|
Report No. : |
321258 |
|
Report Date : |
12.05.2015 |
IDENTIFICATION DETAILS
|
Name : |
PAN ASIA CHEMICAL CORPORATION |
|
|
|
|
Registered Office : |
11F, No.50, Sec.1, Hsin Sheng South Road,
Taipei |
|
|
|
|
Country : |
Taiwan |
|
|
|
|
Financials (as on) : |
31.12.2014 |
|
|
|
|
Date of Incorporation : |
06.04.1982 |
|
|
|
|
Com. Reg. No.: |
05712099 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Manufacture and trade of non-ionic
surfactants. |
|
|
|
|
No. of Employee : |
About 100 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 : |
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 foreignTRADE. 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. However, negotiations on follow-on components of ECFA, including an agreement on trade in services, deals on trade in goods, and dispute resolution—have stalled. In early 2014, the government bowed to public demand for 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 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 fourth largest, behind those of China, Japan, and Russia. 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 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 the Taiwan 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 entry-level jobs.
|
Source
: CIA |
|
Company Name: |
|
|
Supplied Name: |
|
|
Trading Address: |
11F, No.50,
Sec.1, Hsin Sheng South Road, Taipei, Taiwan, R.O.C. |
|
Supplied Address: |
WORLD TRADE
BUILDING (11TH FLOOR) 50 SEC, 1, HSIN SHENG SOUTH ROAD, TAIPEI, TAIWAN |
|
Telephone Number: |
+886-2-2351-1212 |
|
Fax Number: |
|
|
E-mail: |
Notes: Subject’s exact address is as above.
|
Registered Name: |
Pan Asia Chemical Corporation |
|
Registered Address: |
11F, No.50, Sec.1, Hsin Sheng South Road,
Taipei, Taiwan, R.O.C. |
|
Date of Foundation: |
1982-04-06 |
|
Registration Number: |
05712099 |
|
Registry: |
Department of Commerce, Ministry of Economic Affairs,
R.O.C. |
|
Registered Capital: |
NTD
2,500,000,000 (USD 81,250,000) (As of 2015.05, 1 NTD = 0.0325 USD) |
|
Paid-up Capital: |
NTD 2,222,464,920 (USD 72,230,110) |
|
Legal Representatives: |
Guifeng Wang |
|
Legal Form: |
|
|
Principal Activities: |
|
|
Staff: |
|
|
Listed at Stock Exchange: |
|
|
Date of Last Annual Return: |
Subject was incorporated
on 1982-04-06 with registered number 05712099
as Joint Stock Company in
Taiwan.
Subject listed on Taiwan Over-The-Counter Securities Exchange on
|
Name |
Subscription Shares |
|
Sheng Ren Knitting Factory Co., Ltd. |
13,313,350 |
|
China Fiber Investment Co., Ltd. (Literal
Translation) |
|
|
11,000,571 |
|
|
Gannan Chen |
51,300 |
|
Ke Yi Bao Investment Co., Ltd. (Literal Translation) |
1,628,000 |
|
Dayin Ye |
128,253 |
The information above is that of subject’s major shareholders.
