MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

504067

Report Date :

20.04.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

PGS (EAST ASIA) PTE. LTD.

 

 

Formerly Known As :

PACORINI GLOBAL SERVICES (ASIA) PTE. LTD. (30/06/2015)

 

 

Registered Office :

1, Maritime Square, 09-62, Harbourfront Centre, 099253,

 

 

Country :

Singapore

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

21.03.2013

 

 

Com. Reg. No.:

201307536E

 

 

Legal Form :

Private Limited (Limited by Share)

 

 

Line of Business :

Subject is principally engaged in the business of warehousing and logistic services.

 

 

No. of Employees :

11

 

 

RATING & COMMENTS

(Mira Inform has adopted New Rating mechanism w.e.f. 23rd January 2017)

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

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

 

Country Name

Previous Rating

(30.09.2017)

Current Rating

(31.12.2017)

Singapore

A1

A1

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low Risk

 

A2

Moderately Low Risk

 

B1

Moderate Risk

 

B2

Moderately High Risk

 

C1

High Risk

 

C2

Very High Risk

 

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 of electronics, petroleum products, chemicals, medical and optical devices, pharmaceuticals, and on Singapore’s vibrant transportation, business, and financial services sectors.

 

The economy contracted 0.6% in 2009 as a result of the global financial crisis, but has continued to grow since 2010. Growth from 2012-2017 was slower than during the previous decade, a result of slowing structural growth - as Singapore reached high-income levels - and soft global demand for exports. Growth recovered to 3.6% in 2017 with a strengthening global economy.

 

The government is attempting to restructure Singapore’s economy to reduce its dependence on foreign labor, raise productivity growth, and increase wages amid slowing labor force growth and an aging population. Singapore has attracted major investments in advanced manufacturing, pharmaceuticals, and medical technology production and will continue efforts to strengthen its position as Southeast Asia's leading financial and technology hub. Singapore is a signatory of the Comprehensive and Progressive Agreement for Trans-Pacific Partnership (CPTPP), and a party to the Regional Comprehensive Economic Partnership (RCEP) negotiations with nine other ASEAN members plus Australia, China, India, Japan, South Korea, and New Zealand. In 2015, Singapore formed, with the other ASEAN members, the ASEAN Economic Community.

 

Source : CIA

 

 

 

EXECUTIVE SUMMARY

 

REGISTRATION NO.

:

201307536E

COMPANY NAME

:

PGS (EAST ASIA) PTE. LTD.

FORMER NAME

:

PACORINI GLOBAL SERVICES (ASIA) PTE. LTD. (30/06/2015)

INCORPORATION DATE

:

21/03/2013

COMPANY STATUS

:

EXIST

LEGAL FORM

:

PRIVATE LIMITED (LIMITED BY SHARE)

LISTED STATUS

:

NO

REGISTERED ADDRESS

:

1, MARITIME SQUARE, 09-62, HARBOURFRONT CENTRE, 099253, SINGAPORE.

BUSINESS ADDRESS

:

1 MARITIME SQUARE #09-62 HARBOURFRONT CENTRE, 099253, SINGAPORE.

TEL.NO.

:

65-62713227

FAX.NO.

:

N/A

WEB SITE

:

WWW.PACORINI.IT

CONTACT PERSON

:

LIM KHONG SHEE ( DIRECTOR )

PRINCIPAL ACTIVITY

:

WAREHOUSING AND LOGISTIC SERVICES

ISSUED AND PAID UP CAPITAL

:

1,500,000.00 ORDINARY SHARE, OF A VALUE OF USD 1,500,000.00 

SALES

:

USD 47,083,714 [2016]

NET WORTH

:

USD 2,972,943 [2016]

STAFF STRENGTH

:

11 [2018]

LITIGATION

:

CLEAR

FINANCIAL CONDITION

:

STABLE

PAYMENT

:

REGULAR

MANAGEMENT CAPABILITY

:

AVERAGE

COMMERCIAL RISK

:

LOW

CURRENCY EXPOSURE

:

MODERATE

GENERAL REPUTATION

:

SATISFACTORY

INDUSTRY OUTLOOK

:

MARGINAL 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) warehousing and logistic services.

 The immediate holding company of the Subject is B. PACORINI S.R.L., a company incorporated in ITALY.

The ultimate holding company of the Subject is EMEA S.R.L., a company incorporated in ITALY.

