|
Report No. : |
311608 |
|
Report Date : |
17.03.2015 |
IDENTIFICATION DETAILS
|
Name : |
CHINA MAN-MADE FIBER CORPORATION |
|
|
|
|
Registered Office : |
10F., No. 50, Sec. 1, Xinsheng S. Rd.,
Zhongzheng Dist., Taipei City 10059 |
|
|
|
|
Country : |
Taiwan |
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
11.05.1955 |
|
|
|
|
Com. Reg. No.: |
07066907 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Manufacturing and trading of chemical
products |
|
|
|
|
No. of Employee : |
About 600 |
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 – 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: |
10-11F, No. 50,
Sec. 1, Xinsheng S. Rd., Zhongzheng Dist., Taipei City 100, Taiwan (R.O.C.) |
|
Supplied Address: |
World Trade Buldg., 10th Floor 50 Sec 1
Xingheng South Road Taipei Taiwan 100 ROC |
|
Telephone Number: |
+886 -2-2393-7111 |
|
Fax Number: |
+886- 2-2391-0462 |
|
Website: |
Note: The exact name and address are as above.
Subject was incorporated
on 1955-5-11 with registered number 07066907
as Joint Stock Company in Taiwan.
Subject listed on Taiwan Stock Exchange on 1963-12-2
Factory
|
Name: |
Kaohsiung Plant |
|
Address: |
No. 8, Jingjian Rd., Sannai Li, Dashe Dist., Kaohsiung, Taiwan |
|
Date of Foundation: |
1990-12-31 |
|
Date of Registration: |
1990-12-31 |
|
Factory Registration Number: |
99661662 |
|
Factory Manager: |
Benyi Lin |
|
Status: |
In Production |
|
Date of Last Annual Return: |
2014-12-10 |
|
Major Products: |
181 The basic chemical
materials |
Major Shareholders
|
Name |
Subscription Shares |
|
Pan Asia Investment Co. Ltd. (literal translation) |
42,301,672 |
|
China Fiber Investment Co. Ltd. (literal
translation) |
|
|
35,467,759 |
|
|
Guang Fu Investment Co. Ltd. (literal translation) |
5,000,000 |
Shareholder Information:
|
1 |
|
|
Registered Name: |
Pan Asia Investment Co. Ltd. (literal translation) |
|
Registered Address: |
4F-4, No. 50, Sec. 1, Xinsheng
South Rd., Zhongzheng Dist., Taipei, Taiwan |
|
Date of Foundation: |
1996-6-24 |
|
Registration Number: |
97092096 |
|
Registry: |
Taipei City Government |
|
Registered Capital: |
NTD 198,000,000 (USD 6,237,000) (As of 2015.3, 1 NTD = 0.0315 USD) |
|
Paid-up Capital: |
NTD 198,000,000 (USD 6,237,000) |
|
Legal Representatives: |
Guixian Wang |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2014-1-28 |
|
2 |
|
|
Registered Name: |
China Fiber Investment Co. Ltd. (literal translation) |
|
Registered Address: |
11/F., No. 50, Sec. 1, Xinsheng
South Rd., Zhongzheng Dist., Taipei, Taiwan |
|
Date of Foundation: |
1996-6-25 |
|
Registration Number: |
97160586 |
|
Registry: |
Department of Commerce, Ministry of Economic Affairs,
R.O.C. |
|
Registered Capital: |
NTD 679,225,000 (USD 21,395,588) (As of 2015.3, 1 NTD = 0.0315
USD) |
|
Paid-up Capital: |
NTD 679,225,000 (USD 21,395,588) |
|
Legal Representatives: |
Guixian Wang |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2014-2-25 |
|
3 |
|
|
Registered Name: |
Guang Fu Investment Co. Ltd. (literal translation) |
|
Registered Address: |
3/F., No. 159, Sec. 2, Chengde
Rd., Datong Dist., Taipei, Taiwan |
|
Date of Foundation: |
2005-9-22 |
|
Registration Number: |
27771803 |
|
Registry: |
Taipei City Government |
|
Registered Capital: |
