|
Report No. : |
344244 |
|
Report Date : |
14.10.2015 |
IDENTIFICATION DETAILS
|
Name : |
TAIWAN PAIHO LIMITED |
|
|
|
|
Registered Office : |
No.575, Ho Kang Rd., Ho Mei Town, Chang Hwa Hsien,. |
|
|
|
|
Country : |
Taiwan |
|
|
|
|
Financials (as on) : |
31.12.2014 |
|
|
|
|
Date of Incorporation : |
14.01.1985 |
|
|
|
|
Com. Reg. No.: |
09468343 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Subject is engaged in manufacturing of shoe, garment and medical materials |
|
|
|
|
No. of Employees : |
About 5,694 Employees (Group) (As of
2015-4-30) |
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 : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
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) |
|
Taiwan |
A1 |
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.
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, follow-on components of the ECFA, including a signed agreement on
trade in services and negotiations on trade in goods and dispute resolution,
have stalled. In early 2014, the government bowed to public demand and proposed
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 nearly 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 fifth largest, behind those of China, Japan,
Saudi Arabia, and Switzerland. 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 (MOU) 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 Taiwan’s
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 decent
entry-level jobs.
|
Source
: CIA |
|
Company Name: |
|
|
Supplied Name: |
|
|
Trading Address: |
No.575,
Ho Kang Rd., Ho Mei Town, Chang Hwa Hsien, Taiwan, R.O.C. |
|
Supplied Address: |
|
|
Telephone Number: |
+886-4-756-5307 |
|
Fax Number: |
|
|
E-mail: |
Notes: The exact
name and address are as above.
Subject
was incorporated on 1985-1-14 with registered number 09468343 as Joint
Stock Company in Taiwan.
Subject listed on Taiwan Stock Exchange on 2001-1-12
Factories
|
1 |
|
|
Address: |
No. 68, Xi Ping Road and No.575, Ho Kang
Rd., Ho Mei Town, Chang Hwa Hsien, Taiwan, R.O.C. |
|
Date of Foundation: |
1989-5-6 |
|
Date of Registration: |
1989-6-26 |
|
Factory Registration Number: |
99647229 |
|
Factory Manager: |
Senmei Zheng |
|
Status: |
In production |
|
Date of Last Annual Return: |
2013-11-20 |
|
Major Products: |
115 textile 220 plastic products |
|
2 |
|
|
Address: |
No. 49, Lane 616, De Mei Rd., Ho Mei Town, Changhua Hsien,
Taiwan |
|
Date of Foundation: |
1983-4-7 |
|
Date of Registration: |
1984-10-24 |
|
Factory Registration Number: |
99647214 |
|
Factory Manager: |
Senmei Zheng |
|
Status: |
In production |
|
Date of Last Annual Return: |
2001-12-28 |
|
Major Products: |
115 textile |
Major
Related Companies
|
VIETNAM PAIHO LIMITED: LOT 30-32-34, ROAD NO.3, TAN TAO INDUSTRIAL PARK, TAN TAO A
WARD, BINH TAN DISTRICT, HO CHI MINH CITY, VIETNAM TEL : +84-8-37540103~8 FAX :
+84-8-37540109 E-mail : susan.hsu@twnpaiho.com.tw PT. PAIHO INDONESIA: JL. PERINTIS KEMERDEKAAN KM.6 KP. CIMENTENG RT.001 RW. 005,
