|
Report No. : |
323635 |
|
Report Date : |
27.05.2015 |
IDENTIFICATION DETAILS
|
Name : |
NEO SOLAR POWER CORP. |
|
|
|
|
Registered Office : |
No.7, Li-Hsin Rd. 3, Hsinchu Science Park,
Hsinchu |
|
|
|
|
Country : |
Taiwan |
|
|
|
|
Financials (as on) : |
31.12.20104 |
|
|
|
|
Date of Incorporation : |
26.08.2005 |
|
|
|
|
Com. Reg. No.: |
27763753 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Manufacturing and sales of solar cell. |
|
|
|
|
No. of Employee : |
About 2,652 employees (Taiwan) |
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 : |
Exist |
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. 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: |
No.7, Li-Hsin
Rd. 3, Hsinchu Science Park, Hsinchu, Taiwan, R.O.C. |
|
Supplied Address: |
|
|
Telephone Number: |
+886-3-578-0011 |
|
Fax Number: |
+886-3-578-1255 |
|
E-mail: |
Notes: The exact name and address are as above.
Subject was incorporated on
2005-8-26 with registered number 27763753 as Joint Stock Company in Taiwan.
Subject listed on Taiwan Stock Exchange on
2009-1-12.
Factories
|
1 |
|
|
Address: |
No.7, Li-Hsin Rd. 3, Hsinchu Science Park, Hsinchu, Taiwan, R.O.C. |
|
Date of Registration: |
2008-11-12 |
|
Factory Registration Number: |
95A00776 |
|
Factory Manager: |
Weiming Chen |
|
Status: |
In production |
|
Date of Last Annual Return: |
2014-10-31 |
|
Major Products: |
264 optical materials and components |
|
2 |
|
|
Name: |
Zhunan Factory |
|
Address: |
No.6, Kebei 2nd Road, Zhunan Township, Miaoli County,
Hsinchu Science and Industrial Park, Taiwan |
|
Date of Registration: |
2011-10-24 |
|
Factory Registration Number: |
95C00776 |
|
Factory Manager: |
Weiming Chen |
|
Status: |
In production |
|
Date of Last Annual Return: |
2014-10-31 |
|
Major Products: |
264 optical materials and components 269 other electronic components |
|
Tel |
+886-3-578-0011 |
|
Fax |
+886-37-581299 |
|
3 |
|
|
Name: |
Hsinchu Module Factory |
|
Address: |
2/F., No. 25, Yanfa 2nd Rd., Hsinchu East Dist., Hsinchu Science and
Industrial Park, Taiwan |
|
Date of Registration: |
2010-5-21 |
|
Factory Registration Number: |
95B00776 |
|
Factory Manager: |
Zhizhong Wen |
|
Status: |
In production |
|
Date of Last Annual Return: |
2014-11-24 |
|
Major Products: |
269 other electronic components |
|
4 |
|
|
Name: |
Tainan Factory |
|
Address: |
No.518, Sec. 2, Bentian Rd., An-Nan District,, Tainan City, Taiwan |
|
Date of Registration: |
2011-11-7 |
|
Factory Registration Number: |
67000224 |
|
Factory Manager: |
Weiming Chen |
|
Status: |
In production |
|
Date of Last Annual Return: |
2014-11-17 |
|
Major Products: |
264 optical materials and components |
|
Tel |
+886-6-700-6588 |
|
Fax |
+886-6-384-1111 |
Branch
|
1 |
|
|
Name |
Neo Solar Power Corp., Tainan Branch |
|
Address: |
No.518, Sec. 2, Bentian Rd., Annan Dist., Tainan City 70955, Taiwan (R.O.C.) |
|
Registration Number |
28113053 |
|
Date of Registration |
2011-1-28 |
|
Status |
In Production |
|
Manager Name |
Weiming Chen |
|
Date of Last Annual Return |
2014-11-17 |
|
2 |
|
|
Name |
Neo Solar Power Corp., Hu-Kou Branch |
|
Address: |
No.18-1, Guangfu N. Rd., Hukou Township, Hsinchu County, Taiwan
(R.O.C.) |
|
Registration Number |
28113856 |
|
Date of Registration |
2015-1-12 |
