MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

483663

Report Date :

03.01.2018

 

IDENTIFICATION DETAILS

 

Name :

MIECO MANUFACTURING SDN. BHD.

 

 

Registered Office :

1, Block C, Jalan Indah 2/6, Taman Indah, Batu 11, 43200 Cheras, Selangor

 

 

Country :

Malaysia

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

04.07.2003

 

 

Com. Reg. No.:

620690-T

 

 

Legal Form :

Private Limited (Limited By Share)

 

 

Line of Business :

The subject is principally engaged in the manufacturing and trading of particleboards.

 

 

No. of Employees :

800 [2018]

 

 

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 :

Satisfactory

 

 

Payment Behaviour :

Slow but correct

 

 

Litigation :

Clear

 

NOTES :

Any query related to this report can be made on e-mail : infodept@mirainform.com while quoting report number, name and date.

 

 

ECGC Country Risk Classification List

 

Country Name

Previous Rating

(30.06.2017)

Current Rating

(30.09.2017)

Malaysia

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

 


 

MALAYSIA - ECONOMIC OVERVIEW

 

Malaysia, an upper middle-income country, has transformed itself since the 1970s from a producer of raw materials into a multi-sector economy. Under current Prime Minister NAJIB, Malaysia is attempting to achieve high-income status by 2020 and to move further up the value-added production chain by attracting investments in high technology, knowledge-based industries and services. NAJIB's Economic Transformation Program is a series of projects and policy measures intended to accelerate the country's economic growth. The government has also taken steps to liberalize some services sub-sectors. Malaysia is vulnerable to a fall in world commodity prices or a general slowdown in global economic activity.

 

The NAJIB administration is continuing efforts to boost domestic demand and reduce the economy's dependence on exports. Domestic demand continues to anchor economic growth, supported mainly by private consumption, which accounts for 53% of GDP. Nevertheless, exports - particularly of electronics, oil and gas, and palm oil - remain a significant driver of the economy. In 2015, gross exports of goods and services were equivalent to 73% of GDP. The oil and gas sector supplied about 22% of government revenue in 2015, down significantly from prior years amid a decline in commodity prices and diversification of government revenues. Malaysia has embarked on a fiscal reform program aimed at achieving a balanced budget by 2020, including rationalization of subsidies and the 2015 introduction of a 6% value added tax. Sustained low commodity prices throughout the period not only strained government finances, but also shrunk Malaysia’s current account surplus and weighed heavily on the Malaysian ringgit, which was among the region’s worst performing currencies during 2015. The ringgit rebounded in early 2016, but hit new lows following the US presidential election amid a broader selloff of emerging market assets.

 

Bank Negara Malaysia (the central bank) maintains adequate foreign exchange reserves; a well-developed regulatory regime has limited Malaysia's exposure to riskier financial instruments, although it remains vulnerable to volatile global capital flows. In order to increase Malaysia’s competitiveness, Prime Minister NAJIB raised possible revisions to the special economic and social preferences accorded to ethnic Malays under the New Economic Policy of 1970, but retreated in 2013 after he encountered significant opposition from Malay nationalists and other vested interests. In September 2013 NAJIB launched the new Bumiputra Economic Empowerment Program, policies that favor and advance the economic condition of ethnic Malays.

 

Malaysia signed the 12-nation Trans-Pacific Partnership (TPP) free trade agreement in February 2016, although the future of the TPP remains unclear following the US withdrawal from the agreement. Along with nine other ASEAN members, Malaysia established the ASEAN Economic Community in 2015, which aims to advance regional economic integration.

 

Source : CIA

 

 


 

 

EXECUTIVE SUMMARY

 

REGISTRATION NO.

:

620690-T

COMPANY NAME

:

MIECO MANUFACTURING SDN. BHD.

FORMER NAME

:

N/A

INCORPORATION DATE

:

04/07/2003

COMPANY STATUS

:

EXIST

LEGAL FORM

:

PRIVATE LIMITED (LIMITED BY SHARE)

LISTED STATUS

:

NO

REGISTERED ADDRESS

:

1, BLOCK C, JALAN INDAH 2/6, TAMAN INDAH, BATU 11, 43200 CHERAS, SELANGOR, MALAYSIA.

BUSINESS ADDRESS

:

NO.1, BLOCK C, JALAN INDAH 2/6 TAMAN INDAH, BATU 11 CHERAS, 43200 CHERAS, SELANGOR, MALAYSIA.

TEL.NO.

:

03-90759991

FAX.NO.

