MIRA INFORM REPORT

 

 

Report No. :

349680

Report Date :

19.11.2015

 

IDENTIFICATION DETAILS

 

Name :

SIAM MODERNTEX CO., LTD.

 

 

Registered Office :

92/1-2 Moo 6, T. Nongdindaeng, A.  Muang, Nakornpathom 73000

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

18.01.1995

 

 

Com. Reg. No.:

0105538008061

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

Manufacturer and Contractor of Textile.

 

 

No. of Employees :

180

 

 

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 – March 31, 2015

 

Country Name

Previous Rating

(31.12.2014)

Current Rating

(31.03.2015)

Thailand

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 

THAILAND - ECONOMIC OVERVIEW

 

With a well-developed infrastructure, a free-enterprise economy, and generally pro-investment policies Thailand has historically had a strong economy due in part to competitive industrial and agriculture exports - mostly electronics, agricultural commodities, automobiles and parts, and processed foods. The economy experienced slow growth and declining exports in 2014, in part due to domestic political turmoil and sluggish global demand. With full employment, Thailand attracts an estimated 2-4 million migrant workers from neighboring countries, and faces labor shortages. Following the May 2014 coup d'etat, tourism decreased 6-7% but is beginning to recover. The household debt to GDP ratio is over 80%. The Thai government in 2013 implemented a nation-wide 300 baht ($10) per day minimum wage policy and deployed new tax reforms designed to lower rates on middle-income earners. The Thai baht has remained stable.

 

Source : CIA

 

Company Name

 

SIAM MODERNTEX CO., LTD.

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           92/1-2  MOO 6,  T.  NONGDINDAENG,

                                                                        A.  MUANG,  NAKORNPATHOM  73000,

                                                                        THAILAND

TELEPHONE                                        :           [66]   34  338-314-7,  081  768-6949

FAX                                                      :           [66]   34  338-318

E-MAIL  ADDRESS                               :           prasit@smtex.com

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS

 

ESTABLISHED                                    :           1995

REGISTRATION  NO.                           :           0105538008061  [Former: [1] 201/2538]

TAX  ID  NO.                                         :           3011526545

CAPITAL REGISTERED                        :           BHT.   121,001,000

CAPITAL PAID-UP                                :           BHT.   121,001,000

SHAREHOLDER’S  PROPORTION        :           THAI                :   61.12%

                                                                        TAIWANESE  :   38.88%

FISCAL YEAR CLOSING DATE             :           DECEMBER   31            

LEGAL  STATUS                                  :           PRIVATE  LIMITED  COMPANY

EXECUTIVE                                         :           MRS.  BENJAMAS  WANG,  THAI

                                                                        MANAGING  DIRECTOR           

 

NO.  OF  STAFF                                   :           180

LINES  OF  BUSINESS                         :           TEXTILE 

                                                                        MANUFACTURER AND CONTRACTOR

                                                           

 

CORPORATE PROFILE     

                                     

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION                         :           OPERATING  NORMALLY                     

REPUTATION                                       :           GOOD  WITH  NORMAL  BUSINESS  ENGAGEMENT

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  FAIR  PERFORMANCE              

 

 


HISTORY

 

The  subject  was  established on  January  18,  1995  as  a  private  limited  company  under  the  registered  name  SIAM  MODERNTEX  CO.,  LTD.,  by  Thai  and  Taiwanese  groups,  in order  to  be  engaged  in  textile  industry.  It  currently  employs  approximately  180  staff.  

 

The subject’s  registered  address  was  253/1  Moo 3,  T. Nongdindaeng,  A.  Muang, 

Nakornpathom  73000.  

 

In  2008,  the  registered  address  was  changed from “253/1  Moo  3” to  “92/1-2  Moo 6”  T. Nongdindaeng, A. Muang, Nakornpathom 73000  by  the  Nongdindaeng District Office,   but  both  are  the  same  location,  and  this  is  also   the  subject’s  current  operation  address.  