 

Share Capital History

Date

Issue & Paid Up Capital

17/04/2018

USD 1,500,000.00

 

The major shareholder(s) of the Subject are shown as follows :


Current Shareholder(s) :

Name

Address

IC/PP/Loc No

Shareholding

(%)

B. PACORINI S.R.L.

TRIESTE (TS) VIA CABOTO, 19/2 CAP 34147 ,ITALY

01220760661

1,500,000.00

100.00

---------------

------

1,500,000.00

100.00

============

=====

+ Also Director



DIRECTORS

 

DIRECTOR 1

 

Name Of Subject

:

ANDREA BELLANI

Address

:

MOGLIANO VENETO (TV) VIA MORANTE 7, INT. 3, ITALY.

IC / PP No

:

YA5532300

Nationality

:

ITALIAN

Date of Appointment

:

31/10/2016



INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

none in our databank

Former interest

:

none in our databank

INTEREST IN COMPANY

No

Local No

Company

Designation

App Date

Shareholding

Profit/(loss) After Tax

Financial Year

Status

As At

No.

%

1

201307536E

PGS (EAST ASIA) PTE. LTD.

Director

31/10/2016

0.00

-

USD1,881,186.00

2016

-

17/04/2018

 

DIRECTOR 2

 

Name Of Subject

:

ENRICO PACORINI

Address

:

VIA DELL?EREMO 84, TRIESTE, 34142, ITALY.

IC / PP No

:

YA4691088

Nationality

:

ITALIAN

Date of Appointment

:

18/02/2016


INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

none in our databank

Former interest

:

none in our databank

INTEREST IN COMPANY

No

Local No

Company

Designation

App Date

Shareholding

Profit/(loss) After Tax

Financial Year

Status

As At

No.

%

1

201307536E

PGS (EAST ASIA) PTE. LTD.

Director

18/02/2016

0.00

-

USD1,881,186.00

2016

-

17/04/2018

 

DIRECTOR 3

 

Name Of Subject

:

DANIEL SAEZ PADROS

Address

:

C. SICILIA 155, PRL2 BARCELONA, 08013, SPAIN.

IC / PP No

:

PAB024018

Nationality

:

SPANIARD

Date of Appointment

:

18/02/2016



INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

none in our databank

Former interest

:

none in our databank

INTEREST IN COMPANY

No

Local No

Company

Designation

App Date

Shareholding

Profit/(loss) After Tax

Financial Year

Status

As At

No.

%

1

201307536E

PGS (EAST ASIA) PTE. LTD.

Director

18/02/2016

0.00

-

USD1,881,186.00

2016

-

17/04/2018

 

DIRECTOR 4

 

Name Of Subject

:

ANDREA FORNARO

Address

:

27, KEPPEL BAY VIEW 11-81, REFLECTIONS AT KEPPEL BAY, 098416, SINGAPORE.

IC / PP No

:

G3311368X

Nationality

:

ITALIAN

Date of Appointment

:

21/12/2016



INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

none in our databank

Former interest

:

none in our databank

INTEREST IN COMPANY

No

Local No

Company

Designation

App Date

Shareholding

Profit/(loss) After Tax

Financial Year

Status

As At

No.

%

1

201307536E

PGS (EAST ASIA) PTE. LTD.

Director

21/12/2016

0.00

-

USD1,881,186.00

2016

-

17/04/2018



MANAGEMENT

 

 

1)

Name of Subject

:

LIM KHONG SHEE

Position

:

DIRECTOR

 

 

AUDITOR

 

Auditor

:

KPMG LLP

Auditor' Address

:

N/A

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

MASDEWIANA BINTE MOHD KASIM

IC / PP No

:

S7935914I

Address

:

213, TAMPINES STREET 23, 02-169, 520213, SINGAPORE.

 

2)

Company Secretary

:

LIM SOH SEA

IC / PP No

:

S7077960I

Address

:

30, CECIL STREET, 19-08, PRUDENTIAL TOWER, 049712, SINGAPORE.

 

 

BANKING


No Banker found in our databank. 


ENCUMBRANCE (S)


No encumbrance was found in our databank at the time of investigation. 

