MIRA INFORM REPORT

 

 

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

 

 

Contact Points

 

Company Name:

Neo Solar Power Corp.

Supplied Name:

Neo Solar Power Corp.

Trading Address:

No.7, Li-Hsin Rd. 3, Hsinchu Science Park, Hsinchu, Taiwan, R.O.C.

Supplied Address:

No. 7, Li-Hsin Rd. III, Hsinchu Park Hsinchu Taiwan 300

Telephone Number:

+886-3-578-0011

Fax Number:

+886-3-578-1255

E-mail:

sales.module@nsp.com

Notes: The exact name and address are as above.

 

 

Company Identification Details

 

Registered Name:

Neo Solar Power Corp.

Registered Address:

No.7, Li-Hsin Rd. 3, Hsinchu Science Park, Hsinchu, Taiwan, R.O.C.

Date of Foundation:

2005-8-26

Registration Number:

27763753

Registry:

Department of Commerce, Ministry of Economic Affairs, R.O.C.

Registered Capital:

NTD 12,000,000,000 (USD 384,000,000)

(As of 2015.05, 1 NTD = 0.032 USD)

Paid-up Capital:

NTD 8,562,769,800 (USD 274,008,634)

Legal Representatives:

Kunxi Lin

Legal Form:

Joint Stock Company

Principal Activities:

Manufacturing and sales of solar cell and etc.

Staff:

About 2,652 employees (Taiwan)

Listed at Stock Exchange:

No

Date of Last Annual Return:

2015-4-2

 

 

History

 

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.

 

 

Corporate Structure

 

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

 

 

Shareholders

 

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

 

Management Information

 

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

 

 

 

Operation Information

 

Offices & Factories

 

 

Headquarters

Add

About 2,652 Employees (Taiwan)

 

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.

 

Sales Information

 

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

 

 

Settlements

 

Purchase

 

Domestic Purchase

Products

Raw materials

Payment Terms

T/T, Cash

 

Import

Products

Raw materials

Payment Terms

T/T

 

Sales

 

Domestic Markets

Product

Solar cells

Selling Terms

T/T, Cash

 

Export

Product

Solar cells

Selling Terms

L/C, T/T

 

 

Balance Sheet

 

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

 

 

Profit and Loss Account

 

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

 

 

Cash Flows

 

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.

 

 

Bankers

 

Subject declined to disclose its bank details; from other source we could not obtain the relevant information, either.

 

 

Public Record

 

Mortgage

 

No chattel mortgage record of subject has been found within the recent 3 months.

 

Lawsuit

 

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

 

 

Special Note

 

Interview Details

Position

Mr. Chen

Department

Sales Department

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.84

UK Pound

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%)

 

 

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.