|
Manager Name |
Zhizhong Wen |
Major Related
Companies
|
Name |
Wang Neng Optoelectronic (Wujiang) Limited Company |
|
Address |
No.1688, Jiangxing East Road, Wujiang Eco & Tech Development Zone,
Wujiang City, Jiangsu Province, P.R.C |
|
Tel |
+86-512-63168558 |
|
Fax |
+86-512-63970558 |
Major Shareholders
|
Name |
Subscription Shares |
|
Kunxi Lin |
2,253,081 |
|
Delta Electronics, Inc. |
161,590,296 |
|
Ju Li Venture Capital Investment Co., Ltd. (Literal Translation) |
4,593,286 |
|
Chuanxian Hong |
1,100,968 |
|
China Development Venture Capital Investment Co., Ltd. (Literal
Translation) |
2,621,996 |
Shareholder Information:
|
1 |
|
|
Registered Name: |
Delta Electronics, Inc. |
|
Registered Address: |
No.31-1, Shien Pam Rd., Kuei Shan Industrial
Zone, Taoyuan Hsien, Taiwan, R.O.C. |
|
Date of Foundation: |
1975-8-20 |
|
Registration Number: |
34051920 |
|
Registry: |
Department of Commerce, Ministry of Economic
Affairs, R.O.C. |
|
Registered Capital: |
NTD 27,000,000,000 |
|
Paid-up Capital: |
NTD 24,375,433,290 |
|
Legal Representatives: |
Yingjun Hai |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2014-6-27 |
|
2 |
|
|
Registered Name: |
Ju Li Venture Capital Investment Co., Ltd. (Literal Translation) |
|
Registered Address: |
10/F., No. 39, Jihu Rd., Neihu Dist., Taipei, Taiwan, R.O.C. |
|
Date of Foundation: |
1995-4-10 |
|
Registration Number: |
89392253 |
|
Registry: |
Department of
Commerce, Ministry of Economic Affairs, R.O.C. |
|
Registered Capital: |
NTD 1,000,000,000 |
|
Paid-up Capital: |
NTD 644,000,000 |
|
Legal Representatives: |
Yigui Wu |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2013-7-22 |
|
3 |
|
|
Registered Name: |
China Development Venture Capital Investment Co., Ltd. (Literal
Translation) |
|
Registered Address: |
11/F., No. 125, Sec.5, Nanjing East Rd., Song Shan Dist., Taipei
City10504, Taiwan (R.O.C) |
|
Date of Foundation: |
2002-3-5 |
|
Registration Number: |
80328870 |
|
Registry: |
Department of
Commerce, Ministry of Economic Affairs, R.O.C. |
|
Registered Capital: |
NTD 9,255,380,000 |
|
Paid-up Capital: |
NTD 6,686,713,630 |
|
Legal Representatives: |
Xin Chen |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2015-3-30 |
Former Shareholders
Core Management
Directors
|
1 |
||
|
Name |
Kunxi Lin |
|
|
Position |
Board Chairman & Manager |
|
|
Date Appointment of Manager |
2006-11-21 |
|
|
2 |
||
|
Name |
Liangfu Liu |
|
|
Position |
Director |
|
|
3 |
||
|
Name |
Mingzhong Zhang |
|
|
Position |
Director |
|
|
4 |
||
|
Name |
Yayi Huang |
|
|
Position |
Director |
|
|
5 |
||
|
Name |
Chuanxian Hong |
|
|
Position |
Director & Manager |
|
|
Date Appointment of Manager |
2005-12-30 |
|
|
6 |
||
|
Name |
Xueli Li |
|
|
Position |
Director |
|
|
7 |
||
|
Name |
Xianming Lin |
|
|
Position |
Independent Director |
|
|
8 |
||
|
Name |
Xueren Jian |
|
|
Position |
Independent Director |
|
|
9 |
||
|
Name |
Weijun Shen |
|
|
Position |
Manager |
|
|
Date Appointment of Manager |
2013-1-1 |
|
Personnel Structure
|
Total Employees |
|
Offices &
Factories
|
|
Headquarters |
|
Add |
Production
Information
Subject is engaged in manufacturing of solar cells, etc.
Subject has factories in Taiwan
for production.
Subject has obtained the certification of ISO 9001.