 

CIVIL LITIGATION CHECK - SUBJECT COMPANY AS A DEFENDANT


* A check has been conducted in our databank against 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

:

YES

Overseas

:

YES



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

[

]

Average 61-90 Days

[

X

]

Fair 91-120 Days

[

]

Poor >120 Days

[

]

 

 

CLIENTELE

 

Local

:

YES

Domestic Markets

:

SINGAPORE

Overseas

:

YES

Export Market

:

ASIA

Credit Term

:

AS AGREED

Payment Mode

:

CHEQUES
TELEGRAPHIC TRANSFER (TT)



OPERATIONS

 

Services

:

WAREHOUSING AND LOGISTIC SERVICES

 

Total Number of Employees:

YEAR

2018

GROUP

N/A

COMPANY

11

 

Branch

:

NO

Other Information:


The Subject is principally engaged in the (as a / as an) warehousing and logistic services. 

The Subject is based in Singapore is the regional centre for PGS warehouses in Asia covering China, South Korea, Taiwan & Malaysia. It has LME approved warehouses in all these countries except China. With 24 warehouse locations across Asia, PGS (East Asia) strives to offer best in class services for base metals and soft commodities. With a customer-centric approach, PGS offers clients a range of value added logistics services at competitive rates. 



CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the Subject indicated that :

Telephone Number Provided By Client

:

N/A

Current Telephone Number

:

65-62713227

Match

:

N/A

Address Provided by Client

:

1 MARITIME SQUARE, #09-62 HARBOURFRONT CENTRE 099253 SINGAPORE

Current Address

:

1 MARITIME SQUARE #09-62 HARBOURFRONT CENTRE, 099253, SINGAPORE.

Match

:

YES

 

Other Investigations


On 17th April 2018 we contacted one of the staff from the Subject and he provided some information.

He refused to disclose the fax number and bankers.


FINANCIAL ANALYSIS

 

Profitability

Turnover

:

Increased

[

897.07%

]

Profit/(Loss) Before Tax

:

Increased

[

941.84%

]

Return on Shareholder Funds

:

Favourable

[

63.28%

]

Return on Net Assets

:

Favourable

[

72.74%

]

The increase in turnover could be due to the Subject adopting an aggressive marketing strategy.The higher profit could be attributed to the increase in turnover. Generally the Subject was profitable. The favourable return on shareholders' funds and return on net assets indicate that the Subject's management was efficient in utilising the assets to generate returns.

Working Capital Control

Debtor Ratio

:

Favourable

[

45 Days

]

Creditors Ratio

:

Unfavourable

[

118 Days

]

The favourable debtors' days could be due to the good credit control measures implemented by the Subject. The unfavourable creditors' ratio could be due to the Subject taking advantage of the credit granted by its suppliers. However this may affect the goodwill between the Subject and its suppliers and the Subject may inadvertently have to pay more for its future supplies.

Liquidity

Liquid Ratio

:

Favourable

[

1.07 Times

]

Current Ratio

:

Unfavourable

[

1.07 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

:

Favourable

[

59.52 Times

]

Gearing Ratio

:

Favourable

[

0.00 Times

]

The interest cover showed that the Subject was able to service the interest. The favourable interest cover could indicate that the Subject was making enough profit to pay for the interest accrued. The Subject had no gearing and hence it had virtually no financial risk. The Subject was financed by its shareholders' funds and internally generated fund. During the economic downturn, the Subject, having a zero gearing, will be able to compete better than those which are highly geared in the same industry.

Overall Assessment :

Generally, the Subject's performance has improved with higher turnover and profit. 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. With the favourable interest cover, the Subject could be able to service all the accrued interest without facing any difficulties. The Subject was a zero gearing company, it was solely dependant on its shareholders to provide funds to finance its business. The Subject has good chance of getting loans, if the needs arises.

Overall financial condition of the Subject : STABLE

 

 

SINGAPORE ECONOMIC / INDUSTRY OUTLOOK

 

Major Economic Indicators :

2013

2014

2015

2016

2017*

 

Population (Million)

5.40

5.47

5.54

5.61

5.61

Gross Domestic Products ( % )

5.1

3.9

2.2

2.4

3.6

Consumer Price Index

2.4

1.0

(0.5)

(0.5)

0.6

Total Imports (Million)

466,762.0

463,779.1

407,767.9

398,372.0

403,300.0

Total Exports (Million)

513,391.0

518,922.7

476,285.4

468,552.0

466,900.0

 

Unemployment Rate (%)

1.9

1.9

1.9

2.1

-

Tourist Arrival (Million)

15.46

15.01

15.23

16.28

-

Hotel Occupancy Rate (%)

86.3

85.5

84.0

83.1

84.7

Cellular Phone Subscriber (Million)

1.97

1.98

1.99

-

-

 

Registration of New Companies (No.)

