS : PRIVATE LIMITED
COMPANY
EXECUTIVE : MRS. APASSARAPORN RADOMKIJ,
THAI
MANAGING DIRECTOR
NO.
OF STAFF : 140
LINES
OF BUSINESS : EPE
FOAM PRODUCTS
MANUFACTURER, DISTRIBUTOR
AND EXPORTER
OPERATING
TREND : STABLE
PRESENT
SITUATION : OPERATING NORMALLY
REPUTATION : GOOD
WITH NORMAL BUSINESS
ENGAGEMENT
MANAGEMENT
STANDARD : MANAGEMENT WITH
FAIR PERFORMANCE
The subject
was established on
June 21, 2002
as a private
limited company under the
name style ANGEL
PRODUCT CO., LTD.,
by Thai and
Indian groups, in
order to manufacture EPE
foam for various
industries. It currently
employs approximately 140
staff.
The
subject’s registered address
was initially at
40/57 Moo 7,
Phrayasurain Rd., Samwatawantok, Klongsamwa,
Bangkok 10520.
On
June 11, 2007,
the subject’s registered
address was changed
to 26/6 Moo
13, Talingchan-Suphanburi
Rd., T. Bangmaenang, A. Bangyai,
Nonthaburi 11140.
On
February 3, 2010,
its registered address
was finally relocated
to 99/8-9 Moo
6,
T.
Nongpraongai, A. Sainoi, Nonthaburi
11150, and this
is the subject’s
current
operation
address.
|
Name |
|
Nationality |
Age |
|
|
|
|
|
|
Mrs. Sangiam Radomkij |
|
Thai |
73 |
|
Mrs. Apassaraporn Radomkij |
|
Thai |
45 |
|
Mr. Bharat Saubhaviyachard Vedia |
|
Indian |
45 |
Any two of
the above directors
can jointly sign
on behalf of
the subject with
company’s affixed.
Mrs. Apassaraporn Radomkij
is the Managing
Director.
She is Thai
nationality with the
age of 45 years
old.
Mr. Bharat Saubhaviyachard Vedia
is the Assistant
Managing Director.
He is Indian
nationality with the
age of 45 years
old.
The subject is
engaged in manufacturing
and distributing Expanded
Polyethylene [EPE] Foam for
various industries, such as packaging protection, marine, sport & leisure, automotive, electronics, air-conditioning insulation, roof & building products
and other industries, under its
own brand ANGEL.
100% of raw
material mainly plastic
resin [LDPE] is
purchased from local
suppliers.
90% of the
products is sold
locally, and the
remaining 10% is
exported to Republic
of China, India,
Hong Kong, Korea,
Vietnam, Malaysia and
Taiwan.
The subject is
not found to
have any subsidiary or
affiliated company here
in Thailand.
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 to the
past two years.
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.
Exports are against
T/T.
Bangkok Bank Public
Co., Ltd.
The
subject employs approximately
140 staff.
The
premise is owned
for administrative office,
factory and warehouse
at the heading
address. Premise is
located in residential
area.
The subject
was formed in 2002 as a manufacturer and distributor of Expanded Polyethylene
[EPE] foam for various industries. The products
are for industrial users.
Despite industrial slowdown
the subject was
able to maintain
its good business
in 2014, while
its business this
year has grown
steadily.
The
capital was registered
at Bht. 2,000,000
divided into 20,000
shares of
Bht. 100
each.
The
capital was increased
later as following:
Bht. 5,000,000
on March 2,
2005
Bht. 20,000,000
on June 13,
2008
Bht.
100,000,000 on September
27, 2011
Bht.
500,000,000 on June
19, 2014
The latest
registered capital was increased
to Bht. 500,000,000 divided into
5,000,000 shares of Bht. 100
each with fully
paid.
[as
at April 30,
2015]
|
NAME |
HOLDING |
% |
|
|
|
|
|
Mrs. Apassaraporn Radomkij Nationality: Thai Address : 98/58
Moo 10, T. Bangmaenang, A. Bangyai, Nonthaburi |
1,340,000 |
26.80 |
Mr. Bharat Saubhaviyachard Vedia
Nationality: Indian Address : 98/56
Moo 10, T. Bangmaenang, A.
Bangyai, Nonthaburi |
1,250,000 |
25.00 |
|
Ms. Jutawee Sangkarerk Nationality: Thai Address : 98/58
Moo 10, T. Bangmaenang, A. Bangyai, Nonthaburi
|
1,200,000 |
24.00 |
Mr. Krisons Baharat Vedia
Nationality: Indian Address : 98/56
Moo 10, T. Bangmaenang, A.
