MIRA INFORM REPORT

 

 

Report No. :

346337

Report Date :

31.10.2015

 

IDENTIFICATION DETAILS

 

Name :

INTER MEDICAL CO., LTD.

 

 

Registered Office :

5th Floor, V.A.T. Building, 999/99 New Rama 9 Road,  Suanluang, Bangkok  10250

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2014

 

 

Date of Incorporation :

24.01.1983

 

 

Com. Reg. No.:

0105526003298

 

 

Legal Form :

Private Limited Company

 

 

Line of Business :

The  subject  is  an   importer  and  distributor  wide  range  of  medical  products,  including  medical  disposables  and  equipments,  surgical  instruments  and  implants  for  spinal  and  maxillofacial  reconstruction. 

 

 

No. of Employees :

80

 

 

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 :

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

B1

B1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 


Company name

 

INTER MEDICAL CO., LTD.

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           5th  FLOOR,  V.A.T.  BUILDING, 

                                                                        999/99   NEW  RAMA  9  ROAD,   SUANLUANG,

                                                                        BANGKOK  10250,  THAILAND  

TELEPHONE                                         :           [66]   2718-3333,  2718-3590,  2718-3852-60                   

FAX                                                      :           [66]   2718-3588

E-MAIL  ADDRESS                                :           im@intermedical.co.th                           

REGISTRATION  ADDRESS                   :           SAME  AS  BUSINESS  ADDRESS       

ESTABLISHED                                     :           1983    

REGISTRATION  NO.                            :           0105526003298  [Former  :  328/2526]    

TAX  ID  NO.                                          :           3101219999

CAPITAL REGISTERED                         :           BHT.  120,000,000

CAPITAL PAID-UP                                 :           BHT.  120,000,000

SHAREHOLDER’S  PROPORTION         :           THAI     :    100%

FISCAL YEAR CLOSING DATE              :           DECEMBER  31           

LEGAL  STATUS                                   :           PRIVATE LIMITED COMPANY

EXECUTIVE                                          :           MR.  SURACHAI  TERAWANITSAN,  THAI

                                                                        MANAGING  DIRECTOR           

NO.  OF  STAFF                                    :           80

LINES  OF  BUSINESS                          :           MEDICAL  PRODUCTS

                                                                        IMPORTER  &  DISTRIBUTOR   

 

                                   

 

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  24,  1983  as  a  private   limited   company  under  the  registered  name  INTER  MEDICAL  CO.,  LTD.,    by  Thai  and  Singaporean  groups,  with  the  business  objective  to  import  and  distribute  wide  range  of  medical equipments,  instruments  and  supplies  to  domestic  market.   It  currently  employs  approximately  80  staff.   

 

At  present,   the  subject  is  100%  owned  by  Thai  groups.

 

The  subject’s  registered  address  is  5th  Floor,  V.A..T. Building,  999/99  New  Rama  9  Rd.,  Suanluang,  Bangkok  10250,   and  this  is  the  subject’s  current  operation   address.

 

THE  BOARD  OF  DIRECTOR

 

Name

 

Nationality

Age

 

 

 

 

Mr.  Atipong  Arkaleephan

 

Thai

78

Mr. Tavatchai  Tantipoj

 

Thai

 71

Mrs.  Somchit  Wanaphmornphand

 

Thai

61

Mr. Peeranat  Tantipoj

 

Thai

38

Mr. Surachai  Terawanitsan        

 

Thai

-

Mrs. Laksanawadee  Kiattanakorn          

 

Thai

40

Mr. Pithan  Tantipoj

 

Thai

37

Mr. Thammasak  Lorthanawanich

 

Thai

43

Ms. Vasunee  Jaidee

 

Thai

53

 

AUTHORIZED  PERSON

 

Any  two  of  the  above  directors  can  jointly  sign  on  behalf  of  the  subject  with  company’s  affixed.

 

MANAGEMENT

 

Mr. Surachai  Terawanitsan  is  the  Managing  Director.

He  is  Thai  nationality.

 

Mr.  Thammasak  Lorthanawanich  is  the  Division  Manager.

He  is  Thai  nationality  with  the  age  of  43  years  old.

