MIRA INFORM REPORT

 

 

Report No. :

324990

Report Date :

30.05.2015

 

IDENTIFICATION DETAILS

 

Name :

RHODIUM RESOURCES PTE. LTD.

 

 

Registered Office :

1, Phillip Street, 16-00, Royal One Phillip, 048692

 

 

Country :

Singapore

 

 

Financials (as on) :

28.02.2014

 

 

Date of Incorporation :

15.11.2011

 

 

Com. Reg. No.:

201133236-D

 

 

Legal Form :

Private Limited

 

 

Line of Business :

Subject is engaged in the trading of coal, steel, iron, scraps.

 

 

No of Employees :

20 [2014]

 

 

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 :

No Complaints

 

 

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List – December 31, 2014

 

Country Name

Previous Rating

(30.09.2014)

Current Rating

(31.12.2014)

Singapore

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

SINGAPORE - ECONOMIC OVERVIEW

 

Singapore has a highly developed and successful free-market economy. It enjoys a remarkably open and corruption-free environment, stable prices, and a per capita GDP higher than that of most developed countries. The economy depends heavily on exports, particularly in consumer electronics, information technology products, pharmaceuticals, and on a growing financial services sector. The economy contracted 0.6% in 2009 as a result of the global financial crisis, but rebounded 15.1% in 2010, on the strength of renewed exports, before slowing to in 2011-13, largely a result of soft demand for exports during the second European recession. Over the longer term, the government hopes to establish a new growth path that focuses on raising productivity. Singapore has attracted major investments in pharmaceuticals and medical technology production and will continue efforts to establish Singapore as Southeast Asia's financial and high-tech hub.

 

Source : CIA

 

 


EXECUTIVE SUMMARY

 

 

REGISTRATION NO.

:

201133236-D

COMPANY NAME

:

RHODIUM RESOURCES PTE. LTD.

FORMER NAME

:

N/A

INCORPORATION DATE

:

15/11/2011

COMPANY STATUS

:

EXIST

LEGAL FORM

:

PRIVATE LIMITED

LISTED STATUS

:

NO

REGISTERED ADDRESS

:

1, PHILLIP STREET, 16-00, ROYAL ONE PHILLIP, 048692, SINGAPORE.

BUSINESS ADDRESS

:

1 PHILLIP STREET, 16-00, ROYAL ONE PHILLIP, 048692, SINGAPORE.

TEL.NO.

:

65-62399388

FAX.NO.

:

65-64380946

EMAIL

:

INFO@RHODIUMRESOURCES.COM

CONTACT PERSON

:

CHEAM HING LEE ( DIRECTOR )

PRINCIPAL ACTIVITY

:

TRADING OF COAL, STEEL, IRON, SCRAPS

ISSUED AND PAID UP CAPITAL

:

23,038,580.00 ORDINARY SHARE, OF A VALUE OF SGD 25,182,980.00

SALES

:

USD 330,214,957 [2014]

NET WORTH

:

USD 22,043,792 [2014]

STAFF STRENGTH

:

20 [2014]

BANKER (S)

:

ABN AMRO BANK N.V.
DBS BANK LTD
RAIFFEISEN BANK INTERNATIONAL AG
UNITED OVERSEAS BANK LIMITED
BNP PARIBAS
THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED
OVERSEA-CHINESE BANKING CORPORATION LIMITED
CITIBANK N.A.

LITIGATION

:

CLEAR

FINANCIAL CONDITION

:

LIMITED

PAYMENT

:

GOOD

MANAGEMENT CAPABILITY

:

AVERAGE

COMMERCIAL RISK

:

MODERATE

CURRENCY EXPOSURE

:

MODERATE

GENERAL REPUTATION

:

SATISFACTORY

INDUSTRY OUTLOOK

:

AVERAGE GROWTH

 

HISTORY / BACKGROUND

 

The Subject is a private limited company and is allowed to have a minimum of one and a maximum of forty-nine shareholders. As a private limited company, the Subject must have at least two directors. A private limited company is a separate legal entity from its shareholders. As a separate legal entity, the Subject is capable of owning assets, entering into contracts, sue or be sued by other companies. The liabilities of the shareholders are to the extent of the equity they have taken up and the creditors cannot claim on shareholders' personal assets even if the Subject is insolvent. The Subject is governed by the Companies Act and the company must file its annual returns, together with its financial statements with the Registrar of Companies.

