|
Report No. : |
356966 |
|
Report Date : |
26.12.2015 |
IDENTIFICATION DETAILS
|
Name : |
QUALIPOLY CHEMICAL CORPORATION |
|
|
|
|
Registered Office : |
No. 2, Yeong Gong 5th Rd., Yong'an
Dist., Kaohsiung City 828, (R.O.C.) |
|
|
|
|
Country : |
Taiwan |
|
|
|
|
Financials (as on) : |
31.12.2014 |
|
|
|
|
Date of Incorporation : |
25.11.1978 |
|
|
|
|
Com. Reg. No.: |
75975242 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Manufacturing and Sales of Synthetic Resin. |
|
|
|
|
No. of Employees : |
About 300 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 : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
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: |
No. 2, Yeong
Gong 5th Rd., Yong'an Dist., Kaohsiung City 828, Taiwan (R.O.C.) |
|
Supplied Address: |
NO: 2, YEONG
GROUP 5TH RD, YEONG AN DIST. KAOHSIUNG CITY 828, TAIWAN |
|
Telephone Number: |
+886-7-623-6199 |
|
Fax Number: |
|
|
E-mail: |
Notes: The exact address is as above.
Subject was incorporated
on 1978-11-25 with registered number 75975242
as Joint Stock Company in
Taiwan.
Subject was listed on Taiwan Stock Exchange on
2012-08-15.
|
Name |
Subscription Shares |
|
Youliang Cai |
3,674,889 |
|
Hongrong Gao |
|
|
895,932 |
|
|
Nvzhu Qiu |
1,315,918 |
|
Wuxiong Cai |
410,000 |
|
Haicheng Wang |
1,200,460 |
|
Feixiong Xiong |
106,078 |
|
Wenliang Zeng |
340,000 |
|
Chunyu Zheng |
1,203,933 |
|
Zhongyao Xu |
875,573 |
|
Hong Ren Investment Co., Ltd. (Literal Translation) |
871,120 |
Major Shareholder Information:
|
Registered Name: |
Hong Ren Investment Co., Ltd. (Literal Translation) |
|
Registered Address: |
3F-6, No. 54, Sec. 4, Minsheng East Rd.,
Songshan Dist., Taipei City, Taiwan |
|
Date of Foundation: |
2006-07-10 |
|
Registration Number: |
28200492 |
|
Registry: |
Taipei City Government |
|
Registered Capital: |
NTD 3,000,000 (USD 93,000) (As of 2015.12, 1 NTD = 0.031 USD) |
|
Paid-up Capital: |
NTD 3,000,000 (USD 93,000) |
|
Legal Representatives: |
Anting Chen |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2015-09-16 |
Factory
|
Name: |
Yong An Factory |
|
Address: |
No.2, Yeong Gong 5th Rd., Yong'an
Dist., Kaohsiung City 828, Taiwan |
|
Date of Foundation: |
1990-12-31 |
|
Date of Registration: |
1990-12-31 |
|
Factory Registration Number: |
99662431 |
|
Factory Manager: |
Youliang Cai |
|
Status: |
In Production |
|
Date of Last Annual Return: |
2003-11-04 |
|
Major Products: |
184 Synthetic resin, plastics and rubbers, etc. |
Related Company
|
Name |
Qualipoly Technology (Guang Dong) Corp. |
|
Address |
No.20, Huanzhen Road, Du Ruan Longbang Industrial Zone, Jiangmen City,
Guangdong Province, China |
|
Tel |
+86-750-822-6969 |
|
Fax |
+86-750-822-6963 |
|
Staff: |
About 160 Employees |
Offices
|
1 |
|
|
Name |