NTD 28,558,000 (USD 899,577) (As of 2015.3, 1 NTD = 0.0315 USD) |
|
Legal Representatives: |
Bingfu Chen |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2005-11-22 |
Core Management
Directors
|
1 |
||
|
Name |
Guixian Wang |
|
|
Position |
Board Chairman |
|
|
2 |
||
|
Name |
Mingshan Zhuang |
|
|
Position |
Vice Chairman |
|
|
3 |
||
|
Name |
Guifeng Wang |
|
|
Position |
Director & Manager |
|
|
Date of Manager Appointment |
2010-9-10 |
|
|
4 |
||
|
Name |
Mingxiong Huang |
|
|
Position |
Director |
|
|
5 |
||
|
Name |
Yongda Liu |
|
|
Position |
Director & Manager |
|
|
Date of Manager Appointment |
2008-2-1 |
|
|
6 |
||
|
Name |
Guoqing Chen |
|
|
Position |
Director |
|
|
7 |
||
|
Name |
Hongyang Wu |
|
|
Position |
Director |
|
|
8 |
||
|
Name |
Qincai Li |
|
|
Position |
Independence Director |
|
|
9 |
||
|
Name |
Dewei Li |
|
|
Position |
Independence Director |
|
|
10 |
||
|
Name |
Tianzan Xiao |
|
|
Position |
Supervisor |
|
|
11 |
||
|
Name |
Jianrong Gong |
|
|
Position |
Supervisor |
|
Personnel Structure
|
Total Employees |
About 600 employees |
Office
|
|
Headquarters |
|
Add |
10-11F, No. 50, Sec. 1, Xinsheng S. Rd., Zhongzheng Dist., Taipei City
100, Taiwan (R.O.C.) |
Production Information
Subject is engaged in manufacturing of chemical products,
etc.
Subject has a factory in Kaohsiung, Taiwan for production.
Subject obtained the certifications of ISO 14064-1, Toshmas
and Ohsas 18001:2007, etc.
Purchase Information
The registered activities of subject:
|
1 |
Manufacturing, processing and trading of rayon, cellophane, polyamide
fibers, polyester fibers, chemicals and raw materials |
|
2 |
Developing, manufacturing and trading of machineries for as above |
|
3 |
Manufacturing and trading of ethylene glycol, ethylene oxide, nonyl
phenol, ethylene, liquefied petroleum gas and petrochemical industries
related products |
|
4 |
Entrust create vendor to build national residential and commercial buildings
for renting and sale |
|
5 |
Classification and distribution of all kinds of goods handling and
storage services |
|
6 |
Operating supermarkets, the sale of fresh food, vegetables and fish,
and a variety of spices and other dry goods. |
|
7 |
Manufacturing and sale of steam and businesses electricity |
|
8 |
Acting distribution and installation of cogeneration, pollution
prevention and control equipment |
|
9 |
Manufacturing and sale of oxygen gas, oxygen, nitrogen gas, nitrogen, argon,
liquid argon, carbon dioxide and compressed air |
|
F212011 |
Gas station industry |
|
ZZ99999 |
Besides licensed business, all other
business items those are not banned or restricted. |
The components and raw material for production are purchased
from both home and abroad.
Subject is engaged in sale of
chemical products, etc.
It is introduced that chemical products are applied in
antifreeze agents, refrigerants, ice and snow removers, explosives, brake oils,
solvent naphtha, deicers, regulators, promoting agents, antioxidants, etc.
It is introduced that chemical fiber products are applied in
weaving-cloth, bags, industrial cloth and shoes materials.
Subject’s sales regions include Asia, Australia and USA,
etc.
Subject’s major customers are manufacturers of textile, mold
and electronic products, etc.
