MIRA INFORM REPORT

 

 

Report No. :

492325

Report Date :

15.02.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

MERIDIAN ENTERPRISES PTE. LTD.

 

 

Formerly Known As :

MERIDIAN TECH PTE. LTD. (13/06/2016)

 

 

Registered Office :

105, Cecil Street, 11-00, The Octagon, 069534

 

 

Country :

Singapore

 

 

Financials (as on) :

31.12.2015

 

 

Date of Incorporation :

02.02.2006

 

 

Com. Reg. No.:

200601466-R

 

 

Legal Form :

Private Limited (Limited By Share)

 

 

Line of Business :

The subject is principally engaged in the advertising activities, wholesale of metal, commodities.

 

 

No. of Employees :

4 [2017]

 

 

 

 

 

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)

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 consumer electronics, information technology products, medical and optical devices, pharmaceuticals, and on its 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 in 2014-17 was slower than during the previous decade, at under 3% annually, largely a result of soft demand for exports amid a sluggish global economy and weak growth in Singapore’s manufacturing sector.

The government is attempting to restructure Singapore’s economy by weaning its dependence on foreign labor, addressing weak productivity growth, and increasing Singaporean wages. 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 member of the Regional Comprehensive Economic Partnership negotiations with the 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.

:

200601466-R

COMPANY NAME

:

MERIDIAN ENTERPRISES PTE. LTD.

FORMER NAME

:

MERIDIAN TECH PTE. LTD. (13/06/2016)

INCORPORATION DATE

:

02/02/2006

COMPANY STATUS

:

EXIST

LEGAL FORM

:

PRIVATE LIMITED (LIMITED BY SHARE)

LISTED STATUS

:

NO

REGISTERED ADDRESS

:

105, CECIL STREET, 11-00, THE OCTAGON, 069534, SINGAPORE.

BUSINESS ADDRESS

:

105, CECIL STREET, 11-00, THE OCTAGON,, 069534, SINGAPORE.

TEL.NO.

:

65-62259330

FAX.NO.

:

65-62229330

CONTACT PERSON

:

MEENAVALLI VENKATA SRINIVAS ( DIRECTOR )

PRINCIPAL ACTIVITY

:

ADVERTISING ACTIVITIES, WHOLESALE OF METAL, COMMODITIES

ISSUED AND PAID UP CAPITAL

:

25,470,014.00 ORDINARY SHARE, OF A VALUE OF SGD 26,624,172.00 

SALES

:

USD 10,600,087 [2015]

NET WORTH

:

USD (499,274) [2015]

STAFF STRENGTH

:

4 [2017]

LITIGATION

:

CLEAR

FINANCIAL CONDITION

:

POOR

PAYMENT

:

SLOW

MANAGEMENT CAPABILITY

:

AVERAGE

COMMERCIAL RISK

:

MODERATE

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) advertising activities, wholesale of metal, commodities.

 

 

Former Address(es)

Address

As At Date

OFFICE SUITE 1104, 105 CECIL STREET, 11-00, THE OCTAGON, 069534

N/A

 

Share Capital History

Date

Issue & Paid Up Capital

19/12/2017

SGD 26,624,172.00

 

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


Current Shareholder(s) :

Name

Address

IC/PP/Loc No

Shareholding

(%)

MEENAVALLI VENKATA SRINIVAS +

60, CAMBRIDGE ROAD, 01-01, 219757, SINGAPORE.

G5448134P

24,852,431.00

97.58

WHURR ENTERPRISES PTE. LTD.

10, JALAN BESAR, 10-03, SIM LIM TOWER 208787 ,SINGAPORE

201507513

325,009.00

1.28

GALAXY MEDIA LIMITED

UNIT 1, 8TH FLOOR, TOWER II, SOUTH SEAS CENTRE, 75, MODY ROAD TSIMSHATSUI EAST, KOWLOON HONG KONG

T16UF1875

140,590.00

0.55

BACHCHAN AMITABH PRATIKSHA

10TH, NORTH SOUTH ROAD, J.V.P.D. SCHEME, JUHU, MUMBAI 400049 ,INDIA

Z2084170

44,600.00

0.18

BACHCHAN ABHISHEK PRATEEKSHA

10TH, NORTH SOUTH ROAD, JUHU, VILE PARLE WEST MUMBAI , MAHARASHTRA 400049 ,INDIA

L2510016

44,600.00

0.18

MARAKA VASUDEVA RAO +

830, WOODLANDS STREET 83, 02-25, 730830, SINGAPORE.

