MIRA INFORM REPORT

 

 

Report No. :

321274

Report Date :

12.05.2015

 

IDENTIFICATION DETAILS

 

Name :

LONG TEX RUBBER INDUSTRY COMPANY LIMITED

 

 

Registered Office :

121/32  Moo 8,  Soi  Suksawad  74, Suksawad  Road, Bangkru, Phrapradaeng,  Samutprakarn  10130

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2013

 

 

Date of Incorporation :

20.03.1984

 

 

Com. Reg. No.:

0105527011707

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Subject  is  engaged   in  manufacturing,  exporting  and  distributing  of  extruded  rubber  thread  and  related  downstream  products,  including  yarn  covered  rubber  thread,  braided  elastic  cord,  and  crochet  knitted  elastic  tapes.

 

 

No. of Employee :

200

 

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Status :

Moderate

 

 

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 – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

Thailand

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 


 

THAILAND ECONOMIC OVERVIEW

 

With a well-developed infrastructure, a free-enterprise economy, generally pro-investment policies, and strong export industries, Thailand has had a strong economy due in part to industrial and agriculture exports - mostly electronics, agricultural commodities, automobiles and parts, and processed foods. Thailand attracts nearly 2.5 million migrant workers from neighboring countries. The Thai government in 2013 implemented a nation-wide 300 baht ($10) per day minimum wage policy and deployed new tax reforms designed to lower rates on middle-income earners. The Thai economy has weathered both internal and external economic shocks in recent years. The global economic recession severely cut Thailand's exports, with most sectors experiencing double-digit drops. In late 2011 Thailand's recovery was interrupted by historic flooding in the industrial areas in Bangkok and its five surrounding provinces, crippling the manufacturing sector. Government approved flood mitigation projects, worth $11.7 billion, were started in 2012 to prevent a repeat. Thai growth slowed in 2013 and has remained low since, as the country faced political uncertainty and a coup in May 2014. The interim government is implementing a special $11 billion short-term stimulus package and has approved a budget of more than $80 billion to aid an economic rebound.

 

Source : CIA

 

 

Company name and address

 

LONG TEX RUBBER INDUSTRY COMPANY LIMITED

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           121/32  MOO 8,  SOI  SUKSAWAD  74, 

SUKSAWAD  ROAD,  BANGKRU,

                                                                        PHRAPRADAENG,  SAMUTPRAKARN  10130,

                                                                        THAILAND

TELEPHONE                                        :           [66] 2464-0450-2 

FAX                                                      :           [66]  246-0453

E-MAIL  ADDRESS                               :           sales@longtex.co.th

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS

 

ESTABLISHED                                    :           1984

REGISTRATION  NO.                           :           0105527011707

TAX  ID  NO.                                         :           3101290974

CAPITAL REGISTERED                        :           BHT.  120,000,000

CAPITAL PAID-UP                                :           BHT.  120,000,000

SHAREHOLDER’S  PROPORTION        :           THAI              :   98.50%

                                                                        CHINESE       :     1.50%

FISCAL YEAR CLOSING DATE             :           DECEMBER   31            

LEGAL  STATUS                                  :           PRIVATE  LIMITED  COMPANY

EXECUTIVE                                         :           MR. WENG  TA  FU,  THAI

                                                                        MANAGING  DIRECTOR           

 

NO.  OF  STAFF                                   :           200

LINES  OF  BUSINESS                         :           EXTRUDED  RUBBER  THREAD  AND  RELATED

                                                                        DOWNSTREAM  PRODUCTS

                                                                        MANUFACTURER,  EXPORTER  AND  DISTRIBUTOR               

 

 

CORPORATE PROFILE

 

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION                         :           OPERATING  NORMALLY                     

REPUTATION                                       :           GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  FAIR  PERFORMANCE              

 

 

HISTORY

 

The  subject  was  established  on  March  20,  1984  as  a  private  limited  company under  the  name  style  LONG  TEX  RUBBER  INDUSTRY  COMPANY  LIMITED   by Taiwanese and Thai groups,  in  order  to  manufacture and distribute extruded  rubber  thread  and  related downstream  products to both  domestic  and  international  markets. It  currently  employs  approximately  200  staff.  

