|
Report No. : |
306905 |
|
Report Date : |
11.02.2015 |
IDENTIFICATION DETAILS
|
Name : |
CHINA GENERAL PLASTICS CORP. |
|
|
|
|
Registered Office : |
12th Floor, No.37, Ji-Hu Road,
Nei-Hu Dist., Taipei City |
|
|
|
|
Country : |
Taiwan |
|
|
|
|
Financials (as on) : |
30.09.2014 (Consolidated) |
|
|
|
|
Date of Incorporation : |
29.04.1964 |
|
|
|
|
Com. Reg. No.: |
11686106 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
engaged in Manufacturing & sales of Plastic Products including PVC Resin, PVC Compound, PVC Film, PVC Leather, PVC Sheet & Chemical Products |
|
|
|
|
No of Employees : |
As of 30.04.2014 926 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 : |
Slow but Correct |
|
Litigation : |
---- |
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) |
|
Taiwan |
A2 |
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, and 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. Negotiations continue on follow-on
components of ECFA regarding trade in goods and a dispute resolution mechanism;
a trade in services agreement is under review in the legislature. 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 accounting for 11.2% of the island's total
population as of 2012. The island runs a large overall trade surplus largely
because of its surplus with China, and its foreign reserves are the world's
sixth largest, behind China, Japan, Saudi Arabia, Russia, 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, Taiwan Central Bank signed a
memorandum of understanding 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 could help develop Taiwan
into a local RMB hub. Closer economic links with the mainland bring greater
opportunities for the Taiwan economy, but also poses new challenges as the
island becomes more economically dependent on China while political differences
remain unresolved.
|
Source : CIA |
|
Company Name: |
|
|
Supplied Name: |
|
|
Trading Address: |
12th Floor, No.37, Ji-Hu Road,
Nei-Hu Dist., Taipei City, Taiwan, R.O.C. |
|
Supplied Address: |
|
|
Telephone Number: |
+886-2-8751-6888 |
|
Fax Number: |
Notes: The exact name and
address are as above.
|
Credit Opinion: |
|
Registered Name: |
China General Plastics Corp. |
|
Registered Address: |
12th Floor, No.37, Ji-Hu Road, Nei-Hu Dist., Taipei City,
Taiwan, R.O.C. |
|
Date of Foundation: |
1964-4-29 |
|
Registration Number: |
11686106 |
|
Registry: |
Department of Commerce, Ministry of Economic Affairs, R.O.C. |
|
Registered Capital: |
NTD 5,000,000,000 (USD 155,000,000) (As of 2015.02, 1 NTD = 0.0310 USD) |
|
Paid-up Capital: |
NTD 4,683,034,080 (USD 145,174,056) |
|
Legal Representatives: |
Yigui Wu |
|
Legal Form: |
|
|
Principal Activities: |
engaged
in Manufacturing & sales of Plastic Products including PVC Resin, PVC Compound, PVC Film, PVC
Leather, PVC Sheet & Chemical Products |
|
Staff: |
|
|
Listed at Stock
Exchange: |
|
|
Date of Last
Annual Return: |
Subject was incorporated on 1964-4-29 with registered number 11686106 as Joint Stock Company in Taiwan.
Subject listed on the Taiwan Stock
Exchange on 1973-3-5.
