|
Report No. : |
346570 |
|
Report Date : |
27.10.2015 |
IDENTIFICATION DETAILS
|
Name : |
LI PENG ENTERPRISE CO., LTD. |
|
|
|
|
Registered Office : |
6F, No.162 Sung Chiang Rd., Taipei Taiwan |
|
|
|
|
Country : |
Taiwan |
|
|
|
|
Financials (as on) : |
31.12.2014 (Consolidated) |
|
|
|
|
Date of Incorporation : |
20.08.1975 |
|
|
|
|
Com. Reg. No.: |
33955322 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Manufacturing and sale of textile raw materials and fabrics. |
|
|
|
|
No. of Employee : |
About 1,100 Employees |
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 : |
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 – 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: |
|
|
Supplied Address: |
|
|
Telephone Number: |
+886-2-2100-2188 |
|
Fax Number: |
|
|
Email: |
Subject
was incorporated on 1975-8-20 with registered number 33955322 as Joint Stock Company
in Taiwan.
Subject was listed
on Taiwan Stock Exchange on 1992-1-28.
Awards
|
Year |
Awards |
|
2008 |
Blue chip
importer and exporter |
|
2009 |
Blue chip
importer and exporter |
|
2010 |
Blue chip
importer and exporter |
Factories
|
1 |
|
|
Name: |
Changhua Nylon Factory |
|
Address: |
No. 33, Houliao
Village Industrial Rd., Fangyuan Xiang, Changhua County, Taiwan |
|
Date of
Foundation: |
1997-1-6 |
|
Date of Registration: |
1999-6-5 |
|
Factory Registration Number: |
99645362 |
|
Factory Manager: |
Binghuang Chen |
|
Status: |
In Production |
|
Date of Last Annual Return: |
2015-10-19 |
|
Major Products: |
111 spinning 184 plasthetics,
rubber and plastics |
|
2 |
|
|
Name: |
Changhua Weaving Factory |
|
Address: |
No. 16, Houliao Village
Industrial Rd., Fangyuan Xiang, Changhua County, Taiwan |
|
Date of
Foundation: |
1991-12-24 |
|
Date of Registration: |
1993-6-23 |
|
Factory Registration Number: |
99645357 |
|
Factory Manager: |
Wenhong Zhan |
|
Status: |
In Production |
|
Date of Last Annual Return: |
2015-3-16 |
|
Major Products: |
112 weaving |
|
3 |
|
|
Name: |
Changhua 2nd Factory |
|
Address: |
No. 13, Houliao
Village Industrial Rd., Fangyuan Xiang, Changhua County, Taiwan |
|
Date of
Foundation: |
1996-5-1 |
|
Date of Registration: |
1996-8-7 |
|
Factory Registration Number: |
99645356 |
|
Factory Manager: |
Minxiong Tong |
|
Status: |
In Production |
|
Date of Last Annual Return: |
2002-4-19 |
|
Major Products: |
111 spinning |
|
4 |
|
|
Name: |
Yangmei Factory |
|
Address: |
No. 339, Xinrong
Rd., Xinrong Li, Yangmei City, Taoyuan County, Taiwan |
|
Date of Foundation: |
1969-1-1 |
|
Date of Registration: |
1976-8-14 |
|
Factory Registration Number: |
99621595 |
|
Factory Manager: |
Chunfa Wang |
|
Status: |
In Production |
|
Date of Last Annual Return: |
2014-10-31 |
|
Major Products: |
112 weaving 114 dyeing and
finishing |
|
5 |
|
|
Name: |
Changhua Nylon 2nd Factory |
|
Address: |
No. 17, Houliao
Village Industrial Park, Fangyuan Xiang, Changhua County, Taiwan |
|
Date of Registration: |
2013-11-26 |
|
Factory Registration Number: |
07001034 |
|
Factory Manager: |
Zhiyun Xie |
|
Status: |
In Production |
|