Shareholder Information:
|
1 |
|
|
Registered Name: |
Sheng Ren Knitting Factory Co., Ltd. |
|
Registered Address: |
4F-4, No.50, Sec.1, Hsin Sheng South Road,
Zhongzheng District, Taipei, Taiwan, R.O.C. |
|
Date of Foundation: |
1975-05-10 |
|
Registration Number: |
33762964 |
|
Registry: |
Taipei City Government |
|
Registered Capital: |
NTD 198,000,000 (USD 6,435,000) (As of 2015.05, 1 NTD = 0.0325 USD) |
|
Paid-up Capital: |
NTD 198,000,000 (USD 6,435,000) |
|
Legal Representatives: |
Xiaojie Lin |
|
Legal Form: |
Joint Stock Company |
|
Listed at Stock Exchange: |
No |
|
Date of Last Annual Return: |
2014-01-20 |
|
2 |
|
|
Registered Name: |
China Fiber Investment Co., Ltd. (Literal Translation) |
|
Registered Address: |
11F, No.50, Sec. 1, Xinsheng S. Rd.,
Zhongzheng Dist., Taipei City, Taiwan |
|
Date of Foundation: |
1996-06-25 |
|
Registration Number: |
97160586 |
|
Registry: |
Department of Commerce, Ministry of Economic
Affairs, R.O.C. |
|
Registered Capital: |
NTD 679,225,000 (USD 22,618,193) (As of 2015.05, 1 NTD = 0.0325 USD) |
|
Paid-up Capital: |
NTD 679,225,000 (USD 22,618,193) |
|
Legal Representatives: |
Guixian Wang |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2014-2-25 |
|
3 |
|
|
Registered Name: |
Ke Yi Bao Investment Co., Ltd. (Literal
Translation) |
|
Registered Address: |
1/F, No. 2, Lane 434, Nanjing West Road,
Datong District, Taipei City, Taiwan, R.O.C. |
|
Date of Foundation: |
2002-11-07 |
|
Registration Number: |
80293909 |
|
Registry: |
Taipei City Government |
|
Registered Capital: |
NTD 4,000,000 (USD 130,000) (As of 2015.05, 1 NTD = 0.0325 USD) |
|
Paid-up Capital: |
NTD 4,000,000 (USD 130,000) |
|
Legal Representatives: |
Zhiping Wang |
|
Legal Form: |
Joint Stock Company |
|
Listed at Stock Exchange: |
No |
|
Date of Last Annual Return: |
2014-6-3 |
Factory
|
Name: |
Pan Asia Chemical Corporation Kaohsiung Factory |
|
Address: |
No. 8-1, Jingjian Rd., Dashe Shiang, Kaohsiung County 815, Taiwan
(R.O.C.) |
|
Date of Foundation: |
1984-12-12 |
|
Date of Registration: |
1990-12-31 |
|
Factory Registration Number: |
99661720 |
|
Factory Manager: |
Benyi Lin |
|
Status: |
In Production |
|
Telephone Number: |
+886-7-351-1318 |
|
Date of Last Annual Return: |
2001-10-17 |
|
Major Products: |
103 Cleaning products, etc. |
Related Companies
|
1 |
|
|
Name: |
China Man-made Fiber Corporation |
|
Address: |
10-11F, No 50, Sec. 1, Xinsheng S. Rd., Taipei City 100, Taiwan
(R.O.C.) |
|
Telephone Number: |
+886-2-2393-7111 |
|
2 |
|
|
Name: |
Formosa Imperial Wineseller Corp. |
|
Address: |
11F, No.50, Sec.1, Hsin Sheng South Road,
Taipei, Taiwan, R.O.C. |
|
Telephone Number: |
+886-2-2393-1233 |
Core Management
Directors
|
1 |
|
|
Name |
Guifeng Wang |
|
Position |
Chairman of the Board |
|
2 |
|
|
Name |
Yongda Liu |
|
Position |
Director |
|
3 |
|
|
Name |
Qingfeng Chen |
|
Position |
Director and Manager |
|
Date of Appointment for Manager |
|
|
4 |
|
|
Name |
Changchen Lin |
|
Position |
Director |
|
5 |
|
|
Name |
Gannan Chen |
|
Position |
Director |
|
6 |
|
|
Name |
Shiyi Jiang |
|
Position |
Supervisor |
|
7 |
|
|
Name |
Dayin Ye |
|
Position |
Supervisor |
|
8 |
|
|
Name |
Canghai Wang |
|
Position |
Manager |
|
Date of Appointment |
2003-12-31 |
|
9 |
|
|
Name |
Guoqing Chen |
|
Position |
Manager |
|
Date of Appointment |
|
Personnel Structure
|
Total Employees |
About 100 Employees |
Offices & Factories
|
|
Headquarters |
|
Add |
11F, No.50, Sec.1, Hsin Sheng South Road, Taipei, Taiwan, R.O.C. |
Production Information
Subject is engaged in manufacturing of non-ionic surfactants
Subject has a factory in Kaohsiung
County, Taiwan for production.
Subject obtained the certification of ISO 9002 and ISO 9001:2000.
Purchase Information
The registered activities of subject:
|
Business Code |
Details |
|
C801020 |
Manufacture of petrochemical materials |
|
C802090 |
Manufacture of Cleaning supplies |
|
D101050 |
Cogeneration Industry |
|
F212011 |
Gas station business |
|
F212061 |
Refueling station business |
|
H701010 |
Development and rental of housing and building |
|
ZZ99999 |
Besides licensed business, all other
business items those are not banned or restricted. |
The raw materials for production are both
purchased home and abroad.