 

The Subject is principally engaged in the (as a / as an) trading of coal, steel, iron, scraps.

 

Share Capital History

Date

Issue & Paid Up Capital

03/12/2014

SGD 25,182,980.00

 

The major shareholder(s) of the Subject are shown as follows :

 

Name

Address

IC/PP/Loc No

Shareholding

(%)

LANFORD (ASIA) LIMITED

OMC CHAMBERS, WICKHAMS CAY I, ROAD TOWN, TORTOLA, VIRGIN ISLANDS, BRITISH.

T11UF4996

23,038,580.00

100.00

---------------

------

23,038,580.00

100.00

============

=====

+ Also Director

 

The Subject's interest in other companies (Subsidiaries/Associates) are shown as follow :

 

Local No

Country

Company

(%)

As At

SINGAPORE

RHODIUM INTERNATIONAL TRADING PTE LTD

100.00

28/02/2014



DIRECTORS



DIRECTOR 1

 

Name Of Subject

:

CHEAM HING LEE

Address

:

33, ROCHESTER DRIVE, 35-02, THE ROCHESTER, 138638, ROCHESTER, SINGAPORE.

IC / PP No

:

S1345146Z

Nationality

:

SINGAPOREAN

Date of Appointment

:

15/11/2011

 

DIRECTOR 2

 

Name Of Subject

:

KONERU SRINIVAS

Address

:

1005, CHASEWOOD TRL, ALPHARETTA, GA, 30005-8876, UNITED STATES.

IC / PP No

:

479671143

Nationality

:

AMERICAN

Date of Appointment

:

05/08/2014




MANAGEMENT

 

 

1)

Name of Subject

:

CHEAM HING LEE

Position

:

DIRECTOR

 

AUDITOR

 

Auditor

:

KPMG LLP

Auditor' Address

:

N/A

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

YEO HWEE SHENG

IC / PP No

:

S7225017F

Address

:

25, TELOK BLANGAH CRESCENT, 19-77, 090025, SINGAPORE.

 

BANKING


Banking relations are maintained principally with :

1)

Name

:

ABN AMRO BANK N.V.

 

2)

Name

:

DBS BANK LTD

 

3)

Name

:

RAIFFEISEN BANK INTERNATIONAL AG

 

4)

Name

:

UNITED OVERSEAS BANK LIMITED

 

5)

Name

:

BNP PARIBAS

 

6)

Name

:

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED

 

7)

Name

:

OVERSEA-CHINESE BANKING CORPORATION LIMITED

 

8)

Name

:

CITIBANK N.A.

 

 

ENCUMBRANCE (S)

 

Charge No

Creation Date

Charge Description

Chargee Name

Total Charge

Status

C201202804

14/03/2012

N/A

ABN AMRO BANK BHD

-

Unsatisfied

C201206576

18/06/2012

N/A

UNITED OVERSEAS BANK LIMITED

-

Unsatisfied

C201206581

18/06/2012

N/A

UNITED OVERSEAS BANK LIMITED

-

Unsatisfied

C201206895

25/06/2012

N/A

DBS BANK LTD

-

Unsatisfied

C201207059

27/06/2012

N/A

RAIFFEISEN BANK INTERNATIONAL AG

-

Unsatisfied

C201304848

08/04/2013

N/A

BNP PARIBAS

-

Unsatisfied

C201306635

15/05/2013

N/A

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED

-

Unsatisfied

C201402860

19/03/2014

N/A

CIMB BANK BERHAD

-

Unsatisfied

C201402868

19/03/2014

N/A

CIMB BANK BERHAD

-

Unsatisfied

C201402872

19/03/2014

N/A

CIMB BANK BERHAD

-

Unsatisfied

C201403983

22/04/2014

N/A

OVERSEA-CHINESE BANKING CORPORATION LIMITED

-

Unsatisfied

C201404254

29/04/2014

N/A

DBS BANK LTD.