Date of Last Annual Return: |
2014-4-14 |
|
Major Products: |
111 spinning |
Major Shareholders
|
Name |
Subscription Shares |
|
Shaoyi Guo |
|
|
16,213,483 |
|
|
Jigang Guo |
400,644 |
|
Binghuang Chen |
53,343 |
|
Lealea Enterprise
Co., Ltd. |
145,353,853 |
|
Limao Investment
Co., Ltd. (Literal Translation) |
34,177,955 |
|
Shunyu Investment
Co., Ltd. (Literal Translation) |
11,991,397 |
Shareholder
Information:
|
1 |
|
|
Registered Name: |
Lealea Enterprise
Co., Ltd. |
|
Registered Address: |
11F. No.162, Sung
Chiang Rd., Taipei, Taiwan |
|
Date of Foundation: |
1979-1-15 |
|
Registration Number: |
07663290 |
|
Registry: |
Department of Commerce, Ministry of Economic Affairs, R.O.C. |
|
Registered Capital: |
NTD 12,000,000,000 (USD 370,800,000) (As of 2015.10, 1 NTD = 0.0309 USD) |
|
Paid-up Capital: |
NTD 9,573,029,420 (USD 295,806,609) |
|
Legal Representatives: |
Shaoyi Guo |
|
Legal Form: |
Joint Stock
Company |
|
Date of Last Annual Return: |
2015-6-30 |
|
2 |
|
|
Registered Name: |
Limao Investment
Co., Ltd. (Literal Translation) |
|
Registered Address: |
11F. No.162, Sung
Chiang Rd., Taipei, Taiwan |
|
Date of Foundation: |
1993-3-30 |
|
Registration Number: |
84253268 |
|
Registry: |
Department of Commerce, Ministry of Economic Affairs, R.O.C. |
|
Registered Capital: |
NTD 756,000,000 (USD 23,360,400) (As of 2015.10, 1 NTD = 0.0309 USD) |
|
Paid-up Capital: |
NTD 756,000,000 (USD 23,360,400) |
|
Legal Representatives: |
Xiuling Lin |
|
Legal Form: |
Joint Stock
Company |
|
Date of Last Annual Return: |
2015-5-29 |
|
3 |
|
|
Registered Name: |
Shunyu Investment
Co., Ltd. (Literal Translation) |
|
Registered Address: |
11F. No.162, Sung
Chiang Rd., Taipei, Taiwan |
|
Date of Foundation: |
2009-4-17 |
|
Registration Number: |
24340269 |
|
Registry: |
Taipei City Government |
|
Registered Capital: |
NTD 50,000,000 (USD 1,545,000) (As of 2015.10, 1 NTD = 0.0309 USD) |
|
Paid-up Capital: |
NTD 50,000,000 (USD 1,545,000) |
|
Legal Representatives: |
Weisheng Chen |
|
Legal Form: |
Joint Stock
Company |
|
Date of Last Annual Return: |
2012-2-20 |
Core Management
Directors
|
1 |
||
|
Name |
Shaoyi Guo |
|
|
Position |
Chairman of the
Board & Manager |
|
|
Date of
Appointment of Manager |
2014-3-1 |
|
|
2 |
||
|
Name |
Jigang Guo |
|
|
Position |
Director |
|
|
3 |
||
|
Name |
Binghuang Chen |
|
|
Position |
Director |
|
|
4 |
||
|
Name |
Zhiyuan Xie |
|
|
Position |
Director |
|
|
5 |
||
|
Name |
Shuzhen Guo |
|
|
Position |
Director |
|
|
6 |
||
|
Name |
Yushu Xu |
|
|
Position |
Director |
|
|
7 |
||
|
Name |
Daoming Li |
|
|
Position |
Independence
Director |
|
|
8 |
||
|
Name |
Qichang Lu |
|
|
Position |
Independence
Director |
|
|
9 |
||
|
Name |
Yulun Ou |
|
|
Position |
Independence
Director |
|
Personnel Structure
|
Total Employees |
About 1,100
Employees |
Offices & Factories
|
|
Headquarters |
|
Add |
Production Information
Subject is engaged
in manufacturing of textile raw
materials and fabrics.
Subject has factories
in Taiwan for production.
Subject obtained
the certifications of ISO 9001, ISO 14001 and OSHAS18001.