 

 

THE BOARD OF DIRECTORS

 

     Name

 

Nationality

Age

 

 

 

 

Mr. Ting  Kuang  Wang

 

Taiwanese

38

Mrs. Benjamas  Wang

 

Thai

39

 

 

AUTHORIZED PERSON

 

One  of  the  above  directors  can  sign  on  behalf  of  the  subject  with  company’s  affixed.

 

 

MANAGEMENT

 

Mrs. Benjamas  Wang  is  the  Managing  Director.

She  is  Thai  nationality  with  the  age of  39  years  old.

 

Mr. Prasit  Jongsiri  is  the  Deputy  Managing  Director,  Sales & Marketing  Manager.

He  is  Thai  nationality.

 

Mrs. Onchanok  Chuang  is  the  Accounting & Financial  Manager.

She  is  Thai  nationality.

 

 

BUSINESS OPERATIONS

 

The  subject  is  engaged  in  textile  business  specialized   in  yarn  spinning  and  textile  manufacturing  and  servicing.   The  products  and  services  are  as  follows:

 

  • Manufacturing  and  distributing  of  yarn  spinning  for  100%  polyester  fancy  yarn,  thick  &  thin,  and  slub  yarn  for  linen-look  and  silk-look,  multi-color  yarn, 

woo-like   and  functional  yarn

  • Manufacturing  and  distributing  of  fabric  products  such  as  calico,  linen,  silk,

cotton,  polyester  for  upholstery.

  • Manufacturing  service  of  textile  according  to  customer’s  requirement.

 

 

BRAND  NAME

“SMT”

 

 

PRODUCTION  CAPACITY

400-600  tons/month

 

 

PURCHASE

80%  of   raw  material  mainly  polyester  yarn  is  purchased  from  local  suppliers,  and  the  remaining  20%  is  imported  from  Japan,  Republic  of  China,  Taiwan,  Singapore,  India  and  Indonesia.

 

 

MAJOR  SUPPLIERS

Jong Stit Co., Ltd.         :   Thailand

Daiichi Co., Ltd.                        :   Japan

 

 

SALES 

60%  of   the  products   is  sold  and  serviced   locally  to   manufacturers  and   wholesalers.

 

 

EXPORT

40%  of   the  products   is  exported  to  Republic  of  China,  Taiwan,  India,   Hong Kong, 

Japan,  Pakistan,  Malaysia,  Indonesia,  Middle  East  countries  and  Europe.

 

 

SUBSIDIARY AND AFFILIATED COMPANY

 

The  subject  is  not  found  to  have  any  subsidiary  or  affiliated  company  here  in  Thailand.

 

 

LITIGATION

 

Bankruptcy  and  Receivership

There  are  no  litigation  on  bankruptcy  and  receivership  cases  filed  against  the  subject  found  at  Legal  Execution  Department  for  the  past  five  years.

 

Others

There  are  no  legal  suits  filed  against   the  subject  according  the  past  two  years.

 

 

CREDIT  

 

Sales  are  by  cash  or  on  the  credits  term  of  30-60  days.

Local  bills  are  paid  by  cash  or  on  the  credits  term  of  30-60  days.

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

Exports  are  against  T/T.

 

 

BANKING

 

Export  Import  Bank  of  Thailand

Bangkok  Bank  Public  Co.,  Ltd.

Bank  of  Ayudhya  Public  Co.,  Ltd.

 

 

EMPLOYMENT

 

The  subject  employs  approximately  180  staff.  

 

 

LOCATION DETAILS

 

The  premise  is  owned  for  administrative  office and  factory  on  the  land  area  of  16,000  square  meters  at  the  heading  address.  Premise  is  located  in  provincial.

 

Warehouse  is  located  at  71/164  Moo 4,  T. Thatamnak  A. Nakornchaisri,  Nakornprathom  73120.

 

 

COMMENT

 

The  subject is  engaged  in  yarn  spinning  and  textile  manufacturing.  Its   products  are  for  industrial  users  such  as  garment,  decoration  and  furniture   industries,  as  well  as  retail  market for general consumers. 

