MIRA INFORM REPORT

 

 

Report No. :

491437

Report Date :

14.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

KASHMIR GALLERY CO., LTD.

 

 

Registered Office :

Room  No. S 03,  Jungceylon  Shopping  Center, 181  Rat-U-Tid  200  Pee  Road,  T. Patong, A. Kathu,  Phuket  83150, 

 

 

Country :

Thailand

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

15.07.2005 

 

 

Com. Reg. No.:

0105548092846

 

 

Legal Form :

Private  Limited  Company

 

 

Line of Business :

The  subject  is  engaged  in  importing  and  distributing  various  kinds  of  carpets  and  textile  products  such  as  Kashmir  silk  rugs,  Cashmeres  shawls,  jewel  carpets,  bed  covers,  table  covers,  embroidery  fabric,  home  decorative  products.

 

 

No. of Employees :

7

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

C

 

Credit Rating

Explanation

Rating Comments

C

Medium High Risk

Business dealings permissible preferably on secured basis

 

Status :

Moderate

 

 

Payment Behaviour :

Slow 

 

 

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

(30.06.2017)

Current Rating

(30.09.2017)

Thailand

A2

A2

 

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

 

 

THAILAND - ECONOMIC OVERVIEW

 

With a relatively well-developed infrastructure, a free-enterprise economy, and generally pro-investment policies, Thailand is highly dependent on international trade, with exports accounting for about two-thirds of GDP. Thailand’s exports include electronics, agricultural commodities, automobiles and parts, and processed foods. The industry and service sectors produce about 90% of GDP. The agricultural sector, comprised mostly of small-scale farms, contributes only 10% of GDP but employs about one-third of the labor force. Thailand has attracted an estimated 3.0-4.5 million migrant workers, mostly from neighboring countries.

Over the last few decades, Thailand has reduced poverty substantially. In 2013, the Thai Government implemented a nationwide 300 baht (roughly $10) per day minimum wage policy and deployed new tax reforms designed to lower rates on middle-income earners.

Thailand’s economy is recovering from slow growth during the years since the 2014 coup. Thailand’s economic fundamentals are sound, with low inflation, low unemployment, and reasonable public and external debt levels. Tourism and government spending - mostly on infrastructure and short-term stimulus measures – have helped to boost the economy, and The Bank of Thailand has been supportive, with several interest rate reductions.

Over the longer-term, household debt levels, political uncertainty, and an aging population pose risks to growth.

 

Source : CIA

 

Company name

 

KASHMIR  GALLERY  CO.,  LTD.

 

 

SUMMARY

 

BUSINESS  ADDRESS                          :           ROOM  NO. S 03,  JUNGCEYLON  SHOPPING  CENTER,

181  RAT-U-TID  200  PEE  ROAD,  T. PATONG,

A. KATHU,  PHUKET  83150,  THAILAND

TELEPHONE                                        :           [66]   76  602-141,  76  364-753

FAX                                                      :           [66]   76  602-141

E-MAIL  ADDRESS                               :           kashmirgallery@yahoo.com

REGISTRATION  ADDRESS                  :           SAME  AS  BUSINESS  ADDRESS

 

ESTABLISHED                                    :           2005

REGISTRATION  NO.                           :           0105548092846

TAX  ID  NO.                                         :           3031930766

CAPITAL REGISTERED                        :           BHT.   8,000,000

CAPITAL PAID-UP                                :           BHT.   8,000,000

SHAREHOLDER’S  PROPORTION        :           THAI            :    60.12%

                                                                        INDIAN        :    39.88%

FISCAL YEAR CLOSING DATE             :           DECEMBER   31            

LEGAL  STATUS                                  :           PRIVATE  LIMITED  COMPANY

EXECUTIVE                                         :           MR.  HAROON  INAAM  SHEIKH,  INDIAN

                                                                        MANAGING  DIRECTOR           

 

NO.  OF  STAFF                                   :           7

LINES  OF  BUSINESS                         :           CARPETS  AND  TETXTILE  PRODUCTS

                                                                        IMPORTER  AND  DISTRIBUTOR

                                                                         

 

CORPORATE  PROFILE

 

OPERATING  TREND                            :           STABLE                       

PRESENT  SITUATION                         :           OPERATING  NORMALLY                     

REPUTATION                                       :           FAIR  WITH  NORMAL  BUSINESS  ENGAGEMENT

MANAGEMENT  STANDARD                 :           MANAGEMENT  WITH  FAIR  PERFORMANCE              

 

 

HISTORY

 

The  subject  was  established  on  July  15,  2005  as  a  private  limited  company  under  the  registered  name  KASHMIR  GALLERY  CO.,  LTD., by  Thai  and  Indian  groups,  with  the  business  objective  to  import  and  distribute  carpets  and  textile  products.  It  currently  employs  7  staff.  