Subject’s
production status is as follows:
|
Products |
Capacity |
|
Weaving |
About 8,000,000
yards every month |
|
Dyeing and
finishing |
About 6,000,000
yards every month |
|
Coating |
About 2,000,000
yards every month |
|
Nylon granule |
About 33,000 tons
every month |
|
Nylon strand |
About 3,000 tons
every month |
|
Nylon textured
yarn |
About 300 tons
every month |
Purchase Information
The
registered activities of subject:
|
Business Code |
Details |
|
-- |
Printing,
processing, manufacture and sales of all kinds of calico
paper, Figure dye paper, paper products |
|
-- |
Manufacture and
sales of Man-made fiber materials, Synthetic fiber materials and its related
processed products. |
|
-- |
Manufacture and
sales of Plastic Raw Materials |
|
-- |
Import and export
of related textile cloth |
|
-- |
Import and export
of the related raw materials, materials, finished goods |
|
-- |
Sales of Chemical
industrial products |
|
I301010 |
Information
software services |
|
I301030 |
Electronic
information supplying services |
|
IZ99990 |
Other Ness
Services (Biological pharmaceutical research and development) |
It is introduced
that the raw materials for production are purchased both at home and abroad.
Subject is engaged in sale of textile
raw materials and fabrics.
It is introduced that subject has brand named LIBOLON
The major sales
regions include domestic market, Japan, Korea, Thailand, Singapore, India,
Indonesia, Southeast Asia, Switzerland, Britain
Subject’s major
customers are manufacturers of cloth and apparel, dealers
Major products
|
Types |
Products |
|
Nylon products |
Nylon chips,
nylon filament yarns, nylon special and functional yarn |
|
Fabrics |
Fabrics for
trousers, nylon fabrics, home decoration, shade fabrics, fire proof fabrics, Lycra
fabrics, superfine synthetic fabrics and artificial suede fabrics |
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 |
L/C, T/T |
Domestic Markets
|
Product |
Textile raw materials and fabrics. |
|
Selling Terms |
T/T, Cash |
Export
|
Product |
Textile raw materials and fabrics. |
|
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 |
761,186 |
558,884 |
|
Current financial
assets at fair value through profit or loss |
|
|
|
Total current
financial assets at fair value through profit or loss |
283,828 |
178,271 |
|
Notes receivable,
net |
|
|
|
Notes receivable,
net |
287,785 |
187,049 |
|
Accounts
receivable, net |
|
|
|
Accounts
receivable, net |
3,114,132 |
4,209,653 |
|
Accounts
receivable due from related parties, net |
|
|
|
Accounts
receivable due from related parties, net |
35,616 |
58,876 |
|
Inventories |
|
|
|
Total inventories |
3,225,304 |
3,383,687 |
|
Prepayments |
|
|
|
Total prepayments |
54,599 |
103,947 |
|
Other current
assets |
|
|
|
Other current
financial assets |
141,821 |
326,701 |
|
Other current
assets, others |
20,582 |
21,405 |
|
Total other
current assets |
162,403 |
348,106 |
|
Total current
assets |
7,924,853 |
9,028,473 |
|
Non-current
assets |
|
|
|
Non-current
available-for-sale financial assets |
|
|
|
Non-current
available-for-sale financial assets, net |
1,573,137 |
1,795,147 |
|
Non-current
financial assets at cost |
|
|
|
Non-current
financial assets at cost, net |
36,726 |
64,807 |
|
Investments
accounted for using equity method |
|
|
|
Investments
accounted for using equity method, net |
1,883,347 |
1,755,851 |
|
Property, plant
and equipment |
|
|
|
Total property,
plant and equipment |
5,194,978 |
4,832,508 |
|
Intangible assets |
|
|
|
Total intangible
assets |
16,235 |
16,885 |
|
Deferred tax
assets |
76,325 |
41,492 |
|
Other non-current