 

However,  subject  ended  the  fiscal  year 2014  with   a  lower   sales   revenue  compared  to  the  previous  year   caused  by  slowdown  of  related  industries.    

 

 

FINANCIAL INFORMATION

 

The  capital  was  initially  registered  at  Bht.  52,000,000   divided  into   520,000  shares  of 

Bht.  100  each.

           

On September 1,  2004,  the  capital  was  increased  to  Bht. 66,000,000  divided  into  660,000

shares  of  Bht.  100   each  with  fully  paid.

 

On  July  14,  2008,  the  capital  was  increased to  Bht.  121,001,000  divided  into  1,210,010  shares  of  Bht  100 each  with  fully  paid.

 

THE  SHAREHOLDERS  LISTED  WERE  :  [as  at  October  9,  2015]

 

       NAME

HOLDING

%

 

 

 

Mrs. Sirichome  Chuang

Nationality:  Thai

Address     :  71/163  Moo  4,  T. Thatamnak, 

                     A. Nakornchaisri, Nakornpathom

523,823

43.29

Mr. Wu  Ta  Yong

Nationality:  Taiwanese

Address     :  71/164  Moo  4,  T. Thatamnak, 

                     A. Nakornchaisri, Nakornpathom 

216,137

 17.86

Mr. Cheun  Chan  Chuang

Nationality:  Taiwanese

Address     :  71/164  Moo  4,  T. Thatamnak, 

                     A. Nakornchaisri, Nakornpathom

207,646

17.16

Mrs. Benjamas  Wang

Nationality:  Thai

Address     :  1/70  Moo  9,  Salathammasop, 

                     Taweewattana,  Bangkok

50,000

 4.13

Mr. Satien  Chuang

Nationality:  Thai

Address     :  71/163  Moo  4,  T. Thatamnak, 

                     A. Nakornchaisri, Nakornpathom

50,000

 4.13

Mr. Ting  Kuang  Wang 

Nationality:  Taiwanese

Address     :  1/70  Moo  9,  Salathammasop, 

                     Taweewattana,  Bangkok

40,000

 3.31

Mrs. Ornchanok  Chuang

Nationality:  Thai

Address     :  18/30  Moo 5,  T. Nongdindaeng, 

                     A. Muang, Nakornpathom

40,000

3.31

Mr. Somwang  Boonthongrungtawee

Nationality:  Thai

Address     :  10/72  Moo  7,  Rama  2  Rd.,  Thakam, 

                     Bangkhunthien,  Bangkok

31,764

2.63

Mrs. Supanuj  Thirawat

Nationality:  Thai

Address     :  300/14  Ladprao  1  Rd.,  Ladyao, 

                     Jatujak,  Bangkok

29,901

2.47

Mr. Prasit  Jongsiri

Nationality:  Thai

Address     :  180/3  Moo  3,  Sapansung, 

                     Bangkok

14,072

1.16

Mr.  Zhen Nan Chuang

Nationality:  Taiwanese

Address     :  71/163 Moo 4, T.  Thatamnak,

                     A.  Nakornchaisri,  Nakornprathom

  6,667

0.55

Total  Shareholders  :  11

 

Share  Structure  [as  at  October  9,  2015]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

7

739,560

61.12

Foreign - Taiwanese

4

470,450

38.88

 

Total

 

11

 

1,210,010

 

100.00

 

 

NAME OF AUDITOR & CERTIFIED PUBLIC ACCOUNTANT NO.