 

The  subject’s   registered  address  is   Room No. S 03,  Jungceylon  Shopping  Center, 

181 Rat-U-Tid  200  Pee Road,  T. Patong,  A. Kathu,  Phuket  83150,  and  this  is  the  subject’s  current  operation  address.  

 

THE  BOARD  OF  DIRECTOR

 

     Name

 

Nationality

Age

 

 

 

 

Mr. Haroon  Inaam  Sheikh

 

Indian

38

 

AUTHORIZED  PERSON

 

The  above  director  signs  on  behalf  of  the  subject  with  company’s  affixed.

 

MANAGEMENT

 

Mr. Haroon  Inaam  Sheikh  is  the  Managing  Director.

He  is  Indian   nationality  with  the  age  of  38  years  old.  

 

BUSINESS  OPERATIONS

 

The  subject  is  engaged  in  importing  and  distributing  various  kinds  of  carpets  and  textile  products  such  as  Kashmir  silk  rugs,  Cashmeres  shawls,  jewel  carpets,  bed  covers,  table  covers,  embroidery  fabric,  home  decorative  products  and  etc.

 

PURCHASE

 

90%  of  the  products  is  imported  from  India  and  Iran,  the  remaining  10%  is  purchased  from  local  suppliers.

 

SALES 

 

100%  of  the  products  is  sold  locally  by  wholesale  to  traders  and  end-users.

 

SUBSIDIARY  AND  AFFILIATED  COMPANY

 

The  subject  is  not  found  to  have  any  subsidiary  or  affiliated  company  here  in  Thailand.

 

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  T/T.

 

BANKING

 

Bangkok  Bank  Public  Company  Limited

 

EMPLOYMENT

 

The  subject  currently  employs  7  staff.  

 

LOCATION  DETAILS

 

The  premise  is  rented for  administrative  office  at  the  heading  address.  Premise  is  located  in  provincial,  in  the  Southern  region.

 

Branch/Showroom :

 

-          Room No. S 04, Jungceylon  Shopping  Center, 181 Rat-U-Tid 200  Pee  Road, 

T. Patong,  A. Kathu,  Phuket  83150

-          152/1  Thawiwong  Road,  T. Patong,  A. Kathu,  Phuket  83150

 

 

COMMENT

 

The  subject’s  sales  income  in  2016  was  slowdown  from  a  decrease  in  sales  figures  and  small  amount  of  net  profit.  Moreover,  it  has  accumulated  retained earning (deficit)  and  total  shareholders’ equity (deficit) which  could  affect  on  its  normal  operation, expansion  and  financial  liquidity  flow  in  the  future.  Therefore,  small  credit  amount should  be  granted  on  a  secured  basis  only.

 

FINANCIAL  INFORMATION

 

The  capital  was  registered  at  Bht.  4,000,000  divided  into  40,000  shares  of 

Bht.  100  each  with  fully  paid.

 

The  capital  was  increased  later  as  follows:

 

            Bht.  6,000,000  on  July  1,  2008

            Bht.  8,000,000  on  February  17,  2009

 

The  latest  registered  capital  was  increased  to  Bht. 8,000,000  divided  into  80,000  shares 

of  Bht. 100  each  with  fully  paid.

 

THE  SHAREHOLDERS  LISTED  WERE  :  [as  at  April  30,  2017]

 

       NAME

HOLDING

%

 

 

 

Ms. Nattida  Sangwong

Nationality:  Thai

Address     :  39/3  Moo  4,  T. Thungmaprao, 

                    A. Taimuang,  Pang-nga 

48,100

60.12

Mr. Haroon  Inaam  Sheikh  

Nationality:  Indian

Address     :  Room No. S 03, Jungceylon Shopping  Center, 

                    181 Rat-U-Tid  200  Pee  Road,   T. Patong,

                    A. Kathu,  Phuket   

16,000

20.00

Mr. Sajjad  Ahmad   Basaad

Nationality:  Indian

Address     :  Room No. S 03, Jungceylon  Shopping  Center, 

                    181 Rat-U-Tid  200  Pee  Road,   T. Patong,

                    A. Kathu,  Phuket   

15,900

19.88

 

Total  Shareholders  :    3

 

 

Share  Structure  [as  at  April  30,  2017]

 

Nationality

Shareholders

No. of  Share

% Shares

 

 

 

 

Thai

1

48,100

60.12

Foreign - Indian

2

31,900

39.88

 