 

Mr. Somphop  Chatwong  is  the  Assistant  Division  Manager,  Product  Manager

Supply  &  Project.

He  is  Thai  nationality.

 

Ms. Chonpakorn  Chotekijsunthorn  is  the  Sales Area  Manager - Upcountry  Supply & Project & Instrument.

She  is  Thai  nationality.

 

Ms. Sirikanya  Yaklay  is  the  Product  Manager - Ortho.

She  is  Thai  nationality.

 

Ms. Ratchadawan  Chawengpan  is  the  Sales Area  Manager  - Bangkok  Ortho.

She  is  Thai  nationality.

 

Ms. Kanyarat  Thaksaseranee  is  the  Sales Area  Manager  -  Upcountry  Ortho.

She  is  Thai  nationality.

 

Mr. Manit  Nongnuch  is  the  Sales Area  Manager  -  Northeast  Area.

He  is  Thai  nationality.

 

Mrs. Saowapha  Chiangpinijporn  is  the  Chief  of  Warehouse.

She  is  Thai  nationality.

 

BUSINESS  OPERATIONS

 

The  subject  is  an   importer  and  distributor  wide  range  of  medical  products,  including  medical  disposables  and  equipments,  surgical  instruments  and  implants  for  spinal  and  maxillofacial  reconstruction.  The  products  are  categorized  into  3  groups  as  follows:

 

Bone  Implant :  Spinal  Pedicular  Screw  and  Hook,  Cervical  Bone  Plate  and  Screw,  Maxillofacial  Miniplate  and  Screw.  The  subject  is  an  exclusive  distributor  of  Medicon  and  Sofamor  for  this  group.

Medical  Supplies :  Special  Shapes  Tubes  for  Particular  Purposes  in  Anaesthesia,  Urology  and  Surgery,  Colostomy  Bag  and  accessories,  Bacterial  Filter,  Ligation  Clip.  The  subject  is  an  exclusive  distributor of  Dansac,  Hollister,  Hem-lok,  Pall,  Paramount  and  Parker  for  the  products.

Medical  Instruments & Equipment : Surgical  Instrument,  Mobile  X-ray  C-arms,  Warmer,  Incubator,  Suction  Pump,  Nebulizer,  Wheel  Chair,  Blood  Pressure  Measure,  Stethoscope,  Opthalmoscope,  Laryngoscope,  Exam  Light,  Ambulance and  etc.

 

MAJOR  BRANDS

 

SIEMENS,  HEINE,  FERNO,  PARAMOUNT,  HOLLISTER,  HEM-O-LOK,   AMBU,  NUVASIVE  and  etc.

 

IMPORT  [COUNTRIES]

 

95%  of  the  products  is  imported  from  Germany,  Denmark,  Switzerland,  U.S.A.,  Singapore,  India,  Republic  of  China,  United  Kingdom  and  Australia.

           

MAJOR  SUPPLIERS

 

Name

Country

 

Ferno-Washington  Inc.

 

U.S.A.

Paramount  Surgimed  Ltd.

India

Nuvasive  Inc.

U.S.A.

Pall  Corporation

U.S.A.

Siemens  AG.

Germany

Teleflex  Medical  Inc.

U.S.A.

Von  Mannstein  GmbH.

Germany

 

SALES  [LOCAL]

 

Most of  the  products  are  sold  locally to Thai  Government,  and  the  rest is  supplied  to its  affiliated  companies.

 

SUBSIDIARIES  &  AFFILIATED  COMPANIES

 

Bang  Trading  [1992]  Co.,  Ltd.

Business Type:  Distributor  of  scientific  and  medical  instruments

 

Asfinitech  Co.,  Ltd.

Business Type:  Distributor  of  scientific  and  medical  instruments

 

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  to  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  on  the  credits  term  of  60-180  days  &  T/T.

 

BANKING

 

Kasikornbank  Public  Co.,  Ltd.                                     

[Suanluang  Branch]

 

Bangkok  Bank  Public  Co.,  Ltd.                                  

[Head  Office :  333  Silom  Rd.,  Silom,  Bangrak,  Bangkok]

 

The  Siam  Commercial  Bank  Public  Co., Ltd.  