assets |
|
|
|
Prepayments for
business facilities |
725,000 |
144,022 |
|
Other non-current
assets, others |
|
|
|
Total other non-current
assets, others |
11,860 |
12,294 |
|
Total other
non-current assets |
736,860 |
156,316 |
|
Total non-current
assets |
9,517,608 |
8,663,006 |
|
Total assets |
17,442,461 |
17,691,479 |
|
Liabilities |
|
|
|
Current
liabilities |
|
|
|
Short-term
borrowings |
|
|
|
Total short-term
borrowings |
2,547,000 |
2,112,491 |
|
Short-term notes
and bills payable |
|
|
|
Total short-term
notes and bills payable |
879,000 |
1,049,000 |
|
Notes payable |
|
|
|
Total notes
payable |
92,625 |
100,624 |
|
Notes payable to
related parties |
|
|
|
Total notes
payable to related parties |
22,583 |
18,676 |
|
Accounts payable |
|
|
|
Total accounts
payable |
1,018,520 |
1,503,763 |
|
Accounts payable
to related parties |
|
|
|
Total accounts payable
to related parties |
57,158 |
76,997 |
|
Other payables |
|
|
|
Other payables,
others |
541,745 |
403,435 |
|
Total other
payables |
541,745 |
403,435 |
|
Other payables to
related parties |
263,391 |
238,415 |
|
Current tax
liabilities |
67,164 |
77,751 |
|
Current
provisions |
|
|
|
Total current
provisions |
11,761 |
14,857 |
|
Other current
liabilities |
|
|
|
Long-term
liabilities, current portion |
|
|
|
Total long-term
liabilities, current portion |
138,944 |
535,369 |
|
Other current liabilities,
others |
146,921 |
138,943 |
|
Total other
current liabilities |
285,865 |
674,312 |
|
Total current
liabilities |
5,786,812 |
6,270,321 |
|
Non-current
liabilities |
|
|
|
Long-term
borrowings |
|
|
|
Total long-term
borrowings |
505,639 |
344,583 |
|
Deferred tax
liabilities |
|
|
|
Total deferred
tax liabilities |
146,650 |
146,650 |
|
Other non-current
liabilities |
|
|
|
Accrued pension
liabilities |
255,927 |
260,878 |
|
Other non-current
liabilities, others |
738 |
877 |
|
Total other non-current
liabilities |
256,665 |
261,755 |
|
Total non-current
liabilities |
908,954 |
752,988 |
|
Total liabilities |
6,695,766 |
7,023,309 |
|
Equity |
|
|
|
Equity
attributable to owners of parent |
|
|
|
Share capital |
|
|
|
Ordinary share |
8,709,402 |
7,917,638 |
|
Total capital
stock |
8,709,402 |
7,917,638 |
|
Capital surplus |
|
|
|
Total capital
surplus |
61,480 |
52,453 |
|
Retained earnings |
|
|
|
Legal reserve |
472,409 |
372,061 |
|
Special reserve |
508,076 |
508,076 |
|
Unappropriated
retained earnings (accumulated deficit) |
|
|
|
Total
unappropriated retained earnings (accumulated deficit) |
948,920 |
1,496,851 |
|
Total retained
earnings |
1,929,405 |
2,376,988 |
|
Other equity
interest |
|
|
|
Total other equity
interest |
-270,055 |
120,761 |
|
Treasury shares |
357,738 |
363,621 |
|
Total equity
attributable to owners of parent |
10,072,494 |
10,104,219 |
|
Non-controlling
interests |
674,201 |
563,951 |
|
Total equity |
10,746,695 |
10,668,170 |
|
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 |
78,998,198 |
72,577,545 |
Unit: NTD/000
|
Consolidated |
2014 |
2013 |
|
Operating revenue |
|
|
|
Total operating
revenue |
22,363,188 |
26,503,193 |
|
Operating costs |
|
|
|
Total operating
costs |
21,615,961 |
25,043,993 |
|
Gross profit
(loss) from operations |
747,227 |
1,459,200 |
|
Gross profit
(loss) from operations |
747,227 |
1,459,200 |
|
Operating
expenses |
|
|
|
Selling expenses |
|
|
|
Total selling
expenses |
433,980 |
404,144 |
|
Administrative
expenses |
|
|
|
Total
administrative expenses |
170,295 |
169,216 |
|
Research and
development expenses |
|
|
|
Total research
and development expenses |
95,669 |
99,365 |
|
Total operating
expenses |