 

The subject’s registered address is 121/32 Moo 8, Suksawad 74 Rd., Bangkru, Phrapradaeng,  Samutprakarn 10130,  and  this  is  the  subject’s  current  operation  address.  

 

 

THE BOARD OF DIRECTORS

 

     Name

 

Nationality

Age

 

 

 

 

Mr. Weng  Ta  Fu

[x]

Thai

71

Mr. Wang  Wei  Chen

[x]

Chinese

45

Mr. Wong  Yang  Zong

 

Chinese

98

Mrs. Weng  Lin  Pang  Cheng 

 

Thai

71

Mrs. Paksaran  Wei 

[x]

Thai

44

Mr. Han  Lin  Wang

 

Chinese

50

 

 

AUTHORIZED PERSON

 

Any  of  the  mentioned  directors  [x]  can   sign  on  behalf  of  the  subject  with  company’s  affixed.

 

 

MANAGEMENT

 

Mr.  Weng  Ta  Fu  is  the  Managing  Director.

He  is  Thai  nationality  with  the  age  of  71 years  old.

 

Mr.  Wang  Wei  Chen  is  the  Deputy  Managing  Director/Factory  Manager.

He  is  Chinese  nationality  with  the  age  of  45 years  old.

 

 

BUSINESS OPERATIONS

 

The  subject  is  engaged   in  manufacturing,  exporting  and  distributing  of  extruded  rubber  thread  and  related  downstream  products,  including  yarn  covered  rubber  thread,  braided  elastic  cord,  and  crochet  knitted  elastic  tapes.  The  products  are  supplied  to  textile,  garment  and  related  industries.


 

PRODUCTION

 

1,500  metric tons/year

 

 

BRAND NAME

 

“LTX”

 

 

PURCHASE

 

Raw  materials  are  purchased  from  suppliers  and  agents  both    domestic  and  overseas  in United  States  of  America,  Republic  of  China,  Malaysia  and  Taiwan.

  

 

MAJOR SUPPLIER

 

Global  Trading  of  Martinsville  Inc.      :  United  States  of   America

 

 

SALES [LOCAL]

 

20%  of  the  products  is  sold  locally  by  wholesale  to  manufacturers  and  end-users.

 

 

EXPORT

 

80%  of  the  products  is  exported  to United  States  of  America,  Taiwan,  Singapore,

Vietnam,  Republic  of  China,  Indonesia  and  European  countries.

 

 

RELATED AND AFFILIATED COMPANY

 

Dexon  Corporation  Co.,  Ltd.

Business  Type  :  Manufacturer  and  distributor  of  covered  rubber  threads  and 

                            elastic  cords

 

 

LITIGATION

 

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.

 

 

CREDIT  

 

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.

Imports  are  by  L/C  at  sight  or  T/T.

Exports  are  against  T/T.

 

 

BANKING

 

Kasikornbank  Public  Co., Ltd.

[ Head  Office :  1  Kasikorn  Lane,  Rajburana  Rd,  Rajburana,  Bangkok]

 

Bangkok  Bank  Public  Co., Ltd.

[ Head  Office :  333  Silom  Rd.,  Silom,  Bangrak,  Bangkok]

 

 

EMPLOYMENT

 

The  subject  employs  approximately  200  office  staff   and  factory  workers. 

 

 

LOCATION DETAILS

 

The  premise  is  owned  for  administrative  office,  factory  I  and  warehouse  at  the  heading  address.  Premise  is  located  in  industrial  area.

 

Factory  II  is  located  at  39/67  Moo 2,  Rama  2  Rd.,  Bangkrachao,  Muang,  Samutsakorn  74000.  Tel. [66] 34 490-053-5,  Fax. [66] 34 490-056.

 

 

COMMENT

 

Thai textile  and  garment industries with distinctive designs  and quality production processing in world fashion are steadily gaining  in international recognition.   The subject, as the leading manufacture of rubber thread (elastomeric fiber) for the global textile and garment industry.  It designs to handle a complete spectrum   from the coarsest of rubber  to the finest of elastomeric  fiber,  as well as  ready to serve with the increasing demand from both domestic and international markets. 

 

The subject  maintains a  strong  business.

 

 

FINANCIAL INFORMATION

 

The  capital  was  registered  at  Bht.  2,000,000  divided  into  2,000  shares  of  Bht. 1,000     

each.