37,288

41,589

34,243

35,227

37,395

Registration of New Companies (%)

9.8

11.5

(17.7)

2.9

6.2

Liquidation of Companies (No.)

17,369

18,767

21,384

23,218

22,379

Liquidation of Companies (%)

(5.3)

8.0

13.9

8.6

(3.6)

 

Registration of New Businesses (No.)

22,893

35,773

28,480

27,120

22,148

Registration of New Businesses (%)

1.70

56.30

(20.39)

(4.78)

(18.33)

Liquidation of Businesses (No.)

22,598

22,098

26,116

35,866

24,344

Liquidation of Businesses (%)

0.5

(2.2)

18.2

37.3

(32.1)

 

Bankruptcy Orders (No.)

1,992

1,757

1,776

1,797

1,638

Bankruptcy Orders (%)

14.0

(11.8)

1.0

1.2

(8.9)

Bankruptcy Discharges (No.)

2,584

3,546

3,499

4,359

2,030

Bankruptcy Discharges (%)

37.4

37.2

(1.3)

24.6

(53.4)

 

INDUSTRIES ( % of Growth ) :

Agriculture

Production of Principal Crops

1.78

4.29

3.04

-

-

Fish Supply & Wholesale

(3.8)

(8.6)

(8.5)

(9.9)

-

 

Manufacturing #

Food, Beverages & Tobacco

97.9

99.4

100.0

103.7

110.3

Textiles

119.5

102.7

100.0

92.4

84.4

Wearing Apparel

334.1

212.6

100.0

83.4

88.2

Leather Products & Footwear

122.0

106.5

100.0

88.8

79.0

Wood & Wood Products

103.0

107.2

100.0

95.0

92.9

Paper & Paper Products

104.4

104.5

100.0

97.3

96.1

Printing & Media

113.8

105.968

100.0

85.1

73.1

Crude Oil Refineries

100.7

92.2

100.0

104.2

113.5

Chemical & Chemical Products

88.4

96.7

100.0

98.9

105.3

Pharmaceutical Products

101.421

109.4

100.0

113.8

96.0

Rubber & Plastic Products

109.497

109.2

100.0

91.4

93.7

Non-metallic Mineral

107.4

90.759

100.0

89.8

72.9

Basic Metals

77.2

99.3

100.0

106.2

108.3

Fabricated Metal Products

107.5

107.757

100.0

93.8

91.3

Machinery & Equipment

109.1

118.2

100.0

80.8

86.1

Electrical Machinery

87.4

97.871

100.0

101.5

111.7

Electronic Components

105.0

105.6

100.0

114.1

151.4

Transport Equipment

111.1

106.68

100.0

101.0

99.5

 

Construction

25.40

22.00

-

-

-

Real Estate

88.5

145.1

-

-

-

 

Services

Electricity, Gas & Water

6.70

6.50

-

-

-

Transport, Storage & Communication

9.80

14.20

-

-

-

Finance & Insurance

3.30

6.00

-

7.40

-

Government Services

6.50

6.30

-

-

-

Education Services

3.10

5.98

-

2.40

-

 

* Estimate / Preliminary

# Based on Index of Industrial Production (2015 = 100)

(Source : Department of Statistics)



INDUSTRY ANALYSIS

 

INDUSTRY :

ECONOMY

In the fourth quarter of 2017, the economy grew by 3.6% on a year-on-year basis, moderating from the 5.5% growth in the previous quarter. The sectors which contributed the most to growth in the quarter were the manufacturing and finance & insurance sectors. For the whole of 2017, the economy expanded by 3.6%, higher than the 2.4% growth in 2016. All major sectors grew in 2017, with the exception of the construction sector. The manufacturing and finance & insurance sectors were the key contributors to overall GDP growth.

The manufacturing sector expanded by 4.8% in the fourth quarter 2017, slowing from the 19% surge in the third quarter. Growth was led by robust output expansions in the electronics and precision engineering clusters, which more than offset declines in the biomedical manufacturing and transport engineering clusters. For full year 2017, the manufacturing sector grew by 10%, higher than the 3.7% growth in 2016. Growth was primarily driven by the electronics and precision engineering clusters, while output declines in the biomedical manufacturing, transport engineering and general manufacturing clusters weighed on growth.