Major
Products
|
Types |
Products |
|
Chemical products |
Ethylene Glycol (EG), Mono-Ethylene Glycol
(MEG), Di-Ethylene Glycol (DEG), Tri-Ethylene Glycol (TEG), Ethylene Oxide(EO),
Nonyl-Phenol (NP) |
|
Chemical products |
Polyester Chip, Polyester Partially Oriented
Yarn(POY), Polyester Spin Drawn Yarn 100%(SDY), Polyester DTY Textured Yarn
(DTY) |
Import and export right:
|
Import right |
Yes |
|
Export right |
Yes |
Purchase
Domestic Purchase
|
Products |
Raw material |
|
Payment Terms |
T/T, Cash |
Import
|
Products |
Raw material |
|
Payment Terms |
L/C, T/T |
Sales
Domestic Markets
|
Product |
Chemical products |
|
Selling Terms |
T/T, Cash |
Export
|
Product |
Chemical products |
|
Selling Terms |
L/C, T/T |
Unit: NTD/000
|
Consolidated |
2013-12-31 |
2012-12-31 |
|
Assets |
|
|
|
Current assets |
|
|
|
Cash and cash equivalents |
7,686,056 |
12,161,342 |
|
Due from the central bank and call loans to banks |
75,496,734 |
66,803,349 |
|
Current financial assets at fair value through profit or loss |
13,270,253 |
7,649,291 |
|
Securities purchased under resell agreements |
4,550,801 |
0 |
|
Receivables, net |
|
|
|
Notes receivable |
2,840,341 |
1,303,110 |
|
Accounts receivable |
3,988,366 |
3,708,575 |
|
Other receivables |
1,965,982 |
2,010,256 |
|
Receivables, net |
8,794,689 |
7,021,941 |
|
Receivables due from related parties |
6,261 |
193 |
|
Current tax assets |
|
|
|
Prepaid income tax |
57,612 |
80,818 |
|
Total current tax assets |
57,612 |
80,818 |
|
Inventories |
1,786,523 |
2,039,698 |
|
Prepayments |
920,604 |
1,004,332 |
|
Non-current assets classified as held for sale, net |
|
|
|
Non-current assets classified as held for sale, net |
0 |
0 |
|
Other current assets |
268,136 |
143,313 |
|
Discounts and loans, net |
362,916,674 |
324,029,419 |
|
Total current assets |
475,754,343 |
420,933,696 |
|
Non-current assets |
|
|
|
Non-current available-for-sale financial assets |
20,499,537 |
19,688,772 |
|
Non-current held-to-maturity financial assets |
3,340,584 |
8,782,945 |
|
Non-current financial assets at cost |
552,581 |
514,091 |
|
Investments accounted for using equity method |
1,034,461 |
635,596 |
|
Property, plant and equipment, net |
|
|
|
Land |
5,340,473 |
5,900,644 |
|
Buildings and structures |
2,334,616 |
2,012,004 |
|
Computer and machinery equipment |
3,699,774 |
3,003,655 |
|
Transportation and communication equipment |
44,888 |
52,787 |
|
Miscellaneous equipment |
252,182 |
253,396 |
|
Other facilities |
59,796 |
76,399 |
|
Construction in process and prepayments for buildings and land |
5,234,355 |
3,523,387 |
|
Property, plant and equipment, net |
16,966,084 |
14,822,272 |
|
Investment property, net |
|
|
|
Investment property, net |
1,899,576 |
1,211,639 |
|
Intangible assets, net |
|
|
|
Intangible assets, net |
128,701 |
94,936 |
|
Deferred income tax assets, net |
500,291 |
497,562 |
|
Other assets |
|
|
|
Guarantee deposits paid |
958,420 |
1,111,151 |
|
Other assets - others |
1,586,803 |
2,571,514 |
|
Total other assets |
2,545,223 |
3,682,665 |
|
Total non-current assets |
47,467,038 |
49,930,478 |
|
Total assets |
523,221,381 |
470,864,174 |
|
Liabilities and equities |
|
|
|
Liabilities |
|
|
|
Current liabilities |
|
|
|
Short-term borrowings |
9,212,993 |
8,837,156 |
|
Notes and bonds issued under repurchase agreement |
358,769 |
264,045 |
|
Current financial liabilities at fair value through profit or loss |
88,836 |
113,004 |
|