699,944 |
672,725 |
|
Net operating
income (loss) |
47,283 |
786,475 |
|
Non-operating
income and expenses |
|
|
|
Other income |
|
|
|
Other income,
others |
84,222 |
154,920 |
|
Total other
income |
84,222 |
154,920 |
|
Other gains and
losses |
|
|
|
Other gains and
losses, net |
257,280 |
281,869 |
|
Finance costs |
|
|
|
Finance costs,
net |
67,030 |
65,568 |
|
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 |
91,262 |
68,165 |
|
Total
non-operating income and expenses |
365,734 |
439,386 |
|
Profit (loss)
from continuing operations before tax |
413,017 |
1,225,861 |
|
Tax expense
(income) |
|
|
|
Total tax expense
(income) |
65,735 |
153,819 |
|
Profit (loss)
from continuing operations |
347,282 |
1,072,042 |
|
Profit (loss) |
347,282 |
1,072,042 |
|
Other
comprehensive income |
|
|
|
Exchange
differences on translation |
10,260 |
2,960 |
|
Unrealised gains
(losses) on valuation of available-for-sale financial assets |
-244,143 |
-61,790 |
|
Actuarial gains (losses)
on defined benefit plans |
-4,058 |
-5,712 |
|
Share of other
comprehensive income of associates and joint ventures accounted for using
equity method |
|
|
|
Total share of
other comprehensive income of associates and joint ventures accounted for using
equity method |
-45,726 |
181,579 |
|
Other
comprehensive income, net |
-283,667 |
117,037 |
|
Total
comprehensive income |
63,615 |
1,189,079 |
|
Profit (loss),
attributable to: |
|
|
|
Profit (loss),
attributable to owners of parent |
348,239 |
1,003,479 |
|
Profit (loss),
attributable to non-controlling interests |
-957 |
68,563 |
|
Comprehensive
income attributable to: |
|
|
|
Comprehensive
income, attributable to owners of parent |
-46,635 |
1,355,568 |
|
Comprehensive income,
attributable to non-controlling interests |
110,250 |
-166,489 |
|
Basic earnings
per share |
|
|
|
Basic earnings
(loss) per share from continuing operations |
0.42 |
1.22 |
|
Total basic
earnings per share |
0.42 |
1.22 |
|
Diluted earnings per
share |
|
|
|
Diluted earnings
(loss) per share from continuing operations |
0.42 |
1.22 |
|
Total diluted
earnings per share |
0.42 |
1.22 |
Unit: NTD/000
|
Consolidated |
2014 |
2013 |
|
Cash flows from (used
in) operating activities, indirect method |
|
|
|
Profit (loss)
from continuing operations before tax |
413,017 |
1,225,861 |
|
Profit (loss)
before tax |
413,017 |
1,225,861 |
|
Adjustments |
|
|
|
Adjustments to
reconcile profit (loss) |
|
|
|
Depreciation
expense |
503,464 |
489,628 |
|
Amortization
expense |
10,906 |
19,295 |
|
Provision
(reversal of provision) for bad debt expense |
-3,979 |
2,870 |
|
Net loss (gain)
on financial assets or liabilities at fair value through profit or loss |
-6,710 |
-96,007 |
|
Interest expense |
67,030 |
65,568 |
|
Interest income |
-39,242 |
-9,380 |
|
Dividend income |
-6,043 |
-103,122 |
|
Share-based
payments |
4,947 |
0 |
|
Share of loss
(profit) of associates and joint ventures accounted for using equity method |
-91,262 |
-68,165 |
|
Loss (gain) on
disposal of property, plant and equipment |
-12,096 |
-15,003 |
|
Loss (gain) on
disposal of investments |
-1,196 |
0 |
|
Impairment loss
on financial assets |
27,883 |
0 |
|
Impairment loss
on non-financial assets |
221,612 |
7,740 |
|
Unrealized
foreign exchange loss (gain) |
7,418 |
-78,736 |
|
Other adjustments
to reconcile profit (loss) |
67,440 |
67,623 |
|
Total adjustments
to reconcile profit (loss) |
750,172 |
282,311 |
|
Changes in operating
assets and liabilities |
|
|
|
Changes in
operating assets |
|
|
|
Decrease
(increase) in financial assets held for trading |
-97,651 |
-30,000 |
|
Decrease