Taipei Office |
|
Address |
7F-4, No.20, Lane 609, Chung-Hsin Road, Sec. 5, San-Chung, Taiwan,
R.O.C. |
|
2 |
|
|
Name |
Taichung Office |
|
Address |
No.729, Chaun Ming South Road, South District, Taichung, Taiwan,
R.O.C. |
Core Management
Directors
|
1 |
|
|
Name |
Youliang Cai |
|
Position |
Board Chairman |
|
2 |
|
|
Name |
Hongrong Gao |
|
Position |
Director |
|
3 |
|
|
Name |
Nvzhu Qiu |
|
Position |
Director |
|
4 |
|
|
Name |
Wuxiong Cai |
|
Position |
Director |
|
5 |
|
|
Name |
Haicheng Wang |
|
Position |
Director |
|
6 |
|
|
Name |
Feixiong Xiong |
|
Position |
Independent Director |
|
7 |
|
|
Name |
Wenliang Zeng |
|
Position |
Independent Director |
|
8 |
|
|
Name |
Zhongyao Xu |
|
Position |
Supervisor |
|
9 |
|
|
Name |
Chunyu Zheng |
|
Position |
Supervisor |
|
10 |
|
|
Name |
Hong Ren Investment Co., Ltd. (Literal Translation) |
|
Position |
Supervisor |
Personnel Structure
|
Total Employees |
About 300 Employees |
Offices & Factories
|
|
Headquarters |
|
Add |
No.2, Yeong Gong 5th Rd., Yong'an Dist., Kaohsiung City 828,
Taiwan (R.O.C.) |
Production Information
Subject is engaged in manufacturing of synthetic resin, etc.
Subject has factories in Kaohsiung
City, Taiwan and Jiangmen City, Guangdong province of the Mainland of
China for production.
Subject obtained the certifications of ISO 9001, ISO 14001, OHSAS 18001
and CIVIC 114, etc.
We obtained Kaohsiung factory’s
production capacity as followed for reference.
|
Product |
Annual production capacity |
|
Unsaturated Polyester Resin |
30,000 tons |
|
Coating Resin |
3,600 tons |
|
UV Light Curing Resin |
19,200 tons |
Purchase Information
The registered activities of subject:
|
Business Code |
Details |
|
C801100 |
Manufacturing of synthetic resin and rubber |
|
C801990 |
Manufacturing of other chemical materials |
|
C802120 |
Manufacturing of industrial additives |
|
C802200 |
Manufacturing of painting, coating, dye and pigment |
|
C802990 |
Manufacturing of other chemical products |
|
C805070 |
Manufacturing of reinforced plastic products |
|
C805990 |
Manufacturing of other plastic products |
|
F107010 |
Wholesale of painting and coating |
|
F107170 |
Wholesale of industrial additives |
|
F107200 |
Wholesale of chemical materials |
|
F207010 |
Retail of painting and coating |
|
F207170 |
Retail of industrial additives |
|
F207200 |
Retail of chemicals |
|
F401010 |
International trade business |
|
ZZ99999 |
Besides licensed business, all other
business items those are not banned or restricted. |
It is introduced that subject imports some
technology from abroad such as NESTE (Finland), ASHLAND (USA), SOAB (Sweden),
BECKER (Sweden), SCHENECTADY (USA).
The raw materials of subject for production
are purchased from both home and abroad.