Total

 

3

 

80,000

 

100.00

 

NAME  OF  AUDITOR  &  CERTIFIED  PUBLIC  ACCOUNTANT  NO. :

 

Ms. Ubonrat  Supasiriwattana       No.  11623

 

 

financial 

 

BALANCE SHEET [BAHT]

 

The  latest  financial  figures  published  for December  31,  2016,  2015  and  2014  were:

          

ASSETS

                                                                                                 

Current Assets

2016

2015

2014

 

 

 

 

Cash   and Cash Equivalents     

104,747.82

49,825.77

35,594.32

Trade  Accounts  and  Other  Receivable 

447,138.08

496,517.52

439,147.88

Inventories                     

113,540.00

99,080.00

192,963.54

 

Total  Current  Assets                

 

665,425.90

 

645,423.29

 

667,705.74

 

 

 

 

Other  Non-current  Assets                      

602,696.63

602,696.63

228,709.66

 

Total  Assets                 

 

1,268,122.53

 

1,248,119.92

 

896,415.40

 

 

LIABILITIES & SHAREHOLDERS' EQUITY [BAHT]

 

Current Liabilities

2016

2015

2014

 

 

 

 

Trade Accounts  and Other Payable

34,535.06

57,594.86

55,400.00

Short-term Loan

3,200,000.00

3,200,000.00

2,030,000.00

 

Total Current Liabilities

 

3,234,535.06

 

3,257,594.86

 

2,085,400.00

 

Total  Liabilities            

 

3,234,535.06

 

3,257,594.86

 

2,085,400.00

 

 

 

 

Shareholders’ Equity

 

 

 

 

 

 

 

Share  capital : Baht  100  par  value 

  authorized,  and  issued  share  capital 

     80,000  shares   

 

 

8,000,000.00

 

 

8,000,000.00

 

 

8,000,000.00

 

Capital  Paid                     

 

8,000,000.00

 

8,000,000.00

 

8,000,000.00

Retained Earning -Unappropriated

    [Deficit]

 

[9,966,412.53]

 

[10,009,474.94]

 

[9,188,984.60]

 

Total  Shareholders’ Equity

 

[1,966,42.53]

 

[2,009,474.94]

 

[1,188,984.60]

 

Total  Liabilities  and  Shareholders’ 

  Equity

 

 

1,268,122.53

 

 

1,248,119.92

 

 

896,415.40

                                                  

 

PROFIT  &  LOSS  ACCOUNT

 

Revenue

2016

2015

2014

 

 

 

 

Sales  or Services Income           

4,166,728.96

5,075,529.53

5,134,209.00

Other  Income                

-

7.84

-

 

Total  Revenues           

 

4,166,728.96

 

5,075,537.37

 

5,134,209.00

 

Expenses

 

 

 

 

 

 

 

Cost  of  Goods  Sold  or  Services

1,040,061.14

1,586,367.33

1,817,547.53

Selling  Expenses

3,083,605.41

4,309,660.38

4,552,387.20

 

Total Expenses             

 

4,123,666.55

 

5,896,027.71

 

6,369,934.73

 

 

 

 

Profit /[Loss]  before  Income  Tax

43,062.41

[820,490.34]

[1,235,725.73]

Income  Tax  

-

-

-

 

Net  Profit / [Loss]

 

43,062.41

 

[820,490.34]

 

[1,235,725.73]

 

 

FINANCIAL  ANALYSIS

 

ITEM

UNIT

2016

2015

2014

 

 

 

 

 

LIQUIDITY RATIO

 

 

 

 

CURRENT RATIO

TIMES

0.21

0.20

0.32

QUICK RATIO

TIMES

0.17

0.17

0.23

 

 

 

 

 

ACTIVITY RATIO

 

 

 

 

FIXED ASSETS TURNOVER

TIMES

-

-

-

TOTAL ASSETS TURNOVER

TIMES

3.29

4.07

5.73

INVENTORY CONVERSION PERIOD

DAYS

39.85

22.80

38.75

INVENTORY TURNOVER

TIMES

9.16

16.01

9.42

RECEIVABLES CONVERSION PERIOD

DAYS

39.17

35.71

31.22

RECEIVABLES TURNOVER

TIMES

9.32

10.22

11.69

PAYABLES CONVERSION PERIOD

DAYS

12.12

13.25

11.13

CASH CONVERSION CYCLE

DAYS

66.89

45.25

58.85

 

 

 

 

 

PROFITABILITY RATIO

 

 

 

 