 

The  capital  was  increased  later  as  following:

 

            Bht.      16,000,000  on  October  30,  1991

            Bht.      45,000,000  on  September  20,  1995

            Bht.      55,000,000  on  December  13,  2002

            Bht.      65,000,000  on  December  28,  2004

            Bht.      95,000,000  on  December  6,  2005

            Bht.    120,000,000  on  December  20,  2013

           

The  latest  registered  capital  was  increased  to  Bht. 120,000,000  divided  into  120,000  

shares  of  Bht.  1,000  with  fully  paid.

 

 

THE SHAREHOLDERS LISTED WERE

 

[as  at  April  30,  2014]

 

       NAME

HOLDING

%

 

 

 

Mr. Weng  Ta  Fu

Nationality:  Thai

Address     :  365/1197  Moo 2,  Bangmod,  Thungkru, 

                     Bangkok

46,500

38.75

Mr. Wang  Wei  Chen

Nationality:  Thai

Address     :  365/1199  Moo 2,  Bangmod,  Thungkru, 

                     Bangkok

30,000

25.00

Mrs. Weng  Lin  Pang  Cheng 

Nationality:  Thai

Address     :  365/1197  Moo 2,  Bangmod,  Thungkru, 

                     Bangkok

20,000

16.67

Mrs. Paksaran  Wei

Nationality:  Thai

Address     :  365/1199  Moo 2,  Bangmod,  Thungkru, 

                     Bangkok

14,500

12.08

Mr. Chalermpol  Wangwithaya

Nationality:  Thai

Address     :  1215/3  Moo 16,  Pattanakarn  Rd., 

                     Suanluang,  Bangkok

3,700

3.08

Mr. Pornchai  Wangwithaya

Nationality:  Thai

Address     :  1215/3  Moo 16,  Pattanakarn  Rd.,

                     Suanluang,  Bangkok

3,500

2.92

Mr. Weng  Dang  Su

Nationality:  Chinese

Address     :  299/1 Taksin  Rd.,  Bukkalo,  Thonburi, 

                     Bangkok 

1,800

1.50

Total  Shareholders  :   7

 

Share  Structure  [as  at  April  30,  2014]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

6

118,200

98.50

Foreign-Chinese

1

1,800

1.50

 

Total

 

7

 

120,000

 

100.00

 

 

NAME OF AUDITOR & CERTIFIED  PUBLIC  ACCOUNTANT NO.

 

Mr. Chaiyuth  Suyarnvanichkul  No.         3547

 

 

BALANCE SHEET [BAHT]

 

The  latest  financial figures  published  as  at  December  31,  2013,  2012  &  2011  were:

          

ASSETS

                                                                                                

Current Assets

2013

2012

2011

 

 

 

 

Cash  and Cash Equivalents     

2,688,320.21

4,788,728.87

405,062.13

Trade  Accounts  &  Other  Receivable 

132,744,419.27

89,265,392.49

79,520,212.05

Inventories     

93,350,795.44

119,625,633.53

147,516,204.88

Other  Current  Assets                  

4,504,675.80

1,949,277.42

371,545.90

 

 

 

 

Total  Current  Assets                

233,288,210.72

215,629,032.31

227,813,024.96

 

Cash at Bank pledged as a Collateral

 

4,092,146.58

 

4,092,146.58

 

4,092,146.58

Fixed Assets

189,238,738.83

191,030,467.34

189,582,966.20

Other  Non - current  Assets                    

105,344.80

19,100.00

615,537.82

 

Total  Assets                 

 

426,724,440.93

 

410,770,746.23

 

422,103,675.56

 

 

LIABILITIES & SHAREHOLDERS’ EQUITY [BAHT]

 

Current Liabilities

2013

2012

2011

 

 

 

 

Bank Overdraft & Short-term Loan

  From Financial Institutions

 

190,733,264.99

 

188,847,848.70

 

208,201,559.66

Trade  Accounts  & Other  Payable    

140,817,647.21

137,658,632.22

118,344,039.54

Short-term Loan from  Related Person 

22,000,000.00

47,000,000.00

42,000,000.00

Current  Portion  of  Long-term 

  Liabilities

 

1,835,148.00

 

1,163,604.00

 

1,073,622.00

Accrued Income Tax

1,181,504.02

7,451.91

929,034.86

Other  Current  Liabilities             

-

-

84,864.67

 