-

Unsatisfied

C201404264

29/04/2014

N/A

CIMB BANK BERHAD

-

Unsatisfied

C201405752

10/06/2014

N/A

CITIBANK N.A.

-

Unsatisfied

C201405757

10/06/2014

N/A

CITIBANK N.A.

-

Unsatisfied

C201408389

07/08/2014

N/A

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED

-

Unsatisfied

C201408393

07/08/2014

N/A

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED

-

Unsatisfied

 

LITIGATION CHECK AGAINST SUBJECT


* A check has been conducted in our databank againt the Subject whether the subject has been involved in any litigation.

No legal action was found in our databank.

No winding up petition was found in our databank.

PAYMENT RECORD

 

 

SOURCES OF RAW MATERIALS:

Local

:

N/A

Overseas

:

N/A


The Subject refused to disclose its suppliers.

The Subject refused to provide any name of trade/service supplier and we are unable to conduct any trade enquiry. However, from financial historical data we conclude that :

OVERALL PAYMENT HABIT

Prompt 0-30 Days

[

]

Good 31-60 Days

[

X

]

Average 61-90 Days

[

]

Fair 91-120 Days

[

]

Poor >120 Days

[

]

 

CLIENTELE

 

Local

:

YES

Domestic Markets

:

SINGAPORE

Overseas

:

YES

Export Market

:

WORLDWIDE

Credit Term

:

AS AGREED

Payment Mode

:

CHEQUES
TELEGRAPHIC TRANSFER (TT)

 

OPERATIONS

 

Goods Traded

:

COAL, STEEL, IRON, SCRAPS

 

Total Number of Employees:

YEAR

2014

2012

GROUP

N/A

N/A

COMPANY

20

10

 

Branch

:

NO

Other Information:


The Subject is principally engaged in the (as a / as an) trading of coal, steel, iron, scraps.

The Subject is an international commodity trading house.

The Subject is engaged in the trading of thermal & coking coal, steel, scrap and iron ore.


CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the Subject indicated that :

Telephone Number Provided By Client

:

N/A

Current Telephone Number

:

65-62399388

Match

:

N/A

Address Provided by Client

:

1 PHILLIP STREET, 16-00, ROYAL ONE PHILLIP,048692 SINGAPORE

Current Address

:

1 PHILLIP STREET, 16-00, ROYAL ONE PHILLIP, 048692, SINGAPORE.

Match

:

YES

 

Other Investigations


We contacted one of the staff from the Subject and she provided some information.



FINANCIAL ANALYSIS

 

Profitability

Turnover

:

Increased

[

438.24%

]

Profit/(Loss) Before Tax

:

Increased

[

605.63%

]

Return on Shareholder Funds

:

Unfavourable

[

7.81%

]

Return on Net Assets

:

Acceptable

[

21.06%

]

The increase in turnover could be due to the Subject adopting an aggressive marketing strategy.The higher profit could be attributed to the increase in turnover. The unfavourable return on shareholders' funds could indicate that the Subject was inefficient in utilising its assets to generate returns.

Working Capital Control

Stock Ratio

:

Nil

[

0 Days

]

Debtor Ratio

:

Unfavourable

[

73 Days

]

Creditors Ratio

:

Favourable

[

26 Days

]

As the Subject is a service oriented company, the Subject does not need to keep stocks. The high debtors' ratio could indicate that the Subject was weak in its credit control. However, the Subject could also giving longer credit periods to its customers in order to boost its sales or to capture / retain its market share. The Subject had a favourable creditors' ratio where the Subject could be taking advantage of the cash discounts and also wanting to maintain goodwill with its creditors.