 

Mr.  Weerak  Jiraratpisal No.  2659

 

 

BALANCE SHEET [BAHT]

 

The  latest  financial figures  published  as  at  December  31,  2014,  2013  &  2012  were:

          

ASSETS

                                                                                                 

Current Assets

2014

2013

2012

 

 

 

 

Cash  and Cash Equivalents     

8,529,545.87

2,067,081.82

4,231,808.57

Trade  Accounts  &  Other  Receivable 

160,453,398.18

153,725,696.11

145,392,992.33

Inventories     

86,072,159.63

101,865,290.87

95,305,076.33

Other  Current  Assets                  

12,710,103.13

5,351,581.45

633,762.58

 

 

 

 

Total  Current  Assets                

267,765,206.81

263,009,650.25

245,563,639.81

 

 

 

 

Fixed Assets

84,821,272.25

90,972,905.69

100,293,232.95

Other  Non-current  Assets                      

4,501,903.91

5,396,836.26

5,291,012.06

 

Total  Assets                 

 

357,088,382.97

 

359,379,392.20

 

351,147,884.82

 


 

LIABILITIES & SHAREHOLDERS’ EQUITY [BAHT]

 

Current Liabilities

2014

2013

2012

 

 

 

 

Bank Overdraft & Short-term Loan

  From Financial Institutions

 

62,997,908.79

 

60,691,492.96

 

64,793,087.77

Trade  Accounts  & Other  Payable    

120,299,869.11

115,171,630.87

119,988,396.97

Current  Portion  of  Repayment  of

  Long-term Payables

 

1,170,315.00

 

1,389,032.00

 

5,572,906.27

Accrued Income Tax

1,776,563.70

2,897,549.27

-

 

 

 

 

Total Current Liabilities

186,244,656.60

180,149,705.10

190,354,391.01

 

Repayment of Long-term Payables

 

1,183,704.00

 

1,083,267.00

 

-

Employee  Benefits  Obligation

2,670,285.00

-

-

Long-term Loans

-

-

529,899.48

 

Total  Liabilities            

 

190,098,645.60

 

181,232,972.10

 

190,884,290.49

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

Share  capital : Baht  100  par  value 

   authorized  and  issued    

   share  capital  1,210,010  shares

 

 

121,001,000.00

 

 

121,001,000.00

 

 

121,001,000.00

 

 

 

 

Capital Paid                      

121,001,000.00

121,001,000.00

121,001,000.00

Retained Earnings:

  Appropriated for statutory reserve

 

2,150,000.00

 

-

 

-

  Unappropriated                  

43,838,737.37

57,145,420.10

39,262,594.33

 

Total  Shareholders' Equity

 

166,989,737.37

 

178,146,420.10

 

160,263,594.33

 

Total  Liabilities  & Shareholders' 

   Equity

 

 

357,088,382.97

 

 

359,379,392.20

 

 

351,147,884.82

 

 

 


                                                  

PROFIT & LOSS ACCOUNT

 

Revenue

2014

2013

2012

 

 

 

 

Yarn Sale 

456,380,693.64

455,727,323.67

435,518,164.35

Raw Yarn Sale

1,270,283.27

756,887.00

777,588.00

Calico Sale                    

-

-

7,514,919.84

Finished Fabric Sale

20,314,848.08

30,251,258.25

32,248,651.88

Services

5,544,107.64

7,978,685.69

8,138,472.63

Gain on Exchange Rate

6,975,229.74

10,535,971.16

7,116,520.44

 

Total  Revenues           

 

490,485,162.37

 

505,250,125.77

 

491,314,317.14

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  & Sale

433,002,881.17

445,595,212.95

446,309,040.33

Selling  Expenses

11,327,200.90

4,412,646.91

6,502,247.48

Administrative  Expenses

29,604,316.96

27,875,947.62

21,562,336.72

 

Total Expenses             

 

473,934,399.03

 

477,883,807.48

 

474,373,624.53

 

 

 

 

Profit / [Loss]  before  Financial Cost

  &  Income  Tax

 

16,550,763.34

 

27,366,318.29

 

16,940,692.61

Financial Cost

[4,194,648.57]

[4,669,564.84]

[5,294,795.14]

 

Profit / [Loss]  before   Income  Tax

 

12,356,114.77

 

22,696,753.45

 

11,645,897.47

Income  Tax

[3,512,797.50]

[4,813,927.68]

-

 