Bangyai, Nonthaburi |
1,200,000 |
24.00 |
|
Mrs. Sangiam Radomkij Nationality: Thai Address : 98/58
Moo 10, T. Bangmaenang, A.
Bangyai, Nonthaburi |
10,000 |
0.20 |
Total Shareholders : 5
Share Structure [as
at April 30, 2015]
|
Nationality |
Shareholders |
No. of Share |
% Shares |
|
|
|
|
|
|
Thai |
3 |
2,550,000 |
51.00 |
|
Foreign - Indian |
2 |
2,450,000 |
49.00 |
|
Total |
5 |
5,000,000 |
100.00 |
Ms. Hatthaya Noppornprasith No.
5433
The latest financial figures published
as at December
31, 2014, 2013
& 2012 were:
ASSETS
|
Current Assets |
2014 |
2013 |
2012 |
|
|
|
|
|
|
Cash and Cash Equivalents |
1,469,432.81 |
3,214,929.83 |
1,734,259.96 |
|
Trade Accounts & Other Receivable |
93,903,557.19 |
99,045,902.86 |
80,932,800.94 |
|
Inventories |
314,767,000.00 |
180,324,695.27 |
152,865,516.44 |
|
Short-term Loans |
55,000,000.00 |
- |
- |
|
Other Current Assets
|
8,467,973.87 |
5,184,739.76 |
7,015,313.59 |
|
|
|
|
|
|
Total Current Assets
|
473,607,963.87 |
287,770,267.72 |
242,547,890.93 |
|
|
|
|
|
|
Cash at Bank pledged as a Collateral |
892,649.52 |
872,372.87 |
858,302.01 |
|
Fixed Assets |
238,237,249.30 |
257,995,015.38 |
239,430,773.44 |
|
Other Non-current Assets |
2,412,429.00 |
990,000.00 |
504,000.00 |
|
Total Assets |
715,150,291.69 |
547,627,655.97 |
483,340,966.38 |
LIABILITIES & SHAREHOLDERS’ EQUITY [BAHT]
|
Current
Liabilities |
2014 |
2013 |
2012 |
|
|
|
|
|
|
Bank Overdraft |
15,824,968.38 |
11,810,727.37 |
14,379,649.62 |
|
Trade Accounts & Other Payable
|
99,424,970.81 |
56,213,506.19 |
71,152,966.00 |
|
Current Portion of
Long-term Loans |
23,534,707.52 |
23,612,400.00 |
23,612,400.00 |
|
Current Portion of
Hire-purchase Payable |
2,639,915.89 |
3,895,771.04 |
2,812,657.68 |
|
Other Current Liabilities |
1,636,892.07 |
1,340,278.32 |
1,073,029.76 |
|
|
|
|
|
|
Total Current Liabilities |
143,061,454.67 |
96,872,682.92 |
113,030,703.06 |
|
Long-term Loan from Related
Person |
- |
269,668,000.00 |
184,606,000.00 |
|
Other Long-term Loan |
42,257,889.61 |
60,650,387.48 |
76,892,143.57 |
|
Hire-purchase Payable |
1,980,623.55 |
4,215,476.77 |
2,623,933.50 |
|
Total Liabilities |
187,299,967.83 |
431,406,547.17 |
377,152,780.13 |
|
|
|
|
|
|
Shareholders' Equity |
|
|
|
|
|
|
|
|
|
Share capital : Baht 100
par value authorized, issued
share capital 5,000,000 shares
in 2014 1,000,000 shares
in 2013 & 2012 |
500,000,000.00 |
100,000,000.00 |
100,000,000.00 |
|
|
|
|
|
|
Capital Paid |
500,000,000.00 |
100,000,000.00 |
100,000,000.00 |
|
Retained Earning Unappropriated [Deficit] |
27,850,323.86 |
16,221,108.80 |
6,188,186.25 |
|
Total Shareholders' Equity |
527,850,323.86 |
116,221,108.80 |
106,188,186.25 |
|
Total Liabilities & Shareholders' Equity |
715,150,291.69 |
547,627,655.97 |
483,340,966.38 |
|
Revenue |
2014 |
2013 |
2012 |
|
|
|
|
|
|
Sales & Services Income |