[Head  Office  :  9  Ratchadapisek  Rd.,  Ladyao,  Jatujak,  Bangkok]

 

Krung  Thai  Bank  Public  Co., Ltd.                                

[Ekamai  Branch]

 

EMPLOYMENT

 

The  subject  employs  approximately  80 staff.  [office  and  sales  staff]

 

LOCATION   DETAILS

 

The  premise  is  owned  for  operating  administrative  office  and  warehouse  at  the  heading  address.  Premise  is  located   in   commercial/residential  area.

 

COMMENT

 

The  subject  was  formed  in  1983  as  an  importer  and   distributor  of  artificial  spinal  parts,   medical  devices  and  supplies.    Its  sales  had  outstanding  dropped in  the  previous  year  due  to  shrinking  market demand  from  slow  spending  of  local  consumers.

 

FINANCIAL  INFORMATION

 

The  capital   was  registered  at  Bht.  1  million,  divided  into  10,000  shares  of  Bht.  100  each.

 

The  capital  was increased  later  as  following:

 

            Bht.     3,000,000  on  March  16,  1994

            Bht.   10,000,000  on  December  19,  1994

            Bht. 120,000,000  on  December  12,  2003

 

The  latest  registered  capital  was  increased  to  Bht.  120  million,  divided  into  1,200,000  shares  of  Bht.  100  each  with  fully  paid.

 

THE  SHAREHOLDERS  LISTED  WERE:  [as  at  April  30,  2015]

 

NAME

HOLDING

%

 

 

 

Ms. Nattasiri  Tantipoj

Nationality:  Thai

Address     :  65  Soi  Jadsan,  Samsennok,  Huaykwang,

                     Bangkok

209,862

17.49

Ms. Jittiya  Arkaleephan

Nationality:  Thai

Address     :  36  Ekamai  Rd.,  Klongton,  Klongtoey, 

                     Bangkok

136,770

11.40

Mrs.  Shamapat  Sitthiamnuay

Nationality:  Thai

Address     :  36  Ekamai  Rd.,  Klongton,  Klongtoey, 

                     Bangkok

136,770

11.40

Mr.  Kajornphan  Tantipoj

Nationality:  Thai

Address     :  65  Soi  Jadsan,  Samsennok,  Huaykwang,

                     Bangkok

123,085

10.26

Ms. Kamolwan  Tantipoj

Nationality:  Thai

Address     :  65  Soi  Jadsan,  Samsennok,  Huaykwang,

                     Bangkok

123,085

10.26

Mr.  Ong-arj  Wacharathanyakorn

Nationality:  Thai

Address     :  111/559  Moo  5,  Saimai,  Bangkok

120,000

10.00

Mr.  Peeranat  Tantipoj

Nationality:  Thai

Address     :  65  Soi  Jadsan,  Samsennok,  Huaykwang,

                     Bangkok

91,100

7.59

Mr.  Pithan  Tantipoj

Nationality:  Thai

Address     :  65  Soi  Jadsan,  samsennok,  Huaykwang,

                     Bangkok

91,100

7.59

Ms.  Nitiwadee  Tantipoj

Nationality:  Thai

Address     :  65  Soi  Jadsan,  Samsennok,  Huaykwang,

                     Bangkok

91,100

7.59

Mr. Atipong  Arkaleephan

Nationality:  Thai

Address     :  36  Ekamai  Rd.,  Klongton,  Klongtoey, 

                     Bangkok

68,390

5.70

Ms. Varanya  Vanapamornpan

Nationality:  Thai

Address     :  609  Charoennakorn  Road,  Klongtonsai,

                     Klongsan,  Bangkok

8,738

0.72

 

Total  Shareholders  :    11

 

Share  Structure  [as  at   April  30,  2015]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

11

1,200,000

100.00

Foreign

-

-

-

 

Total

 

11

 

1,200,000

 

100.00

 

 

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC  ACCOUNTANT  NO. :

 

Mrs. Thahathai  Suphakasem      No.  5394

 

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     

6,697,060.72

12,183,853.53

15,017,937.14

Trade  Accounts  &  Other  Receivable 

183,011,207.67

213,442,705.49

184,759,040.83

Inventories     

87,673,226.30

107,892,484.48

74,572,735.76

 

 

 

 