:

03-90807991

EMAIL

:

MKTG@MIECO.COM.MY

WEB SITE

:

WWW.MIECO.COM.MY

CONTACT PERSON

:

NG AH CHAI ( GROUP MANAGING DIRECTOR )

INDUSTRY CODE

:

16292

PRINCIPAL ACTIVITY

:

MANUFACTURING AND TRADING OF PARTICLEBOARDS

AUTHORISED CAPITAL

:

MYR 100,000,000.00 DIVIDED INTO 
ORDINARY SHARE 100,000,000.00 OF MYR 1.00 EACH.

ISSUED AND PAID UP CAPITAL

:

MYR 50,000,000.00 DIVIDED INTO 
ORDINARY SHARES 2 CASH AND 49,999,998 OTHERWISE OF MYR 1.00 EACH.

SALES

:

MYR 324,095,606 [2016]

NET WORTH

:

MYR 25,484,578 [2016]

M1000 OVERALL RANKING

:

806[2009]

M1000 INDUSTRY RANKING

:

47[2009]

STAFF STRENGTH

:

800 [2018]

BANKER (S)

:

PUBLIC BANK BHD
RHB BANK BHD

LITIGATION

:

CLEAR

DEFAULTER CHECK

:

CLEAR

FINANCIAL CONDITION

:

FAIR

PAYMENT

:

SLOW BUT CORRECT

MANAGEMENT CAPABILITY

:

GOOD

COMMERCIAL RISK

:

LOW

CURRENCY EXPOSURE

:

MODERATE

GENERAL REPUTATION

:

GOOD

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 shall have a minimum one director. 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, 1965 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) manufacturing and trading of particleboards.

The Subject is not listed on Bursa Malaysia (Malaysia Stock Exchange).

 

According to the Malaysia 1000 publication, the Subject's ranking are as follows:

YEAR

2009

2008

OVERALL RANKING

806

797

INDUSTRY RANKING

47

52

 

The immediate and ultimate holding company of the Subject is MIECO CHIPBOARD BERHAD, a company incorporated in MALAYSIA.

 

Former Address(es)

Address

As At Date

31ST FLOOR, MENARA MULTI-PURPOSE, CAPITAL SQUARE, 8, JALAN MUNSHI ABDULLAH, 50100, WILAYAH PERSEKUTUAN, MALAYSIA

01/08/2010

LOT 3,, KAW. PERINDUSTRIAN KECHAU TUI, PADANG TENGKU, 27100, PAHANG, MALAYSIA

15/02/2013

LEVEL 11, MENARA BRDB, 285, JALAN MAAROF, BUKIT BANDARAYA, 59000, WILAYAH PERSEKUTUAN, MALAYSIA

15/11/2016

LOT 77-83, KAWASAN PERINDUSTRIAN SEMAMBU, 25350, PAHANG, MALAYSIA

27/05/2016

LOT 74, KAWASAN PERINDUSTRIAN GEBENG, 26080, PAHANG, MALAYSIA

N/A

 

Share Capital History

Date

Authorised Shared Capital

Issue & Paid Up Capital

30/04/2005

MYR 100,000,000.00

MYR 50,000,000.00

04/07/2003

MYR 100,000.00

MYR 2.00

 

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


Current Shareholder(s) :

Name

Address

IC/PP/Loc No

Shareholding

(%)

MIECO CHIPBOARD BERHAD

LEVEL 9, MENARA BRDB, 285, JALAN MAAROF, BUKIT BANDARAYA, 59000 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

12849K

50,000,000.00

100.00

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

------

50,000,000.00

100.00

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

=====

 

+ Also Director



DIRECTORS

 

DIRECTOR 1

 

Name Of Subject

:

DATO' SRI NG AH CHAI

Address

:

11, JALAN PUNCAK PERDANA 1, PERDANA HEIGHTS, KAJANG, 43200 CHERAS, SELANGOR, MALAYSIA.

Other Address(es)

:

NO.98, CHERAS BATU 11, 43000 KAJANG, SELANGOR, MALAYSIA.

IC / PP No

:

6812773

New IC No

:

620703-10-5077

Date of Birth

:

03/07/1962

Nationality

:

MALAYSIAN

Date of Appointment

:

15/11/2016



INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

see below

Former interest

:

see below

INTEREST IN COMPANY

No

Local No

Company

Designation

App Date

Shareholding

Profit/(loss) After Tax

Financial Year

Status

As At

No.

%

1

491899W

ASPIRE BENCHMARK SDN. BHD.

Director

15/11/2016

0.00

-

MYR(3,127.00)

2016

-

27/11/2017

2

948057M

ASTANA BARU SDN. BHD.

