|
Report No. : |
341107 |
|
Report Date : |
16.09.2015 |
IDENTIFICATION DETAILS
|
Name : |
ASIA INTERNATIONAL
PTE. LTD. |
|
|
|
|
Registered Office : |
180, Cecil Street, 10-03, Bangkok Bank Building, 069546 |
|
|
|
|
Country : |
Singapore |
|
|
|
|
Financials (as on) : |
31.12.2013 |
|
|
|
|
Date of Incorporation : |
27.12.2005 |
|
|
|
|
Com. Reg. No.: |
200517839-C |
|
|
|
|
Legal Form : |
Private Limited |
|
|
|
|
Line of Business : |
Trading of Timber, Timber Related Products. |
|
|
|
|
No. of Employees : |
5 [2015] |
RATING & COMMENTS
|
MIRA’s Rating : |
B |
|
RATING |
STATUS |
PROPOSED CREDIT LINE |
|
|
26-40 |
B |
Capability to overcome financial difficulties seems comparatively
below average. |
Small |
|
Status : |
Moderate |
|
Payment Behaviour : |
No Complaints |
|
Litigation : |
Clear |
NOTES:
Any query related to this report can be made
on e-mail: infodept@mirainform.com
while quoting report number, name and date.
ECGC Country Risk Classification List – March 31, 2015
|
Country Name |
Previous Rating (31.12.2014) |
Current Rating (31.03.2015) |
|
Singapore |
A1 |
A1 |
|
Risk Category |
ECGC
Classification |
|
Insignificant |
A1 |
|
Low |
A2 |
|
Moderate |
B1 |
|
High |
B2 |
|
Very High |
C1 |
|
Restricted |
C2 |
|
Off-credit |
D |
SINGAPORE - ECONOMIC OVERVIEW
Singapore has a highly developed and successful free-market
economy. It enjoys a remarkably open and corruption-free environment, stable
prices, and a per capita GDP higher than that of most developed countries.
Unemployment is very low. The economy depends heavily on exports, particularly
in consumer electronics, information technology products, pharmaceuticals, and
on a growing financial services sector. The economy contracted 0.6% in 2009 as
a result of the global financial crisis, but rebounded 15.1% in 2010, on the
strength of renewed exports. Growth in 2014 was slower at 13.9%, largely a
result of soft demand for exports during the second European recession. Over
the longer term, the government hopes to establish a new growth path that
focuses on raising productivity. Singapore has attracted major investments in
pharmaceuticals and medical technology production and will continue efforts to
establish Singapore as Southeast Asia's financial and high-tech hub. Singapore
is a member of the 12-nation Trans-Pacific Partnership free trade agreement
negotiations and, with the nine other ASEAN members, will form the ASEAN
Economic Community in 2015.
|
Source
: CIA |
|
REGISTRATION
NO. |
: |
200517839-C |
||||
|
COMPANY
NAME |
: |
ASIA
INTERNATIONAL PTE. LTD. |
||||
|
FORMER
NAME |
: |
N/A |
||||
|
INCORPORATION
DATE |
: |
27/12/2005 |
||||
|
COMPANY
STATUS |
: |
EXIST |
||||
|
LEGAL
FORM |
: |
PRIVATE
LIMITED |
||||
|
LISTED
STATUS |
: |
NO |
||||
|
REGISTERED
ADDRESS |
: |
180,
CECIL STREET, 10-03, BANGKOK BANK BUILDING, 069546, SINGAPORE. |
||||
|
BUSINESS
ADDRESS |
: |
180,
CECIL STREET, 10-03, BANGKOK BANK BUILDING, 069546, SINGAPORE. |
||||
|
TEL.NO. |
: |
65-67323491/67323492 |
||||
|
FAX.NO. |
: |
65-67323875 |
||||
|
CONTACT
PERSON |
: |
AJAY
KUMAR DHAR ( DIRECTOR ) |
||||
|
PRINCIPAL
ACTIVITY |
: |
TRADING
OF TIMBER, TIMBER RELATED PRODUCTS |
||||
|
ISSUED
AND PAID UP CAPITAL |
: |
1,210,000.00
ORDINARY SHARE, OF A VALUE OF SGD 1,210,000.00 |
||||
|
SALES |
: |
USD
16,389,291 [2013] |
||||
|
NET
WORTH |
: |
USD
2,042,108 [2013] |
||||
|
STAFF
STRENGTH |
: |
5
[2015] |
||||
|
||||||
|
LITIGATION |
: |
CLEAR |
||||
|
FINANCIAL
CONDITION |
: |
POOR |
||||
|
PAYMENT |
: |
GOOD |
||||
|
MANAGEMENT
CAPABILITY |
: |
AVERAGE |
||||
|
COMMERCIAL
RISK |
: |
LOW |
||||
|
CURRENCY
EXPOSURE |
: |
MODERATE |
||||
|
GENERAL
REPUTATION |
: |
SATISFACTORY |
||||
|
INDUSTRY
OUTLOOK |
: |
AVERAGE
GROWTH |
||||
HISTORY/
BACKGROUND
|
The Subject is a private limited company and is
allowed to have a minimum of one and a maximum of forty-nine shareholders. As a
private limited company, the Subject must have at least two directors. A
private limited company is a separate legal entity from its shareholders. As a
separate legal entity, the Subject is capable of owning assets, entering into
contracts, sue or be sued by other companies. The liabilities of the
shareholders are to the extent of the equity they have taken up and the
creditors cannot claim on shareholders' personal assets even if the Subject is
insolvent. The Subject is governed by the Companies Act and the company must
file its annual returns, together with its financial statements with the
Registrar of Companies.