Purchase
Information
The registered activities of subject:
|
Business Code |
Details |
|
CC01080 |
Manufacturing of electronic components |
|
CC01090 |
Manufacturing of batteries |
|
CC01010 |
Manufacturing of power, transmission and distribution equipment |
|
F119010 |
Wholesale of electronic materials (operation out of restricted area) |
|
F219010 |
Retail of electronic materials (operation out of restricted area) |
|
F401010 |
International trade business |
|
-- |
Research, development, design, manufacture and sale of the following products:
1. solar cells and related systems 2. solar modules and wafers 3. import and
export products related to the company’s business |
The components and raw materials for production are purchased from both
home and abroad.
Subject is engaged in sale of solar cells
Subject’s major products are solar cells and solar modules
Subject has its own brand “nsp”.
Subject’s sales regions include Asia, Europe and America
One of subject’s major foreign customers is Delta Product Corporation.
Import and export right:
|
Import right |
Yes |
|
Export right |
Yes |
Purchase
Domestic Purchase
|
Products |
Raw materials |
|
Payment Terms |
T/T, Cash |
Import
|
Products |
Raw materials |
|
Payment Terms |
T/T |
Sales
Domestic Markets
|
Product |
|
|
Selling Terms |
T/T, Cash |
Export
|
Product |
Solar cells |
|
Selling Terms |
L/C, T/T |
Unit: NTD/000
|
Consolidated |
2014-12-31 |
2013-12-31 |
|
Assets |
|
|
|
Current assets |
|
|
|
Cash and cash
equivalents |
|
|
|
Total cash and
cash equivalents |
8,721,777 |
6,372,612 |
|
Current
financial assets at fair value through profit or loss |
|
|
|
Total current
financial assets at fair value through profit or loss |
1,514 |
22 |
|
Accounts
receivable, net |
|
|
|
Accounts
receivable |
4,982,697 |
4,078,295 |
|
Lease payments
receivable |
59,368 |
56,335 |
|
Accounts
receivable, net |
5,042,065 |
4,134,630 |
|
Accounts
receivable due from related parties, net |
|
|
|
Accounts
receivable due from related parties, net |
193,495 |
264,427 |
|
Other
receivables |
|
|
|
Other
receivables, net |
76,766 |
61,957 |
|
Other
receivables due from related parties |
|
|
|
Other receivables
due from related parties, net |
652,560 |
0 |
|
Current tax
assets |
|
|
|
Total current
tax assets |
17,108 |
24,420 |
|
Inventories |
|
|
|
Total
inventories |
2,043,721 |
1,520,630 |
|
Prepayments |
|
|
|
Total
prepayments |
719,244 |
264,611 |
|
Non-current
assets classified as held for sale, net |
|
|
|
Non-current
assets classified as held for sale, net |
34,189 |
0 |
|
Other current
assets |
|
|
|
Total other
current assets |
1,461,213 |
1,593,722 |
|
Total current
assets |
18,963,652 |
14,237,031 |
|
Non-current
assets |
|
|
|
Non-current
available-for-sale financial assets |
|
|
|
Non-current
available-for-sale financial assets, net |
159,578 |
222,750 |
|
Non-current
financial assets at cost |
|
|
|
Non-current
financial assets at cost, net |
66,983 |
24,448 |
|
Investments
accounted for using equity method |
|
|
|
Investments
accounted for using equity method, net |
71,360 |
0 |
|
Property, plant
and equipment |
|
|
|
Total property,
plant and equipment |
14,193,490 |
15,606,909 |
|
Intangible
assets |
|
|
|
Total
intangible assets |
534,271 |
557,739 |
|
Deferred tax
assets |
38,816 |
49,936 |
|
Other non-current
assets |
|
|
|
Prepayments for
business facilities |
1,175,748 |
1,804,767 |
|
Guarantee
deposits paid |
247,167 |
63,365 |
|
Long-term notes
and accounts receivable |
|
|
|
Long-term lease
payments receivable |
1,113,661 |
1,652,582 |