Shareholder

-

556,700.00

55.67

MYR(502,838.00)

2015

-

27/11/2017

3

1146206K

DANAU BUMIRAYA SDN. BHD.

Director

15/08/2015

56.00

56.00

MYR(5,746.00)

2016

-

27/11/2017

4

835183K

EJIA ENTERPRISE SDN. BHD.

Director

18/05/2012

95.00

95.00

MYR2,424,864.00

2016

-

27/11/2017

5

893135V

GBT FORESTRY SDN. BHD.

Director

13/06/2012

0.00

-

MYR(5,149,528.00)

2016

-

27/11/2017

6

972159A

GREAT PLATFORM SDN. BHD.

Director

22/12/2011

0.00

-

MYR2,999,433.00

2016

-

27/11/2017

7

1210036V

HEBAT BESKAYA SDN. BHD.

Director

19/12/2016

0.00

-

-

-

-

27/11/2017

8

1147464T

HEMAH HARMONI SDN. BHD.

Director

09/11/2015

0.00

-

MYR(6,065.00)

2016

-

27/11/2017

9

1194825V

HIJAU MAHAJUTA SDN. BHD.

Director

01/09/2016

0.00

-

MYR(5,436.00)

2016

-

27/11/2017

10

981020K

JADE HECTARE SDN. BHD.

Director

02/04/2012

1.00

50.00

MYR(2,430.00)

2017

-

27/11/2017

11

823609H

JUTA DEVELOPMENT SDN. BHD.

Director

31/07/2009

950,000.00

95.00

MYR(10,423.00)

2016

-

27/11/2017

12

951709K

KIARA AGRO SDN. BHD.

Director

25/10/2011

90.00

90.00

MYR(4,936.00)

2016

-

27/11/2017

13

796665A

KIARA SUSILA SDN. BHD.

Shareholder

-

5,010,000.00

55.67

MYR40,273,493.00

2016

-

27/11/2017

14

1198016U

MERCU BAYUMAS SDN. BHD.

Director

01/09/2016

0.00

-

-

-

-

27/11/2017

15

86089W

MIECO CHEMICALS SDN. BHD.

Director

15/11/2016

0.00

-

MYR(1,626.00)

2016

-

27/11/2017

16

12849K

MIECO CHIPBOARD BERHAD

Director

15/11/2016

0.00

-

MYR82,678,000.00

2016

-

27/11/2017

17

620690T

MIECO MANUFACTURING SDN. BHD.

Director

15/11/2016

0.00

-

MYR48,051,129.00

2016

-

27/11/2017

18

127203M

MIECO MARKETING SDN.BHD.

Director

15/11/2016

0.00

-

MYR(10,376.00)

2016

-

27/11/2017

19

436337K

MIECO REFORESTATION SDN. BHD.

Director

15/11/2016

0.00

-

MYR(1,185.00)

2015

-

27/11/2017

20

211023H

MIECO WOOD RESOURCES SDN. BHD.

Director

15/11/2016

0.00

-

MYR(1,626.00)

2016

-

27/11/2017

21

1146218X

NIKMAT SEKITAR SDN. BHD.

Director

20/07/2015

0.00

-

MYR(3,423.00)

2016

-

27/11/2017

22

1144273T

NURI MERIAH SDN. BHD.

Director

20/07/2015

0.00

-

MYR(24,428.00)

2016

-

27/11/2017

23

1246578K

PARTICLEBOARD MALAYSIA SDN. BHD.

Director

13/09/2017

0.00

-

-

-

-

27/11/2017

24

954479U

POPULAR ESPRIT SDN. BHD.

Director

10/06/2014

0.00

-

MYR(841,125.00)

2016

-

27/11/2017

25

1115211H

POPULAR VANTAGE SDN. BHD.

Director

04/12/2014

0.00

-

MYR(3,184.00)

2016

-

27/11/2017

26

1198024M

PROSPEK SETIAMAS SDN. BHD.

Director

01/09/2016

0.00

-

-

-

-

27/11/2017

27

258992X

SENG YIP FURNITURE SDN. BHD.

Director

05/03/1993

0.00

-

MYR10,011,352.00

2016

-

27/11/2017

28

580578X

SYF CONSTRUCTION SDN. BHD.

Director

11/07/2006

0.00

-

MYR206,971.00

2016

-

27/11/2017

29

186909D

SYF DEVELOPMENT SDN. BHD.

Director

25/07/2006

0.00

-

MYR21,515,045.00

2016

-

27/11/2017

30

94099A

SYF PLANTATION SDN. BHD.