Factory
|
Name: |
Toufen Factory |
|
Address: |
No.571, Minzu Rd.,
17 Lin, Tian Liao Li, Toufen Township, Miaoli County, Taiwan (R.O.C.) |
|
Date of Foundation: |
1969-4-16 |
|
Date of Registration: |
1969-4-16 |
|
Factory Registration Number: |
99631801 |
|
Factory Manager: |
Wanda Chen |
|
Status: |
In Production |
|
Date of Last Annual Return: |
2014-10-8 |
|
Major Products: |
220 plasthetics 181 basic chemical materials (chemical
materials for dietary supplement, sodium hydroxide solution 45%, hydrochloric
acid 32%, sodium hypochlorite solution) 184 synthetic resin,
plastic and rubber |
|
1 |
|
|
Name: |
CGPC Polymer
Co., Ltd. |
|
2 |
|
|
Name: |
Taiwan VCM
Corporation |
|
3 |
|
|
Name: |
CGPC (BVI)
Holding Co., Ltd. |
|
4 |
|
|
Name: |
CGPC America
Corporation |
|
5 |
|
|
Name: |
C G Europe
Limited |
|
6 |
|
|
Name: |
Krystal Star
International Corporation |
|
7 |
|
|
Name: |
China General
Plastics (Hong Kong) Co., Ltd. |
|
8 |
|
|
Name: |
Continental
General Plastics (Zhongshan) Co., Ltd. (Translated) |
|
9 |
|
|
Name: |
Zhongshan Huaju Plastics
Products Co., Ltd. (Translated) |
Major Shareholder
|
Name |
Subscription Shares |
|
Lian Ju International Investment Co., Ltd.
(Literal Translation) |
115,620,207 |
|
Tai Lian International Investment Co., Ltd.
(Literal Translation) |
|
|
15,301,122 |
Shareholder
Information:
|
Registered Name: |
Lian Ju
International Investment Co., Ltd. (Literal Translation) |
|
Registered Address: |
12th Floor, No.37, Ji-Hu Road, Nei-Hu Dist., Taipei City,
Taiwan, R.O.C. |
|
Date of Foundation: |
1996-10-18 |
|
Registration Number: |
97168102 |
|
Registry: |
Department of Commerce, Ministry of Economic Affairs, R.O.C. |
|
Registered Capital: |
NTD 3,866,830,000 (USD 119,871,730) (As of 2015.02, 1 NTD = 0.0310 USD) |
|
Paid-up Capital: |
NTD 3,866,830,000 (USD 119,871,730) |
|
Legal Representatives: |
Yigui Wu |
|
Legal Form: |
Joint Stock Company |
|
Listed at Stock Exchange: |
No |
|
Date of Last Annual Return: |
2014-7-15 |
Core Management
|
1 |
|
|
Name |
Yigui Wu |
|
Position |
Board Chairman |
|
2 |
|
|
Name |
Yaosheng Chen |
|
Position |
Director |
|
3 |
|
|
Name |
Jizhong Zhang |
|
Position |
Director |
|
4 |
|
|
Name |
Hanfu Lin |
|
Position |
Director &
Manager |
|
Appointment Date
of Manager |
2013-2-27 |
|
5 |
|
|
Name |
Baoluo Ying |
|
Position |
Director |
|
6 |
|
|
Name |
Hantai Liu |
|
Position |
Director |
|
7 |
|
|
Name |
Zhentu Liu |
|
Position |
Director |
|
8 |
|
|
Name |
Yishao Ke |
|
Position |
Supervisor |
|
Name |
Guohong Li |
|
Position |
Supervisor |
Personnel
Structure
|
Total Employees |
926 Employees (As of
2014-4-30) |
|
|
Headquarters |
|
Add |
12th Floor, No.37, Ji-Hu Road, Nei-Hu Dist., Taipei City,
Taiwan, R.O.C. |
Production
Information
l Subject is a
manufacturer of plastic products
l It is introduced that subject has a factory in Taiwan for production and
invested in some factories in Mainland China.
l Subject obtained
the certifications of ISO 9001:2008, ISO/TS 16949:2009, OHSAS 18001:2007, ISO
14001:2004, ISO/IEC 17025:2005, etc.
l We obtained some
of subject’s annual production information as follows
for reference.