COST OF GOODS SOLD

%

24.96

31.26

35.40

SELLING & ADMINISTRATION

%

74.01

84.91

88.67

INTEREST

%

-

-

-

GROSS PROFIT MARGIN

%

75.04

68.74

64.60

NET PROFIT MARGIN BEFORE EX. ITEM

%

1.03

(16.17)

(24.07)

NET PROFIT MARGIN

%

1.03

(16.17)

(24.07)

RETURN ON EQUITY

%

-

-

-

RETURN ON ASSET

%

3.40

(65.74)

(137.85)

EARNING PER SHARE

BAHT

0.54

(10.26)

(15.45)

 

 

 

 

 

LEVERAGE RATIO

 

 

 

 

DEBT RATIO

TIMES

2.55

2.61

2.33

DEBT TO EQUITY RATIO

TIMES

(1.64)

(1.62)

(1.75)

TIME INTEREST EARNED

TIMES

-

-

-

 

 

 

 

 

ANNUAL GROWTH

 

 

 

 

SALES GROWTH

%

(17.91)

(1.14)

 

OPERATING PROFIT

%

(105.25)

(33.60)

 

NET PROFIT

%

105.25

33.60

 

FIXED ASSETS

%

-

-

 

TOTAL ASSETS

%

1.60

39.23

 

 

 

 

ANNUAL GROWTH : ACCEPTABLE

 

An annual sales growth is -17.91%. Turnover has decreased from THB 5,075,529.53 in 2015 to THB 4,166,728.96 in 2016. While net profit has increased from THB -820,490.34 in 2015 to THB 43,062.41 in 2016. And total assets has increased from THB 1,248,119.92 in 2015 to THB 1,268,122.53 in 2016.              

                       

                       

PROFITABILITY : SATISFACTORY

 

 

 

PROFITABILITY RATIO

 

Gross Profit Margin

75.04

Impressive

Industrial Average

50.01

Net Profit Margin

1.03

Acceptable

Industrial Average

2.50

Return on Assets

3.40

Satisfactory

Industrial Average

3.59

Return on Equity

-

 

Industrial Average

8.23

 

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. Gross Profit Margin is 75.04%. When compared with the industry average, the ratio of the company was higher, indicated that company was more profitable than the same industry.

 

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 1.03%. 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 3.4%.

 

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

Return on Assets                       Uptrend

Return on Equity                       Uptrend

 

LIQUIDITY : RISKY

 

 

 

 

LIQUIDITY RATIO

 

Current Ratio

0.21

Risky

Industrial Average

1.96

Quick Ratio

0.17

 

 

 

Cash Conversion Cycle

66.89

 

 

 

 

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 0.21 times in 2016, increase from 0.2 times, then the company may not be efficiently using its current assets. When compared with the industry average, the ratio of the company was lower.

 

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 0.17 times in 2016, same  figure  as  in  2015, then the company has not enough current assets that presumably can be quickly converted to cash for pay financial obligations.

 

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 67 days.

 

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

Current Ratio                 Uptrend

 

 

LEVERAGE : RISKY

 

 

 

LEVERAGE RATIO

 

Debt Ratio

2.55

Risky

Industrial Average

0.58

Debt to Equity Ratio

(1.64)

Risky

Industrial Average

1.36

Times Interest Earned

-

 

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

 

Debt Ratio shows the proportion of a company's assets which are financed through debt. The company's figure is 2.55 greater than 0.5, most of the company's assets are financed through debt.

 

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

Debt Ratio                                Downtrend

Times Interest Earned                Stable

 

ACTIVITY : EXCELLENT

 

 

 

ACTIVITY RATIO

 

Fixed Assets Turnover

-

 

Industrial Average

-

Total Assets Turnover

3.29

Impressive

Industrial Average

1.43

Inventory Conversion Period

39.85

 

 

 

Inventory Turnover

9.16

Impressive

Industrial Average

2.29

Receivables Conversion Period

39.17

 

 

 

Receivables Turnover

9.32

Impressive

Industrial Average

2.97

Payables Conversion Period

12.12

 

 

 

 

The company's Account Receivable Ratio is calculated as 9.32 and 10.22 in 2016 and 2015 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 2016 decreased from 2015. 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 increased from 23 days at the end of 2015 to 40 days at the end of 2016. This represents a negative trend. And Inventory turnover has decreased from 16.01 times in year 2015 to 9.16 times in year 2016.

 

The company's Total Asset Turnover is calculated as 3.29 times and 4.07 times in 2016 and 2015 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

INR 64.28

UK Pound

1

INR 89.02

Euro

1

INR 78.89

THB

1

INR 2.04

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIY

 

 

Report Prepared by :

TRU

 

 

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.