Director

08/09/2003

0.00

-

MYR(8,119.00)

2016

-

27/11/2017

31

364372H

SYF RESOURCES BERHAD

Director

01/02/2001

11,422,700.00

1.86

MYR38,217,000.00

2016

-

27/11/2017

32

670406M

SYF VENTURE SDN. BHD.

Director

11/07/2006

0.00

-

MYR(905,183.00)

2016

-

27/11/2017

33

144265W

TOMISHO SDN BHD

Director

08/09/2003

0.00

-

MYR6,836,958.00

2016

-

27/11/2017

34

569988V

TUDOR CAPITAL SDN. BHD.

Director

15/11/2016

0.00

-

MYR(3,749.00)

2016

-

27/11/2017

35

1192864V

WUJUD MAJUMAS SDN. BHD.

Director

01/09/2016

0.00

-

MYR(4,436.00)

2016

-

27/11/2017


INTEREST IN BUSINESS

No

Local No

Business

Designation

App Date

Shareholding (%)

Status

As At

1

000735925K

CHERAS SNOOKER CENTRE

PARTNERSHIP

18/06/2004

25.00

-

27/11/2017

2

000867527M

S.Y.FURNITURE TRADING

SOLE PROPRIETORSHIP

18/06/2004

100.00

-

27/11/2017


FORMER INTEREST

No

Local No

Company

Designation

App Date

Withdrawn Date

Shareholding

Status

1

107529A

BUMI RAYA DEVELOPMENT SDN BHD

Shareholder

-

-

-

-

2

868306M

DREAM LAND DEVELOPMENT SDN. BHD.

Shareholder

-

-

125000.00

-

3

639149D

ECOFIRST FIBALOY SDN. BHD.

Director

26/01/2004

18/10/2004

-

-

4

478550M

EVERISE CIRCLE (M) SDN. BHD.

Director

20/04/1999

07/12/2000

-

-

5

233176D

HARAPAN AKTIVITI (M) SDN. BHD.

Director

02/11/2004

15/03/2006

-

-

6

182021D

HH MARKETING SDN. BHD.

Director

17/05/1989

28/02/2001

-

-

7

375816U

IN-N-OUT PLANTATION MANAGEMENT SENDIRIAN BERHAD

Director

14/02/2013

31/07/2014

-

-

8

375816U

IN-N-OUT PLANTATION MANAGEMENT SENDIRIAN BERHAD

Shareholder

-

-

300000.00

-

9

796665A

KIARA SUSILA SDN. BHD.

Director

22/04/2008

08/07/2010

-

-

10

784165T

MDF MALAYSIA SDN. BHD.

Director

16/07/2009

30/11/2011

-

-

11

784165T

MDF MALAYSIA SDN. BHD.

Shareholder

-

-

1.00

-

12

682819W

MIDAS MENANG SDN. BHD.

Director

28/03/2007

08/06/2007

-

-

13

191670K

VILLARAYA NEW HOLDING SDN. BHD.

Director

02/11/2004

15/03/2006

-

-

14

557483U

WIRA CHERAS DEVELOPMENT SDN. BHD.

Director

21/07/2006

02/09/2009

-

-

15

617145W

WIRA CHERAS PLANTATION SDN. BHD.

Director

26/11/2008

03/07/2014

-

-

16

617145W

WIRA CHERAS PLANTATION SDN. BHD.

Shareholder

-

-

5500.00

-

 

DIRECTOR 2

 

Name Of Subject

:

MR. NG TIEN YING

Address

:

19, LORONG GALING 16, JALAN HAJI AHMAD, 25300 KUANTAN, PAHANG, MALAYSIA.

New IC No

:

840625-06-5595

Date of Birth

:

25/06/1984

Nationality

:

MALAYSIAN

Date of Appointment

:

13/10/2017



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

491899W

ASPIRE BENCHMARK SDN. BHD.

Director

13/10/2017

0.00

-

MYR(3,127.00)

2016

-

27/11/2017

2

620690T

MIECO MANUFACTURING SDN. BHD.

Director

13/10/2017

0.00

-

MYR48,051,129.00

2016

-

27/11/2017

3

569988V

TUDOR CAPITAL SDN. BHD.

Director

13/10/2017

0.00

-

MYR(3,749.00)

2016

-

27/11/2017

 

DIRECTOR 3

 

Name Of Subject

:

MR. NG WEI PING

Address

:

11, JALAN PUNCAK PERDANA 1, PERDANA HEIGHTS, BATU 9, 43200 CHERAS, SELANGOR, MALAYSIA.

New IC No

:

900321-14-6603

Date of Birth

:

21/03/1990

Nationality

:

MALAYSIAN

Date of Appointment

:

13/10/2017



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

1146206K

DANAU BUMIRAYA SDN. BHD.