G5178346N

31,298.00

0.12

SHAH CHINTAN NITIN MEGHDOOT

PLOT 46, FLAT SION(W), MUMBAI 400022 ,INDIA

F7634249

31,486.00

0.12

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

------

25,470,014.00

100.00

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

=====

+ Also Director

 

The Subject's interest in other companies (Subsidiaries/Associates) are shown as follow :

 

Local No

Country

Company

Status

(%)

As At

HONG KONG

MERIDIAN TECH HK LIMITED

-

100.00

31/12/2014

SAINT VINCENT AND THE GRENADINES

MERIDIAN TECH LIMITED

-

100.00

31/12/2015

INDIA

RELINK TECHNOLOGIES PRIVATE LIMITED

-

100.00

31/12/2015

 



DIRECTORS

 

DIRECTOR 1

 

Name Of Subject

:

MARAKA VASUDEVA RAO

Address

:

830, WOODLANDS STREET 83, 02-25, 730830, SINGAPORE.

IC / PP No

:

G5178346N

Nationality

:

INDIAN

Date of Appointment

:

31/01/2012



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

200601466R

MERIDIAN ENTERPRISES PTE. LTD.

Director

31/01/2012

31,298.00

0.12

USD(17,907,574.00)

2015

-

19/12/2017

 

DIRECTOR 2

 

Name Of Subject

:

MEENAVALLI VENKATA SRINIVAS

Address

:

60, CAMBRIDGE ROAD, 01-01, 219757, SINGAPORE.

IC / PP No

:

G5448134P

Nationality

:

INDIAN

Date of Appointment

:

25/10/2013



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

200601466R

MERIDIAN ENTERPRISES PTE. LTD.

Director

25/10/2013

24,852,431.00

97.58

USD(17,907,574.00)

2015

-

19/12/2017



MANAGEMENT

 

 

1)

Name of Subject

:

MEENAVALLI VENKATA SRINIVAS

Position

:

DIRECTOR

 

AUDITOR

 

Auditor

:

EVEREST ASSURANCE PAC

Auditor' Address

:

N/A

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

GRACE TAN XINYI

IC / PP No

:

S8926424C

Address

:

51, BUKIT BATOK CRESCENT, 08-05, UNITY CENTRE, 658077, SINGAPORE.

 

BANKING


No Banker found in our databank. 

ENCUMBRANCE (S)


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

 

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

:

WORLDWIDE

Credit Term

:

N/A

Payment Mode

:

CHEQUES
TELEGRAPHIC TRANSFER (TT)

 

OPERATIONS

 

Goods Traded

:

METAL,COMMODITIES

Services

:

ADVERTISING ACTIVITIES

 

Total Number of Employees:

YEAR

2017

2016

 

GROUP

N/A

N/A

COMPANY

4

4

 

Branch

:

NO

 

Other Information:


The Subject is principally engaged in the (as a / as an) advertising activities, wholesale of metal, commodities. 

The Subject provides online advertising services.

The Subject also involved in the general wholesale trade. 


CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the Subject indicated that :

Telephone Number Provided By Client

:

N/A

Current Telephone Number

:

65-62259330

Match

:

N/A

Address Provided by Client

:

105, CECIL STREET, 11-00 OCTAGON 069534

Current Address

:

105, CECIL STREET, 11-00, THE OCTAGON,, 069534, SINGAPORE.

Match

:

NO

 

Other Investigations


We contacted one of the staff from the Subject and he provided some information.

The address provided is incomplete.


FINANCIAL ANALYSIS

 

Profitability

Turnover

:

Decreased

[

38.52%

]

Profit/(Loss) Before Tax

:

Increased

[

(553.71%)

]

Return on Shareholder Funds

:

Unfavourable

[

3,586.72%

]

Return on Net Assets

:

Unfavourable

[

3,586.68%

]

The shrinking turnover could be the result of more entrants into the market which eroded the Subject's market share.Higher losses before tax during the year could be due to the higher operating costs incurred. Although the Subject's returns showed positive figures it is not reflective of the true situation. The Subject incurred losses during the year and its shareholders' funds have turned red. The positive returns on shareholders' funds is the result of losses divided by negative shareholders' funds. The Subject's management was inefficient in utilising the assets to generate returns.