Unit: ton
|
Products |
2013 |
2012 |
||
|
Capacity of production |
Output of production |
Capacity of production |
Output of production |
|
|
PVC Powder, PVC
Compound and Chemical Products |
433,308 |
356,308 |
433,308 |
334,524 |
|
Construction
Products |
25,380 |
21,171 |
25,380 |
18,084 |
|
PVC Film |
68,460 |
43,415 |
68,460 |
43,121 |
|
PVC Leather |
9,800 |
7,740 |
9,800 |
7,391 |
Purchase Information
l The registered
activities of subject:
|
Business Code |
Details |
|
-- |
Manufacturing of raw materials and plastic |
|
-- |
Manufacturing of plastic processed
products |
|
-- |
Manufacturing of related chemical products for plastic
processed products |
|
-- |
Manufacturing of printing and embossing rollers |
|
-- |
Manufacturing, technical service (design and
installation) and sales of chemical machinery and equipment (whole plant
equipment of vinyl chloride monomer) |
|
-- |
Transporting, sales, entrusting and processing of
above related products. |
|
-- |
Research and promoting services of above
mentioned products |
|
F107110 |
Wholesales of petrochemical materials |
|
F207110 |
Retails of petrochemical materials |
|
ZZ99999 |
Besides licensed business, all other business
items those are not banned or restricted |
l The raw materials
for production are purchased from both home and abroad.
l
Subject is engaged in sales of plastic products
l Subject’s major products include PVC resin, PVC compound, PVC film, PVC
leather, PVC sheet & chemical products
l The products are applied to the industries of construction, chemical,
printing and so on.
l Subject’s sales regions almost cover all over the world.
l One of subject’s major customers is the related company of CGPC America
Corp.
Import and export
right:
|
Import right |
Yes |
|
Export right |
Yes |
Purchase
Domestic
Purchase
|
Product |
Raw materials, etc. |
|
Payment Terms |
Cash, T/T, etc. |
Foreign
Purchase
|
Product |
Raw materials, etc. |
|
Payment Terms |
T/T, etc. |
Sales
Domestic
Markets
|
Product |
Plastic products, etc. |
|
Selling Terms |
Cash, T/T, etc. |
Export
|
Plastic products, etc. |
|
|
Selling Terms |
L/C, T/T, etc. |
Unit: NTD/000
|
Consolidated |
2014-9-30 |
2013-9-30 |
|
Assets |
|
|
|
Current assets |
|
|
|
Cash and cash equivalents |
|
|
|
Total cash and cash equivalents |
434,827 |
1,143,578 |
|
Current financial assets at fair value through
profit or loss |
|
|
|
Total current financial assets at fair value
through profit or loss |
1,224,242 |
1,056,049 |
|
Current available-for-sale financial assets |
|
|
|
Current available-for-sale financial assets, net |
2,890 |
3,349 |
|
Current bond investment without active market |
|
|
|
Current bond investment without active market,
net |
409,207 |
207,514 |
|
Notes receivable, net |
|
|
|
Notes receivable, net |
200,790 |
140,091 |
|
Accounts receivable, net |
|
|
|
Accounts receivable, net |
1,344,494 |
1,049,624 |
|
Accounts receivable due from related parties, net |
|
|
|
Accounts receivable due from related parties, net |
146,809 |
122,409 |
|
Other receivables |
|
|
|
Other receivables, net |
99,322 |
63,175 |
|
Other receivables due from related parties |
|
|
|
Other receivables due from related parties, net |
59,472 |
49,494 |
|
Inventories |
|
|
|
Inventories, manufacturing business |
|
|
|
Inventories, manufacturing business, net |
1,915,432 |
1,368,006 |
|
Total inventories |
1,915,432 |
1,368,006 |
|
Prepayments |
|
|
|
Total prepayments |
183,202 |
152,609 |
|
Other current assets |
|
|
|
Total other current assets |
375 |