Total  Current  Assets                 

277,381,494.69

333,519,043.50

274,349,713.73

 

 

 

 

Fixed Assets

86,931,584.96

92,092,098.78

98,652,170.43

Other  Non - current  Assets                    

4,071,829.51

205,326.00

1,007,342.93

 

Total  Assets                  

 

368,384,909.16

 

425,816,468.28

 

374,009,227.09

 

LIABILITIES & SHAREHOLDERS’ EQUITY [BAHT]

 

Current Liabilities

2014

2013

2012

 

 

 

 

Trade  Accounts  & Other  Payable    

31,745,515.86

69,765,478.08

38,222,118.06

Accrued Income Tax

-

490,157.75

2,479,354.85

 

 

 

 

Total Current Liabilities

31,745,515.86

70,255,635.83

40,701,472.91

 

Total  Liabilities               

 

31,745,515.86

 

70,255,635.83

 

40,701,472.91

 

 

 

 

Shareholders' Equity

 

 

 

 

 

 

 

Share  capital : Baht  100  par  value 

   authorized  and  issued    

   share  capital  1,200,000  shares

 

 

120,000,000.00

 

 

120,000,000.00

 

 

120,000,000.00

 

 

 

 

Capital  Paid                      

120,000,000.00

120,000,000.00

120,000,000.00

Retained Earnings:

  Appropriated  for statutory reserve

 

12,000,000.00

 

-

 

-

  Unappropriated                   

204,639,393.30

235,560,832.45

213,307,754.18

 

Total Shareholders' Equity

 

336,639,393.30

 

355,560,832.45

 

333,307,754.18

 

Total Liabilities &  Shareholders' 

   Equity

 

 

368,384,909.16

 

 

425,816,468.28

 

 

374,009,227.09

 

 

PROFIT  &  LOSS  ACCOUNT

 

Revenue

2014

2013

2012

 

 

 

 

Sales  Income

291,716,403.65

344,917,991.59

401,179,478.87

Other  Income                 

20,122,241.29

18,382,900.21

17,072,024.23

 

Total  Revenues              

 

311,838,644.94

 

363,300,891.80

 

418,251,503.10

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  Sold  

189,352,001.31

225,579,901.47

281,270,241.91

Selling  Expenses

54,546,074.72

66,040,290.26

57,183,673.98

Administrative  Expenses

71,257,848.59

40,244,214.45

40,421,994.21

Other Expenses

602,928.56

3,485,327.61

-

 

Total Expenses               

 

315,758,853.18

 

335,349,733.79

 

378,875,910.10

 

 

 

 

Loss  before  Financial Cost

  &  Income  Tax

 

3,920,208.24

 

27,951,158.01

 

39,375,593.00

Financial Cost

[1,230.91]

[1,043.18]

[648.33]

Income  Tax

-

[5,697,036.56]

[9,038,884.01]

 

 

 

 

Net  Profit / [Loss]

3,921,439.15

22,253,078.27

30,336,060.66

 

FINANCIAL  ANALYSIS

 

ITEM

UNIT

2014

2013

2012

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

8.74

4.75

6.74

QUICK RATIO

TIMES

5.98

3.21

4.91

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

3.36

3.75

4.07

TOTAL ASSETS TURNOVER

TIMES

0.79

0.81

1.07

INVENTORY CONVERSION PERIOD

DAYS

169.00

174.58

96.77

INVENTORY TURNOVER

TIMES

2.16

2.09

3.77

RECEIVABLES CONVERSION PERIOD

DAYS

228.99

225.87

168.10

RECEIVABLES TURNOVER

TIMES

1.59

1.62

2.17

PAYABLES CONVERSION PERIOD

DAYS

61.19

112.88

49.60

CASH CONVERSION CYCLE

DAYS

336.79

287.56

215.27

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

64.91

65.40

70.11

SELLING & ADMINISTRATION

%

43.13

30.81

24.33

INTEREST

%

0.00

0.00

0.00

GROSS PROFIT MARGIN

%

41.99

39.93

34.14

NET PROFIT MARGIN BEFORE EX. ITEM

%

(1.34)