Deposits from the central bank and banks |
8,341,508 |
5,151,548 |
|
Payables |
|
|
|
Notes payable |
151 |
4,890 |
|
Accounts payable |
1,212,771 |
1,112,379 |
|
Other payables |
4,878,582 |
9,617,083 |
|
Total payables |
6,091,504 |
10,734,352 |
|
Payables to related parties |
522,761 |
504,067 |
|
Current tax liabilities |
302,712 |
285,146 |
|
Long-term liabilities, current portion |
2,124,455 |
5,368,964 |
|
Other current liabilities |
206,066 |
384,804 |
|
Deposits and remittances |
429,508,619 |
385,309,144 |
|
Due to the central bank and other banks |
2,086,000 |
1,887,600 |
|
Total current liabilities |
458,844,223 |
418,839,830 |
|
Non-current liabilities |
|
|
|
Bonds payable |
14,400,000 |
8,900,000 |
|
Long-term borrowings |
5,773,815 |
3,328,535 |
|
Other non-current financial liabilities |
111,741 |
17,208 |
|
Provisions |
|
|
|
Provisions for employee benefits |
534,353 |
491,304 |
|
Provisions for guarantee liabilities |
92,078 |
36,837 |
|
Other provisions |
|
|
|
Other provisions, others |
15,713 |
16,346 |
|
Total other provisions |
15,713 |
16,346 |
|
Total provisions |
642,144 |
544,487 |
|
Guarantee deposits received |
263,595 |
103,781 |
|
Deferred tax liabilities |
|
|
|
Deferred tax liabilities, land value increment tax |
1,021,022 |
1,034,819 |
|
Total deferred tax liabilities |
1,021,022 |
1,034,819 |
|
Other liabilities |
327,331 |
85,914 |
|
Total non-current liabilities |
22,539,648 |
14,014,744 |
|
Total liabilities |
481,383,871 |
432,854,574 |
|
Equity |
|
|
|
Equities attributable to owners of parent |
|
|
|
Capital |
|
|
|
Ordinary share |
14,105,902 |
14,105,902 |
|
Total capital |
14,105,902 |
14,105,902 |
|
Capital surplus |
|
|
|
Capital surplus, additional paid-in capital |
|
|
|
Capital surplus, additional paid-in capital arising from ordinary
share |
1,523,811 |
1,525,405 |
|
Total capital surplus, additional paid-in capital |
1,523,811 |
1,525,405 |
|
Total capital surplus |
1,523,811 |
1,525,405 |
|
Retained earnings |
|
|
|
Legal reserve |
380,521 |
338,614 |
|
Special reserve |
2,726,703 |
910,017 |
|
Unappropriated retained earnings (accumulated deficit) |
|
|
|
Total unappropriated retained earnings (accumulated deficit) |
2,254,848 |
3,200,991 |
|
Total retained earnings |
5,362,072 |
4,449,622 |
|
Other equity interest |
|
|
|
Exchange differences on translation of foreign financial statements |
5,788 |
-2,615 |
|
Unrealized gains (losses) on available-for-sale financial assets |
-405,255 |
-682,009 |
|
Total other equity interest |
-399,467 |
-684,624 |
|
Treasury shares |
1,612,790 |
1,612,790 |
|
Total equities attributable to owners of parent |
18,979,528 |
17,783,515 |
|
Non-controlling interests |
22,857,982 |
20,226,085 |
|
Total equity |
41,837,510 |
38,009,600 |
|
Equivalent issue shares of advance receipts for ordinary share (unit:
share) |
0 |
0 |
|
Number of shares in entity held by entity and by its subsidiaries
(unit: share) |
280,172,859 |
280,172,859 |
Unit: NTD/000
|
Consolidated |
2013 |
2012 |
|
Revenues |
|
|
|
Interest income |
9,950,721 |
8,649,459 |
|
Fee income |
2,018,751 |
1,624,604 |
|
Gains on financial assets or liabilities at fair
value through profit or loss |
266,804 |
386,219 |
|
Net sales |
|
|
|
Net sales |
19,711,825 |
19,313,895 |
|
Service revenue |
90,545 |
85,631 |
|
Construction and engineering revenue |
0 |
0 |
|
Gains on disposals of investments |
0 |
26,743 |
|
Net change in reserve for foreign exchange
valuation |
0 |
0 |
|