118,813 |
|
Total current assets |
6,021,062 |
5,474,711 |
|
Non-current assets |
|
|
|
Non-current available-for-sale financial assets |
|
|
|
Non-current available-for-sale financial assets,
net |
2,128 |
2,555 |
|
Non-current financial assets at cost |
|
|
|
Non-current financial assets at cost, net |
103,066 |
2,981 |
|
Investments accounted for using equity method |
|
|
|
Investments accounted for using equity method,
net |
282,642 |
288,788 |
|
Property, plant and equipment |
|
|
|
Total property, plant and equipment |
5,144,472 |
5,206,391 |
|
Investment property, net |
|
|
|
Investment property, net |
27,715 |
29,407 |
|
Intangible assets |
|
|
|
Total intangible assets |
34,518 |
38,800 |
|
Deferred tax assets |
319,179 |
319,342 |
|
Other non-current assets |
|
|
|
Long-term prepaid rents |
120,762 |
121,075 |
|
Other non-current assets, others |
|
|
|
Total other non-current assets, others |
24,441 |
32,157 |
|
Total other non-current assets |
145,203 |
153,232 |
|
Total non-current assets |
6,058,923 |
6,041,496 |
|
Total assets |
12,079,985 |
11,516,207 |
|
Liabilities |
|
|
|
Current liabilities |
|
|
|
Short-term borrowings |
|
|
|
Total short-term borrowings |
431,747 |
200,000 |
|
Short-term notes and bills payable |
|
|
|
Total short-term notes and bills payable |
699,735 |
344,880 |
|
Current financial liabilities at fair value
through profit or loss |
|
|
|
Total current financial liabilities at fair value
through profit or loss |
348 |
328 |
|
Notes payable |
|
|
|
Total notes payable |
305 |
147 |
|
Accounts payable |
|
|
|
Total accounts payable |
902,286 |
662,266 |
|
Accounts payable to related parties |
|
|
|
Total accounts payable to related parties |
51,047 |
148,563 |
|
Other payables |
|
|
|
Total other payables |
611,277 |
606,607 |
|
Other payables to related parties |
12,554 |
11,720 |
|
Current tax liabilities |
18,214 |
129,778 |
|
Current provisions |
|
|
|
Total current provisions |
11,746 |
16,931 |
|
Other current liabilities |
|
|
|
Long-term liabilities, current portion |
|
|
|
Total long-term liabilities, current portion |
189,612 |
62,000 |
|
Other current liabilities, others |
86,738 |
30,760 |
|
Total other current liabilities |
276,350 |
92,760 |
|
Total current liabilities |
3,015,609 |
2,213,980 |
|
Non-current liabilities |
|
|
|
Long-term borrowings |
|
|
|
Total long-term borrowings |
961,946 |
1,151,314 |
|
Deferred tax liabilities |
|
|
|
Total deferred tax liabilities |
600,259 |
602,592 |
|
Other non-current liabilities |
|
|
|
Accrued pension liabilities |
1,366,753 |
1,361,807 |
|
Other non-current liabilities, others |
3,434 |
7,839 |
|
Total other non-current liabilities |
1,370,187 |
1,369,646 |
|
Total non-current liabilities |
2,932,392 |
3,123,552 |
|
Total liabilities |
5,948,001 |
5,337,532 |
|
Equity |
|
|
|
Equity attributable to owners of parent |
|
|
|
Share capital |
|
|
|
Ordinary share |
4,683,034 |
4,502,917 |
|
Total capital stock |
4,683,034 |
4,502,917 |
|
Capital surplus |
|
|
|
Total capital surplus |
8,232 |
8,248 |
|
Retained earnings |
|
|
|
Legal reserve |
153,013 |
77,701 |
|
Special reserve |
408,223 |
408,223 |
|
Unappropriated retained earnings (accumulated
deficit) |
|
|
|
Total unappropriated retained earnings
(accumulated deficit) |
584,822 |
910,055 |
|
Total retained earnings |
1,146,058 |
1,395,979 |
|
Other equity interest |
|
|
|
Total other equity interest |
25,263 |
22,238 |
|
Total equity attributable to owners of parent |
5,862,587 |
5,929,382 |
|