Subject purchases raw materials such as
ethylene oxide and nonyl phenol from their cooperative company China Man-made
Fiber Corporation.
Other raw materials are mainly imported from
foreign countries.
Subject is engaged in sale of non-ionic
surfactants
The major products sold by subject are as follows for reference:
|
1 |
Polyethylene Glycol |
|
2 |
Polyoxyethylene Alkyl Phenly Ether |
|
3 |
Polyoxyethylene Alkyl Amine Ether |
|
4 |
Polyoxyethylene Alkyl Ether |
|
5 |
Polyoxyethylene Fatty Acid Ether |
|
6 |
Polyoxyethylene Sorbitan Fatty Acid Ether |
|
7 |
Polyoxypropylene Polyoxyethylene Ether |
|
8 |
Special Nonionic Surfactants |
|
9 |
Ester for Cosmetic Catalogue |
|
10 |
Ester for Lubricant Catalogue |
|
11 |
Polyethylene Gloycol Ester Catalogue |
|
12 |
Ester for Detergent |
|
13 |
Spinning oil for polyester yarn |
|
14 |
Ester for PU products |
|
15 |
Sorbitan Fatty Acid Ester |
Usage of subject’s major products are as follows:
|
Industry |
Application |
|
Metal industry |
Detergent, emulsifier, plating solution additives |
|
Pulp industry |
Degreasant, Deinking agent, wetter |
|
Plastics industry |
Polymerizable emulsifier |
|
High polymer industry |
Modifier, emulsifier and antistat |
|
Household cleanser |
Detergent, penetrant, emulsifier, wetter, softener |
|
Personal bathroom accessories |
Detergent, penetrant, emulsifier, wetter, softener |
|
Cellulose industry |
Detergent, penetrant, dyeing auxiliary, emulsifier, softener |
|
Rubber industry |
Additive and mold release |
|
Paint industry |
Dispersant and emulator |
|
Cosmetics industry |
Detergent, emulsion and basic material |
|
Electronic industry |
Detergent |
Subject’s sales regions include Taiwan, Mainland China, Southeast Asia,
Australia
|
Sales region |
Proportion |
|
Domestic sales |
60% |
|
Export sales |
40% |
One of the subject’s major customers is Tri Tex Co. Inc.
Import and export
right:
|
Import right |
Yes |
|
Export right |
Yes |
|
Name of the Mark: |
Pan Asia and Picture PACC |
|
Registered No.: |
00059555 |
|
Date of Registration: |
1992-3-26 |
|
Expiry Date: |
2022-10-31 |
|
Mark: |
|
|
Color: |
Black |
|
Owner's Name, Address: |
Pan Asia Chemical Corporation 11F, No.50, Sec.1, Hsin Sheng South Road,
Taipei, Taiwan, R.O.C. |
|
Class No.: |
Purchase
Domestic Purchase
|
Products |
Raw materials |
|
Payment Terms |
Interior settlement, T/T, Cash |
Import
|
Products |
Raw materials. |
|
Payment Terms |
L/C, T/T |
Sales
Domestic Markets
|
Product |
Non-ionic surfactants |
|
Selling Terms |
T/T, Cash |
Export
|
Product |
Non-ionic surfactants |
|
Selling Terms |
L/C, T/T |
Unit: NTD/000
|
Consolidated |
2014-12-31 |
2013-12-31 |
|
Current assets |
|
|
|
Cash and cash equivalents |
174,003 |
5,735,058 |
|
Deposit central bank and lending Banks |
0 |
75,496,734 |
|
Financial assets net fair valued by profit and loss-current |
0 |
12,195,016 |
|
Reverse notes and bonds investment |
0 |
4,550,801 |
|
Accounts receivable, net |
178,254 |
6,698,364 |
|
Accounts receivable-related parties |
698 |
610 |
|
Tax assets |
22 |
57,394 |
|
Inventory |
168,303 |
172,475 |
|
Prepayment |
13,089 |
85,355 |
|
Other current assets |
1,500 |
137,454 |
|
Discount and net lending |
0 |
362,916,674 |
|
Total current assets |
535,869 |
468,045,935 |
|
Non-current assets |
|
|
|
Financial assets for sale-non-current |
2,240,708 |
21,831,491 |
|
Financial assets held to maturity- non-current |
0 |
3,340,584 |
|
Financial assets valued by cost- non-current net |