The services producing industries collectively expanded to 3.5% in the fourth quarter 2017, the same pace of growth as the previous quarter. Among the services sectors, the finance & insurance sector registered the strongest growth at 6.3%, followed by the information & communications (6.0%) and the transportation & storage (5.3%) sectors. Services producing industries as a whole expanded to 2.8% in full year 2017, faster than the 1.4% growth in 2016. All services sectors saw positive growth.

Among the services sectors, the transportation & storage and finance & insurance sectors registered the fastest pace of growth in 2017. Growth of the transportation & storage sector came in at 4.8%, a pickup from the 1.3% in 2016, largely due to stronger growth in the water transport and air transport segments. Similarly, the finance & insurance sector expanded by 4.8%, improving from the 1.6% growth in 2016. The robust performance of the sector was largely because of strong growth in the fund management segment, even as growth in the financial intermediation and insurance segments remained firm.

Besides, the construction sector contracted to 5.0%, extending the 9.3% decline in the third quarter 2017. The output of the sector was weighed down primarily by the weakness in private sector construction activities, as certified payments across all private construction segments declined. Meanwhile, the construction sector contracted to 8.4% in 2017, a reversal from the 1.9% growth in 2016. Output in the sector was primarily weighed down by the weakness in private sector construction works.

In the fourth quarter 2017, total demand rose by 4.9%, lower than the 5.5% growth in the preceding quarter. For the whole of 2017, growth in total demand came in at 4.4%, an improvement from the 1.6% in 2016. External demand was the key contributor to total demand growth (3.0 percentage-points), while the contribution from domestic demand was also positive (1.4 percentage-points).

Total domestic demand rose by 6.6 % in the fourth quarter 2017, following the 8.5% growth in the previous quarter. Growth was supported primarily by the build-up in inventories and also higher consumption expenditure. Gross fixed capital formation also contributed positively to total domestic demand growth in the quarter. For 2017 as a whole, total domestic demand increased by 5.4%, higher than the 3.1% expansion in 2016. Meanwhile, external demand rose by 4.2% in the fourth quarter 2017, similar to the 4.4% growth in the preceding quarter. The increase in external demand was primarily due to higher real merchandise exports. For the full year 2017, external demand grew at a faster pace of 4.1%, compared to the 1.1% growth in 2016.

Total consumption expenditure rose at a slower pace of 4.4% in the fourth quarter 2017, compared to the 5.7% expansion in the previous quarter. For the full year 2017, total consumption expenditure grew by 3.3%, an improvement from the 2.1% growth in 2016, on the back of faster growth in both public and private consumption. Public consumption expanded by 4.1%, compared to 3.5% in 2016, while private consumption grew by 3.1%, compared to 1.7% in the previous year. Expenditure on miscellaneous goods & services, recreation & culture and housing & utilities were the main contributors to private consumption growth.

Since November 2017, the outlook for global growth has improved slightly with the IMF upgrading its global growth forecast for 2018 to 3.9%, partly on the back of higher growth expected in the US due to the recently approved tax reforms. However, as compared to 2017, growth in most of Singapore’s key final demand markets such as the Eurozone, Japan, NIEs and ASEAN-5 is projected to moderate or remain unchanged in 2018. In the US, GDP growth is projected to improve further in 2018, supported by domestic demand and fiscal stimulus arising from the recently approved tax reforms, although there are uncertainties around the extent to which investments would respond to the tax reforms. On the other hand, growth in the Eurozone economy is projected to moderate in 2018, following the rebound seen in 2017. Growth will be underpinned by continued improvements in labour market conditions and largely accommodative monetary policies.

In Asia, China’s growth is also expected to ease in 2018 on the back of a slowdown in investment, even as consumption is likely to remain stable and provide support to growth. Meanwhile, growth in the key ASEAN economies is expected to remain firm in 2018, supported by sustained improvements in domestic demand as well as merchandise exports. On balance, the external demand outlook for Singapore is expected to be slightly weaker in 2018 as compared to 2017. Taking into account the global and domestic economic environments, Ministry of Trade and Industry (MTI) has maintained the 2018 GDP growth forecast at “1.5 to 3.5%”. MTI’s central view is that growth will likely come in slightly above the middle of the forecast range, barring the materialisation of downside risks.