Non-controlling interests |
269,397 |
249,293 |
|
Total equity |
6,131,984 |
6,178,675 |
|
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 |
2014-1-1~2014-9-30 |
2013-1-1~2013-9-30 |
|
Operating revenue |
|
|
|
Net sales revenue |
|
|
|
Net sales revenue |
11,339,985 |
10,716,809 |
|
Total operating revenue |
11,339,985 |
10,716,809 |
|
Operating costs |
|
|
|
Cost of sales |
|
|
|
Total cost of sales |
10,312,291 |
9,181,795 |
|
Total operating costs |
10,312,291 |
9,181,795 |
|
Gross profit (loss) from operations |
1,027,694 |
1,535,014 |
|
Gross profit (loss) from operations |
1,027,694 |
1,535,014 |
|
Operating expenses |
|
|
|
Selling expenses |
|
|
|
Total selling expenses |
570,031 |
580,153 |
|
Administrative expenses |
|
|
|
Total administrative expenses |
195,644 |
203,993 |
|
Research and development expenses |
|
|
|
Total research and development expenses |
35,308 |
29,822 |
|
Total operating expenses |
800,983 |
813,968 |
|
Net operating income (loss) |
226,711 |
721,046 |
|
Non-operating income and expenses |
|
|
|
Other income |
|
|
|
Total other income |
28,934 |
27,752 |
|
Other gains and losses |
|
|
|
Other gains and losses, net |
17,812 |
59,358 |
|
Finance costs |
|
|
|
Interest expense |
21,935 |
21,923 |
|
Finance costs, net |
21,935 |
21,923 |
|
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 |
3,933 |
19,653 |
|
Total non-operating income and expenses |
28,744 |
84,840 |
|
Profit (loss) from continuing operations before
tax |
255,455 |
805,886 |
|
Tax expense (income) |
|
|
|
Total tax expense (income) |
49,965 |
132,281 |
|
Profit (loss) from continuing operations |
205,490 |
673,605 |
|
Profit (loss) from discontinued operations |
|
|
|
Total profit (loss) from discontinued operations |
-21,189 |
-14,020 |
|
Profit (loss) |
184,301 |
659,585 |
|
Other comprehensive income |
|
|
|
Exchange differences on translation |
11,481 |
19,173 |
|
Unrealised gains (losses) on valuation of
available-for-sale financial assets |
-1,223 |
121 |
|
Share of other comprehensive income of associates
and joint ventures accounted for using equity method |
|
|
|
Share of other comprehensive income of associates
and joint ventures accounted for using equity method, exchange differences on
translation |
313 |
565 |
|
Share of other comprehensive income of associates
and joint ventures accounted for using equity method, unrealized gains
(losses) on available-for-sale financial assets |
-13,515 |
3,085 |
|
Total share of other comprehensive income of
associates and joint ventures accounted for using equity method |
-13,202 |
3,650 |
|
Income tax related to components of other
comprehensive income |
1,952 |
3,259 |
|
Other comprehensive income, net |
-4,896 |
19,685 |
|
Total comprehensive income |
179,405 |
679,270 |
|
Profit (loss), attributable to: |
|
|
|
Profit (loss), attributable to owners of parent |
177,076 |
610,359 |
|
Profit (loss), attributable to non-controlling
interests |
7,225 |
49,226 |
|
Comprehensive income attributable to: |
|
|
|
Comprehensive income, attributable to owners of
parent |
172,252 |
630,056 |
|
Comprehensive income, attributable to
non-controlling interests |
7,153 |
49,214 |
|
Basic earnings per share |
|
|
|
Basic earnings (loss) per share from continuing
operations |
0.42 |
1.33 |
|
Basic earnings (loss) per share from discontinued
operations |
-0.04 |
-0.03 |
|
Total basic earnings per share |
0.38 |
1.3 |
|
Diluted earnings per share |
|
|
|
Diluted earnings (loss) per share from continuing
operations |
0.42 |
1.33 |
|