74,677 |
218,161 |
|
Net investment by equity method |
2,128,332 |
168,840 |
|
Property, plant and equipment |
1,432,825 |
5,038,496 |
|
Intangible assets |
5 |
97,537 |
|
Deferred tax assets |
23,121 |
414,201 |
|
Other assets |
17 |
1,980,076 |
|
Total non-current assets |
5,899,685 |
33,089,386 |
|
Total assets |
6,435,554 |
501,135,321 |
|
Current liabilities |
|
|
|
Short-term borrowings |
1,580,000 |
4,382,239 |
|
Notes payable |
100,000 |
104,136 |
|
Repo notes and bonds in debt |
0 |
358,769 |
|
Financial liabilities valued by cost- non-current |
0 |
74,800 |
|
The central bank and interbank deposit |
0 |
8,341,508 |
|
Accounts payable |
70,038 |
4,517,381 |
|
Accounts payable-related parties |
119,611 |
195,602 |
|
Current tax liabilities |
6,272 |
292,018 |
|
Long-term liabilities payable |
408,000 |
1,942,869 |
|
Other current liabilities |
25,873 |
165,380 |
|
Deposits and remittances |
0 |
429,697,616 |
|
The central bank and the bank trade financing |
0 |
2,086,000 |
|
Total current liabilities |
2,309,794 |
452,158,318 |
|
Non-current liabilities |
|
|
|
Bonds payable |
0 |
14,400,000 |
|
Long-term borrowings |
324,000 |
570,000 |
|
Other financial liabilities-non-current |
0 |
7,605 |
|
Liability reserve |
38,390 |
384,761 |
|
Guarantee deposit |
2,000 |
254,542 |
|
Deferred tax liabilities |
40,896 |
151,917 |
|
Other non-current liabilities |
405,286 |
15,768,825 |
|
Total liabilities |
2,715,080 |
467,927,143 |
|
Total equity attributable to the parent company |
|
|
|
Ordinary share |
2,176,155 |
2,222,465 |
|
Total capital stock |
2,176,155 |
2,222,465 |
|
Capital surplus- share premium |
845,627 |
863,623 |
|
Capital surplus- storage stock trading |
22,999 |
28,848 |
|
Capital surplus |
868,626 |
892,471 |
|
Legal reserve |
101,690 |
94,472 |
|
Special reserve |
123,164 |
126,983 |
|
Unappropriated retained earnings (accumulated deficit) |
452,000 |
451,355 |
|
Total retained earnings |
676,854 |
672,810 |
|
Foreign cash balance operating mechanism conversion of the financial
statements |
6,774 |
1,571 |
|
Unrealized profit (loss) of financial assets for sale |
21,993 |
409,743 |
|
Other equity |
28,767 |
411,314 |
|
-29,928 |
-94,830 |
|
|
Total equity attributable to the parent company |
3,720,474 |
4,104,230 |
|
Non-controlling equity |
0 |
29,103,948 |
|
Total equity |
3,720,474 |
33,208,178 |
|
Number of shares in entity held by entity and by its subsidiaries |
3,210,000 |
7,271,000 |
Unit: NTD/000
|
Consolidated |
2014 |
2013 |
|
Interest income |
5,095,052 |
9,917,236 |
|
Commission income |
1,078,539 |
2,018,751 |
|
Share of profit of associates and joint ventures accounted for using
equity method |
97,149 |
10,069 |
|
Financial assets and liabilities profit valued by fair |
137,603 |
150,726 |
|
Sales income net |
2,047,968 |
2,216,188 |
|
Service revenue |
90,060 |
90,545 |
|
Decrease in turning the interests |
352,474 |
892,735 |
|
Exchange income |
67,886 |
198,743 |
|
Other revenue |
203,830 |
44,552 |
|
Total revenue |
9,170,561 |
15,539,545 |
|
Interest expense |
1,936,915 |
3,647,541 |
|
Commission charge |
172,591 |
243,848 |
|
Bad debt expense and guarantee responsibility for escrow |
845,219 |
1,864,173 |
|
Realized loss of financial assets for sale |
0 |
4,846 |
|
Selling cost |
2,014,240 |
2,218,191 |
|
Service expenses |
81,520 |
77,085 |
|
Total operating expenses |
2,027,159 |
3,953,954 |
|
Disposal of property, plant and equipment loss |
1,227 |
939 |
|