Working Capital Control

Debtor Ratio

:

Favourable

[

8 Days

]

Creditors Ratio

:

Favourable

[

7 Days

]

The favourable debtors' days could be due to the good credit control measures implemented by the Subject. 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

:

Unfavourable

[

0.53 Times

]

Current Ratio

:

Unfavourable

[

0.53 Times

]

A low liquid ratio means that the Subject may be facing working capital deficiency. If the Subject cannot obtain additional financing or injection of fresh capital, it may face difficulties in meeting its short term obligations.

Solvency

Interest Cover

:

Nil

[

0.00 Times

]

Gearing Ratio

:

Favourable

[

0.00 Times

]

The Subject's interest cover was nil as it did not pay any interest during the year. 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 :

The Subject's losses could be attributed to the lower turnover which in turn could be the result of unfavourable market conditions. Due to its weak liquidity position, the Subject will be faced with problems in meeting all its short term obligations if no short term loan is obtained or additional capital injected into the Subject. The Subject did not make any interest payment during the year. The Subject was dependent on its shareholders' funds to finance its business needs. 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 : POOR

 

 

SINGAPORE ECONOMIC / INDUSTRY OUTLOOK

 

Major Economic Indicators :

2012

2013

2014

2015

2016*

 

Population (Million)

5.31

5.40

5.47

5.54

5.63

Gross Domestic Products ( % )

1.3

3.7

(3.5)

3.7

4.8

Consumer Price Index

4.6

2.4

2.4

(0.5)

(0.7)

Total Imports (Million)

474,554.0

466,762.0

463,779.1

407,767.9

398,372.0

Total Exports (Million)

510,329.0

513,391.0

518,922.7

476,285.4

468,552.0

 

Unemployment Rate (%)

2.0

1.9

1.9

1.9

2.1

Tourist Arrival (Million)

14.49

15.46

15.01

15.23

16.28

Hotel Occupancy Rate (%)

86.4

86.3

85.5

85.0

-

Cellular Phone Subscriber (Million)

1.52

1.97

1.98

1.99

-

 

Registration of New Companies (No.)

31,892

37,288

41,589

34,243

35,528

Registration of New Companies (%)

(1.3)

9.8

11.5

(17.7)

3.8

Liquidation of Companies (No.)

17,218

17,369

18,767

21,384

-

Liquidation of Companies (%)

9.4

(5.3)

8.0

13.9

-

 

Registration of New Businesses (No.)

24,788

22,893

35,773

28,480

33,326

Registration of New Businesses (%)

5.51

1.70

56.30

(20.39)

17.02

Liquidation of Businesses (No.)

22,489

22,598

22,098

26,116

-

Liquidation of Businesses (%)

(2.2)

0.5

(2.2)

18.2

-

 

Bankruptcy Orders (No.)

1,748

1,992

1,757

1,776

-

Bankruptcy Orders (%)

14.5

14.0

(11.8)

1.0

-

Bankruptcy Discharges (No.)

1,881

2,584

3,546

3,499

-

Bankruptcy Discharges (%)

35.2

37.4

37.2

(1.3)

-

 

INDUSTRIES ( % of Growth ) :

Agriculture

Production of Principal Crops

5.16

1.78

4.29

3.04

-

Fish Supply & Wholesale

(0.5)

(3.8)

(8.6)

(8.5)

(9.9)

 

Manufacturing #

Food, Beverages & Tobacco

97.9

97.9

99.4

100.0

103.7

Textiles

140.1

119.5

102.7

100.0

93.3

Wearing Apparel

395.4

334.1

212.6

100.0

80.3

Leather Products & Footwear

109.5

122.0

106.5

100.0

93.2

Wood & Wood Products

93.3

103.0

107.2

100.0

90.5

Paper & Paper Products

98.5

104.4

104.5

100.0

99.7

Printing & Media

122.8

113.8

105.968

100.0

86.9

Crude Oil Refineries

107.1

100.7

92.2

100.0

100.5

Chemical & Chemical Products

85.3

88.4

96.7

100.0

97.6

Pharmaceutical Products

103.8

101.421

109.4

100.0

115.9

Rubber & Plastic Products

113.5

109.497

109.2

100.0

87.9

Non-metallic Mineral

108.8

107.4

90.759

100.0

93.6

Basic Metals

91.5

77.2

99.3

100.0

113.1

Fabricated Metal Products

107.314

107.5

107.757

100.0

91.7

Machinery & Equipment

107.3

109.1

118.2

100.0

79.3

Electrical Machinery

80.102

87.4

97.871

100.0

99.3

Electronic Components

100.7

105.0

105.6

100.0

106.3

Transport Equipment

109.9

111.1

106.68

100.0

98.7

 