 

 

 

Total Current Liabilities

356,567,564.22

374,677,536.83

370,633,120.73

 

 

 

 

Hire-purchase Payable

3,729,336.00

2,208,120.00

2,418,408.00

 

Total  Liabilities            

 

360,296,900.22

 

376,885,656.83

 

373,051,528.73

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

Share  capital : Baht  1,000  par  value 

  authorized,  issued  and  fully  paid

  share  capital 120,000  shares  in  2013;

  95,000  shares  in  2012 & 2011

 

 

 

120,000,000.00

 

 

 

95,000,000.00

 

 

 

95,000,000.00

 

 

 

 

Capital  Paid                     

120,000,000.00

95,000,000.00

95,000,000.00

Retained Earning  Unappropriated

  [Deficit]

 

[53,572,459.29]

 

[61,114,910.60]

 

[45,947,853.17]

 

Total  Shareholders' Equity

 

66,427,540.71

 

33,885,089.40

 

49,052,146.83

 

Total  Liabilities &  Shareholders' 

   Equity

 

 

426,724,440.93

 

 

410,770,746.23

 

 

422,103,675.56


                                                  

PROFIT & LOSS ACCOUNT

 

Revenue

2013

2012

2011

 

 

 

 

Sales  Income

756,605,474.16

720,541,316.40

799,759,774.74

Other  Income                

42,652,846.01

41,270,057.42

38,336,204.30

 

Total  Revenues           

 

799,258,320.17

 

761,811,373.82

 

838,095,979.04

 

Expenses

 

 

 

 

 

 

 

Change  in  Finished  Goods  and

  Work  in  Process

 

26,274,838.09

 

27,890,571.35

 

[27,350,811.99]

Raw Material and Material Supplies

560,736,420.26

587,993,015.63

723,620,846.60

Employees Expenses

48,599,441.59

43,256,867.51

36,943,122.50

Depreciation and Amortization

19,630,457.92

15,047,938.32

12,314,082.46

Other Expenses

124,430,514.85

91,261,742.29

99,859,256.31

 

Total Expenses             

 

779,671,672.71

 

765,450,135.10

 

845,386,498.88

 

 

 

 

Profit / [Loss]  before  Financial Cost

  &  Income  Tax

 

19,586,647.46

 

[3,638,761.28]

 

[7,290,519.84]

Financial Cost

[10,029,098.65]

[10,627,658.44]

[6,554,734.33]

 

Profit / [Loss]  before   Income  Tax

 

9,557,548.81

 

[14,266,419.72]

 

[13,845,254.17]

Income  Tax

[2,015,097.50]

[900,637.71]

[2,348,456.93]

 

 

 

 

Net  Profit / [Loss]

7,542,451.31

[15,167,057.43]

[16,193,711.10]

 

 

FINANCIAL ANALYSIS

 

ITEM

UNIT

2013

2012

2011

 

 

 

 

 

LIQUIDITY RATIO

  

 

 

 

CURRENT RATIO

TIMES

0.65

0.58

0.61

QUICK RATIO

TIMES

0.38

0.25

0.22

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

4.00

3.77

4.22

TOTAL ASSETS TURNOVER

TIMES

1.77

1.75

1.89

INVENTORY CONVERSION PERIOD

DAYS

60.76

74.26

74.41

INVENTORY TURNOVER

TIMES

6.01

4.92

4.91

RECEIVABLES CONVERSION PERIOD

DAYS

64.04

45.22

36.29

RECEIVABLES TURNOVER

TIMES

5.70

8.07

10.06

PAYABLES CONVERSION PERIOD

DAYS

91.66

85.45

59.69

CASH CONVERSION CYCLE

DAYS

33.14

34.02

51.01

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

74.11

81.60

90.48

SELLING & ADMINISTRATION

%

9.02

8.09

6.16

INTEREST

%

1.33

1.47

0.82

GROSS PROFIT MARGIN

%

31.53

24.12

14.31

NET PROFIT MARGIN BEFORE EX. ITEM

%

2.59

(0.51)

(0.91)

NET PROFIT MARGIN

%

1.00

(2.10)

(2.02)

RETURN ON EQUITY

%

11.35

(44.76)

(33.01)

RETURN ON ASSET

%

1.77

(3.69)