The
Subject is principally engaged in the (as a / as an) trading of timber, timber
related products.
Share
Capital History
|
Date |
Issue
& Paid Up Capital |
|
30/04/2015 |
SGD
1,210,000.00 |
The
major shareholder(s) of the Subject are shown as follows :
|
Name |
Address |
IC/PP/Loc
No |
Shareholding |
(%) |
|
TANU
MERH DHAR @ TANU MERH + |
55,
MERRYN ROAD, DUNEARN ESTATE, 298503, SINGAPORE. |
S7182245A |
355,000.00 |
29.34 |
|
MILLITH
KARV ENGINEERING AND TRADING PRIVATE LIMITED |
38,
L.G.F. NEW MANADAKINI, NRI COMPLEX GREATER KAILASH - IV, NEW DELHI, 19,
INDIA. |
T06UF1415 |
333,000.00 |
27.52 |
|
AJAY
KUMAR DHAR + |
55,
MERRYN ROAD, DUNEARN ESTATE, 298503, SINGAPORE. |
S2699761E |
250,000.00 |
20.66 |
|
SABAS
APPROTECH PROJECTS LIMITED |
63,
RISEBROUGH AVENUE, TORONTO M2M 2E2, ONTARIO, CANADA. |
T06UF1414 |
167,000.00 |
13.80 |
|
RAVINDER
KUMAR KAUL |
34,
NEW MANDAKINI, NRI COMPLEX, GREATER KAILASH IV, NEW DELHI, 110048, 3RD FLOOR,
INDIA. |
Z1748088 |
70,000.00 |
5.79 |
|
PRASHANT
SUBODH SOPORY |
41715,
STEINBECK GLEN NOVI, MICHIGAN, 48377, UNITED STATES. |
G5186199 |
35,000.00 |
2.89 |
|
--------------- |
------ |
|||
|
1,210,000.00 |
100.00 |
|||
|
============ |
===== |
+
Also Director
DIRECTORS
|
DIRECTOR
1
|
Name
Of Subject |
: |
DR
VIJAY KAUL |
|
Address |
: |
63,
RISEBROUGH AVENUE, NORTH YORK, TORONTO, M2M 2E2, ONTARIO, CANADA. |
|
IC
/ PP No |
: |
BC210031 |
|
Nationality |
: |
CANADIAN |
|
Date
of Appointment |
: |
03/01/2006 |
DIRECTOR
2
|
Name
Of Subject |
: |
AUTAR
KRISHEN DHAR |
|
Address |
: |
58/1,
BALLYGUNGE CIRCULAR ROAD, FLAT 101A, SAPTAPARNI BUILDING, KOLKATA, 700019,
INDIA. |
|
IC
/ PP No |
: |
Z021928 |
|
Nationality |
: |
INDIAN |
|
Date
of Appointment |
: |
03/01/2006 |
DIRECTOR
3
|
Name
Of Subject |
: |
REETA
KAUL |
|
Address |
: |
34,
NEW MANDAKINI, NRI COMPLEX, GREATER KAILASH-4, NEW DELHI, 111RD FLOOR,
110048, INDIA. |
|
IC
/ PP No |
: |
E1355053 |
|
Nationality |
: |
INDIAN |
|
Date
of Appointment |
: |
08/05/2006 |
DIRECTOR
4
|
Name
Of Subject |
: |
RAMESH
KAUL |
|
Address |
: |
34,
NEW MANDAKINI, NRI COMPLEX, GREATER KAILASH - IV, NEW DELHI, 111RD FLOOR, 110048,
INDIA. |
|
IC
/ PP No |
: |
A6279133 |
|
Nationality |
: |
INDIAN |
|
Date
of Appointment |
: |
03/01/2006 |
DIRECTOR
5
|
Name
Of Subject |
: |
AJAY
KUMAR DHAR |
|
Address |
: |
55,
MERRYN ROAD, DUNEARN ESTATE, 298503, SINGAPORE. |
|
IC
/ PP No |
: |
S2699761E |
|
Nationality |
: |
SINGAPOREAN |
|
Date
of Appointment |
: |
27/12/2005 |
DIRECTOR
6
|
Name
Of Subject |
: |
TANU
MERH DHAR @ TANU MERH |
|
Address |
: |
55,
MERRYN ROAD, DUNEARN ESTATE, 298503, SINGAPORE. |
|
IC
/ PP No |
: |
S7182245A |
|
Nationality |
: |
SINGAPOREAN |
|
Date
of Appointment |
: |
15/10/2007 |
|
1)
|
Name
of Subject |
: |
AJAY
KUMAR DHAR |
|
Position |
: |
DIRECTOR |
|
Auditor |
: |
S
C MOHAN PAC |