Some suppliers information of subject are as
follows:
|
Raw material |
Suppliers |
|
Styrene |
Yuan Jen Enterprises Co., Ltd. Grand Pacific Petrochemical Corporation |
|
Phthalic Anhydride |
Nan Ya Plastic Corporation UPC Technology Corporation |
|
Maleic Anhydride |
Yuan Jen Enterprises Co., Ltd. |
|
Acrylic Acid |
Yuan Jen Enterprises Co., Ltd. |
|
Diethylene Glycol |
Nan Ya Plastic Corporation Evermore Trading Corporation |
|
Trimethylolpropane |
Perstorp Holding AB |
|
Xylene |
Hoong Yang Enterprises, Inc. Camay Chemical Ind Co., Ltd. |
|
Propylene Glycol |
LyondellBasell |
|
Isobutyl Alcohol |
Dairen Chemical Corporation Nan Ya Plastic Corporation |
Major Suppliers’ Information
|
1 |
|
|
Name |
Yuan Jen Enterprises Co., Ltd. |
|
Address |
3rd Fl., 54, Sec. 4, Min Sheng E. Rd., Taipei , Taiwan ,
R.O.C. |
|
Tel |
+886-2-2717-2222 |
|
Fax |
+886-2-2546-1546 |
|
2 |
|
|
Name |
Grand Pacific Petrochemical Corporation |
|
Address |
10th Floor, No.1, Sec 4, Nanjing East Road, Songshan
District, Taipei City, Taiwan |
|
Tel |
+886-2-8770-4567 |
|
Fax |
+886-2-2545-8760 |
|
3 |
|
|
Name |
Nan Ya Plastic Corporation |
|
Address |
3F, 201 Tung-Hwa North Road, Taipei, Taiwan |
|
Tel |
+886-2-2717-8305 |
|
Fax |
+886-2-27136421 |
|
4 |
|
|
Name |
UPC Technology Corporation |
|
Address |
9th Fl., Building A, No.209 Nan Gang Rd., Sec.1, Nan Gang Dist.,
Taipei, 115, Taiwan |
|
Tel |
+886-2-2651-7889 |
|
Fax |
+886-2-2651-5818 |
|
5 |
|
|
Name |
Evermore Trading Corporation |
|
Address |
11F-3, No.106, Chang-An West Road, Taipei 10351, Taiwan, R.O.C. |
|
Tel |
+886-2-2552-2926 |
|
Fax |
+886-2-2552-2109 |
|
6 |
|
|
Name |
Perstorp Holding AB |
|
Address |
Industriparken, 284 80 Perstorp, Sweden |
|
Tel |
+46-435-38000 |
|
7 |
|
|
Name |
Hoong Yang Enterprises, Inc. |
|
Address |
No.68, Qixian 2nd Rd., Xinxing Dist., Kaohsiung City 800, Taiwan
(R.O.C.) |
|
8 |
|
|
Name |
Camay Chemical Ind Co., Ltd. |
|
Address |
8F-2, No. 21, Chung Ching S. Rd., Sec. 2, Taipei Taiwan |
|
Tel |
+886-2-2392-5606 |
|
9 |
|
|
Name |
Dairen Chemical Corporation |
|
Address |
9th Floor, No. 301, Songjiang road, Zhongshan District, Taipei
City, Taiwan |
|
Tel |
+886-2-7743-1500 |
Subject is engaged in sales of synthetic
resin, etc.
Subject’s major products are UV curable materials, unsaturated polyester
resins and coating resins, etc.
Subject has its own brand “QualiCure”.
The products of subject are applied to automobile components, household
appliances, packaging materials, etc.
Subject’s sales regions include Southeast Asia, Japan, Europe, Australia
and Middle East, etc.
It is introduced that subject has a proportion of 39% for domestic sale
and 61% for foreign sale.
Subject’s major customers are “Feng Ching Metal Corporation”, “MAIDA
GROUP”, ”NATIONAL REGENT”, and ”VINAUSTRADE”, etc.