 

 

 

Net  Profit / [Loss]

8,843,317.27

17,882,825.77

11,645,897.47

 

 

FINANCIAL ANALYSIS

 

ITEM

UNIT

2014

2013

2012

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

1.44

1.46

1.29

QUICK RATIO

TIMES

0.91

0.86

0.79

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

5.70

5.44

4.83

TOTAL ASSETS TURNOVER

TIMES

1.35

1.38

1.38

INVENTORY CONVERSION PERIOD

DAYS

72.55

83.44

77.94

INVENTORY TURNOVER

TIMES

5.03

4.37

4.68

RECEIVABLES CONVERSION PERIOD

DAYS

121.13

113.42

109.60

RECEIVABLES TURNOVER

TIMES

3.01

3.22

3.33

PAYABLES CONVERSION PERIOD

DAYS

101.41

94.34

98.13

CASH CONVERSION CYCLE

DAYS

92.27

102.52

89.41

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

89.55

90.07

92.17

SELLING & ADMINISTRATION

%

8.47

6.53

5.80

INTEREST

%

0.87

0.94

1.09

GROSS PROFIT MARGIN

%

11.89

12.06

9.29

NET PROFIT MARGIN BEFORE EX. ITEM

%

3.42

5.53

3.50

NET PROFIT MARGIN

%

1.83

3.61

2.41

RETURN ON EQUITY

%

5.30

10.04

7.27

RETURN ON ASSET

%

2.48

4.98

3.32

EARNING PER SHARE

BAHT

7.31

14.78

9.62

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.53

0.50

0.54

DEBT TO EQUITY RATIO

TIMES

1.14

1.02

1.19

TIME INTEREST EARNED

TIMES

3.95

5.86

3.20

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

(2.26)

2.17

 

OPERATING PROFIT

%

(39.52)

61.54

 

NET PROFIT

%

(50.55)

53.55

 

FIXED ASSETS

%

(6.76)

(9.29)

 

TOTAL ASSETS

%

(0.64)

2.34

 

 

 

 


ANNUAL GROWTH : RISKY

 

An annual sales growth is -2.26%. Turnover has decreased from THB 494,714,154.61 in 2013 to THB 483,509,932.63 in 2014. While net profit has decreased from THB 17,882,825.77 in 2013 to THB 8,843,317.27 in 2014. And total assets has decreased from THB 359,379,392.20 in 2013 to THB 357,088,382.97 in 2014.                       

                       

PROFITABILITY : EXCELLENT

 

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

11.89

Impressive

Industrial Average

2.64

Net Profit Margin

1.83

Impressive

Industrial Average

(1.48)

Return on Assets

2.48

Impressive

Industrial Average

(2.03)

Return on Equity

5.30

Impressive

Industrial Average

(4.20)

 

Gross Profit Margin used to assess a firm's financial health by revealing the proportion of money left over from revenues after accounting for the cost of goods sold. Gross profit margin serves as the source for paying additional expenses and future savings. The  company’s figure is  11.89%. When compared with the industry average, the ratio of the company was higher, indicated that company was more profitable than the same industry.

 

Net Profit Margin is the indicator of the company's efficiency in that net profit takes into consideration all expenses of the company. A low profit margin indicates a low margin of safety, higher risk that a decline in sales will erase profits and result in a net loss. The  company’s figure is  1.83%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient operator   in a dominant position within its industry.

 

Return on Assets measures how efficiently profits are being generated from the assets employed in the business when compared with the ratios of firms in a similar business. A low ratio in comparison with industry averages indicates an inefficient use of business assets. Return on Assets  ratio is  2.48%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient profit  in a dominant position within its industry.

 

Return on Equity indicates how profitable a company is by comparing its net income to its average shareholders' equity, ROE measures how much the shareholders earned for their investment in the company. Return on Equity  ratio is 5.3%, higher figure when compared with those of its average competitors in the same industry, indicated that business was an efficient profit  in a dominant position within its industry.