Diluted earnings (loss) per share from
discontinued operations |
-0.04 |
-0.03 |
|
Total diluted earnings per share |
0.38 |
1.3 |
Unit: NTD/000
|
Consolidated |
2014-1-1~2014-9-30 |
2013-1-1~2013-9-30 |
|
Cash flows from (used in) operating activities,
indirect method |
|
|
|
Profit (loss) from continuing operations before
tax |
255,455 |
805,886 |
|
Profit (loss) from discontinued operations before
tax |
-21,189 |
-14,020 |
|
Profit (loss) before tax |
234,266 |
791,866 |
|
Adjustments |
|
|
|
Adjustments to reconcile profit (loss) |
|
|
|
Depreciation expense |
268,717 |
258,478 |
|
Amortization expense |
4,653 |
3,808 |
|
Provision (reversal of provision) for bad debt
expense |
63 |
-19 |
|
Net loss (gain) on financial assets or
liabilities at fair value through profit or loss |
6,894 |
-41,732 |
|
Interest expense |
21,935 |
21,923 |
|
Interest income |
-12,825 |
-10,524 |
|
Dividend income |
-426 |
-1,003 |
|
Share of loss (profit) of associates and joint
ventures accounted for using equity method |
-3,933 |
-19,653 |
|
Loss (gain) on disposal of property, plan and
equipment |
590 |
-1,725 |
|
Impairment loss on non-financial assets |
15,559 |
555 |
|
Other adjustments to reconcile profit (loss) |
21,568 |
25,061 |
|
Total adjustments to reconcile profit (loss) |
322,795 |
235,169 |
|
Changes in operating assets and liabilities |
|
|
|
Changes in operating assets |
|
|
|
Decrease (increase) in financial assets held for
trading |
-212,356 |
56,760 |
|
Decrease (increase) in notes receivable |
-48,888 |
82,942 |
|
Decrease (increase) in accounts receivable |
-275,446 |
-13,746 |
|
Decrease (increase) in accounts receivable due from
related parties |
764 |
7,390 |
|
Decrease (increase) in other receivable |
-44,880 |
4,104 |
|
Decrease (increase) in other receivable due from
related parties |
-37,293 |
-30,619 |
|
Decrease (increase) in inventories |
-248,714 |
3,947 |
|
Decrease (increase) in prepayments |
-66,943 |
-144,775 |
|
Decrease (increase) in other current assets |
43,130 |
27,920 |
|
Total changes in operating assets |
-890,626 |
-6,077 |
|
Changes in operating liabilities |
|
|
|
Increase (decrease) in notes payable |
43 |
-217 |
|
Increase (decrease) in accounts payable |
89,363 |
86,933 |
|
Increase (decrease) in accounts payable to
related parties |
-2,035 |
-193,388 |
|
Increase (decrease) in other payable |
60,427 |
34,383 |
|
Increase (decrease) in other payable to related
parties |
-1,736 |
-3,293 |
|
Increase (decrease) in provisions |
-9,450 |
-3,538 |
|
Increase (decrease) in other current liabilities |
46,550 |
-7,710 |
|
Increase (decrease) in accrued pension
liabilities |
-27,127 |
-29,427 |
|
Total changes in operating liabilities |
156,035 |
-116,257 |
|
Total changes in operating assets and liabilities |
-734,591 |
-122,334 |
|
Total adjustments |
-411,796 |
112,835 |
|
Cash inflow (outflow) generated from operations |
-177,530 |
904,701 |
|
Interest received |
12,336 |
12,245 |
|
Interest paid |
-21,805 |
-21,872 |
|
Income taxes refund (paid) |
-183,638 |
-63,126 |
|
Net cash flows from (used in) operating
activities |
-370,637 |
831,948 |
|
Cash flows from (used in) investing activities |
|
|
|
Acquisition of bond investments without active
market |
-686,252 |
-193,514 |
|
Proceeds from disposal of bond investments
without active market |
484,980 |
18,925 |
|
Acquisition of financial assets at cost |
-100,000 |
0 |
|
Proceeds from disposal of investments accounted
for using equity method |
0 |
39,511 |
|