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. |
Sales
Domestic Markets
|
Product |
Synthetic resin, etc. |
|
Selling Terms |
T/T, Cash, etc. |
Export
|
Product |
Synthetic resin, 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 |
137,555 |
105,832 |
|
Notes receivable, net |
|
|
|
Notes receivable |
214,496 |
235,462 |
|
Notes receivable, net |
214,496 |
235,462 |
|
Accounts receivable, net |
|
|
|
Accounts receivable, net |
1,018,986 |
825,515 |
|
Other receivables |
|
|
|
Other receivables, net |
21,513 |
16,679 |
|
Inventories |
|
|
|
Inventories, manufacturing business |
|
|
|
Inventories, manufacturing business, net |
657,697 |
729,537 |
|
Total inventories |
657,697 |
729,537 |
|
Other current assets |
|
|
|
Other current financial assets |
14,952 |
0 |
|
Other current assets, others |
50,035 |
45,283 |
|
Total other current assets |
64,987 |
45,283 |
|
Total current assets |
2,115,234 |
1,958,308 |
|
Non-current assets |
|
|
|
Non-current available-for-sale financial assets |
|
|
|
Non-current available-for-sale financial assets, net |
144,423 |
132,131 |
|
Property, plant and equipment |
|
|
|
Total property, plant and equipment |
956,302 |
981,100 |
|
Intangible assets |
|
|
|
Computer software, net |
|
|
|
Computer software, net |
1,416 |
3,040 |
|
Goodwill |
73,963 |
69,651 |
|
Other intangible assets, net |
|
|
|
Other intangible assets, net |
12,133 |
15,751 |
|
Total intangible assets |
87,512 |
88,442 |
|
Deferred tax assets |
12,587 |
7,769 |
|
Other non-current assets |
|
|
|
Prepayments for business facilities |
33,444 |
33,940 |
|
Guarantee deposits paid |
337 |
291 |
|
Long-term prepaid rents |
28,347 |
27,454 |
|
Other non-current assets, others |
|
|
|
Other non-current assets, others |
2,061 |
0 |
|
Total other non-current assets, others |
2,061 |
0 |
|
Total other non-current assets |
64,189 |
61,685 |
|
Total non-current assets |
1,265,013 |
1,271,127 |
|
Total assets |
3,380,247 |
3,229,435 |
|
Liabilities |
|
|
|
Current liabilities |
|
|
|
Short-term borrowings |
|
|
|
Total short-term borrowings |
644,546 |
626,727 |
|
Short-term notes and bills payable |
|
|
|
Total short-term notes and bills payable |
249,764 |
249,724 |
|
Current financial liabilities at fair value through profit or loss |
|
|
|
Total current financial liabilities at fair value through profit or
loss |
285 |
0 |
|
Notes payable |
|
|
|
Total notes payable |
192,783 |
106,980 |
|
Accounts payable |
|
|
|
Total accounts payable |
120,558 |
224,380 |
|
Other payables |
|
|
|
Total other payables |
104,901 |
90,752 |
|
Current tax liabilities |
30,649 |
7,505 |
|
Other current liabilities |
|
|
|
Long-term liabilities, current portion |
|
|
|
Long-term borrowings, current portion |
50,153 |
63,487 |
|
Total long-term liabilities, current portion |
50,153 |
63,487 |
|
Other current liabilities, others |
6,028 |
3,724 |
|
Total other current liabilities |
56,181 |
67,211 |
|
Total current liabilities |
1,399,667 |
1,373,279 |
|
Non-current liabilities |
|
|
|
Long-term borrowings |
|
|
|
Total long-term borrowings |
121,297 |
111,450 |
|
Deferred tax liabilities |
|
|
|
Total deferred tax liabilities |
44,674 |
28,166 |
|
Other non-current liabilities |
|
|
|
Accrued pension liabilities |
13,035 |
11,654 |
|
Total other non-current liabilities |
13,035 |
11,654 |
|
Total non-current liabilities |
179,006 |
151,270 |
|
Total liabilities |
1,578,673 |
1,524,549 |
|
Equity |
|
|
|
Equity attributable to owners of parent |
|
|
|
Share capital |
|
|
|
Ordinary share |
882,469 |
882,469 |
|
Total capital stock |
882,469 |
882,469 |