468,370,975.68 |
484,844,876.60 |
387,626,140.44 |
|
Other Income |
374,380.70 |
19,959.05 |
297,755.31 |
|
Total Revenues |
468,745,356.38 |
484,864,835.65 |
387,923,895.75 |
|
Expenses |
|
|
|
|
|
|
|
|
|
Cost of Goods
Sold & Service |
384,812,046.80 |
407,723,650.26 |
323,428,175.37 |
|
Selling Expenses |
7,765,796.98 |
11,904,140.63 |
19,801,094.51 |
|
Administrative Expenses |
55,274,413.80 |
47,651,750.43 |
34,993,601.96 |
|
Total Expenses |
447,852,257.58 |
467,279,541.32 |
378,222,871.84 |
|
|
|
|
|
|
Profit / [Loss] before Financial Cost & Income
Tax |
20,893,098.80 |
17,585,294.33 |
9,701,023.91 |
|
Financial Cost |
[5,994,986.88] |
[4,832,527.40] |
[1,809,632.46] |
|
Profit / [Loss] before Income Tax |
14,898,111.92 |
12,752,766.93 |
7,891,391.45 |
|
Income Tax |
[3,268,896.86] |
[2,719,844.38] |
[2,074,389.07] |
|
|
|
|
|
|
Net Profit / [Loss] |
11,629,215.06 |
10,032,922.55 |
5,817,002.38 |
|
ITEM |
UNIT |
2014 |
2013 |
2012 |
|
|
|
|
|
|
|
LIQUIDITY RATIO |
|
|
|
|
|
CURRENT RATIO |
TIMES |
3.31 |
2.97 |
2.15 |
|
QUICK RATIO |
TIMES |
0.67 |
1.06 |
0.73 |
|
|
|
|
|
|
|
ACTIVITY RATIO |
|
|
|
|
|
FIXED ASSETS TURNOVER |
TIMES |
1.97 |
1.88 |
1.62 |
|
TOTAL ASSETS TURNOVER |
TIMES |
0.65 |
0.89 |
0.80 |
|
INVENTORY CONVERSION PERIOD |
DAYS |
298.56 |
161.43 |
172.51 |
|
INVENTORY TURNOVER |
TIMES |
1.22 |
2.26 |
2.12 |
|
RECEIVABLES CONVERSION PERIOD |
DAYS |
73.18 |
74.56 |
76.21 |
|
RECEIVABLES TURNOVER |
TIMES |
4.99 |
4.90 |
4.79 |
|
PAYABLES CONVERSION PERIOD |
DAYS |
94.31 |
50.32 |
80.30 |
|
CASH CONVERSION CYCLE |
DAYS |
277.43 |
185.67 |
168.42 |
|
|
|
|
|
|
|
PROFITABILITY
RATIO |
|
|
|
|
|
COST OF GOODS SOLD |
% |
82.16 |
84.09 |
83.44 |
|
SELLING & ADMINISTRATION |
% |
13.46 |
12.28 |
14.14 |
|
INTEREST |
% |
1.28 |
1.00 |
0.47 |
|
GROSS PROFIT MARGIN |
% |
17.92 |
15.91 |
16.64 |
|
NET PROFIT MARGIN BEFORE EX. ITEM |
% |
4.46 |
3.63 |
2.50 |
|
NET PROFIT MARGIN |
% |
2.48 |
2.07 |
1.50 |
|
RETURN ON EQUITY |
% |
2.20 |
8.63 |
5.48 |
|
RETURN ON ASSET |
% |
1.63 |
1.83 |
1.20 |
|
EARNING PER SHARE |
BAHT |
2.33 |
10.03 |
5.82 |
|
|
|
|
|
|
|
LEVERAGE RATIO |
|
|
|
|
|
DEBT RATIO |
TIMES |
0.26 |
0.79 |
0.78 |
|
DEBT TO EQUITY RATIO |
TIMES |
0.35 |
3.71 |
3.55 |
|
TIME INTEREST EARNED |
TIMES |
3.49 |
3.64 |
5.36 |
|
|
|
|
|
|
|
ANNUAL GROWTH |
|
|
|
|
|
SALES GROWTH |
% |
(3.40) |
25.08 |
|
|
OPERATING PROFIT |
% |
18.81 |
81.27 |
|
|
NET PROFIT |
% |
15.91 |
72.48 |
|
|
FIXED ASSETS |
% |
(7.66) |
7.75 |
|
|
TOTAL ASSETS |
% |
30.59 |
13.30 |
|
An annual sales growth is -3.4%. Turnover has decreased from THB
484,844,876.60 in 2013 to THB 468,370,975.68 in 2014. While net profit has increased
from THB 10,032,922.55 in 2013 to THB 11,629,215.06 in 2014. And total assets
has increased from THB 547,627,655.97 in 2013 to THB 715,150,291.69 in 2014.