8.10

9.81

NET PROFIT MARGIN

%

1.34

6.45

7.56

RETURN ON EQUITY

%

1.16

6.26

9.10

RETURN ON ASSET

%

1.06

5.23

8.11

EARNING PER SHARE

BAHT

3.27

18.54

25.28

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

0.09

0.16

0.11

DEBT TO EQUITY RATIO

TIMES

0.09

0.20

0.12

TIME INTEREST EARNED

TIMES

(3,184.80)

26,794.19

60,733.87

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

(15.42)

(14.02)

 

OPERATING PROFIT

%

(114.03)

(29.01)

 

NET PROFIT

%

(82.38)

(26.64)

 

FIXED ASSETS

%

(5.60)

(6.65)

 

TOTAL ASSETS

%

(13.49)

13.85

 

 

ANNUAL GROWTH : RISKY

 

An annual sales growth is -15.42%. Turnover has decreased from THB 344,917,991.59 in 2013 to THB 291,716,403.65 in 2014. While net profit has decreased from THB 22,253,078.27 in 2013 to THB 3,921,439.15 in 2014. And total assets has decreased from THB 425,816,468.28 in 2013 to THB 368,384,909.16 in 2014.                        

                       

PROFITABILITY : RISKY

 

PROFITABILITY RATIO

 

Gross Profit Margin

41.99

Satisfactory

Industrial Average

54.32

Net Profit Margin

1.34

Deteriorated

Industrial Average

4.19

Return on Assets

1.06

Deteriorated

Industrial Average

10.30

Return on Equity

1.16

Deteriorated

Industrial Average

21.06

 

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 41.99%. When compared with the industry average, the ratio of the company was lower. This indicated that company may have problems with control over its costs.

 

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 1.34%. When compared with the industry average, the ratio of the company was lower.

 

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. When compared with the industry average, it was lower, the company's figure is 1.06%.

 

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. When compared with the industry average, it was lower, the company's figure is 1.16%.

 

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

Return on Assets                       Uptrend

Return on Equity                        Uptrend

 

LIQUIDITY : SATISFACTORY

 

LIQUIDITY RATIO

 

Current Ratio

8.74

Impressive

Industrial Average

1.79

Quick Ratio

5.98

 

 

 

Cash Conversion Cycle

336.79

 

 

 

 

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 8.74 times in 2014, increase from 4.75 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 5.98 times in 2014, increase from 3.21 times, although excluding inventory so the company still have good short-term financial strength.

 

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 337 days.

 

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

Current Ratio                 Uptrend

 

 

LEVERAGE : SATISFACTORY


 

LEVERAGE RATIO

 

Debt Ratio

0.09

Impressive

Industrial Average

0.48

Debt to Equity Ratio

0.09

Impressive

Industrial Average

0.92

Times Interest Earned

(3,184.80)

Risky

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 lower the percentage means that the company is using less leverage and has a stronger equity position.

 

Times Interest Earned measuring a company's ability to meet its debt obligations. Ratio is -3184.81 lower than 1, so the company is not generating enough cash from EBIT to meet its interest obligations.

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 0.09 less than 0.5, most of the company's assets are financed through equity.

 

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

Debt Ratio                                 Downtrend

Times Interest Earned                Stable

 

ACTIVITY : ACCEPTABLE

 

ACTIVITY RATIO

 

Fixed Assets Turnover

3.36

Impressive

Industrial Average

-

Total Assets Turnover

0.79

Deteriorated

Industrial Average

2.46

Inventory Conversion Period

169.00

 

 

 

Inventory Turnover

2.16

Acceptable

Industrial Average

3.76

Receivables Conversion Period

228.99

 

 

 

Receivables Turnover

1.59

Deteriorated

Industrial Average

4.61

Payables Conversion Period

61.19

 

 

 

 

The company's Account Receivable Ratio is calculated as 1.59 and 1.62 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 175 days at the end of 2013 to 169 days at the end of 2014. This represents a positive trend. And Inventory turnover has increased from 2.09 times in year 2013 to 2.16 times in year 2014.

 

The company's Total Asset Turnover is calculated as 0.79 times and 0.81 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.65.22

UK Pound

1

Rs.99.93

Euro

1

Rs.71.67

 

 

INFORMATION DETAILS

 

Analysis Done by :

RAS

 

 

Report Prepared by :

TPT

 

               

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.