SUKAMULYA, CIKEMBAR, KAB. SUKABUMI, JAWA BARAT TEL :+62-266-6323822/+62-812-1114579 FAX
:+62-266-6323821 PAIHO NORTH AMERICA CORPORATION: 16051 El Prado Road, Chino, CA 91708 U.S.A. TEL : +1-661-2576611 FAX :+1-661-7028690 E-mail : catherine.hsieh@paiho.com DONGGUAN PAIHO POWDER COATING CO., LTD.: DAJINGTOU, NO. 2 INDUSTRIAL ZONE, DALANG TOWN, DONGGUAN CITY, GUANGDONG,
CHINA TEL : +86-769-83483361~2 FAX :+86-769-83196701 CHINA STAR INTERNATIONAL LIMITED: NO. 6008, NORTHERN FU-I ROAD, WAIGANG, JIADING DISTRICT,
SHANGHAI, CHINA TEL : +86-21-69575626 FAX :+86-21-69575860 WUXI PAISEN CHEMICAL FIBRE CO., LTD.: NO. 18, HEXIN RD., XISHAN ECONOMIC DEVELOPMENT ZONE, WUXI CITY,
JIANGSU, CHINA 214101 TEL : +86-510-88266979 FAX :+86-510-88266653 PAIHO SHIH HOLDINGS CORPORATION: WUXI PAIHO TEXTILES CO., LTD.: NO. 18, HEXIN RD., XISHAN ECONOMIC DEVELOPMENT ZONE, WUXI CITY,
JIANGSU, CHINA 214101 TEL : +86-510-88261688.2688.3688 FAX :+86-510-88261678 DONGGUAN PAIHONG INDUSTRIAL CORPORATION LIMITED: HUAN BAO INDUSTRY DISTRICT, SHATIAN TOWN, DONGGUAN CITY,
GUANGDONG, CHINA 523998 TEL : +86-769-88745111 FAX :+86-769- 88862370 |
Offices
|
TAIPEI OFFICE : 2F, NO. 320, SEC. 2, CHIEN KUO S. RD., TAIPEI, TAIWAN TEL : +886-2-23627570 FAX :
+886-2-23620648 E-mail : wendy.hsiao@twnpaiho.com.tw TAINAN OFFICE : NO. 35, CHUNG SHAN 5TH STREET, TAINAN, TAIWAN TEL : +886-6-2602922 FAX : +886-6-2607922 E-mail : tainan@twnpaiho.com.tw |
Major
Shareholders
|
Name |
Subscription Shares |
|
Senmei Zheng |
8,342,976 |
|
Yiming Lin |
4,510,976 |
|
Zhiyu Zheng |
14,764,309 |
|
Ximing Bai |
697,821 |
|
Jingsong Chen |
4,578,868 |
|
Zongming Shi |
49,124 |
|
Xinlong Zheng |
5,016,344 |
|
Shizhao Huang |
288,029 |
|
Xiumai Lizheng |
3,934,695 |
Core
Management
Directors
|
1 |
||
|
Name |
Senmei Zheng |
|
|
Position |
Board Chairman |
|
|
2 |
||
|
Name |
Yiming Lin |
|
|
Position |
Deputy Chairman |
|
|
3 |
||
|
Name |
Zhiyu Zheng |
|
|
Position |
Director |
|
|
4 |
||
|
Name |
Ximing Bai |
|
|
Position |
Director |
|
|
5 |
||
|
Name |
Jingsong Chen |
|
|
Position |
Director |
|
|
6 |
||
|
Name |
Zongming Shi |
|
|
Position |
Director |
|
|
7 |
||
|
Name |
Xinlong Zheng |
|
|
Position |
Director |
|
|
8 |
||
|
Name |
Shizhao Huang |
|
|
Position |
Supervisor |
|
|
9 |
||
|
Name |
Xiumai Lizheng |
|
|
Position |
Supervisor |
|
|
10 |
||
|
Name |
Junjie Zeng |
|
|
Position |
Supervisor |
|
|
11 |
||
|
Name |
Senmei Zheng |
|
|
Position |
Manager |
|
|
Date of Appointment |
1992-5-15 |
|
Personnel
Structure
|
Total Employees |
About 5,694 Employees (Group) (As of 2015-4-30) |
Offices
& Factories
|
|
Headquarters |
|
Add |
No.575, Ho Kang Rd., Ho Mei Town, Chang Hwa Hsien,
Taiwan, R.O.C. |
Production
Information
·
Subject is engaged in manufacturing of shoe, garment and medical materials
·
Subject has two factories in Taiwan for production. It is
introduced that subject’s related companies has factories in the mainland of
China and Vietnam.
·
Subject obtained the certification of ISO 9002.