Reversal of impairment loss on assets |
884,719 |
0 |
|
Foreign exchange gains |
304,434 |
0 |
|
Other income |
272,586 |
334,005 |
|
Total revenue |
33,500,385 |
30,420,556 |
|
Expenses |
|
|
|
Interest expense |
3,821,363 |
3,367,485 |
|
Fee expense |
243,848 |
236,576 |
|
Share of loss of associates and joint ventures
accounted for using equity method |
175,476 |
24,073 |
|
Bad debt expenses and guarantee liability
provisions |
1,864,173 |
249,169 |
|
Cost of sales |
18,489,742 |
18,508,143 |
|
Cost of services |
77,085 |
73,085 |
|
Operating expenses |
|
|
|
Total operating expenses |
4,974,728 |
4,599,176 |
|
Loss on sale of investments |
882 |
0 |
|
Impairment losses |
0 |
61,406 |
|
Foreign exchange losses |
0 |
208,456 |
|
Other expenses |
114,550 |
78,226 |
|
Total expenses |
29,761,847 |
27,405,795 |
|
Profit (loss) from continuing operations before
income tax |
3,738,538 |
3,014,761 |
|
Tax expense (income) |
550,498 |
591,283 |
|
Profit (loss) from continuing operations, net of
tax |
3,188,040 |
2,423,478 |
|
Profit (loss) |
3,188,040 |
2,423,478 |
|
Other comprehensive income |
|
|
|
Exchange differences on translation |
24,265 |
-2,615 |
|
Unrealised gains (losses) on valuation of
available-for-sale financial assets |
218,340 |
159,787 |
|
Actuarial gains (losses) on defined benefit plans |
-71,184 |
-157,865 |
|
Share of other comprehensive income of associates
and joint ventures accounted for using equity method |
332,967 |
-20,753 |
|
Income tax related to components of other comprehensive
income |
-1,836 |
-25,713 |
|
Other comprehensive income, net |
506,224 |
4,267 |
|
Total comprehensive income |
3,694,264 |
2,427,745 |
|
Profit (loss), attributable to |
|
|
|
Profit (loss), attributable to owners of parent |
958,678 |
413,829 |
|
Profit (loss), attributable to non-controlling
interests |
2,229,362 |
2,009,649 |
|
Comprehensive income attributable to |
|
|
|
Comprehensive income, attributable to owners of
parent |
1,224,969 |
537,148 |
|
Comprehensive income, attributable to
non-controlling interests |
2,469,295 |
1,890,597 |
|
Basic earnings per share |
|
|
|
Total basic earnings per share |
0.85 |
0.37 |
|
Diluted earnings per share |
|
|
|
Total diluted earnings per share |
0.85 |
0.37 |
Unit: NTD/000
|
Consolidated |
2013 |
2012 |
|
Cash flows from (used in) operating activities,
indirect method |
||
|
Profit (loss) from continuing operations before
tax |
3,738,538 |
3,014,761 |
|
Profit (loss) before tax |
3,738,538 |
3,014,761 |
|
Adjustments |
||
|
Adjustments to reconcile profit (loss) |
||
|
Depreciation expense |
704,809 |
696,976 |
|
Amortization expense |
26,469 |
21,888 |
|
Provision (reversal of provision) for bad debt
expense |
1,864,173 |
248,955 |
|
Net loss (gain) on financial assets or liabilities
at fair value through profit or loss |
-266,804 |
-386,219 |
|
Interest expense |
3,821,363 |
3,367,485 |
|
Interest income |
-9,950,721 |
-8,649,459 |
|
Dividend income |
-44,745 |
-48,486 |
|
Share of loss (profit) of associates and joint
ventures accounted for using equity method |
-175,476 |
-24,073 |
|
Loss (gain) on disposal of property, plan and
equipment |
-2,584 |
-21,248 |
|
Loss (gain) on disposal of investment properties |
-43,929 |
0 |
|
Loss (gain) on disposal of non-current assets
classified as held for sale |
0 |
38,381 |
|
Loss (gain) on disposal of investments |
4,640 |
-11,090 |
|
Loss (gain) on disposal of investments accounted
for using equity method |