|
Auditor'
Address |
: |
N/A |
|
Auditor |
: |
S
C MOHAN PAC |
|
Auditor'
Address |
: |
N/A |
|
1)
|
Company
Secretary |
: |
M
SAMBASIVAM |
|
IC
/ PP No |
: |
S1650785G |
|
|
Address |
: |
204,
MARSILING DRIVE, 12-192, 730204, SINGAPORE. |
|
Banking relations are maintained principally with :
|
1)
|
Name |
: |
MALAYAN
BANKING BHD |
ENCUMBRANCE
(S)
|
|
Charge
No |
Creation
Date |
Charge
Description |
Chargee
Name |
Total
Charge |
Status |
|
C200602619 |
24/04/2006 |
N/A |
MALAYAN
BANKING BHD |
- |
Unsatisfied |
|
C200602621 |
24/04/2006 |
N/A |
MALAYAN
BANKING BHD |
- |
Unsatisfied |
LITIGATION
CHECK AGAINST SUBJECT
|
* A check has been conducted in our databank againt the Subject whether the
subject has been involved in any litigation.
No legal action was found in our databank.
No winding up petition was found in our databank.
PAYMENT
RECORD
|
|
||
|
SOURCES
OF RAW MATERIALS: |
||
|
Local |
: |
N/A |
|
Overseas |
: |
N/A |
The Subject refused to disclose any information on its suppliers.
The Subject refused to provide any name of trade/service supplier and we are
unable to conduct any trade enquiry. However, from financial historical data we
conclude that :
|
OVERALL
PAYMENT HABIT |
||||||||||||||
|
Prompt
0-30 Days |
[ |
] |
Good
31-60 Days |
[ |
X |
] |
Average
61-90 Days |
[ |
] |
|||||
|
Fair
91-120 Days |
[ |
] |
Poor
>120 Days |
[ |
] |
|||||||||
CLIENTELE
|
|
Local |
: |
YES |
|||
|
Domestic
Markets |
: |
SINGAPORE |
|||
|
Overseas |
: |
YES |
|||
|
Export
Market |
: |
WORLDWIDE |
|||
|
Credit
Term |
: |
AS
AGREED |
|||
|
Payment
Mode |
: |
CHEQUES |
|||
OPERATIONS
|
|
Goods
Traded |
: |
TIMBER,
TIMBER RELATED PRODUCTS |
|
|
Total
Number of Employees: |
|
||||||||
|
YEAR |
2015 |
2014 |
2013 |
2012 |
|||||
|
|
|||||||||
|
GROUP |
N/A |
N/A |
N/A |
N/A |
|||||
|
COMPANY |
5 |
5 |
10 |
10 |
|||||
|
Branch |
: |
NO |
Other
Information:
The Subject is principally engaged in the (as a / as an) trading of timber,
timber related products.
Products dealings:
* commodities
* raw timber
- teak (logs and rough square logs)
- g-melina
- radiata pine
- eucalyptus
- poplar
- hardwoods
* finished goods of timber
- plywood
- veneer
- mdf
- particle boards
- rubber wood boards and allied products
* metal scrap
* food commodities
CURRENT
INVESTIGATION
|
Latest
fresh investigations carried out on the Subject indicated that :
|
Telephone
Number Provided By Client |
: |
N/A |
|
Current
Telephone Number |
: |
65-67323491/67323492 |
|
Match |
: |
N/A |
|
Address
Provided by Client |
: |
180
CECIL STREET, #10-03 BANGKOK BANK BUILDING SINGAPORE 069546 |
|
Current
Address |
: |
180,
CECIL STREET, 10-03, BANGKOK BANK BUILDING, 069546, SINGAPORE. |
|
Match |
: |
YES |
Other
Investigations
We contacted one of the staff from the Subject and she provided some
information on the Subject.