 

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

Return on Assets                       Downtrend

Return on Equity                       Downtrend

 

 

LIQUIDITY : ACCEPTABLE

 

 

LIQUIDITY RATIO

 

Current Ratio

1.44

Impressive

Industrial Average

1.22

Quick Ratio

0.91

 

 

 

Cash Conversion Cycle

92.27

 

 

 

 

The Current Ratio is to ascertain whether a company's short-term assets are readily available to pay off its short-term liabilities. The company's figure is 1.44 times in 2014,  decreased from 1.46 times, then it is generally considered to have good short-term financial strength. When compared with the industry average, the ratio of the company was higher, indicated that company was an efficient operator in a dominant position within its industry.

 

The Quick Ratio is a liquidity indicator that further refines the current ratio by measuring the amount of the most liquid current assets there are to cover current liabilities. The company's figure is 0.91 times in 2014, increased from 0.86 times, by excluding inventory, the company may have problems meeting current liabilities.

 

The Cash Conversion Cycle measures the number of days a company's cash is tied up in the production and sales process of its operations and the benefit from payment terms from its creditors. It meant the company could survive when no cash inflow was received from sale for 93 days.

 

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

Current Ratio                 Downtrend

 

 

LEVERAGE : ACCEPTABLE

 

 

LEVERAGE RATIO

 

Debt Ratio

0.53

Acceptable

Industrial Average

0.44

Debt to Equity Ratio

1.14

Risky

Industrial Average

0.77

Times Interest Earned

3.95

Impressive

Industrial Average

-

 

Debt to Equity Ratio a measurement of how much suppliers, lenders, creditors and obligors have committed to the company versus what the shareholders have committed. A higher the percentage means that the company is using less equity and has stronger leverage position.

 

Times Interest Earned measuring a company's ability to meet its debt obligations. Ratio is 3.95 higher than 1, so the company can pay interest expenses on outstanding debt.

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 0.53 greater than 0.5, most of the company's assets are financed through debt.

 

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

Debt Ratio                                Downtrend

Times Interest Earned                Stable

 


ACTIVITY : SATISFACTORY

 

 

 

ACTIVITY RATIO

 

Fixed Assets Turnover

5.70

Impressive

Industrial Average

-

Total Assets Turnover

1.35

Satisfactory

Industrial Average

1.37

Inventory Conversion Period

72.55

 

 

 

Inventory Turnover

5.03

Impressive

Industrial Average

4.16

Receivables Conversion Period

121.13

 

 

 

Receivables Turnover

3.01

Deteriorated

Industrial Average

6.82

Payables Conversion Period

101.41

 

 

 

 

The company's Account Receivable Ratio is calculated as 3.01 and 3.22 in 2014 and 2013 respectively. This ratio measures the efficiency of the company in managing its trade debtors to generate revenue. A lower ratio may indicate over extension and collection problems. Conversely, a higher ratio may indicate an overtly stringent policy. In this case, the company's A/R ratio in 2014 decreased from 2013. This would suggest the company had deteriorated in the management of its debt collections.

 

Inventory Turnover in Days Ratio indicates the liquidity of inventory. It estimates the number of days that it will take to sell the current inventory. Inventory is particularly sensitive to change in business activities. The inventory turnover in days has decreased from 83 days at the end of 2013 to 73 days at the end of 2014. This represents a positive trend. And Inventory turnover has increased from 4.37 times in year 2013 to 5.03 times in year 2014.

 

The company's Total Asset Turnover is calculated as 1.35 times and 1.38 times in 2014 and 2013 respectively. This ratio is determined by dividing total assets into total sales turnover. The ratio measures the activity of the assets and the ability of the firm to generate sales through the use of the assets.

 

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

Fixed Assets Turnover               Stable

Total Assets Turnover                Uptrend

Inventory Turnover                     Uptrend

Receivables Turnover                Uptrend

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.66.11

UK Pound

1

Rs.100.51

Euro

1

Rs.70.39

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

NIT

 

               

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.