Liquidity

Liquid Ratio

:

Favourable

[

1.28 Times

]

Current Ratio

:

Unfavourable

[

1.28 Times

]

A minimum liquid ratio of 1 should be maintained by the Subject in order to assure its creditors of its ability to meet short term obligations and the Subject was in a good liquidity position. Thus, we believe the Subject is able to meet all its short term obligations as and when they fall due.

Solvency

Interest Cover

:

Unfavourable

[

1.63 Times

]

Gearing Ratio

:

Unfavourable

[

2.02 Times

]

The Subject's interest cover was low. If its profits fall or when interest rate rises, it  may not be able to meet all its interest payment. The Subject was highly geared, thus it had a high financial risk. The Subject was dependent on loans to finance its business needs. In times of economic downturn and / or high interest rate, the Subject will become less profitable and competitive than other firms in the same industry, which are lowly geared. This is because the Subject has to service the interest and to repay the loan, which will erode part of its profits. The profits will fluctuate depending on the Subject's turnover and the interest it needs to pay.

Overall Assessment :

Generally, the Subject's performance has improved with higher turnover and profit. The Subject was in good liquidity position with its total current liabilities well covered by its total current assets. With its current net assets, the Subject should be able to repay its short term obligations. If there is a fall in the Subject's profit or any increase in interest rate, the Subject may not be able to generate sufficient cash-flow to service its interest. The Subject's gearing level was high and its going concern will be in doubt if there is no injection of additional shareholders' funds in times of economic downturn and / or high interest rates.

Overall financial condition of the Subject : LIMITED

 

 

SINGAPORE ECONOMIC / INDUSTRY OUTLOOK

 

Major Economic Indicators :

2009

2010

2011

2012

2013

 

Population (Million)

4.98

5.08

5.18

5.31

5.40

Gross Domestic Products ( % )

(0.8)

14.5

4.9

1.3

3.7

Consumer Price Index

0.6

2.8

5.2

4.6

2.4

Total Imports (Million)

356,299.3

423,221.8

459,655.1

474,554.0

466,762.0

Total Exports (Million)

391,118.1

478,840.7

514,741.2

510,329.0

513,391.0

 

Unemployment Rate (%)

3.2

2.2

2.1

2.0

1.9

Tourist Arrival (Million)

9.68

11.64

13.17

14.49

15.46

Hotel Occupancy Rate (%)

75.8

85.6

86.5

86.4

86.3

Cellular Phone Subscriber (Million)

1.37

1.43

1.50

1.52

1.97

 

Registration of New Companies (No.)

26,414

29,798

32,317

31,892

37,288

Registration of New Companies (%)

4.3

12.8

8.5

(1.3)

9.8

Liquidation of Companies (No.)

22,393

15,126

19,005

17,218

17,369

Liquidation of Companies (%)

113.4

(32.5)

25.6

9.4

(5.3)

 

Registration of New Businesses (No.)

26,876

23,978

23,494

24,788

22,893

Registration of New Businesses (%)

8.15

(10.78)

2.02

5.51

1.70

Liquidation of Businesses (No.)

23,552

24,211

23,005

22,489

22,598

Liquidation of Businesses (%)

11.4

2.8

(5)

(2.2)

0.5

 

Bankruptcy Orders (No.)

2,058

1,537

1,527

1,748

1,992

Bankruptcy Orders (%)

(11.5)

(25.3)

(0.7)

14.5

14.0

Bankruptcy Discharges (No.)