FINANCIAL
ANALYSIS
|
|
Profitability |
||||||
|
Turnover |
: |
Erratic |
[ |
2009
- 2013 |
] |
|
|
Profit/(Loss)
Before Tax |
: |
Decreased |
[ |
2009
- 2013 |
] |
|
|
Return
on Shareholder Funds |
: |
Unfavourable |
[ |
2.93% |
] |
|
|
Return
on Net Assets |
: |
Acceptable |
[ |
25.62% |
] |
|
|
The
fluctuating turnover reflects the fierce competition among the existing and new
market players.The Subject's profit fell sharply because of the high
operating costs incurred. The unfavourable return on shareholders' funds
could indicate that the Subject was inefficient in utilising its assets to
generate returns. |
||||||
|
Working
Capital Control |
||||||
|
Stock
Ratio |
: |
Nil |
[ |
0
Days |
] |
|
|
Debtor
Ratio |
: |
Unfavourable |
[ |
101
Days |
] |
|
|
Creditors
Ratio |
: |
Favourable |
[ |
7
Days |
] |
|
|
As
the Subject is a service oriented company, the Subject does not need to keep
stocks. The Subject's debtors ratio was high. The Subject should tighten its
credit control and improve its collection period. The Subject had a
favourable creditors' ratio where the Subject could be taking advantage of
the cash discounts and also wanting to maintain goodwill with its creditors. |
||||||
|
Liquidity |
||||||
|
Liquid
Ratio |
: |
Favourable |
[ |
1.51
Times |
] |
|
|
Current
Ratio |
: |
Unfavourable |
[ |
1.51
Times |
] |
|
|
A
minimum liquid ratio of 1 should be maintained by the Subject in order to
assure its creditors of its ability to meet short term obligations and the Subject
was in a good liquidity position. Thus, we believe the Subject is able to
meet all its short term obligations as and when they fall due. |
||||||
|
Solvency |
||||||
|
Interest
Cover |
: |
Unfavourable |
[ |
1.16
Times |
] |
|
|
Gearing
Ratio |
: |
Unfavourable |
[ |
1.56
Times |
] |
|
|
The
Subject's interest cover was low. If its profits fall or when interest rate
rises, it may not be able to meet all its interest payment. The Subject
was highly geared, thus it had a high financial risk. The Subject was
dependent on loans to finance its business needs. In times of economic
downturn and / or high interest rate, the Subject will become less profitable
and competitive than other firms in the same industry, which are lowly
geared. This is because the Subject has to service the interest and to repay
the loan, which will erode part of its profits. The profits will fluctuate
depending on the Subject's turnover and the interest it needs to pay. |
||||||
|
Overall
Assessment : |
||||||
|
The
Subject recorded lower profits as its turnover showed a erratic trend. The
Subject's management was unable to control its costs efficiently as its profit
showed a downward trend. The Subject was in good liquidity position with its
total current liabilities well covered by its total current assets. With its
current net assets, the Subject should be able to repay its short term
obligations. If there is a fall in the Subject's profit or any increase in
interest rate, the Subject may not be able to generate sufficient cash-flow
to service its interest. The Subject's gearing level was high and its going
concern will be in doubt if there is no injection of additional shareholders'
funds in times of economic downturn and / or high interest rates. |
||||||
|
Overall
financial condition of the Subject : POOR |
||||||
|
Major
Economic Indicators : |
2009 |
2010 |
2011 |
2012 |
2013 |
|
|
|||||
|
Population
(Million) |
4.98 |
5.08 |
5.18 |
5.31 |
5.40 |
|
Gross
Domestic Products ( % ) |
(0.8) |
14.5 |