|
Long-term notes
and accounts receivable, net |
1,113,661 |
1,652,582 |
|
Long-term
prepaid rents |
24,736 |
31,027 |
|
Other
non-current assets, others |
|
|
|
Total other
non-current assets, others |
735,093 |
61,447 |
|
Total other
non-current assets |
3,296,405 |
3,613,188 |
|
Total
non-current assets |
18,360,903 |
20,074,970 |
|
Total assets |
37,324,555 |
34,312,001 |
|
Liabilities |
|
|
|
Current
liabilities |
|
|
|
Short-term borrowings |
|
|
|
Total
short-term borrowings |
3,039,296 |
2,732,789 |
|
Current
financial liabilities at fair value through profit or loss |
|
|
|
Total current
financial liabilities at fair value through profit or loss |
16,812 |
700 |
|
Accounts
payable |
|
|
|
Total accounts
payable |
1,548,785 |
2,366,092 |
|
Accounts
payable to related parties |
|
|
|
Total accounts
payable to related parties |
84,920 |
8,785 |
|
Other payables |
|
|
|
Employee bonus
payable |
35,404 |
72,095 |
|
Compensation
due to directors and supervisors |
4,312 |
7,000 |
|
Other accrued
expenses |
1,427,360 |
1,524,785 |
|
Payable on
machinery and equipment |
667,156 |
988,011 |
|
Total other payables |
2,134,232 |
2,591,891 |
|
Current tax
liabilities |
888 |
10,201 |
|
Other current
liabilities |
|
|
|
Advance
receipts |
|
|
|
Total advance
receipts |
255,678 |
61,916 |
|
Long-term
liabilities, current portion |
|
|
|
Total long-term
liabilities, current portion |
1,868,726 |
1,757,933 |
|
Other current
liabilities, others |
32,598 |
11,991 |
|
Total other
current liabilities |
2,157,002 |
1,831,840 |
|
Total current
liabilities |
8,981,935 |
9,542,298 |
|
Non-current
liabilities |
|
|
|
Bonds payable |
|
|
|
Total bonds
payable |
3,596,810 |
549,004 |
|
Long-term
borrowings |
|
|
|
Total long-term
borrowings |
1,943,953 |
4,708,754 |
|
Non-current
provisions |
|
|
|
Total
non-current provisions |
225,308 |
159,098 |
|
Deferred tax
liabilities |
|
|
|
Total deferred
tax liabilities |
100,778 |
140,988 |
|
Other
non-current liabilities |
|
|
|
Non-current
preference share liabilities |
470,000 |
0 |
|
Guarantee
deposits received |
1,360 |
1,118 |
|
Credit balance
of investments accounted for using equity method |
15,324 |
0 |
|
Other
non-current liabilities, others |
265,316 |
0 |
|
Total other
non-current liabilities |
752,000 |
1,118 |
|
Total
non-current liabilities |
6,618,849 |
5,558,962 |
|
Total
liabilities |
15,600,784 |
15,101,260 |
|
Equity |
|
|
|
Equity
attributable to owners of parent |
|
|
|
Share capital |
|
|
|
Ordinary share |
8,562,770 |
7,770,292 |
|
Total capital
stock |
8,562,770 |
7,770,292 |
|
Capital surplus |
|
|
|
Total capital
surplus |
12,197,491 |
10,697,569 |
|
Retained
earnings |
|
|
|
Legal reserve |
47,566 |
0 |
|
Special reserve |
18,928 |
0 |
|
Unappropriated
retained earnings (accumulated deficit) |
|
|
|
Total
unappropriated retained earnings (accumulated deficit) |
391,744 |
475,664 |
|
Total retained
earnings |
458,238 |
475,664 |
|
Other equity
interest |
|
|
|
Total other
equity interest |
37,934 |
-86,508 |
|
Total equity
attributable to owners of parent |
21,256,433 |
18,857,017 |
|
Non-controlling
interests |
467,338 |
353,724 |
|
Total equity |
21,723,771 |
19,210,741 |
|
Number of share
capital awaiting retirement |
0 |
0 |
|
Equivalent
issue shares of advance receipts for ordinary share |
0 |
0 |
|
Number of
shares in entity held by entity and by its subsidiaries |
0 |
0 |
Unit: NTD/000
|
Consolidated |
2014 |
2013 |
|
Operating
revenue |
|
|
|
Net sales
revenue |
|
|
|
Net sales
revenue |
27,580,249 |
20,084,253 |
|
Total operating