Purchase
Information
·
The registered activities of subject:
|
Business Code |
Details |
|
C399990 |
Manufacturing of other textile and related products. |
|
CZ99020 |
Manufacturing of zippers and buttons. |
|
H701040 |
Specified professorial zone development industry. |
|
H701060 |
New town and district development industry. |
|
CZ99990 |
Manufacturing of other unclassified industrial products. |
|
C305010 |
Printing and tidying industry. |
|
F112040 |
Wholesales of petroleum product. |
|
F112010 |
Wholesales of gasoline and diesel. |
|
F212050 |
Retails of petroleum product. |
|
JA01990 |
Other automobile services. |
|
F199990 |
Other wholesales. |
|
F299990 |
Other retails. |
|
F109070 |
Wholesales of products for education and culture, music
instrument and entertainment. |
|
F209060 |
Retails of products for education and culture, music instrument
and entertainment. |
|
F104110 |
Wholesales of cloth, wearing, footwear, caps, umbrella and garment
accessories. |
|
F204110 |
Retails of cloth, wearing, footwear, caps, umbrella and garment
accessories. |
|
F108040 |
Wholesales of cosmetics. |
|
F208040 |
Retails of cosmetics. |
|
F401010 |
International trading business. |
|
C805030 |
Manufacturing of plastic daily supplies. |
|
F108031 |
Wholesales of medical devices. |
|
F208031 |
Retails of medical devices. |
|
CF01011 |
Manufacturing of medical devices. |
|
ZZ99999 |
Besides licensed business, all other business items those are not
banned or restricted. |
·
Subject purchases its raw materials both at home and abroad.
·
It is introduced that subject imports some materials from
Malaysia.
·
It is introduced that the company named “Rubberflex Sdn. Bhd” in
Malaysia is one of subject’s suppliers.
·
Subject is engaged in sale of shoe, garment and medical materials
·
The major products include Easy Taper, Touch Fastener, Elastic,
Webbings, Shoelaces & Pull Strings, Tips, Reflective Materials,
Eco-friendly & Organic Products, Functional Fibers, Thermal Insulation,
Electronics, Two-Side, Embroidery
·
Subject’s sales regions include Asia, Europe, America.
·
Subject’s major customers are manufacturers and designers of
footwear, apparel, medical products
·
It is introduced that subject can provide OEM and ODM services.
Import and export right:
|
Import right |
Yes |
|
Export right |
Yes |
Purchase
Domestic Purchase
|
Products |
Raw materials |
|
Payment Terms |
Cash, T/T |
Import
|
Products |
Raw materials |
|
Payment Terms |
Sales
Domestic Markets
|
Product |
Shoe, garment and
medical materials |
|
Selling Terms |
Cash, T/T |
Export
|
Product |
Shoe, garment and
medical materials |
|
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 |
3,561,072 |
2,064,386 |
|
Current bond investment
without active market |
|
|
|
Current bond investment without active market, net |
106 |
20,198 |
|
Notes receivable, net |
|
|
|
Notes
receivable, net |
132,460 |
153,266 |
|
Accounts receivable,
net |
|
|
|
Accounts receivable, net |
1,610,154 |
1,469,555 |
|
Other receivables |
|
|
|
Other
receivables, net |
117,497 |
62,433 |
|
Inventories |
|
|
|
Inventories, manufacturing business |
|
|
|
Inventories, manufacturing business, net |
1,656,093 |
1,711,653 |
|
Inventories
(for construction business) |
|
|
|
Inventories (for construction business), net |
74,935 |
77,523 |
|
Total
inventories |
1,731,028 |
1,789,176 |
|
Prepayments |
|
|
|
Prepaid rents |
11,664 |
11,611 |
|
Total prepayments |
11,664 |
11,611 |
|
Other current assets |
|
|
|
Total
other current assets |
108,366 |