Construction

28.70

25.40

22.00

-

-

Real Estate

31.9

88.5

145.1

-

-

 

Services

Electricity, Gas & Water

6.30

6.70

6.50

-

-

Transport, Storage & Communication

5.30

9.80

14.20

-

-

Finance & Insurance

0.50

3.30

6.00

-

-

Government Services

6.00

6.50

6.30

-

-

Education Services

0.30

3.10

5.98

-

-

 

* Estimate / Preliminary

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



INDUSTRY ANALYSIS

 

INDUSTRY :

ECONOMY

The economy expanded by 1.9% in the third quarter of 2015, marginally slower than the 2.0% growth in the second quarter. On a quarter-on-quarter seasonally-adjusted annualised basis, the economy grew by 1.9%, a reversal from the 2.6% contraction in the previous quarter.

Among the key sectors of the economy, the manufacturing sector recorded the weakest performance, contracting by 6.2% in the third quarter of 2015, extending the 4.8% decline in the previous quarter. The contraction was primarily due to a decline in the output of the transport engineering, electronics and precision engineering clusters.

The services producing industries performed better, with all sectors registering expansions. The wholesale & retail trade sector posted the strongest growth of 6.8%, followed by the finance & insurance (4.8%), information & communications (4.8%), other services (2.2%) and business services (1.5%) sectors. The accommodation & food services and transportation & storage sectors also recorded positive growth of 0.9% and 0.3% respectively.

Meanwhile, the construction sector grew by 1.6%, moderating from the 2.2% growth in the second quarter of 2015. The sectors that contributed the most to economic growth in the third quarter of 2015 were the wholesale & retail trade and finance & insurance sectors. Together, they accounted for about 97% of overall GDP growth.

Total demand rose by 4.1% in the third quarter, accelerating from the 0.6% growth in the previous quarter. The expansion was supported by both external and domestic demand. External demand rose at a faster pace of 3.2%, compared to the 1.1% growth in the previous quarter. Meanwhile, domestic demand increased by 6.6%, a rebound from the 0.6% decline in the second quarter.

Domestic demand was driven by consumption expenditure, which grew by 6.7% in the third quarter of 2015 following the 3.4% growth in the previous quarter. Both private and public consumption contributed to the rise in consumption expenditure. Changes in inventories also supported growth, rising by 1.6%, a reversal from the 2.9% contraction in the previous quarter. Growth in gross fixed capital formation moderated to 0.2%, from 4.1% in the previous quarter, weighed down by both public and private investments. Public investments contracted by 1.1%, a sharp reversal from the 11% growth in the previous quarter. On the other hand, private investments registered modest growth of 0.5%, slower than the 2.4% growth in the previous quarter.

Overall employment rose by 16,400 on a quarter-on-quarter basis in the third quarter of 2015, faster than the gains of 9,700 in the previous quarter. However, this represented a slower rate of increase as compared to the employment gains of 33,400 in the third quarter of 2014. The increase in employment in the third quarter brought the total number of employed persons in September 2015 to 3,644,000, 1.7% higher than a year ago. The rate of increase over 2014 was slower compared to that recorded in June 2015 (2.2%). At the sectoral level, employment in the services and construction sectors expanded on a quarter-on-quarter basis in the third quarter of 2015, while manufacturing employment continued to decline.

Even though global growth is expected to improve, the continued slowdown in the Chinese economy, the services-driven nature of growth in the US, as well as the trends of in-sourcing in China and the US may mean that external demand for Singapore and regional countries may not see a significant uplift in 2016. Domestically, the labour market is also expected to be tight, with the unemployment rate remaining low.