revenue |
27,580,249 |
20,084,253 |
|
Operating costs |
|
|
|
Cost of sales |
|
|
|
Total cost of
sales |
26,000,535 |
18,374,388 |
|
Total operating
costs |
26,000,535 |
18,374,388 |
|
Gross profit
(loss) from operations |
1,579,714 |
1,709,865 |
|
Unrealized
profit (loss) from sales |
-207,582 |
0 |
|
Gross profit (loss)
from operations |
1,787,296 |
1,709,865 |
|
Operating
expenses |
|
|
|
Selling
expenses |
|
|
|
Total selling
expenses |
519,499 |
342,464 |
|
Administrative
expenses |
|
|
|
Total
administrative expenses |
605,993 |
506,014 |
|
Research and
development expenses |
|
|
|
Total research
and development expenses |
451,574 |
407,519 |
|
Total operating
expenses |
1,577,066 |
1,255,997 |
|
Net other
income (expenses) |
|
|
|
Net other
income (expenses) |
37,294 |
-139,511 |
|
Net operating
income (loss) |
247,524 |
314,357 |
|
Non-operating
income and expenses |
|
|
|
Other income |
|
|
|
Interest income |
|
|
|
Total interest
income |
21,052 |
19,229 |
|
Dividend income |
0 |
7,200 |
|
Other income,
others |
154,143 |
41,912 |
|
Total other
income |
175,195 |
68,341 |
|
Other gains and
losses |
|
|
|
Gains on
disposals of investments |
-14,072 |
266,584 |
|
Foreign
exchange gains |
151,656 |
37,869 |
|
Miscellaneous disbursements |
22,022 |
5,330 |
|
Losses on
financial assets (liabilities) at fair value through profit or loss |
28,360 |
-8,354 |
|
Other gains and
losses, net |
87,202 |
307,477 |
|
Finance costs |
|
|
|
Finance costs,
net |
245,238 |
189,174 |
|
Share of profit
(loss) of associates and joint ventures accounted for using equity method |
|
|
|
Share of loss
of associates and joint ventures accounted for using equity method |
42,694 |
1,582 |
|
Share of profit
(loss) of associates and joint ventures accounted for using equity method,
net |
-42,694 |
-1,582 |
|
Total
non-operating income and expenses |
-25,535 |
185,062 |
|
Profit (loss)
from continuing operations before tax |
221,989 |
499,419 |
|
Tax expense
(income) |
|
|
|
Total tax
expense (income) |
-22,400 |
-16,026 |
|
Profit (loss)
from continuing operations |
244,389 |
515,445 |
|
Profit (loss) |
244,389 |
515,445 |
|
Other
comprehensive income |
|
|
|
Exchange differences
on translation |
161,903 |
42,451 |
|
Unrealised
gains (losses) on valuation of available-for-sale financial assets |
-40,457 |
-36,727 |
|
Other
comprehensive income, net |
121,446 |
5,724 |
|
Total
comprehensive income |
365,835 |
521,169 |
|
Profit (loss),
attributable to: |
|
|
|
Profit (loss),
attributable to owners of parent |
218,562 |
502,480 |
|
Profit (loss),
attributable to non-controlling interests |
25,827 |
12,965 |
|
Comprehensive
income attributable to: |
|
|
|
Comprehensive
income, attributable to owners of parent |
332,094 |
508,204 |
|
Comprehensive
income, attributable to non-controlling interests |
33,741 |
12,965 |
|
Basic earnings
per share |
|
|
|
Basic earnings (loss)
per share from continuing operations |
0.28 |
0.86 |
|
Total basic
earnings per share |
0.28 |
0.86 |
|
Diluted
earnings per share |
|
|
|
Diluted
earnings (loss) per share from continuing operations |
0.27 |
0.85 |
|
Total diluted earnings
per share |
0.27 |
0.85 |
Unit: NTD/000
|
Consolidated |
2014 |
2013 |
|
Cash flows from
(used in) operating activities, indirect method |
|
|
|
Profit (loss)
from continuing operations before tax |
221,989 |
499,419 |
|
Profit (loss)
before tax |
221,989 |
499,419 |
|
Adjustments |
|
|
|
Adjustments to
reconcile profit (loss) |
|
|
|
Depreciation
expense |
2,010,938 |
1,732,639 |
|
Amortization
expense |
47,688 |