3,056

2,252

1,391

1,881

2,584

Bankruptcy Discharges (%)

103.7

(26.3)

(38.2)

35.2

37.4

 

INDUSTRIES ( % of Growth ) :

Agriculture

Production of Principal Crops

3.25

(0.48)

4.25

3.64

-

Fish Supply & Wholesale

(1.93)

(10.5)

12.10

(0.5)

-

 

Manufacturing *

71.5

92.8

100.0

100.3

102.0

Food, Beverages & Tobacco

90.4

96.4

100.0

103.5

103.5

Textiles

145.9

122.1

100.0

104.0

87.1

Wearing Apparel

211.0

123.3

100.0

92.1

77.8

Leather Products & Footwear

79.5

81.8

100.0

98.6

109.8

Wood & Wood Products

101.4

104.0

100.0

95.5

107.4

Paper & Paper Products

95.4

106.1

100.0

97.4

103.2

Printing & Media

100.9

103.5

100.0

93.0

86.1

Crude Oil Refineries

96.4

95.6

100.0

99.4

93.5

Chemical & Chemical Products

80.3

97.6

100.0

100.5

104.1

Pharmaceutical Products

49.1

75.3

100.0

109.7

107.2

Rubber & Plastic Products

101.2

112.3

100.0

96.5

92.9

Non-metallic Mineral

91.9

92.5

100.0

98.2

97.6

Basic Metals

92.6

102.2

100.0

90.6

76.5

Fabricated Metal Products

90.8

103.6

100.0

104.3

105.1

Machinery & Equipment

57.3

78.5

100.0

112.9

114.5

Electrical Machinery

86.8

124.1

100.0

99.3

108.5

Electronic Components

85.2

113.6

100.0

90.6

94.3

Transport Equipment

96.0

94.0

100.0

106.3

107.5

 

Construction

(36.9)

14.20

20.50

28.70

-

Real Estate

1.4

21.3

25.4

31.9

-

 

Services

Electricity, Gas & Water

1.70

4.00

7.00

6.30

-

Transport, Storage & Communication

3.90

12.80

7.40

5.30

-

Finance & Insurance

(16.4)

(0.4)

8.90

0.50

-

Government Services

4.50

9.70

6.90

6.00

-

Education Services

0.10

(0.9)

(1.4)

0.30

-

 

* Based on Index of Industrial Production (2011 = 100)



INDUSTRY ANALYSIS

 

INDUSTRY :

TRADING

The wholesale and retail trade sectors have expanded by 2.0% in the third quarter of 2014, extending the 1.8 per cent growth in the previous quarter. In 2013, the wholesale and retail sector expanded by 5.0%, after declining by 1.4% the year before. Growth of the sector was driven by the wholesale trade segment.

The domestic wholesale trade index has increased by 3.2% in the fourth quarter of 2013, moderating from the 6.6% growth in the previous quarter. The slower growth was due to a decline in the sales of furniture and household equipment (-12%) and petroleum and petroleum products (-0.6%). For the full year, the domestic wholesale trade index grew by 5.2% reversing the 2.2% decline in 2012. On the other hand, the foreign wholesale trade index has increased by a slower pace of 5.6% in the fourth quarter, compared to the 7.7% expansion in the preceding quarter. The slowdown was due to a fall in the sales of telecommunication equipment and computer (-3.8%) and petroleum and petroleum products (-2.5%). For the full year, the growth of the foreign wholesale trade index moderated slightly to 8.6% from 9.1% in the previous year.

In the fourth quarter of 2013, retail sales volume fell by 6.2%, extending the 5.6% decline in the previous quarter. Excluding motor vehicles, retail sales volume increased by 0.4%, a slower pace of expansion as compared to the 1.6% gain in the preceding quarter. The sales volume of motor vehicles fell by 33% in the fourth quarter of 2013, extending the 32% decline in the previous quarter. Meanwhile, the sales of several discretionary items also fell in the fourth quarter of 2013. For instance, the sales of telecommunications apparatus and computers fell by 12%, while the sales of furniture and household equipment declined by 5.4%.

For the full year, retail sales volume contracted by 4.3%, a reversal from the 1.3% expansion in 2012. Excluding motor vehicle sales, the retail sales volume grew by 1.1% in 2013, slower than the 1.7% increase in 2012. Watches and jewellery recorded the largest increase (11%) in sales in 2013, followed by optical goods and book (3%) and medical goods and toiletries (3%). By contrast, the sales of telecommunications apparatus and computer (-7.3%), furniture and household equipment (-4.2%) and petrol service stations (-1.4) declined in 2013.