Against this backdrop, the growth outlook for the Singapore economy in 2016 is modest. While sectors such as finance & insurance and wholesale trade are expected to support growth, the manufacturing sector is likely to remain weak. Sector-specific factors may also weigh on the growth of some sectors. For instance, sustained low oil prices will continue to dampen rig building activities in the marine & offshore segment. Growth in labour-intensive sectors such as retail and food services may also be weighed down by labour constraints. By barring the materialisation of downside risks, the Singapore economy is expected to grow at a modest pace of "1.0% to 3.0%" in 2016.

OVERALL INDUSTRY OUTLOOK : MARGINAL GROWTH



CREDIT RISK EVALUATION & RECOMMENDATION

 


Incorporated in 2006, the Subject is a Private Limited company, focusing on advertising activities, wholesale of metal, commodities. Having been in the industry for over a decade, the Subject has achieved a certain market share and has built up a satisfactory reputation in the market. It should have received supports from its regular customers. Presently, the issued and paid up capital of the Subject stands at SGD 26,624,172. 

Over the years, 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 4 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. 

Due to the challenging market conditions, the Subject's business performance seems to be deteriorating and losses incurred. The Subject has generated an unfavourable return on shareholders' funds indicating that the management was inefficient in utilising its funds to generate return. Due to its weak liquidity position, the Subject may face working capital deficiency in meeting its short term financial obligations if no fresh capital are injected into the Subject. 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. The Subject's unfavourable financial performance over the years has wiped out its shareholders' funds to a deficit of USD -499,274. Therefore, the Subject as a going concern is much dependent on its ability to generate sufficient cash flow and obtain additional financing to meet its future obligations. 

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 unfavourable condition, we regard granting credit to the Subject to be quite risky. Hence, credit is not recommended.



PROFIT AND LOSS ACCOUNT

 

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

MERIDIAN ENTERPRISES PTE. LTD.

 

Financial Year End

2015-12-31

2014-12-31

2014-03-31

Months

12

9

12

Consolidated Account

GROUP

GROUP

Company

Audited Account

YES

YES

YES

Unqualified Auditor's Report (Clean Opinion)

YES

YES

YES

Financial Type

FULL

FULL

FULL

Currency

USD

USD

USD

TURNOVER

10,600,087

17,242,710

2,561,066

Other Income

11,082

9,376

42,851

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

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

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

Total Turnover

10,611,169

17,252,086

2,603,917

Costs of Goods Sold

(9,593,939)

(16,277,539)

(49,170)

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

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

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

Gross Profit

1,017,230

974,547

2,554,747

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

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

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

PROFIT/(LOSS) FROM OPERATIONS

(17,907,347)

(2,739,361)

25,612

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

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

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

PROFIT/(LOSS) BEFORE TAXATION

(17,907,347)

(2,739,361)

25,612

Taxation

(227)

-

-

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

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

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

PROFIT/(LOSS) AFTER TAXATION

(17,907,574)

(2,739,361)

25,612

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

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

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

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

As previously reported

(2,499,242)

240,119

214,507

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

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

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

As restated

(2,499,242)

240,119

214,507

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

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

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

PROFIT AVAILABLE FOR APPROPRIATIONS

(20,406,816)

(2,499,242)

240,119

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

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

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

RETAINED PROFIT/(LOSS) CARRIED FORWARD

(20,406,816)

(2,499,242)

240,119

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

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

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

INTEREST EXPENSE (as per notes to P&L)

DEPRECIATION (as per notes to P&L)

251,578

187,317

125,297

AMORTIZATION

3,985,338

2,978,337

668,421

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

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

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

Total Amortization And Depreciation

4,236,916

3,165,654

793,718

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

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

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

 

 

 

 

 

BALANCE SHEET

 

MERIDIAN ENTERPRISES PTE. LTD.