62,891 |
|
Provision (reversal
of provision) for bad debt expense |
-52 |
-11,388 |
|
Net loss (gain)
on financial assets or liabilities at fair value through profit or loss |
14,620 |
539 |
|
Interest
expense |
245,238 |
189,174 |
|
Interest income |
-115,444 |
-60,034 |
|
Dividend income |
0 |
-7,200 |
|
Share-based
payments |
80,394 |
117,471 |
|
Share of loss
(profit) of associates and joint ventures accounted for using equity method |
42,694 |
1,582 |
|
Loss (gain) on disposal
of property, plan and equipment |
0 |
31 |
|
Property, plan
and equipment transferred to expenses |
22,470 |
0 |
|
Loss (gain) on
disposal of non-current assets classified as held for sale |
-73,933 |
0 |
|
Loss (gain) on disposal
of investments |
14,072 |
-266,584 |
|
Impairment loss
on financial assets |
0 |
88,950 |
|
Impairment loss
on non-financial assets |
69,338 |
244,556 |
|
Reversal of
impairment loss on non-financial assets |
7,999 |
-189,805 |
|
Realized loss
(profit) on from sales |
-207,582 |
0 |
|
Unrealized
foreign exchange loss (gain) |
-10,100 |
29,550 |
|
Total
adjustments to reconcile profit (loss) |
2,148,340 |
1,932,372 |
|
Changes in
operating assets and liabilities |
|
|
|
Changes in
operating assets |
|
|
|
Decrease
(increase) in financial assets held for trading |
0 |
238 |
|
Decrease
(increase) in accounts receivable |
-685,135 |
-1,345,318 |
|
Decrease (increase)
in accounts receivable due from related parties |
130,346 |
230,863 |
|
Decrease
(increase) in other receivable |
-274,915 |
20,324 |
|
Decrease
(increase) in other receivable due from related parties |
-679,975 |
0 |
|
Decrease (increase)
in inventories |
-564,812 |
-261,438 |
|
Decrease
(increase) in prepayments |
115,492 |
429,191 |
|
Decrease
(increase) in other current assets |
-31,291 |
-207,393 |
|
Total changes
in operating assets |
-1,990,290 |
-1,133,533 |
|
Changes in
operating liabilities |
|
|
|
Increase
(decrease) in notes payable to related parties |
308,519 |
-27,191 |
|
Increase
(decrease) in accounts payable |
-888,913 |
496,682 |
|
Increase
(decrease) in other payable |
-80,067 |
-550,150 |
|
Increase
(decrease) in provisions |
62,402 |
21,291 |
|
Increase
(decrease) in receipts in advance |
479,525 |
35,413 |
|
Increase
(decrease) in other current liabilities |
219 |
-8,716 |
|
Total changes in
operating liabilities |
-118,315 |
-32,671 |
|
Total changes
in operating assets and liabilities |
-2,108,605 |
-1,166,204 |
|
Total
adjustments |
39,735 |
766,168 |
|
Cash inflow
(outflow) generated from operations |
261,724 |
1,265,587 |
|
Income taxes
refund (paid) |
-8,696 |
-3,361 |
|
Net cash flows
from (used in) operating activities |
253,028 |
1,262,226 |
|
Cash flows from
(used in) investing activities |
|
|
|
Acquisition of financial
assets at fair value through profit or loss, designated as upon initial
recognition |
0 |
-88,950 |
|
Proceeds from
disposal of available-for-sale financial assets |
12,695 |
0 |
|
Acquisition of
financial assets at cost |
-42,500 |
-1,858 |
|
Acquisition of
investments accounted for using equity method |
-104,024 |
0 |
|
Net cash flow
from acquisition of subsidiaries |
-11,995 |
0 |
|
Proceeds from
disposal of subsidiaries |
451,742 |
0 |
|
Proceeds from disposal
of non-current assets classified as held for sale |
410,000 |
0 |
|
Acquisition of
property, plant and equipment |
-2,123,341 |
-2,751,230 |
|
Increase in
refundable deposits |
-229,182 |
-42,131 |
|
Decrease in
refundable deposits |
13,649 |
10,969 |
|
Acquisition of
intangible assets |
-77 |
0 |
|
Net cash