(increase) in notes receivable |
-102,695 |
38,115 |
|
Decrease (increase)
in accounts receivable |
1,168,776 |
-1,238,995 |
|
Decrease
(increase) in inventories |
-61,449 |
185,096 |
|
Decrease
(increase) in prepayments |
-18,064 |
-111,146 |
|
Decrease
(increase) in other current assets |
1,008 |
57,706 |
|
Decrease (increase)
in other financial assets |
172,522 |
-156,028 |
|
Decrease
(increase) in other operating assets |
542 |
909 |
|
Total changes in
operating assets |
1,062,989 |
-1,254,343 |
|
Changes in
operating liabilities |
|
|
|
Increase (decrease)
in notes payable |
-4,092 |
-92,866 |
|
Increase
(decrease) in accounts payable |
-525,140 |
184,986 |
|
Increase
(decrease) in other payable |
-17,288 |
5,211 |
|
Increase
(decrease) in provisions |
-3,096 |
13,611 |
|
Increase (decrease)
in other current liabilities |
7,978 |
32,149 |
|
Increase
(decrease) in accrued pension liabilities |
-8,994 |
-430 |
|
Total changes in
operating liabilities |
-550,632 |
142,661 |
|
Total changes in
operating assets and liabilities |
512,357 |
-1,111,682 |
|
Total adjustments |
1,262,529 |
-829,371 |
|
Cash inflow
(outflow) generated from operations |
1,675,546 |
396,490 |
|
Interest received |
38,148 |
9,282 |
|
Dividends
received |
33,494 |
127,830 |
|
Interest paid |
-67,787 |
-65,682 |
|
Income taxes
refund (paid) |
-111,340 |
-3,077 |
|
Net cash flows
from (used in) operating activities |
1,568,061 |
464,843 |
|
Cash flows from
(used in) investing activities |
|
|
|
Acquisition of
available-for-sale financial assets |
-22,132 |
-28,057 |
|
Proceeds from
capital reduction of financial assets at cost |
198 |
0 |
|
Acquisition of
investments accounted for using equity method |
-105,250 |
0 |
|
Proceeds from
capital reduction of investments accounted for using equity method |
0 |
41,850 |
|
Acquisition of
property, plant and equipment |
-730,868 |
-480,595 |
|
Proceeds from
disposal of property, plant and equipment |
30,067 |
16,560 |
|
Decrease in
refundable deposits |
-108 |
4 |
|
Acquisition of
intangible assets |
-5,293 |
-9,084 |
|
Increase in other
financial assets |
11,770 |
0 |
|
Increase in
prepayments for business facilities |
-580,978 |
-134,344 |
|
Net cash flows
from (used in) investing activities |
-1,402,594 |
-593,666 |
|
Cash flows from
(used in) financing activities |
|
|
|
Increase in
short-term loans |
434,509 |
248,043 |
|
Increase in
short-term notes and bills payable |
-170,000 |
155,000 |
|
Repayments of
long-term debt |
-235,369 |
-364,999 |
|
Increase in
guarantee deposits received |
-139 |
203 |
|
Increase in other
payables to related parties |
24,976 |
125,415 |
|
Proceeds from
sale of treasury shares |
0 |
250,753 |
|
Treasury shares
sold to employees |
5,865 |
0 |
|
Acquisition of
ownership interests in subsidiaries |
0 |
-43,454 |
|
Net cash flows from
(used in) financing activities |
59,842 |
370,961 |
|
Effect of
exchange rate changes on cash and cash equivalents |
-23,007 |
27,034 |
|
Net increase
(decrease) in cash and cash equivalents |
202,302 |
269,172 |
|
Cash and cash equivalents
at beginning of period |
558,884 |
289,712 |
|
Cash and cash
equivalents at end of period |
761,186 |
558,884 |
|
Cash and cash
equivalents reported in the statement of financial position |
761,186 |
558,884 |
Note: Subject didn’t submit its individual financial information; and we
obtained its consolidated financials as above for reference.
The above financial figures are based on the
IFRSs Accounting System.
Subject declined to
disclose its bank details; from other source we could not obtain the relevant
information, either.