0 |
-26,743 |
|
Reversal of impairment loss on financial assets |
-701,778 |
171,122 |
|
Reversal of impairment loss on non-financial
assets |
-182,941 |
-109,716 |
|
Unrealized foreign exchange loss (gain) |
-194,186 |
283,579 |
|
Loss (gain) on disposal of foreclosed properties |
80,660 |
24,200 |
|
Total adjustments to reconcile profit (loss) |
-5,061,050 |
-4,424,448 |
|
Changes in operating assets and liabilities |
||
|
Changes in operating assets |
||
|
Decrease (increase) in due from the central bank
and call loans to banks |
-1,999,449 |
3,269,933 |
|
Decrease (increase) in financial assets at fair
value through profit or loss |
-5,079,143 |
-4,765,534 |
|
Decrease (increase) in receivables |
-1,628,082 |
-826,813 |
|
Decrease (increase) in inventories |
253,175 |
390,711 |
|
Decrease (increase) in other prepayments |
83,728 |
-241,653 |
|
Decrease (increase) in other current assets |
-124,823 |
-39,024 |
|
Decrease (increase) in discounts and loans |
-40,633,827 |
-46,492,993 |
|
Decrease (increase) in other financial assets |
-90,137 |
-109,763 |
|
Total changes in operating assets |
-49,218,558 |
-48,815,136 |
|
Changes in operating liabilities |
||
|
Decrease (increase) in notes and bonds issued under
repurchase agreement |
94,724 |
264,045 |
|
Decrease (increase) in financial liabilities at
fair value through profit or loss |
-436,659 |
-366,365 |
|
Decrease (increase) in deposits from the central
bank and banks |
3,189,960 |
1,711,550 |
|
Increase (decrease) in payable |
-4,671,278 |
1,126,293 |
|
Increase (decrease) in other current liabilities |
-178,738 |
126,053 |
|
Increase (decrease) in deposits and remittances |
44,199,475 |
51,790,126 |
|
Increase (decrease) in provisions for employee benefits |
-28,768 |
-46,567 |
|
Increase (decrease) in other financial liabilities |
-9,603 |
-5,313 |
|
Increase (decrease) in other operating liabilities |
43 |
-761 |
|
Total changes in operating liabilities |
42,159,156 |
54,599,061 |
|
Total changes in operating assets and liabilities |
-7,059,402 |
5,783,925 |
|
Total adjustments |
-12,120,452 |
1,359,477 |
|
Cash inflow (outflow) generated from operations |
-8,381,914 |
4,374,238 |
|
Interest received |
9,945,136 |
8,846,551 |
|
Dividends received |
73,331 |
95,258 |
|
Interest paid |
-3,655,365 |
-3,331,869 |
|
Income taxes refund (paid) |
-480,142 |
0 |
|
Net cash flows from (used in) operating activities |
-2,498,954 |
9,984,178 |
|
Cash flows from (used in) investing activities |
||
|
Acquisition of available-for-sale financial assets |
-3,545,627 |
-22,594,500 |
|
Proceeds from disposal of available-for-sale
financial assets |
2,842,748 |
8,325,936 |
|
Acquisition of held-to-maturity financial assets |
0 |
-504,586 |
|
Proceeds from disposal of held-to-maturity
financial assets |
5,802,240 |
0 |
|
Proceeds from repayments of held-to-maturity
financial assets |
550,000 |
763,848 |
|
Acquisition of financial assets at cost |
-68,880 |
0 |
|
Proceeds from disposal of financial assets at cost |
1,090 |
0 |
|
Proceeds from disposal of investments accounted
for using equity method |
0 |
102,677 |
|
Net cash flow from acquisition of subsidiaries |
311 |
0 |
|
Proceeds from disposal of subsidiaries |
105,437 |
0 |
|
Proceeds from disposal of non-current assets
classified as held for sale |
0 |
50,012 |
|
Acquisition of property, plant and equipment |
-3,504,127 |
-2,805,760 |
|
Proceeds from disposal of property, plant and
equipment |