4.9 |
1.3 |
3.7 |
|
Consumer
Price Index |
0.6 |
2.8 |
5.2 |
4.6 |
2.4 |
|
Total
Imports (Million) |
356,299.3 |
423,221.8 |
459,655.1 |
474,554.0 |
466,762.0 |
|
Total
Exports (Million) |
391,118.1 |
478,840.7 |
514,741.2 |
510,329.0 |
513,391.0 |
|
|
|||||
|
Unemployment
Rate (%) |
3.2 |
2.2 |
2.1 |
2.0 |
1.9 |
|
Tourist
Arrival (Million) |
9.68 |
11.64 |
13.17 |
14.49 |
15.46 |
|
Hotel
Occupancy Rate (%) |
75.8 |
85.6 |
86.5 |
86.4 |
86.3 |
|
Cellular
Phone Subscriber (Million) |
1.37 |
1.43 |
1.50 |
1.52 |
1.97 |
|
|
|||||
|
Registration
of New Companies (No.) |
26,414 |
29,798 |
32,317 |
31,892 |
37,288 |
|
Registration
of New Companies (%) |
4.3 |
12.8 |
8.5 |
(1.3) |
9.8 |
|
Liquidation
of Companies (No.) |
22,393 |
15,126 |
19,005 |
17,218 |
17,369 |
|
Liquidation
of Companies (%) |
113.4 |
(32.5) |
25.6 |
9.4 |
(5.3) |
|
|
|||||
|
Registration
of New Businesses (No.) |
26,876 |
23,978 |
23,494 |
24,788 |
22,893 |
|
Registration
of New Businesses (%) |
8.15 |
(10.78) |
2.02 |
5.51 |
1.70 |
|
Liquidation
of Businesses (No.) |
23,552 |
24,211 |
23,005 |
22,489 |
22,598 |
|
Liquidation
of Businesses (%) |
11.4 |
2.8 |
(5) |
(2.2) |
0.5 |
|
|
|||||
|
Bankruptcy
Orders (No.) |
2,058 |
1,537 |
1,527 |
1,748 |
1,992 |
|
Bankruptcy
Orders (%) |
(11.5) |
(25.3) |
(0.7) |
14.5 |
14.0 |
|
Bankruptcy
Discharges (No.) |
3,056 |
2,252 |
1,391 |
1,881 |
2,584 |
|
Bankruptcy
Discharges (%) |
103.7 |
(26.3) |
(38.2) |
35.2 |
37.4 |
|
|
|||||
|
INDUSTRIES
( % of Growth ) : |
|||||
|
Agriculture |
|||||
|
Production
of Principal Crops |
3.25 |
(0.48) |
4.25 |
3.64 |
- |
|
Fish
Supply & Wholesale |
(1.93) |
(10.5) |
12.10 |
(0.5) |
- |
|
|
|||||
|
Manufacturing
* |
71.5 |
92.8 |
100.0 |
100.3 |
102.0 |
|
Food,
Beverages & Tobacco |
90.4 |
96.4 |
100.0 |
103.5 |
103.5 |
|
Textiles |
145.9 |
122.1 |
100.0 |
104.0 |
87.1 |
|
Wearing
Apparel |
211.0 |
123.3 |
100.0 |
92.1 |
77.8 |
|
Leather
Products & Footwear |
79.5 |
81.8 |
100.0 |
98.6 |
109.8 |
|
Wood
& Wood Products |
101.4 |
104.0 |
100.0 |
95.5 |
107.4 |
|
Paper
& Paper Products |
95.4 |
106.1 |
100.0 |
97.4 |
103.2 |
|
Printing
& Media |
100.9 |
103.5 |
100.0 |
93.0 |
86.1 |
|
Crude
Oil Refineries |
96.4 |
95.6 |
100.0 |
99.4 |
93.5 |
|
Chemical
& Chemical Products |
80.3 |
97.6 |
100.0 |
100.5 |
104.1 |
|
Pharmaceutical
Products |
49.1 |
75.3 |
100.0 |
109.7 |
107.2 |
|
Rubber
& Plastic Products |
101.2 |
112.3 |
100.0 |
96.5 |
92.9 |
|
Non-metallic
Mineral |
91.9 |
92.5 |
100.0 |
98.2 |
97.6 |
|
Basic
Metals |
92.6 |
102.2 |
100.0 |
90.6 |
76.5 |
|
Fabricated
Metal Products |
90.8 |
103.6 |
100.0 |
104.3 |
105.1 |
|
Machinery
& Equipment |
57.3 |
78.5 |
100.0 |
112.9 |
114.5 |
|
Electrical
Machinery |
86.8 |
124.1 |
100.0 |
99.3 |
108.5 |
|
Electronic
Components |
85.2 |
113.6 |
100.0 |
90.6 |
94.3 |
|
Transport
Equipment |
96.0 |
94.0 |
100.0 |
106.3 |
107.5 |
|
|
|||||
|
Construction |
(36.9) |
14.20 |
20.50 |
28.70 |
- |
|
Real
Estate |
1.4 |
21.3 |
25.4 |
31.9 |
- |
|
|
|||||
|
Services |
|||||
|
Electricity,
Gas & Water |
1.70 |
4.00 |
7.00 |
6.30 |
- |
|
Transport,
Storage & Communication |
3.90 |
12.80 |
7.40 |
5.30 |
- |
|
Finance
& Insurance |
(16.4) |
(0.4) |
8.90 |
0.50 |
- |
|
Government
Services |
4.50 |
9.70 |
6.90 |
6.00 |
- |
|
Education
Services |
0.10 |
(0.9) |
(1.4) |
0.30 |
- |
|
|
|||||
|
*
Based on Index of Industrial Production (2011 = 100) |
INDUSTRY
ANALYSIS
|
|
INDUSTRY
: |
TRADING |
|
The
wholesale and retail trade sectors have expanded by 2.0% in the third quarter