OVERALL INDUSTRY OUTLOOK : AVERAGE GROWTH



CREDIT RISK EVALUATION & RECOMMENDATION

 


Incorporated in 2011, the Subject is a Private Limited company, focusing on trading of coal, steel, iron, scraps. The Subject has been in business for less than 5 years and it has slowly been building up contact with its clients while competing in the industry. However, it has yet to enjoy a stable market shares as it need to compete many well established players in the same field. Presently, the issued and paid up capital of the Subject stands at SGD 25,182,980. The Subject have a strong support from its shareholder.

Over the years, the Subject has penetrated into both the local and overseas market. The Subject has positioned itself in the global market and is competing in the industry. Its stable clientele base will enable the Subject to further enhance its business in the near term. Being a small company, the Subject's business operation is supported by 20 employees. Overall, we regard that the Subject's management capability is average. This indicates that the Subject has greater potential to improve its business performance and raising income for the Subject.

We noted that both the turnover and profits have increased compared to the previous year. The higher profit could be due to increase in turnover and better control over its operating costs. The Subject has generated an unfavourable return on shareholders' funds indicating that the management was inefficient in utilising its funds to generate return. The Subject is in good liquidity position with its current liabilities well covered by it current assets. Hence, it has sufficient working capital to meet its short term financial obligations. The high gearing ratio clearly implied that the Subject was supported by more debt than equity. Thus, the Subject is exposed to high financial risk. Given a positive net worth standing at USD 22,043,792, the Subject should be able to maintain its business in the near terms.

Without a strong assets backing, the Subject may face difficulties in getting loans for its future expansion and continued growth .

Overall, the Subject's payment habit is good as the Subject has a good credit control and it could be taking advantage of the cash discounts while maintaining a good reputation with its creditors.

The industry shows an upward trend and this trend is very likely to sustain in the near terms.

In view of the above, we recommend credit be granted to the Subject with close monitoring.

 



PROFIT AND LOSS ACCOUNT

 

 

THE FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH SINGAPORE FINANCIAL REPORTING STANDARDS.

RHODIUM RESOURCES PTE. LTD.

 

Financial Year End

2014-02-28

2013-02-28

Months

12

15

Consolidated Account

GROUP

GROUP

Audited Account

YES

YES

Unqualified Auditor's Report (Clean Opinion)

YES

YES

Financial Type

FULL

FULL

Currency

USD

USD

TURNOVER

330,214,957

61,351,439

Other Income

942,006

1,534,000

----------------

----------------

Total Turnover

331,156,963

62,885,439

Costs of Goods Sold

(322,412,641)

(59,961,527)

----------------

----------------

Gross Profit

8,744,322

2,923,912

----------------

----------------

PROFIT/(LOSS) FROM OPERATIONS

1,805,189

255,828

----------------

----------------

PROFIT/(LOSS) BEFORE TAXATION

1,805,189

255,828

Taxation

(201,678)

(20,426)

----------------

----------------

PROFIT/(LOSS) AFTER TAXATION

1,603,511

235,402

Minority interests

117,298

-

----------------

----------------

PROFIT/(LOSS) BEFORE EXTRAORDINARY ITEMS

1,720,809

235,402

----------------

----------------

PROFIT/(LOSS) ATTRIBUTABLE TO SHAREHOLDERS

1,720,809

235,402

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

As previously reported

235,402

-

----------------

----------------

As restated

235,402

-

----------------

----------------

PROFIT AVAILABLE FOR APPROPRIATIONS

1,956,211

235,402

----------------

----------------

RETAINED PROFIT/(LOSS) CARRIED FORWARD

1,956,211

235,402

=============

=============

INTEREST EXPENSE (as per notes to P&L)

Others

2,887,625

340,194

----------------

----------------

2,887,625

340,194

=============

=============

 

BALANCE SHEET

 

RHODIUM RESOURCES PTE. LTD.