OVERALL INDUSTRY OUTLOOK : MARGINAL GROWTH



CREDIT RISK EVALUATION & RECOMMENDATION

 


Incorporated in 2013, the Subject is a Private Limited company, focusing on warehousing and logistic services. The Subject has been in business for less than 5 years and it has slowly been building up contact with its clients while competing in the industry. However, it has yet to enjoy a stable market shares as it need to compete many well established players in the same field. A paid up capital of USD 1,500,000 allows the Subject to expand its business more comfortably. With a strong backing from its holding company, the Subject enjoys timely financial assistance should the needs arise. 

Investigation revealed, the Subject has penetrated into both the local and overseas market. The Subject has positioned itself in the global market and is competing in the industry. Its stable clientele base will enable the Subject to further enhance its business in the near term. Being a small company, the Subject's business operation is supported by 11 employees. Overall, we regard that the Subject's management capability is average. This indicates that the Subject has greater potential to improve its business performance and raising income for the Subject. 

We noted that both the turnover and profits have increased compared to the previous year. The higher profit could be due to increase in turnover and better control over its operating costs. Based on the higher profitability, the Subject has generated a favourable return based on its existing shareholders' funds which indicated that the management was efficient in utilising its funds to generate income. The Subject is in good liquidity position with its current liabilities well covered by it current assets. Hence, it has sufficient working capital to meet its short term financial obligations. Being a zero geared company, the Subject virtually has no financial risk as it is mainly dependent on its internal funds to finance its business. Given a positive net worth standing at USD 2,972,943, the Subject should be able to maintain its business in the near terms. 

The Subject's supplier are from both the local and overseas countries. This will eliminates the risk of dependency on deliveries from a number of key suppliers and insufficient quantities of its raw materials. Overall the Subject has a good control over its resources. 

The Subject's payment habit is average. With its adequate working capital, the Subject should be able to pay its short term debts. 

The industry has reached its maturity stage and only enjoying a marginal growth. The steady growth of the country's economy will further enhance the industry activities. Thus, the Subject's future performance is very much depend on its marketing strategies in order to retain its position in the market. 

Based on the above condition, we recommend credit be granted to the Subject promptly.



 

 

PROFIT AND LOSS ACCOUNT

 

THE FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH SINGAPORE FINANCIAL REPORTING STANDARDS.

PGS (EAST ASIA) PTE. LTD.

 

Financial Year End

2016-12-31

2015-12-31

Months

12

22

Consolidated Account

Company

Company

Audited Account

YES

YES

Unqualified Auditor's Report (Clean Opinion)

YES

YES

Financial Type

FULL

FULL

Currency

USD

USD

TURNOVER

47,083,714

4,722,227

Other Income

58,366

37,526

----------------

----------------

Total Turnover

47,142,080

4,759,753

Costs of Goods Sold

(43,034,950)

(3,643,556)

----------------

----------------

Gross Profit

4,107,130

1,116,197

----------------

----------------

PROFIT/(LOSS) FROM OPERATIONS

2,126,076

204,070

----------------

----------------

PROFIT/(LOSS) BEFORE TAXATION

2,126,076

204,070

Taxation

(244,890)

0

----------------

----------------

PROFIT/(LOSS) AFTER TAXATION

1,881,186

204,070

----------------

----------------

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

As previously reported

(408,243)

(612,313)

----------------

----------------

As restated

(408,243)

(612,313)

----------------

----------------

PROFIT AVAILABLE FOR APPROPRIATIONS

1,472,943

(408,243)

----------------

----------------

RETAINED PROFIT/(LOSS) CARRIED FORWARD

1,472,943

(408,243)

=============

=============

INTEREST EXPENSE (as per notes to P&L)

Loan from holding company

-

1,310

Term loan / Borrowing

7,679

18,001

Others

28,649

3,487

----------------

----------------

36,328

22,798

=============

=============

DEPRECIATION (as per notes to P&L)

85,166

30,408

----------------

----------------

Total Amortization And Depreciation

85,166

30,408

=============

=============

 

BALANCE SHEET

 

PGS (EAST ASIA) PTE. LTD.