Mortgage
|
1 |
|
|
Case Type: |
Chattel Mortgage |
|
Registered Number: |
JS(Z)DDZ109136 |
|
Debtor Name: |
Li Peng Enterprise Co., Ltd. |
|
Registry: |
MOEA Central Office |
|
Bank Name: |
Bank of Taiwan Sung Chiang Branch |
|
Date of Registration: |
2014-1-20 |
|
Amount of Secure Claims: |
NTD 1,365,000,000 |
|
Type of Subject Matter: |
Machinery,
equipment or tools |
|
Date of Contract Beginning: |
2014-1-15 |
|
Date of Contract Ending: |
2026-1-14 |
|
2 |
|
|
Case Type: |
Chattel Mortgage |
|
Registered Number: |
JS(Z)DDZ105934 |
|
Debtor Name: |
Li Peng Enterprise Co., Ltd. |
|
Registry: |
MOEA Central
Office |
|
Bank Name: |
Bank of Taiwan Sung Chiang Branch |
|
Date of Registration: |
2012-5-24 |
|
Amount of Secure Claims: |
NTD 196,600,000 |
|
Type of Subject Matter: |
Machinery,
equipment or tools |
|
Date of Contract Beginning: |
2012-5-22 |
|
Date of Contract Ending: |
2023-5-21 |
|
3 |
|
|
Case Type: |
Chattel Mortgage |
|
Registered Number: |
JS(Z)DDZ105930 |
|
Debtor Name: |
Li Peng Enterprise Co., Ltd. |
|
Registry: |
Economic
Development Board of Taoyuan City Government |
|
Bank Name: |
Bank of Taiwan Sung Chiang Branch |
|
Date of Registration: |
2012-5-24 |
|
Amount of Secure Claims: |
NTD 113,000,000 |
|
Type of Subject Matter: |
Machinery,
equipment or tools |
|
Date of Contract Beginning: |
2012-5-22 |
|
Date of Contract Ending: |
2023-5-21 |
|
4 |
|
|
Case Type: |
Chattel Mortgage |
|
Registered Number: |
JS(Z)DDZ099624 |
|
Debtor Name: |
Li Peng Enterprise Co., Ltd. |
|
Registry: |
Economic
Development Board of Taoyuan City Government |
|
Bank Name: |
Bank of Taiwan Sung Chiang Branch |
|
Date of Registration: |
2010-3-24 |
|
Amount of Secure Claims: |
NTD 120,000,000 |
|
Type of Subject Matter: |
Machinery,
equipment or tools |
|
Date of Contract Beginning: |
2010-3-22 |
|
Date of Contract Ending: |
2020-6-21 |
Lawsuit
|
1 |
|
|
Trial Number: |
2004, beilaojian, 72 |
|
Date of Trial: |
2004-8-12 |
|
Reason: |
Payment for salary |
|
Claimant: |
Not Stated |
|
Defendant: |
Li Peng Enterprise Co., Ltd. |
|
2 |
|
|
Trial Number: |
2003, beijian, 26567 |
|
Date of Trial: |
2004-3-2 |
|
Reason: |
Payment for fare |
|
Claimant: |
Li Peng Enterprise Co., Ltd. |
|
Defendant: |
Not Stated |
|
3 |
|
|
Trial Number: |
2003, beilaojian, 157 |
|
Date of Trial: |
2004-1-13 |
|
Reason: |
Severance payment |
|
Claimant: |
Not Stated |
|
Defendant: |
Li Peng Enterprise Co., Ltd. |
Interview
Details
|
Name |
Ms. Li |
|
Department |
Sales Department |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.64.96 |
|
|
1 |
Rs.99.55 |
|
Euro |
1 |
Rs.71.64 |
INFORMATION DETAILS
|
Analysis Done by
: |
HNA |
|
|
|
|
Report Prepared
by : |
ANK |
RATING EXPLANATIONS
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
>86 |
Aaa |
Possesses an extremely sound financial base with the strongest
capability for timely payment of interest and principal sums |
Unlimited |
|
71-85 |
Aa |
Possesses adequate working capital. No caution needed for credit
transaction. It has above average (strong) capability for payment of interest
and principal sums |
Large |
|
56-70 |
A |
Financial & operational base are regarded healthy. General
unfavourable factors will not cause fatal effect. Satisfactory capability for
payment of interest and principal sums |
Fairly Large |
|
41-55 |
Ba |
Overall operation is considered normal. Capable to meet normal
commitments. |
Satisfactory |
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
11-25 |
Ca |
Adverse factors are apparent. Repayment of interest and principal sums
in default or expected to be in default upon maturity |
Limited with
full security |
|
<10 |
C |
Absolute credit risk exists. Caution needed to be exercised |
Credit not
recommended |
|
-- |
NB |
New Business |
-- |
This score serves as a reference to assess
SC’s credit risk and to set the amount of credit to be extended. It is
calculated from a composite of weighted scores obtained from each of the major
sections of this report. The assessed factors and their relative weights (as
indicated through %) are as follows:
Financial
condition (40%) Ownership
background (20%) Payment
record (10%)
Credit history
(10%) Market trend (10%) Operational size
(10%)
This report is issued at your request without any
risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL)
or its officials.