 

ASSETS EMPLOYED:

FIXED ASSETS

520,362

88,452

----------------

----------------

TOTAL LONG TERM ASSETS

520,362

88,452

Trade debtors

66,016,627

20,628,139

Other debtors, deposits & prepayments

25,134,565

610,871

Cash & bank balances

7,042,698

810,534

----------------

----------------

TOTAL CURRENT ASSETS

98,193,890

22,049,544

----------------

----------------

TOTAL ASSET

98,714,252

22,137,996

=============

=============

CURRENT LIABILITIES

Trade creditors

23,011,617

6,169,340

Other creditors & accruals

8,742,723

1,426,215

Hire purchase & lease creditors

53,963

-

Short term borrowings/Term loans

10,000,000

-

Other borrowings

484,458

5,679,183

Bill & acceptances payable

33,653,822

-

Interest payable

279,925

27,430

Amounts owing to holding company

-

600,000

Provision for taxation

207,550

20,426

----------------

----------------

TOTAL CURRENT LIABILITIES

76,434,058

13,922,594

----------------

----------------

NET CURRENT ASSETS/(LIABILITIES)

21,759,832

8,126,950

----------------

----------------

TOTAL NET ASSETS

22,280,194

8,215,402

=============

=============

SHARE CAPITAL

Ordinary share capital

20,000,000

7,980,000

----------------

----------------

TOTAL SHARE CAPITAL

20,000,000

7,980,000

Exchange equalisation/fluctuation reserve

(5,121)

-

Retained profit/(loss) carried forward

1,956,211

235,402

----------------

----------------

TOTAL RESERVES

1,951,090

235,402

MINORITY INTEREST

92,702

-

----------------

----------------

SHAREHOLDERS' FUNDS/EQUITY

22,043,792

8,215,402

Lease obligations

236,402

-

----------------

----------------

TOTAL LONG TERM LIABILITIES

236,402

-

----------------

----------------

22,280,194

8,215,402

=============

=============

 

FINANCIAL RATIO

 

RHODIUM RESOURCES PTE. LTD.

 

TYPES OF FUNDS

Cash

7,042,698

810,534

Net Liquid Funds

(26,611,124)

810,534

Net Liquid Assets

21,759,832

8,126,950

Net Current Assets/(Liabilities)

21,759,832

8,126,950

Net Tangible Assets

22,280,194

8,215,402

Net Monetary Assets

21,523,430

8,126,950

BALANCE SHEET ITEMS

Total Borrowings

44,428,645

5,679,183

Total Liabilities

76,670,460

13,922,594

Total Assets

98,714,252

22,137,996

Net Assets

22,280,194

8,215,402

Net Assets Backing

22,043,792

8,215,402

Shareholders' Funds

22,043,792

8,215,402

Total Share Capital

20,000,000

7,980,000

Total Reserves

1,951,090

235,402

LIQUIDITY (Times)

Cash Ratio

0.09

0.06

Liquid Ratio

1.28

1.58

Current Ratio

1.28

1.58

WORKING CAPITAL CONTROL (Days)

Stock Ratio

0

0

Debtors Ratio

73

123

Creditors Ratio

26

38

SOLVENCY RATIOS (Times)

Gearing Ratio

2.02

0.69

Liabilities Ratio

3.48

1.69

Times Interest Earned Ratio

1.63

1.75

Assets Backing Ratio

1.11

1.03

PERFORMANCE RATIO (%)

Operating Profit Margin

0.55

0.42

Net Profit Margin

0.52

0.38

Return On Net Assets

21.06

7.25

Return On Capital Employed

20.92

7.25

Return On Shareholders' Funds/Equity

7.81

2.87

Dividend Pay Out Ratio (Times)

0.00

0.00

NOTES TO ACCOUNTS

Contingent Liabilities

0

0

 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.63.76

UK Pound

1

Rs.97.79

Euro

1

Rs.69.90

 

INFORMATION DETAILS

 

Analysis Done by :

SUB

 

 

Report Prepared by :

DPT

 

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.