 

ASSETS EMPLOYED:

FIXED ASSETS

212,784

112,256

LONG TERM INVESTMENTS/OTHER ASSETS

Subsidiary companies

776,687

332,000

----------------

----------------

TOTAL LONG TERM INVESTMENTS/OTHER ASSETS

776,687

332,000

----------------

----------------

TOTAL LONG TERM ASSETS

989,471

444,256

CURRENT ASSETS

Trade debtors

5,854,484

820,355

Other debtors, deposits & prepayments

22,461,554

1,123,349

Amount due from holding company

-

300,760

Amount due from subsidiary companies

-

101,104

Amount due from related companies

677,338

18,703

Cash & bank balances

549,581

1,424,991

----------------

----------------

TOTAL CURRENT ASSETS

29,542,957

3,789,262

----------------

----------------

TOTAL ASSET

30,532,428

4,233,518

=============

=============

CURRENT LIABILITIES

Trade creditors

13,876,168

1,490,480

Other creditors & accruals

13,122,924

439,892

Short term borrowings/Term loans

-

1,000,000

Deposits from customers

9,315

159,713

Amounts owing to holding company

190,514

14,453

Amounts owing to subsidiary companies

3,405

24,509

Amounts owing to related companies

112,268

12,714

Provision for taxation

244,891

-

----------------

----------------

TOTAL CURRENT LIABILITIES

27,559,485

3,141,761

----------------

----------------

NET CURRENT ASSETS/(LIABILITIES)

1,983,472

647,501

----------------

----------------

TOTAL NET ASSETS

2,972,943

1,091,757

=============

=============

FINANCED BY:

SHARE CAPITAL

Ordinary share capital

1,500,000

1,500,000

----------------

----------------

TOTAL SHARE CAPITAL

1,500,000

1,500,000

RESERVES

Retained profit/(loss) carried forward

1,472,943

(408,243)

Others

-

0

----------------

----------------

TOTAL RESERVES

1,472,943

(408,243)

----------------

----------------

SHAREHOLDERS' FUNDS/EQUITY

2,972,943

1,091,757

 

 

=============

=============

 

FINANCIAL RATIO

 

PGS (EAST ASIA) PTE. LTD.

 

TYPES OF FUNDS

Cash

549,581

1,424,991

Net Liquid Funds

549,581

1,424,991

Net Liquid Assets

1,983,472

647,501

Net Current Assets/(Liabilities)

1,983,472

647,501

Net Tangible Assets

2,972,943

1,091,757

Net Monetary Assets

1,983,472

647,501

PROFIT & LOSS ITEMS

Earnings Before Interest & Tax (EBIT)

0

226,868

Earnings Before Interest, Taxes, Depreciation And Amortization (EBITDA)

2,247,570

257,276

BALANCE SHEET ITEMS

Total Borrowings

0

1,000,000

Total Liabilities

27,559,485

3,141,761

Total Assets

30,532,428

4,233,518

Net Assets

2,972,943

1,091,757

Net Assets Backing

2,972,943

1,091,757

Shareholders' Funds

2,972,943

1,091,757

Total Share Capital

1,500,000

1,500,000

Total Reserves

1,472,943

(408,243)

GROWTH RATIOS (Year on Year) (%)

Revenue

897.07

-

Proft/(Loss) Before Tax

941.84

267.51

Proft/(Loss) After Tax

821.83

267.51

Total Assets

412.48

1,207.94

Total Liabilities

523.32

605.22

LIQUIDITY (Times)

Cash Ratio

0.02

0.45

Liquid Ratio

1.07

1.21

Current Ratio

1.07

1.21

WORKING CAPITAL CONTROL (Days)

Stock Ratio

0

0

Debtors Ratio

45

63

Creditors Ratio

118

149

SOLVENCY RATIOS (Times)

Gearing Ratio

0

0.92

Liabilities Ratio

9.27

2.88

Times Interest Earned Ratio

59.52

9.95

Assets Backing Ratio

1.98

0.73

PERFORMANCE RATIO (%)

Operating Profit Margin

4.52

4.32

Net Profit Margin

4.00

4.32

Return On Net Assets

72.74

20.78

Return On Capital Employed

72.74

20.78

Return On Shareholders' Funds/Equity

63.28

18.69

Dividend Pay Out Ratio (Times)

0

0

NOTES TO ACCOUNTS

Contingent Liabilities

0

0


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 65.78

UK Pound

1

INR 93.41

Euro

1

INR 81.38

SGD

1

INR 50.30

 

Note : Above are approximate rates obtained from sources believed to be correct

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIS

 

 

Report Prepared by :

DNS

 


 

RATING EXPLANATIONS

 

Credit Rating

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

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 are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

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.