of 2014, extending the 1.8 per cent growth in the previous quarter. In 2013, the
wholesale and retail sector expanded by 5.0%, after declining by 1.4% the
year before. Growth of the sector was driven by the wholesale trade segment. |
|
|
The
domestic wholesale trade index has increased by 3.2% in the fourth quarter of
2013, moderating from the 6.6% growth in the previous quarter. The slower
growth was due to a decline in the sales of furniture and household equipment
(-12%) and petroleum and petroleum products (-0.6%). For the full year, the
domestic wholesale trade index grew by 5.2% reversing the 2.2% decline in
2012. On the other hand, the foreign wholesale trade index has increased by a
slower pace of 5.6% in the fourth quarter, compared to the 7.7% expansion in
the preceding quarter. The slowdown was due to a fall in the sales of
telecommunication equipment and computer (-3.8%) and petroleum and petroleum
products (-2.5%). For the full year, the growth of the foreign wholesale
trade index moderated slightly to 8.6% from 9.1% in the previous year. |
|
|
In
the fourth quarter of 2013, retail sales volume fell by 6.2%, extending the
5.6% decline in the previous quarter. Excluding motor vehicles, retail sales
volume increased by 0.4%, a slower pace of expansion as compared to the 1.6%
gain in the preceding quarter. The sales volume of motor vehicles fell by 33%
in the fourth quarter of 2013, extending the 32% decline in the previous
quarter. Meanwhile, the sales of several discretionary items also fell in the
fourth quarter of 2013. For instance, the sales of telecommunications apparatus
and computers fell by 12%, while the sales of furniture and household
equipment declined by 5.4%. |
|
|
For
the full year, retail sales volume contracted by 4.3%, a reversal from the 1.3%
expansion in 2012. Excluding motor vehicle sales, the retail sales volume
grew by 1.1% in 2013, slower than the 1.7% increase in 2012. Watches and
jewellery recorded the largest increase (11%) in sales in 2013, followed by
optical goods and book (3%) and medical goods and toiletries (3%). By
contrast, the sales of telecommunications apparatus and computer (-7.3%),
furniture and household equipment (-4.2%) and petrol service stations (-1.4)
declined in 2013. |
|
|
OVERALL
INDUSTRY OUTLOOK : AVERAGE GROWTH |
|
CREDIT
RISK EVALUATION & RECOMMENDATION
|
|
|
|
|
PROFIT
AND LOSS ACCOUNT
|
|
THE
FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH SINGAPORE FINANCIAL
REPORTING STANDARDS. |
|
ASIA
INTERNATIONAL PTE. LTD. |
|
Financial
Year End |
2013-12-31 |
2012-12-31 |
2011-12-31 |
2010-12-31 |
2009-12-31 |
|
Months |
12 |
12 |
12 |
12 |
12 |
|
Consolidated
Account |
Company |
Company |
Company |
Company |
Company |
|
Audited
Account |
YES |
YES |
YES |
YES |
YES |
|
Unqualified
Auditor's Report (Clean Opinion) |
YES |
YES |
YES |
YES |
YES |
|
Financial
Type |
FULL |
FULL |
FULL |
FULL |
SUMMARY |
|
Currency |
USD |
USD |
USD |
USD |
SGD |
|
TURNOVER |
16,389,291 |
22,278,657 |
18,970,121 |
14,037,436 |
10,454,979 |
|
Other
Income |
9,568 |
9,548 |
6,057 |
4,513 |
- |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
Total
Turnover |
16,398,859 |
22,288,205 |
18,976,178 |
14,041,949 |
10,454,979 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
PROFIT/(LOSS)
FROM OPERATIONS |
71,424 |
254,397 |
457,691 |
466,246 |
266,221 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
PROFIT/(LOSS)
BEFORE TAXATION |
71,424 |
254,397 |
457,691 |
466,246 |
266,221 |
|
Taxation |
(11,644) |
(28,624) |