|
Capital surplus |
|
|
|
Total capital surplus |
250,901 |
250,901 |
|
Retained earnings |
|
|
|
Legal reserve |
148,716 |
134,712 |
|
Special reserve |
0 |
32,812 |
|
Unappropriated retained earnings (accumulated deficit) |
|
|
|
Total unappropriated retained earnings (accumulated deficit) |
398,943 |
309,883 |
|
Total retained earnings |
547,659 |
477,407 |
|
Other equity interest |
|
|
|
Total other equity interest |
120,545 |
94,109 |
|
Total equity attributable to owners of parent |
1,801,574 |
1,704,886 |
|
Total equity |
1,801,574 |
1,704,886 |
|
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 |
0 |
0 |
Unit: NTD/000
|
Consolidated |
2014 |
2013 |
|
Operating revenue |
|
|
|
Net sales revenue |
|
|
|
Sales revenue |
|
|
|
Total sales revenue |
5,007,523 |
4,872,659 |
|
Sales returns |
9,263 |
12,904 |
|
Sales discounts and allowances |
1,818 |
1,576 |
|
Net sales revenue |
4,996,442 |
4,858,179 |
|
Total operating revenue |
4,996,442 |
4,858,179 |
|
Operating costs |
|
|
|
Total operating costs |
4,396,647 |
4,303,531 |
|
Gross profit (loss) from operations |
599,795 |
554,648 |
|
Gross profit (loss) from operations |
599,795 |
554,648 |
|
Operating expenses |
|
|
|
Selling expenses |
|
|
|
Total selling expenses |
259,046 |
269,555 |
|
Administrative expenses |
|
|
|
Total administrative expenses |
103,288 |
99,946 |
|
Research and development expenses |
|
|
|
Total research and development expenses |
37,272 |
32,722 |
|
Total operating expenses |
399,606 |
402,223 |
|
Net operating income (loss) |
200,189 |
152,425 |
|
Non-operating income and expenses |
|
|
|
Other income |
|
|
|
Interest income |
|
|
|
Total interest income |
2,048 |
2,848 |
|
Total other income |
2,048 |
2,848 |
|
Other gains and losses |
|
|
|
Other gains and losses, net |
38,587 |
44,939 |
|
Finance costs |
|
|
|
Finance costs, net |
13,726 |
16,393 |
|
Total non-operating income and expenses |
26,909 |
31,394 |
|
Profit (loss) from continuing operations before tax |
227,098 |
183,819 |
|
Tax expense (income) |
|
|
|
Total tax expense (income) |
48,324 |
43,781 |
|
Profit (loss) from continuing operations |
178,774 |
140,038 |
|
Profit (loss) |
178,774 |
140,038 |
|
Other comprehensive income |
|
|
|
Exchange differences on translation |
22,095 |
15,467 |
|
Unrealised gains (losses) on valuation of available-for-sale financial
assets |
10,219 |
35,895 |
|
Actuarial gains (losses) on defined benefit plans |
-3,163 |
-1,525 |
|
Income tax related to components of other comprehensive income |
5,341 |
3,381 |
|
Other comprehensive income, net |
23,810 |
46,456 |
|
Total comprehensive income |
202,584 |
186,494 |
|
Profit (loss), attributable to: |
|
|
|
Profit (loss), attributable to owners of parent |
178,774 |
140,038 |
|
Comprehensive income attributable to: |
|
|
|
Comprehensive income, attributable to owners of parent |
202,584 |
186,494 |
|
Basic earnings per share |
|
|
|
Basic earnings (loss) per share from continuing operations |
2.03 |
1.63 |
|
Total basic earnings per share |
2.03 |
1.63 |
|
Diluted earnings per share |
|
|
|
Diluted earnings (loss) per share from continuing operations |
2.02 |
1.62 |
|
Total diluted earnings per share |
2.02 |
1.62 |
Unit: NTD/000
|
Consolidated |
2014 |
2013 |
|
Cash flows from (used in) operating activities, indirect method |
|
|
|
Profit (loss) from continuing operations before tax |
227,098 |
183,819 |
|
Profit (loss) before tax |
227,098 |
183,819 |
|
Adjustments |
|
|
|
Adjustments to reconcile profit (loss) |
|
|
|
Depreciation expense |
59,289 |
59,208 |
|
Amortization expense |
5,932 |