57,848 |
102,669 |
|
Increase in refundable deposits |
152,731 |
17,085 |
|
Acquisition of intangible assets |
-65,424 |
-20,800 |
|
Proceed from disposal of foreclosed collateral |
102,281 |
38,762 |
|
Acquisition of investment properties |
-77,029 |
0 |
|
Proceeds from disposal of investment properties |
43,929 |
0 |
|
Decrease in other assets |
1,060,241 |
753,779 |
|
Net cash flows from (used in) investing activities |
3,457,769 |
-15,770,878 |
|
Cash flows from (used in) financing activities |
||
|
Increase in short-term loans |
375,837 |
2,610,358 |
|
Increase in due to the central bank and banks |
198,400 |
0 |
|
Decrease in due to the central bank and banks |
0 |
-989,950 |
|
Increase in commercial papers payable |
104,136 |
0 |
|
Proceeds from issuing bank notes payable |
5,500,000 |
3,000,000 |
|
Repayments of bank notes payable |
-2,561,664 |
0 |
|
Proceeds from long-term debt |
3,104,018 |
117,600 |
|
Repayments of long-term debt |
-897,738 |
-359,139 |
|
Increase in guarantee deposits received |
159,814 |
29,026 |
|
Payments to acquire treasury shares |
0 |
-13,185 |
|
Disposal of ownership interests in subsidiaries
(without losing control) |
0 |
9,900 |
|
Change in non-controlling interests |
-172,167 |
-79,405 |
|
Net cash flows from (used in) financing activities |
5,810,636 |
4,325,205 |
|
Net increase (decrease) in cash and cash
equivalents |
6,769,451 |
-1,461,495 |
|
Cash and cash equivalents at beginning of period |
67,764,159 |
69,225,654 |
|
Cash and cash equivalents at end of period |
74,533,610 |
67,764,159 |
|
Cash and cash equivalents reported in the
statement of financial position |
7,686,056 |
12,161,342 |
|
Due from the central bank and call loans to banks qualifying
for cash and cash equivalents under the definition of IAS 7 |
62,296,753 |
55,602,817 |
|
Securities purchased under resell agreements
qualifying for cash and cash equivalents under the definition of IAS 7 |
4,550,801 |
0 |
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
|
Case Type: |
Chattel Mortgage |
|
File No.: |
099172 |
|
Debtor Name: |
China Man-Made Fiber Corporation |
|
Document Number: |
09930258490 |
|
Date of Registration: |
2010-1-26 |
Lawsuit
|
1 |
|
|
Trial Number: |
2011, Beilao Jian, 9 |
|
Date of Trial: |
2011-3-11 |
|
Reason: |
Payment of salary |
|
Claimant: |
Yuxin Chen |
|
Defendant: |
China Man-Made Fiber Corporation |
|
2 |
|
|
Trial Number: |
2011, Beilao Su, 2 |
|
Date of Trial: |
2011-6-13 |
|
Reason: |
Payment of salary |
|
Claimant: |
Yuxin Chen |
|
Defendant: |
China Man-Made Fiber Corporation |
|
3 |
|
|
Trial Number: |
2011, Beilao Su, 2 |
|
Date of Trial: |
2011-6-24 |
|
Reason: |
Payment of salary |
|
Claimant: |
Yuxin Chen |
|
Defendant: |
China Man-Made Fiber Corporation |
|
4 |
|
|
Trial Number: |
2011, Beilao Su, 2 |
|
Date of Trial: |
2011-7-26 |
|
Reason: |
Payment of salary |
|
Claimant: |
Yuxin Chen |
|
Defendant: |
China Man-Made Fiber Corporation |
|
5 |
|
|
Trial Number: |
2012, Sibei Bu, 25 |
|
Date of Trial: |
2012-3-21 |
|
Reason: |
Payment of salary |
|
Claimant: |
Xiuling He, Anjia Zhang, Shanfu Li,
Mingchao Huang and so on |
|
Defendant: |
China Man-Made Fiber Corporation |
Interview Details
|
Name |
Ms. Chen |
|
Department |
Sales Department |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.62.82 |
|
|
1 |
Rs.92.82 |
|
Euro |
1 |
Rs.66.17 |
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
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.