Other expenses |
3,044 |
93,337 |
|
Total expenses |
7,081,915 |
12,103,914 |
|
Profit (loss) before tax from continuing operations |
2,088,646 |
3,435,631 |
|
Tax expense (income) |
218,773 |
497,508 |
|
Profit (loss) from continuing operations |
1,869,873 |
2,938,123 |
|
Net income (loss) |
1,869,873 |
2,938,123 |
|
Foreign cash balance operating mechanism conversion of the financial
statements |
-18,839 |
24,265 |
|
Unrealized evaluation of benefit (loss) of financial assets for sale |
-299,219 |
118,638 |
|
Determine the welfare program actuarial profit (loss) |
-2,668 |
-59,435 |
|
Affiliated enterprise of recognized by employing the equity method and
Joint venture share profits and losses net |
-1,558 |
191 |
|
Tax income related to other comprehensive income components |
-1,527 |
-1,418 |
|
Other comprehensive profit or loss |
-320,757 |
85,077 |
|
Comprehensive profit or loss |
1,549,116 |
3,023,200 |
|
Net profit (loss) attributable to: |
|
|
|
Net income or loss of parent company |
39,698 |
72,180 |
|
Net income or loss of non-controlling equity |
1,830,175 |
2,865,943 |
|
Comprehensive profit (loss) attributable to: |
|
|
|
Comprehensive profit (loss) of parent company |
-353,261 |
330,398 |
|
Comprehensive profit (loss) of non-controlling equity |
1,902,377 |
2,692,802 |
|
Basic earnings per share |
0.18 |
0.34 |
|
Diluted earnings per share |
0.18 |
0.34 |
Unit: NTD/000
|
Consolidated |
2014 |
2013 |
|
Profit (loss) from continuing operations before tax |
2,088,646 |
3,435,631 |
|
Profit (loss) before tax |
2,088,646 |
3,435,631 |
|
Depreciation expense |
151,030 |
248,063 |
|
Amortization expense |
12,364 |
25,030 |
|
Provision (reversal of provision) for bad debt expense |
845,219 |
1,864,173 |
|
Net income or loss of financial assets and liabilities by fair value |
-137,603 |
-150,726 |
|
Interest expense |
1,936,915 |
3,647,541 |
|
Interest income |
-5,095,052 |
-9,917,236 |
|
Income gain |
0 |
-18,379 |
|
Other various liabilities change net |
800 |
0 |
|
Loss (gain) on disposal of collateral |
1,435 |
80,660 |
|
Income (loss) shares by equity method recognized by affiliated
enterprise |
-97,149 |
-10,069 |
|
Loss (gain) on disposal of property, plant and equipment |
1,227 |
939 |
|
Loss (gain) on disposal of investment |
43 |
3,758 |
|
Financial assets impairment turning the interests |
-457,180 |
-709,794 |
|
Non-financial assets impairment losses |
104,706 |
0 |
|
Non-financial assets impairment turning the interests |
0 |
-182,941 |
|
Unrealized foreign exchange loss (gain) |
-31,434 |
-87,290 |
|
Sale and amortization of distressed debt losses |
-68,712 |
0 |
|
Total income or loss non-effect cash flow |
-2,833,391 |
-5,206,271 |
|
Decrease (increase) in deposit central bank and lending Banks |
-2,578,585 |
-1,999,449 |
|
Decrease (increase) in financial assets valued by fair |
-12,353,115 |
-5,079,143 |
|
Decrease (increase) in accounts receivable |
-518,751 |
-2,636,554 |
|
Decrease (increase) in inventory |
4,172 |
102,320 |
|
Decrease (increase) in prepayments |
-597,764 |
3,388 |
|
Decrease (increase) in discount and loan |
-9,497,905 |
-40,633,827 |
|
Decrease (increase) in other financial assets |
28,049 |
-288,137 |
|
Total net changes in operating assets |
-25,513,899 |
-50,531,402 |
|
Decrease (increase) in repo notes and bonds in debt |
-100,017 |
94,724 |
|
Decrease (increase) in financial liabilities valued by fair |
4,028,451 |
-436,659 |
|