Acquisition of property, plant and equipment |
-195,924 |
-222,731 |
|
Proceeds from disposal of property, plant and
equipment |
2,772 |
2,418 |
|
Increase in refundable deposits |
0 |
-78 |
|
Decrease in refundable deposits |
1,650 |
1,977 |
|
Acquisition of intangible assets |
-1,641 |
-1,832 |
|
Decrease in other non-current assets |
0 |
12 |
|
Dividends received |
426 |
1,003 |
|
Other investing activities |
-17,319 |
-18,397 |
|
Net cash flows from (used in) investing
activities |
-511,308 |
-372,706 |
|
Cash flows from (used in) financing activities |
|
|
|
Increase in short-term loans |
231,747 |
-11,214 |
|
Increase in short-term notes and bills payable |
574,806 |
-26,969 |
|
Repayments of long-term debt |
-62,000 |
-62,000 |
|
Increase in guarantee deposits received |
574 |
5,099 |
|
Decrease in guarantee deposits received |
-4,414 |
-2,042 |
|
Increase in other non-current liabilities |
-12 |
-10 |
|
Cash dividends paid |
-360,148 |
-169,922 |
|
Net cash flows from (used in) financing
activities |
380,553 |
-267,058 |
|
Effect of exchange rate changes on cash and cash
equivalents |
7,634 |
7,614 |
|
Net increase (decrease) in cash and cash
equivalents |
-493,758 |
199,798 |
|
Cash and cash equivalents at beginning of period |
928,585 |
943,780 |
|
Cash and cash equivalents at end of period |
434,827 |
1,143,578 |
|
Cash and cash equivalents reported in the
statement of financial position |
434,827 |
1,143,578 |
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
|
1 |
|
|
Case Type: |
Chattel Mortgage |
|
Certificate No.: |
024111 |
|
Debtor Name: |
China General Plastics Corp. |
|
Document Number: |
287904 |
|
Date of Registration: |
1985-9-27 |
|
Date of Alteration: |
1985-9-27 |
|
Status: |
Paid off |
|
2 |
|
|
Case Type: |
Chattel Mortgage |
|
Certificate No.: |
027837 |
|
Debtor Name: |
China General Plastics Corp. |
|
Document Number: |
202727 |
|
Date of Registration: |
1987-6-18 |
|
Date of Alteration: |
1987-6-18 |
|
Status: |
Paid off |
|
3 |
|
|
Case Type: |
Chattel Mortgage |
|
Certificate No.: |
036001 |
|
Debtor Name: |
China General Plastics Corp. |
|
Document Number: |
199833 |
|
Date of Registration: |
1990-7-30 |
|
Date of Alteration: |
1990-7-30 |
|
Status: |
Paid off |
|
4 |
|
|
Case Type: |
Chattel Mortgage |
|
Certificate No.: |
070029 |
|
Debtor Name: |
China General Plastics Corp. |
|
Document Number: |
09005083670 |
|
Date of Registration: |
2001-4-18 |
|
Status: |
Paid off |
|
1 |
|
|
Trial Number: |
2011, Su, 1313 |
|
Date of Trial: |
2011-11-18 |
|
Reason: |
Partition for common property |
|
2 |
|
|
Trial Number: |
2010, Xiaoshang, 161 |
|
Date of Trial: |
2010-12-16 |
|
Reason: |
Payment for damages |
|
3 |
|
|
Trial Number: |
2009, Su, 1572 |
|
Date of Trial: |
2010-1-26 |
|
Reason: |
Payment for damages |
|
4 |
|
|
Trial Number: |
2010, Beixiao, 811 |
|
Trial Date: |
2010-10-27 |
|
Reason: |
Compensation for damage |
|
Claimant: |
Xin Hua Yu Co., Ltd. (Literal Translation) |
|
Defendant: |
China General Plastics Corp. |
|
5 |
|
|
Trial Number: |
2002, Beilaosu, 2 |
|
Trial Date: |
2003-5-15 |
|
Reason: |
Confirmation the existence of employment relationship |
|
Claimant: |
Not Stated |
|
Defendant: |
China General Plastics Corp. |
|
Name: |
Ms. Zhang |
|
Department: |
Sales Department |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.61.96 |
|
UK Pound |
1 |
Rs.94.41 |
|
Euro |
1 |
Rs.70.20 |
INFORMATION DETAILS
|
Analysis Done by
: |
RAS |
|
|
|
|
Report Prepared
by : |
MNL |
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.