(57,672) |
(59,656) |
(22,766) |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
PROFIT/(LOSS)
AFTER TAXATION |
59,780 |
225,773 |
400,019 |
406,590 |
243,454 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
RETAINED
PROFIT/(LOSS) BROUGHT FORWARD |
|||||
|
As
previously reported |
1,188,852 |
963,079 |
683,060 |
376,900 |
27,656 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
As
restated |
1,188,852 |
963,079 |
683,060 |
376,900 |
27,656 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
PROFIT
AVAILABLE FOR APPROPRIATIONS |
1,248,632 |
1,188,852 |
1,083,079 |
783,490 |
271,111 |
|
DIVIDENDS
- Ordinary (paid & proposed) |
- |
- |
(120,000) |
(100,430) |
- |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
RETAINED
PROFIT/(LOSS) CARRIED FORWARD |
1,248,632 |
1,188,852 |
963,079 |
683,060 |
271,111 |
|
============= |
============= |
============= |
============= |
============= |
|
|
INTEREST
EXPENSE (as per notes to P&L) |
|||||
|
Term
loan / Borrowing |
84,557 |
64,944 |
46,680 |
40,098 |
- |
|
Others |
367,129 |
386,676 |
- |
- |
- |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
451,686 |
451,620 |
46,680 |
40,098 |
- |
|
|
============= |
============= |
============= |
============= |
- |
|
|
DEPRECIATION
(as per notes to P&L) |
12,052 |
11,770 |
11,467 |
10,430 |
- |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
12,052 |
11,770 |
11,467 |
10,430 |
- |
|
|
============= |
============= |
============= |
============= |
|
ASIA
INTERNATIONAL PTE. LTD. |
|
ASSETS
EMPLOYED: |
|||||
|
FIXED
ASSETS |
15,795 |
26,437 |
36,688 |
40,468 |
6,336 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL
LONG TERM ASSETS |
15,795 |
26,437 |
36,688 |
40,468 |
6,336 |
|
Trade
debtors |
4,531,114 |
3,725,851 |
4,202,002 |
1,669,372 |
- |
|
Other
debtors, deposits & prepayments |
8,069 |
60,039 |
29,866 |
39,752 |
- |
|
Short
term deposits |
1,421,223 |
1,411,655 |
1,002,106 |
845,433 |
- |
|
Cash
& bank balances |
7,442 |
12,967 |
69,537 |
220,016 |
- |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL
CURRENT ASSETS |
5,967,848 |
5,210,512 |
5,303,511 |
2,774,573 |
3,577,153 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL
ASSET |
5,983,643 |
5,236,949 |
5,340,199 |
2,815,041 |
3,583,489 |
|
============= |
============= |
============= |
============= |
============= |
|
|
CURRENT
LIABILITIES |
|||||
|
Trade
creditors |
311,260 |
790,094 |
270,613 |
- |
- |
|
Other
creditors & accruals |
438,674 |
471,040 |
- |
91,091 |
- |
|
Bank
overdraft |
- |
- |
16,734 |
- |
- |
|
Other
borrowings |
3,182,520 |
1,971,018 |
2,460,532 |
971,618 |
- |
|
Bill
& acceptances payable |
- |
- |
282,951 |
87,328 |
- |
|
Other
liabilities & accruals |
- |
- |
451,165 |
128,812 |
- |
|
Provision
for taxation |
9,081 |
22,469 |
101,649 |
59,656 |
- |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL
CURRENT LIABILITIES |
3,941,535 |
3,254,621 |
3,583,644 |
1,338,505 |
2,102,378 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
NET
CURRENT ASSETS/(LIABILITIES) |
2,026,313 |
1,955,891 |
1,719,867 |
1,436,068 |
1,474,775 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL
NET ASSETS |
2,042,108 |
1,982,328 |
1,756,555 |
1,476,536 |
1,481,111 |
|
============= |
============= |
============= |
============= |
============= |
|
|
SHARE
CAPITAL |
|||||
|
Ordinary
share capital |
793,476 |
793,476 |
793,476 |
793,476 |
1,210,000 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL
SHARE CAPITAL |
793,476 |
793,476 |
793,476 |