106,072 |
|
Total current assets |
7,272,347 |
5,676,697 |
|
Non-current assets |
|
|
|
Investments accounted for
using equity method |
|
|
|
Investments accounted for using equity method, net |
29,144 |
26,916 |
|
Property, plant and
equipment |
|
|
|
Total
property, plant and equipment |
4,399,050 |
4,588,010 |
|
Investment property,
net |
|
|
|
Investment property, net |
1,322,328 |
1,053,330 |
|
Intangible assets |
|
|
|
Goodwill |
308,783 |
312,435 |
|
Other
intangible assets, net |
|
|
|
Other
intangible assets, net |
434 |
1,032 |
|
Total intangible
assets |
309,217 |
313,467 |
|
Deferred tax assets |
73,227 |
72,705 |
|
Other non-current
assets |
|
|
|
Prepayments for business facilities |
522,967 |
263,222 |
|
Long-term prepaid rents |
403,637 |
401,204 |
|
Other non-current
assets, others |
|
|
|
Other
non-current assets, others |
27,149 |
21,817 |
|
Total
other non-current assets, others |
27,149 |
21,817 |
|
Total
other non-current assets |
953,753 |
686,243 |
|
Total non-current
assets |
7,086,719 |
6,740,671 |
|
Total assets |
14,359,066 |
12,417,368 |
|
Liabilities |
|
|
|
Current liabilities |
|
|
|
Short-term borrowings |
|
|
|
Total
short-term borrowings |
1,292,548 |
1,002,420 |
|
Notes payable |
|
|
|
Total
notes payable |
72,598 |
52,562 |
|
Accounts payable |
|
|
|
Total
accounts payable |
387,260 |
389,220 |
|
Other payables |
|
|
|
Other
payables, others |
691,866 |
574,001 |
|
Total
other payables |
691,866 |
574,001 |
|
Current tax liabilities |
351,736 |
169,500 |
|
Current provisions |
|
|
|
Total
current provisions |
14,569 |
11,389 |
|
Other current
liabilities |
|
|
|
Long-term liabilities, current portion |
|
|
|
Long-term borrowings, current portion |
406,560 |
500,000 |
|
Total
long-term liabilities, current portion |
406,560 |
500,000 |
|
Other
current liabilities, others |
61,580 |
85,294 |
|
Total
other current liabilities |
468,140 |
585,294 |
|
Total current
liabilities |
3,278,717 |
2,784,386 |
|
Non-current liabilities |
|
|
|
Long-term borrowings |
|
|
|
Long-term bank loans |
1,241,504 |
1,497,246 |
|
Total
long-term borrowings |
1,241,504 |
1,497,246 |
|
Deferred
tax liabilities |
|
|
|
Total
deferred tax liabilities |
683,858 |
592,750 |
|
Other non-current
liabilities |
|
|
|
Long-term deferred revenue |
120,818 |
119,696 |
|
Accrued pension liabilities |
241,038 |
205,869 |
|
Guarantee
deposits received |
1,552 |
3,135 |
|
Total
other non-current liabilities |
363,408 |
328,700 |
|
Total non-current
liabilities |
2,288,770 |
2,418,696 |
|
Total liabilities |
5,567,487 |
5,203,082 |
|
Equity |
|
|
|
Equity
attributable to owners of parent |
|
|
|
Share capital |
|
|
|
Ordinary share |
2,979,639 |
2,979,639 |
|
Total
capital stock |
2,979,639 |
2,979,639 |
|
Capital surplus |
|
|
|
Total
capital surplus |
728,388 |
616,474 |
|
Retained earnings |
|
|
|
Legal
reserve |
676,380 |
605,831 |
|
Special reserve |
204,742 |
246,690 |
|
Unappropriated retained earnings (accumulated deficit) |
|
|
|
Total unappropriated
retained earnings (accumulated deficit) |
1,823,946 |
1,337,000 |
|
Total
retained earnings |
2,705,068 |
2,189,521 |
|
Other equity interest |
|
|
|
Total
other equity interest |
332,613 |
59,968 |
|
Total
equity attributable to owners of parent |
6,745,708 |
5,845,602 |
|
Non-controlling interests |
2,045,871 |
1,368,684 |
|
Total equity |
8,791,579 |
7,214,286 |
|
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 |
|
|
|
Total operating revenue |
9,115,700 |
8,106,861 |
|
Operating costs |
|
|
|