4,610 |
|
Provision (reversal of provision) for bad debt expense |
1,994 |
229 |
|
Interest expense |
13,726 |
16,393 |
|
Interest income |
-2,048 |
-2,848 |
|
Dividend income |
-17,492 |
-17,402 |
|
Loss (gain) on disposal of property, plant and equipment |
80 |
-271 |
|
Impairment loss on non-financial assets |
13,987 |
11,868 |
|
Total adjustments to reconcile profit (loss) |
75,468 |
71,787 |
|
Changes in operating assets and liabilities |
|
|
|
Changes in operating assets |
|
|
|
Decrease (increase) in notes receivable |
20,966 |
-38,855 |
|
Decrease (increase) in accounts receivable |
-202,852 |
-12,518 |
|
Decrease (increase) in other receivable |
-5,863 |
1,823 |
|
Decrease (increase) in inventories |
43,768 |
-92,875 |
|
Decrease (increase) in other current assets |
-3,723 |
9,716 |
|
Total changes in operating assets |
-147,704 |
-132,709 |
|
Changes in operating liabilities |
|
|
|
Increase (decrease) in notes payable |
85,803 |
-83,824 |
|
Increase (decrease) in accounts payable |
-103,822 |
-15,890 |
|
Increase (decrease) in other payable |
13,456 |
17,119 |
|
Increase (decrease) in other current liabilities |
2,304 |
-2,609 |
|
Increase (decrease) in accrued pension liabilities |
-1,782 |
-13,255 |
|
Increase (decrease) in other operating liabilities |
285 |
-94 |
|
Total changes in operating liabilities |
-3,756 |
-98,553 |
|
Total changes in operating assets and liabilities |
-151,460 |
-231,262 |
|
Total adjustments |
-75,992 |
-159,475 |
|
Cash inflow (outflow) generated from operations |
151,106 |
24,344 |
|
Interest received |
2,048 |
2,848 |
|
Interest paid |
-13,716 |
-16,981 |
|
Income taxes refund (paid) |
-18,831 |
-56,164 |
|
Net cash flows from (used in) operating activities |
120,607 |
-45,953 |
|
Cash flows from (used in) investing activities |
|
|
|
Acquisition of property, plant and equipment |
-26,964 |
-69,550 |
|
Proceeds from disposal of property, plant and equipment |
191 |
517 |
|
Increase in refundable deposits |
-46 |
0 |
|
Acquisition of intangible assets |
-2,194 |
-18,211 |
|
Increase in other financial assets |
-14,952 |
0 |
|
Decrease in other financial assets |
0 |
1,163 |
|
Dividends received |
17,492 |
17,402 |
|
Net cash flows from (used in) investing activities |
-26,473 |
-68,679 |
|
Cash flows from (used in) financing activities |
|
|
|
Increase in short-term loans |
17,819 |
0 |
|
Decrease in short-term loans |
0 |
-37,783 |
|
Increase in short-term notes and bills payable |
40 |
98 |
|
Repayments of bonds |
0 |
-104 |
|
Proceeds from long-term debt |
60,000 |
120,000 |
|
Repayments of long-term debt |
-63,487 |
-141,387 |
|
Cash dividends paid |
-105,896 |
-132,370 |
|
Proceeds from issuing shares |
0 |
299,130 |
|
Net cash flows from (used in) financing activities |
-91,524 |
107,584 |
|
Effect of exchange rate changes on cash and cash equivalents |
29,113 |
18,368 |
|
Net increase (decrease) in cash and cash equivalents |
31,723 |
11,320 |
|
Cash and cash equivalents at beginning of period |
105,832 |
94,512 |
|
Cash and cash equivalents at end of period |
137,555 |
105,832 |
|
Cash and cash equivalents reported in the statement of financial
position |
137,555 |
105,832 |
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 cannot 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.
|
Name |
Mr. Gao |
|
Department |
Sales Department |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.66.20 |
|
|
1 |
Rs.98.30 |
|
Euro |
1 |
Rs.72.41 |
|
TWD |
1 |
Rs.2.01 |
Note :
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
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.