 

ASSETS EMPLOYED:

FIXED ASSETS

380,550

624,490

798,647

Others

167,377

16,214,470

18,942,807

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

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

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

TOTAL INTANGIBLE ASSETS

167,377

16,214,470

18,942,807

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

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

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

TOTAL LONG TERM ASSETS

547,927

16,838,960

19,741,454

Trade debtors

234,789

10,350,095

1,170,375

Other debtors, deposits & prepayments

8,605

63,997

5,904

Amount due from related companies

736,763

908,576

-

Cash & bank balances

63,370

56,845

116,601

Others

117,261

-

-

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

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

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

TOTAL CURRENT ASSETS

1,160,788

11,379,513

1,292,880

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

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

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

TOTAL ASSET

1,708,715

28,218,473

21,034,334

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

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

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

CURRENT LIABILITIES

Trade creditors

175,025

6,156

16,337

Other creditors & accruals

983,383

11,064,438

1,150,794

Amounts owing to related companies

118,276

-

-

Provision for taxation

3,595

639

639

Other liabilities

927,710

20,037

-

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

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

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

TOTAL CURRENT LIABILITIES

2,207,989

11,091,270

1,167,770

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

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

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

NET CURRENT ASSETS/(LIABILITIES)

(1,047,201)

288,243

125,110

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

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

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

TOTAL NET ASSETS

(499,274)

17,127,203

19,866,564

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

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

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

SHARE CAPITAL

Ordinary share capital

19,901,685

19,626,445

19,626,445

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

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

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

TOTAL SHARE CAPITAL

19,901,685

19,626,445

19,626,445

Retained profit/(loss) carried forward

(20,406,816)

(2,499,242)

240,119

Others

5,857

-

-

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

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

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

TOTAL RESERVES

(20,400,959)

(2,499,242)

240,119

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

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

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

SHAREHOLDERS' FUNDS/EQUITY

(499,274)

17,127,203

19,866,564

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

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

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

(499,274)

17,127,203

19,866,564

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

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

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

 

 

 

 

 

FINANCIAL RATIO

 

MERIDIAN ENTERPRISES PTE. LTD.

 

TYPES OF FUNDS

Cash

63,370

56,845

116,601

Net Liquid Funds

63,370

56,845

116,601

Net Liquid Assets

(1,047,201)

288,243

125,110

Net Current Assets/(Liabilities)

(1,047,201)

288,243

125,110

Net Tangible Assets

(666,651)

912,733

923,757

Net Monetary Assets

(1,047,201)

288,243

125,110

PROFIT & LOSS ITEMS

Earnings Before Interest & Tax (EBIT)

0

(2,739,361)

25,612

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

(13,670,431)

426,293

25,612

BALANCE SHEET ITEMS

Total Borrowings

0

0

0

Total Liabilities

2,207,989

11,091,270

1,167,770

Total Assets

1,708,715

28,218,473

21,034,334

Net Assets

(499,274)

17,127,203

19,866,564

Net Assets Backing

(499,274)

17,127,203

19,866,564

Shareholders' Funds

(499,274)

17,127,203

19,866,564

Total Share Capital

19,901,685

19,626,445

19,626,445

Total Reserves

(20,400,959)

(2,499,242)

240,119

GROWTH RATIOS (Year on Year)

Revenue

(38.52)

573.26

-

Proft/(Loss) Before Tax

(553.71)

(10,795.62)

-

Proft/(Loss) After Tax

(553.71)

(10,795.62)

-

Total Assets

(93.94)

34.15

-

Total Liabilities

(80.09)

849.78

-

LIQUIDITY (Times)

Cash Ratio

0.03

0.01

0.10

Liquid Ratio

0.53

1.03

1.11

Current Ratio

0.53

1.03

1.11

WORKING CAPITAL CONTROL (Days)

Stock Ratio

0

0

0

Debtors Ratio

8

219

167

Creditors Ratio

7

9

121

SOLVENCY RATIOS (Times)

Gearing Ratio

0

0

0

Liabilities Ratio

(4.42)

0.65

0.06

Times Interest Earned Ratio

0

0

0

Assets Backing Ratio

(0.03)

0.05

0.05

PERFORMANCE RATIO (%)

Operating Profit Margin

(168.94)

(15.89)

1.00

Net Profit Margin

(168.94)

(15.89)

1.00

Return On Net Assets

3,586.68

(15.99)

0.13

Return On Capital Employed

5,395.45

(8.22)

0.07

Return On Shareholders' Funds/Equity

3,586.72

(15.99)

0.13

Dividend Pay Out Ratio (Times)

0

0

0

NOTES TO ACCOUNTS

Contingent Liabilities

0

0

0




 

 

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.13

UK Pound

1

INR 89.17

Euro

1

INR 79.39

SGD

1

INR 48.72

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIS

 

 

Report Prepared by :

KET

 


 

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.