(3.84)

EARNING PER SHARE

BAHT

62.85

(159.65)

(170.46)

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.84

0.92

0.88

DEBT TO EQUITY RATIO

TIMES

5.42

11.12

7.61

TIME INTEREST EARNED

TIMES

1.95

(0.34)

(1.11)

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

5.01

(9.91)

 

OPERATING PROFIT

%

(638.28)

(50.09)

 

NET PROFIT

%

149.73

6.34

 

FIXED ASSETS

%

(0.94)

0.76

 

TOTAL ASSETS

%

3.88

(2.68)

 

 

 


ANNUAL GROWTH : SATISFACTORY

 

An annual sales growth is 5.01%. Turnover has increased from THB 720,541,316.40 in 2012 to THB 756,605,474.16 in 2013. While net profit has increased from THB -15,167,057.43 in 2012 to THB 7,542,451.31 in 2013. And total assets has increased from THB 410,770,746.23 in 2012 to THB 426,724,440.93 in 2013.                       

                       

PROFITABILITY : IMPRESSIVE

 

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

31.53

Impressive

Industrial Average

13.35

Net Profit Margin

1.00

Impressive

Industrial Average

0.98

Return on Assets

1.77

Acceptable

Industrial Average

2.80

Return on Equity

11.35

Impressive

Industrial Average

7.36

 

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  31.53%. When compared with the industry average, the ratio of the company was higher, indicated that company was more profitable than the same industry.

 

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 1% compared with those of its average competitors in the same industry, indicated that business was an efficient operator  in a dominant position within its industry.

 

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 1.77%.

 

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. Return on Equity ratio is  11.35%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient profit  in a dominant position within its industry.

 

Trend of the average competitors in the same industry for last 5 years

Return on Assets                       Downtrend

Return on Equity                       Downtrend

 

 

LIQUIDITY : RISKY

 

 

LIQUIDITY RATIO

 

Current Ratio

0.65

Risky

Industrial Average

1.10

Quick Ratio

0.38

 

 

 

Cash Conversion Cycle

33.14

 

 

 

 

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 0.65 times in 2013, increased from 0.58 times, then the company may not be efficiently using its current assets. When compared with the industry average, the ratio of the company was lower.

 

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 0.38 times in 2013, increased from 0.25 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 34 days.

 

 

Trend of the average competitors in the same industry for last 5 years

Current Ratio                 Downtrend

 

 

LEVERAGE : ACCEPTABLE

 

 

 

LEVERAGE RATIO

 

Debt Ratio

0.84

Acceptable

Industrial Average

0.66

Debt to Equity Ratio

5.42

Risky

Industrial Average

1.90

Times Interest Earned

1.95

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 higher the percentage means that the company is using less equity and has stronger leverage position.

 

Times Interest Earned measuring a company's ability to meet its debt obligations. Ratio is 1.96 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 0.84 greater than 0.5, most of the company's assets are financed through debt.

 

Trend of the average competitors in the same industry for last 5 years

Debt Ratio                                Uptrend

Times Interest Earned                Stable

 

ACTIVITY : SATISFACTORY

 

 

 

ACTIVITY RATIO

 

Fixed Assets Turnover

4.00

Impressive

Industrial Average

-

Total Assets Turnover

1.77

Acceptable

Industrial Average

2.86

Inventory Conversion Period

60.76

 

 

 

Inventory Turnover

6.01

Satisfactory

Industrial Average

6.92

Receivables Conversion Period

64.04

 

 

 

Receivables Turnover

5.70

Acceptable

Industrial Average

8.14

Payables Conversion Period

91.66

 

 

 

 

The company's Account Receivable Ratio is calculated as 5.70 and 8.07 in 2013 and 2012 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 2013 decreased from 2012. This would suggest the company had deteriorated 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 decreased from 74 days at the end of 2012 to 61 days at the end of 2013. This represents a positive trend. And Inventory turnover has increased from 4.92 times in year 2012 to 6.01 times in year 2013.

 

The company's Total Asset Turnover is calculated as 1.77 times and 1.75 times in 2013 and 2012 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                Downtrend

Inventory Turnover                     Downtrend

Receivables Turnover                Downtrend

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.85

UK Pound

1

Rs.98.47

Euro

1

Rs.71.51

 

 

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%)

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.