Total operating costs |
6,061,453 |
5,611,372 |
|
Gross profit (loss) from operations |
3,054,247 |
2,495,489 |
|
Gross profit (loss) from operations |
3,054,247 |
2,495,489 |
|
Operating expenses |
|
|
|
Selling expenses |
|
|
|
Total selling expenses |
820,972 |
750,137 |
|
Administrative expenses |
|
|
|
Total administrative
expenses |
473,899 |
440,235 |
|
Research and development expenses |
|
|
|
Total research and
development expenses |
226,139 |
188,074 |
|
Total operating expenses |
1,521,010 |
1,378,446 |
|
Net operating income (loss) |
1,533,237 |
1,117,043 |
|
Non-operating income and expenses |
|
|
|
Other
income |
|
|
|
Interest income |
|
|
|
Total
interest income |
68,589 |
48,652 |
|
Other income, others |
43,641 |
46,611 |
|
Total other income |
112,230 |
95,263 |
|
Other gains and losses |
|
|
|
Foreign
exchange gains |
14,649 |
-8,137 |
|
Miscellaneous
disbursements |
40,941 |
20,921 |
|
Losses on disposals of
property, plant and equipment |
5,567 |
12,855 |
|
Other gains and losses,
net |
-31,859 |
-41,913 |
|
Finance costs |
|
|
|
Interest expense |
47,712 |
46,519 |
|
Finance costs, net |
47,712 |
46,519 |
|
Share of profit (loss) of
associates and joint ventures accounted for using equity method |
|
|
|
Share of profit (loss) of
associates and joint ventures accounted for using equity method, net |
528 |
542 |
|
Total non-operating income and
expenses |
33,187 |
7,373 |
|
Profit (loss) from continuing operations
before tax |
1,566,424 |
1,124,416 |
|
Tax expense (income) |
|
|
|
Total tax expense (income) |
416,625 |
333,792 |
|
Profit (loss) from continuing operations |
1,149,799 |
790,624 |
|
Profit (loss) |
1,149,799 |
790,624 |
|
Other comprehensive income |
|
|
|
Exchange differences on
translation |
368,169 |
325,372 |
|
Actuarial gains (losses) on
defined benefit plans |
-27,338 |
1,285 |
|
Other comprehensive income |
-45,370 |
-47,051 |
|
Other comprehensive income,
net |
295,461 |
279,606 |
|
Total comprehensive income |
1,445,260 |
1,070,230 |
|
Profit (loss), attributable to: |
|
|
|
Profit (loss), attributable to
owners of parent |
979,717 |
705,491 |
|
Profit (loss), attributable to
non-controlling interests |
170,082 |
85,133 |
|
Comprehensive income attributable to: |
|
|
|
Comprehensive income,
attributable to owners of parent |
1,235,138 |
935,174 |
|
Comprehensive income,
attributable to non-controlling interests |
210,122 |
135,056 |
|
Basic earnings per share |
|
|
|
Total basic earnings per share |
3.29 |
2.37 |
|
Diluted earnings per share |
|
|
|
Total diluted earnings per
share |
3.28 |
2.36 |
Unit: NTD/000
|
Consolidated |
2014 |
2013 |
|
Cash flows from (used in) operating
activities, indirect method |
|
|
|
Profit
(loss) from continuing operations before tax |
1,566,424 |
1,124,416 |
|
Profit (loss) before tax |
1,566,424 |
1,124,416 |
|
Adjustments |
|
|
|
Adjustments to
reconcile profit (loss) |
|
|
|
Depreciation expense |
543,446 |
530,679 |
|
Amortization expense |
13,704 |
12,275 |
|
Provision (reversal of provision) for bad debt expense |
22,382 |
10,580 |
|
Interest expense |
47,712 |
46,519 |
|
Interest income |
-68,589 |
-48,652 |
|
Share of
loss (profit) of associates and joint ventures accounted for using equity
method |
-528 |
-542 |
|
Loss
(gain) on disposal of property, plan and equipment |
5,148 |
11,546 |
|
Impairment loss on non-financial assets |
29,078 |
62,821 |
|
Unrealized
foreign exchange loss (gain) |
-9,180 |
1,293 |
|
Other
adjustments to reconcile profit (loss) |
-3,021 |
-2,945 |
|
Total