Decrease (increase) in deposit central bank and lending Banks |
8,872,645 |
3,189,960 |
|
Increase (decrease) in accounts payable |
-1,079,622 |
-4,606,467 |
|
Increase (decrease) in other current liabilities |
100,314 |
13,515 |
|
Increase (decrease) in deposits and remittances |
8,302,289 |
44,187,369 |
|
Increase (decrease) in employee benefit liabilities |
5,552 |
-26,472 |
|
Increase (decrease) in other financial liabilities |
-3,673 |
-9,603 |
|
Total net changes in operating liabilities |
20,125,939 |
42,406,367 |
|
Total net changes in operating liabilities and assets |
-5,387,960 |
-8,125,035 |
|
Total adjustments |
-8,221,351 |
-13,331,306 |
|
Cash inflow (outflow) generated from operations |
-6,132,705 |
-9,895,675 |
|
Interest received |
4,930,682 |
9,951,259 |
|
Charge of the dividend |
0 |
18,379 |
|
Interest paid |
-1,657,316 |
-3,680,924 |
|
Income taxes refund (paid) |
-355,802 |
-540,928 |
|
Net cash flows from (used in) operating activities |
-3,215,141 |
-4,147,889 |
|
Cash flows from (used in) investing activities |
|
|
|
Prepare financial assets available for sale |
-1,041,053 |
-3,545,627 |
|
Disposal of financial assets for sale |
711,800 |
2,842,748 |
|
Disposal of financial assets holding to date |
2,465,400 |
5,802,240 |
|
0 |
550,000 |
|
|
Return share capital of financial assets valued by cost |
757 |
1,090 |
|
Dispose of subsidiary |
-70,230,012 |
0 |
|
Acquisition of property, plant and equipment |
-47,579 |
-138,818 |
|
Proceeds from disposal of property, plant and equipment |
33 |
3,618 |
|
Increase in refundable deposit |
-3,369 |
-98,891 |
|
Acquisition of intangible assets |
-28,479 |
-62,600 |
|
Dispose of collateral |
808 |
102,281 |
|
Selling distressed debt |
343,494 |
0 |
|
Increase in other assets |
42,664 |
-36,474 |
|
Charge of dividend |
245 |
145 |
|
Other investment activities |
-60,838 |
-111,832 |
|
Net cash flows from (used in) investment activities |
-67,846,129 |
5,307,880 |
|
Net cash flows from (used in) financing activities |
|
|
|
Increase in short-term borrowing |
774,999 |
2,425,634 |
|
Increase in central bank and peer financing assets |
0 |
198,400 |
|
Decrease in in central bank and peer financing assets |
-2,162,245 |
0 |
|
Increase in commercial paper payable |
200,764 |
104,136 |
|
Issue financial bonds |
0 |
5,500,000 |
|
Repay financial bonds |
-49,900 |
-2,561,664 |
|
Proceeds from long-term debt |
180,000 |
0 |
|
Repayments of long-term debt |
-318,000 |
-270,000 |
|
Increase in guarantee deposits |
51,135 |
159,855 |
|
Cost for buying storage stocks |
-5,253 |
0 |
|
Change of non-controlling rights |
0 |
-217,150 |
|
Net cash flows from (used in) financing activities |
-1,328,500 |
5,339,211 |
|
Effect of exchange rate changes on cash and cash equivalents |
-18,839 |
24,265 |
|
Net increase (decrease) in cash and cash equivalents |
-72,408,609 |
6,523,467 |
|
Cash and cash equivalents at beginning of period |
72,582,612 |
66,059,145 |
|
Cash and cash equivalents at end of period |
174,003 |
72,582,612 |
|
Cash and cash equivalents reported in the statement of financial
position |
174,003 |
5,735,058 |
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.
|
Name |
Taichung Commercial Bank Co., Ltd. |
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 |
Ms. Zhang |
|
Department |
Sales Department |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.63.85 |
|
|
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%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.