inflows from business combination |
0 |
1,301,754 |
|
Decrease in
long-term lease and installment receivables |
75,046 |
7,318 |
|
Increase in
other financial assets |
-485,484 |
-370,367 |
|
Increase in
other non-current assets |
-10,841 |
-47,260 |
|
Decrease in
other non-current assets |
41,280 |
57,627 |
|
Interest
received |
115,446 |
60,023 |
|
Dividends
received |
0 |
7,200 |
|
Net cash flows from
(used in) investing activities |
-1,887,586 |
-1,856,905 |
|
Cash flows from
(used in) financing activities |
|
|
|
Increase in
short-term loans |
15,688,300 |
18,081,051 |
|
Decrease in
short-term loans |
-15,492,318 |
-20,022,106 |
|
Proceeds from
issuing bonds |
3,496,104 |
998,830 |
|
Proceeds from
long-term debt |
560,605 |
607,639 |
|
Repayments of
long-term debt |
-2,142,579 |
-1,554,684 |
|
Proceeds from
issuing preference share liabilities |
470,000 |
0 |
|
Increase in guarantee
deposits received |
49 |
8 |
|
Cash dividends
paid |
-236,003 |
0 |
|
Proceeds from
issuing shares |
1,722,500 |
3,107,000 |
|
Exercise of
employee share options |
0 |
7,746 |
|
Interest paid |
-204,992 |
-175,519 |
|
Change in non-controlling
interests |
105,624 |
126,155 |
|
Net cash flows
from (used in) financing activities |
3,967,290 |
1,176,120 |
|
Effect of
exchange rate changes on cash and cash equivalents |
16,433 |
-28,352 |
|
Net increase (decrease)
in cash and cash equivalents |
2,349,165 |
553,089 |
|
Cash and cash
equivalents at beginning of period |
6,372,612 |
5,819,523 |
|
Cash and cash
equivalents at end of period |
8,721,777 |
6,372,612 |
|
Cash and cash equivalents
reported in the statement of financial position |
8,721,777 |
6,372,612 |
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
No chattel mortgage record of subject has been found within the recent 3
months.
|
1 |
|
|
Trial Number: |
2013,fuming, 65 |
|
Date of Trial: |
2014-9-30 |
|
Reason: |
Claimed compensation for damage |
|
Claimant: |
Neo Solar Power Corp. Workers Welfare
Committee |
|
Defendant: |
Yijie Yang |
|
2 |
|
|
Trial Number: |
2013, sisheng, 315 |
|
Date of Trial: |
2014-10-21 |
|
Reason: |
Command the creditor sue within the deadline |
|
Claimant: |
Mingfeng Jian |
|
Defendant: |
Neo Solar Power Corp. Workers Welfare
Committee |
|
3 |
|
|
Trial Number: |
2013, Jianshang, 100 |
|
Date of Trial: |
2014-5-21 |
|
Reason: |
Compensation for damage |
|
Claimant: |
Qifen Yan |
|
Defendant: |
Neo Solar Power Corp. |
|
4 |
|
|
Trial Number: |
2011, chongsu, 57 |
|
Date of Trial: |
2013-6-25 |
|
Reason: |
Compensation for damage |
|
Claimant: |
Neo Solar Power Corp. |
|
Defendant: |
Shang Yang Photoelectricity Co., Ltd.
(Literal Translation) |
|
5 |
|
|
Trial Number: |
2012, sisheng, 472 |
|
Date of Trial: |
2013-1-15 |
|
Reason: |
Command the creditor sue within the deadline |
|
Claimant: |
Yijie Yang |
|
Defendant: |
Neo Solar Power Corp. Workers Welfare
Committee |
|
6 |
|
|
Trial Number: |
2011, bu, 565 |
|
Date of Trial: |
2011-6-28 |
|
Reason: |
Return the warrants |
|
Claimant: |
Huitang Chen Zongqi Chen |
|
Defendant: |
Neo Solar Power Corp. |
|
6 |
|
|
Trial Number: |
2015, Sisheng, 38 |
|
Date of Trial: |
2015-2-9 |
|
Reason: |
Returns for lodged property |
|
Claimant: |
Neo Solar Power Corp. |
|
Defendant: |
Yijie Yang Mingfeng Jian |
Interview Details
|
Position |
Mr. Chen |
|
Department |
Sales Department |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.63.84 |
|
|
1 |
Rs.98.38 |
|
Euro |
1 |
Rs.69.94 |
INFORMATION DETAILS
|
Analysis Done by
: |
KAR |
|
|
|
|
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.