adjustments to reconcile profit (loss) |
580,152 |
623,574 |
|
Changes in operating
assets and liabilities |
|
|
|
Changes in operating assets |
|
|
|
Decrease (increase) in notes receivable |
23,486 |
26,617 |
|
Decrease (increase) in accounts receivable |
-77,407 |
-72,374 |
|
Decrease (increase) in other receivable |
-53,088 |
-27,035 |
|
Decrease (increase) in inventories |
117,905 |
-149,937 |
|
Decrease (increase) in other current assets |
-29,731 |
43,942 |
|
Total
changes in operating assets |
-18,835 |
-178,787 |
|
Changes in operating liabilities |
|
|
|
Increase (decrease) in notes payable |
20,037 |
-35,117 |
|
Increase (decrease) in accounts payable |
-20,785 |
-49,111 |
|
Increase (decrease) in other payable |
84,350 |
104,270 |
|
Increase (decrease) in provisions |
3,180 |
1,816 |
|
Increase (decrease) in other current liabilities |
-27,091 |
49,936 |
|
Increase (decrease) in accrued pension liabilities |
4,234 |
8,500 |
|
Total
changes in operating liabilities |
63,925 |
80,294 |
|
Total changes
in operating assets and liabilities |
45,090 |
-98,493 |
|
Total adjustments |
625,242 |
525,081 |
|
Cash inflow (outflow)
generated from operations |
2,191,666 |
1,649,497 |
|
Interest received |
68,589 |
48,652 |
|
Interest paid |
-45,851 |
-45,178 |
|
Income taxes refund (paid) |
-210,991 |
-189,672 |
|
Net cash flows from (used in) operating
activities |
2,003,413 |
1,463,299 |
|
Cash flows from (used in) investing
activities |
|
|
|
Proceeds from disposal of bond
investments without active market |
20,092 |
150,292 |
|
Acquisition of property, plant
and equipment |
-274,899 |
-448,061 |
|
Proceeds from disposal of
property, plant and equipment |
12,243 |
53,954 |
|
Decrease in refundable
deposits |
5,461 |
-1,011 |
|
Acquisition of investment
properties |
-13,091 |
-1,033,039 |
|
Decrease in other non-current
assets |
38,978 |
-1,021 |
|
Increase in prepayments for
business facilities |
-342,194 |
-377,626 |
|
Increase in other prepayments |
-14,658 |
-31,901 |
|
Net cash flows from (used in)
investing activities |
-568,068 |
-1,688,413 |
|
Cash flows from (used in) financing
activities |
|
|
|
Decrease in short-term loans |
222,283 |
-81,243 |
|
Proceeds from long-term debt |
993,528 |
550,918 |
|
Repayments of long-term debt |
-1,350,000 |
-157,496 |
|
Increase in guarantee deposits
received |
-1,637 |
94 |
|
Cash dividends paid |
-446,946 |
-297,964 |
|
Change in non-controlling
interests |
593,243 |
-47,119 |
|
Net
cash flows from (used in) financing activities |
10,471 |
-32,810 |
|
Effect of exchange rate changes on cash
and cash equivalents |
50,870 |
95,226 |
|
Net increase (decrease) in cash and cash
equivalents |
1,496,686 |
-162,698 |
|
Cash and cash
equivalents at beginning of period |
2,064,386 |
2,227,084 |
|
Cash and cash equivalents at end of period |
3,561,072 |
2,064,386 |
|
Cash and cash equivalents
reported in the statement of financial position |
3,561,072 |
2,064,386 |
Note: Subject
didn’t submit its individual financial information; we obtained its
consolidated financials as follows 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.
Lawsuit
Up to date of reporting, no existing or latent litigation of the
subject has been found.
Interview Details
|
Department |
Sales Department |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.65.02 |
|
UK Pound |
1 |
Rs.99.89 |
|
Euro |
1 |
Rs.73.92 |
INFORMATION DETAILS
|
Analysis Done by
: |
KAS |
|
|
|
|
Report Prepared
by : |
TRU |
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.