793,476 |
1,210,000 |
|
Retained
profit/(loss) carried forward |
1,248,632 |
1,188,852 |
963,079 |
683,060 |
271,111 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
TOTAL
RESERVES |
1,248,632 |
1,188,852 |
963,079 |
683,060 |
271,111 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
SHAREHOLDERS'
FUNDS/EQUITY |
2,042,108 |
1,982,328 |
1,756,555 |
1,476,536 |
1,481,111 |
|
---------------- |
---------------- |
---------------- |
---------------- |
---------------- |
|
|
2,042,108 |
1,982,328 |
1,756,555 |
1,476,536 |
1,481,111 |
|
|
============= |
============= |
============= |
============= |
============= |
|
|
ASIA
INTERNATIONAL PTE. LTD. |
|
TYPES
OF FUNDS |
|||||
|
Cash |
1,428,665 |
1,424,622 |
1,071,643 |
1,065,449 |
- |
|
Net
Liquid Funds |
1,428,665 |
1,424,622 |
771,958 |
978,121 |
- |
|
Net
Liquid Assets |
2,026,313 |
1,955,891 |
1,719,867 |
1,436,068 |
1,474,775 |
|
Net
Current Assets/(Liabilities) |
2,026,313 |
1,955,891 |
1,719,867 |
1,436,068 |
1,474,775 |
|
Net
Tangible Assets |
2,042,108 |
1,982,328 |
1,756,555 |
1,476,536 |
1,481,111 |
|
Net
Monetary Assets |
2,026,313 |
1,955,891 |
1,719,867 |
1,436,068 |
1,474,775 |
|
PROFIT
& LOSS ITEMS |
|||||
|
Earnings
Before Interest & Tax (EBIT) |
523,110 |
706,017 |
504,371 |
506,344 |
- |
|
Earnings
Before Interest, Taxes, Depreciation And Amortization (EBITDA) |
535,162 |
717,787 |
515,838 |
516,774 |
- |
|
BALANCE
SHEET ITEMS |
|||||
|
Total
Borrowings |
3,182,520 |
1,971,018 |
2,760,217 |
1,058,946 |
- |
|
Total
Liabilities |
3,941,535 |
3,254,621 |
3,583,644 |
1,338,505 |
2,102,378 |
|
Total
Assets |
5,983,643 |
5,236,949 |
5,340,199 |
2,815,041 |
3,583,489 |
|
Net
Assets |
2,042,108 |
1,982,328 |
1,756,555 |
1,476,536 |
1,481,111 |
|
Net
Assets Backing |
2,042,108 |
1,982,328 |
1,756,555 |
1,476,536 |
1,481,111 |
|
Shareholders'
Funds |
2,042,108 |
1,982,328 |
1,756,555 |
1,476,536 |
1,481,111 |
|
Total
Share Capital |
793,476 |
793,476 |
793,476 |
793,476 |
1,210,000 |
|
Total
Reserves |
1,248,632 |
1,188,852 |
963,079 |
683,060 |
271,111 |
|
LIQUIDITY
(Times) |
|||||
|
Cash
Ratio |
0.36 |
0.44 |
0.30 |
0.80 |
- |
|
Liquid
Ratio |
1.51 |
1.60 |
1.48 |
2.07 |
- |
|
Current
Ratio |
1.51 |
1.60 |
1.48 |
2.07 |
1.70 |
|
WORKING
CAPITAL CONTROL (Days) |
|||||
|
Stock
Ratio |
0 |
0 |
0 |
0 |
- |
|
Debtors
Ratio |
101 |
61 |
81 |
43 |
- |
|
Creditors
Ratio |
7 |
13 |
5 |
0 |
- |
|
SOLVENCY
RATIOS (Times) |
|||||
|
Gearing
Ratio |
1.56 |
0.99 |
1.57 |
0.72 |
- |
|
Liabilities
Ratio |
1.93 |
1.64 |
2.04 |
0.91 |
1.42 |
|
Times
Interest Earned Ratio |
1.16 |
1.56 |
10.80 |
12.63 |
- |
|
Assets
Backing Ratio |
2.57 |
2.50 |
2.21 |
1.86 |
1.22 |
|
PERFORMANCE
RATIO (%) |
|||||
|
Operating
Profit Margin |
0.44 |
1.14 |
2.41 |
3.32 |
2.55 |
|
Net
Profit Margin |
0.36 |
1.01 |
2.11 |
2.90 |
2.33 |
|
Return
On Net Assets |
25.62 |
35.62 |
28.71 |
34.29 |
17.97 |
|
Return
On Capital Employed |
25.62 |
35.62 |
28.44 |
34.29 |
17.97 |
|
Return
On Shareholders' Funds/Equity |
2.93 |
11.39 |
22.77 |
27.54 |
16.44 |
|
Dividend
Pay Out Ratio (Times) |
0.00 |
0.00 |
0.30 |
0.25 |
- |
|
NOTES
TO ACCOUNTS |
|||||
|
Contingent
Liabilities |
0 |
0 |
0 |
0 |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
Rs.66.44 |
|
|
1 |
Rs.102.41 |
|
Euro |
1 |
Rs.75.05 |
INFORMATION DETAILS
|
Analysis Done by
: |
KAR |
|
|
|
|
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%)
This report is issued at your request without any risk
and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its
officials.