PROFITABILITY :
RISKY

PROFITABILITY
RATIO
|
Gross Profit Margin |
17.92 |
Deteriorated |
Industrial
Average |
41.18 |
|
Net Profit Margin |
2.48 |
Acceptable |
Industrial
Average |
4.95 |
|
Return on Assets |
1.63 |
Deteriorated |
Industrial
Average |
7.64 |
|
Return on Equity |
2.20 |
Deteriorated |
Industrial
Average |
13.40 |
Gross Profit Margin used to assess a firm's financial health by revealing
the proportion of money left over from revenues after accounting for the cost
of goods sold. Gross profit margin serves as the source for paying additional
expenses and future savings. The company's figure is 17.92%. When compared with
the industry average, the ratio of the company was lower. This indicated that
company may have problems with control over its costs.
Net Profit Margin is the indicator of the company's efficiency in that
net profit takes into consideration all expenses of the company. A low profit
margin indicates a low margin of safety, higher risk that a decline in sales
will erase profits and result in a net loss. The company's figure is 2.48%.
When compared with the industry average, the ratio of the company was lower.
Return on Assets measures how efficiently profits are being generated
from the assets employed in the business when compared with the ratios of firms
in a similar business. A low ratio in comparison with industry averages
indicates an inefficient use of business assets. When compared with the
industry average, it was lower, the
company's figure is 1.63%.
Return on Equity indicates how profitable a company is by comparing its
net income to its average shareholders' equity, ROE measures how much the
shareholders earned for their investment in the company. When compared with the
industry average, it was lower, the company's figure is 2.2%.
Trend of the
average competitors in the same industry for last 5 years
Return on Assets Uptrend
Return on Equity Uptrend
LIQUIDITY :
ACCEPTABLE

LIQUIDITY RATIO
|
Current Ratio |
3.31 |
Impressive |
Industrial
Average |
1.78 |
|
Quick Ratio |
0.67 |
|
|
|
|
Cash Conversion Cycle |
277.43 |
|
|
|
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 3.31 times in 2014, increased from 2.97 times, then it is generally
considered to have good short-term financial strength. When compared with the
industry average, the ratio of the company was higher, indicated that company
was an efficient operator in a dominant position within its industry.
The Quick Ratio is a liquidity indicator that further refines the
current ratio by measuring the amount of the most liquid current assets there
are to cover current liabilities. The company's figure is 0.67 times in 2014,
decreased from 1.06 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 278 days.
Trend of the
average competitors in the same industry for last 5 years
Current Ratio Uptrend
LEVERAGE :
EXCELLENT


LEVERAGE RATIO
|
Debt Ratio |
0.26 |
Impressive |
Industrial
Average |
0.39 |
|
Debt to Equity Ratio |
0.35 |
Impressive |
Industrial
Average |
0.65 |
|
Times Interest Earned |
3.49 |
Impressive |
Industrial
Average |
- |
Debt to Equity Ratio a measurement of how much suppliers, lenders,
creditors and obligors have committed to the company versus what the shareholders
have committed. A lower the percentage means that the company is using less
leverage and has a stronger equity position.
Times Interest Earned measuring a company's ability to meet its debt
obligations. Ratio is 3.49 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 0.26 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 :
ACCEPTABLE

ACTIVITY RATIO
|
Fixed Assets Turnover |
1.97 |
Impressive |
Industrial
Average |
- |
|
Total Assets Turnover |
0.65 |
Deteriorated |
Industrial
Average |
1.54 |
|
Inventory Conversion Period |
298.56 |
|
|
|
|
Inventory Turnover |
1.22 |
Deteriorated |
Industrial
Average |
9.36 |
|
Receivables Conversion Period |
73.18 |
|
|
|
|
Receivables Turnover |
4.99 |
Acceptable |
Industrial
Average |
6.94 |
|
Payables Conversion Period |
94.31 |
|
|
|
The company's Account Receivable Ratio is calculated as 4.99 and 4.90 in
2014 and 2013 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 2014
increased from 2013. This would suggest the company had good performance 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 161 days at the
end of 2013 to 299 days at the end of 2014. This represents a negative trend.
And Inventory turnover has decreased from 2.26 times in year 2013 to 1.22 times
in year 2014.
The company's Total Asset Turnover is calculated as 0.65 times and 0.89
times in 2014 and 2013 respectively. This ratio is determined by dividing total
assets into total sales turnover. The ratio measures the activity of the assets
and the ability of the firm to generate sales through the use of the assets.
Trend of the
average competitors in the same industry for last 5 years
Fixed Assets Turnover Stable
Total Assets Turnover Uptrend
Inventory Turnover Uptrend
Receivables Turnover Uptrend
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.66.20 |
|
|
1 |
Rs.98.30 |
|
Euro |
1 |
Rs.72.41 |
|
BHT |
1 |
Rs.1.83 |
Note :
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
KAR |
|
|
|
|
Report Prepared
by : |
ANK |
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.