Director

15/08/2015

0.00

-

MYR(5,746.00)

2016

-

27/11/2017

2

835183K

EJIA ENTERPRISE SDN. BHD.

Director

08/08/2017

5.00

5.00

MYR2,424,864.00

2016

-

27/11/2017

3

1210036V

HEBAT BESKAYA SDN. BHD.

Director

19/12/2016

0.00

-

-

-

-

27/11/2017

4

1147464T

HEMAH HARMONI SDN. BHD.

Director

09/11/2015

0.00

-

MYR(6,065.00)

2016

-

27/11/2017

5

1194825V

HIJAU MAHAJUTA SDN. BHD.

Director

01/09/2016

0.00

-

MYR(5,436.00)

2016

-

27/11/2017

6

823609H

JUTA DEVELOPMENT SDN. BHD.

Director

01/11/2017

0.00

-

MYR(10,423.00)

2016

-

27/11/2017

7

784165T

MDF MALAYSIA SDN. BHD.

Director

01/08/2017

1.00

50.00

MYR(2,704.00)

2016

-

27/11/2017

8

1198016U

MERCU BAYUMAS SDN. BHD.

Director

01/09/2016

0.00

-

-

-

-

27/11/2017

9

620690T

MIECO MANUFACTURING SDN. BHD.

Director

13/10/2017

0.00

-

MYR48,051,129.00

2016

-

27/11/2017

10

1246578K

PARTICLEBOARD MALAYSIA SDN. BHD.

Director

13/09/2017

0.00

-

-

-

-

27/11/2017

11

954479U

POPULAR ESPRIT SDN. BHD.

Director

10/06/2014

0.00

-

MYR(841,125.00)

2016

-

27/11/2017

12

1198024M

PROSPEK SETIAMAS SDN. BHD.

Director

01/09/2016

0.00

-

-

-

-

27/11/2017

13

186909D

SYF DEVELOPMENT SDN. BHD.

Director

10/10/2017

0.00

-

MYR21,515,045.00

2016

-

27/11/2017

14

364372H

SYF RESOURCES BERHAD

Director

13/10/2017

0.00

-

MYR38,217,000.00

2016

-

27/11/2017

15

1192864V

WUJUD MAJUMAS SDN. BHD.

Director

01/09/2016

0.00

-

MYR(4,436.00)

2016

-

27/11/2017



FORMER DIRECTOR(S)

 

Name

Address

IC/PP No

Appointed Date

Withdrawn Date

LIM SUAT CHUI

13,JALAN 10/4, PETALING JAYA, SELANGOR, MALAYSIA

650823-10-7066

30/06/2014

16/11/2016

LOW KIM SENG

NO.32,JALAN BU 2/4, BANDAR UTAMA, PETALING JAYA,SELANGOR, PETALING JAYA, SELANGOR, MALAYSIA

550423-10-5231

15/03/2005

16/11/2016

YONG SENG YEOW

94,JALAN SARJANA 3, TMN.CONNAUGHT, BT.6 1/2,JALAN CHERAS

530409-04-5123

04/07/2003

30/06/2014

MOHAMED MOIZ BIN J M ALI MOIZ

ISTANA PAHANG, PERSIARAN RAJA CHULAN, KUALA LUMPUR, KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA

600808-71-5383

04/07/2003

10/12/2013

JAGANATH DEREK STEVEN SABAPATHY

NO. 98, LORONG SETIA BESTARI SATU, BUKIT DAMANSARA, KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA

570415-10-6419

15/03/2005

30/09/2013

CHRISTOPHER MANIVANNAN

LEVEL 11 MENARA BRDB, 285 JALAN MAAROF, BUKIT BANDARAYA, KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA

640923-10-5851

16/10/2013

16/11/2016

KAJENDRA A/L PATHMANATHAN

NO. 21, JALAN 5/58, GASING INDAH, PETALING JAYA, SELANGOR, MALAYSIA

740217-07-5411

15/11/2016

13/10/2017

 

Note : The above information was generated from our database.



MANAGEMENT

 

 

1)

Name of Subject

:

NG AH CHAI

Position

:

GROUP MANAGING DIRECTOR

 

AUDITOR

 

Auditor

:

DELOITTE PLT (LLP0010145-LCA)

Auditor' Address

:

LEVEL 16, MENARA LGB, 1, JALAN WAN KADIR, TAMAN TUN DR ISMAIL, 60000 KUALA LUMPUR, WILAYAH PERSEKUTUAN, MALAYSIA.

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

MS. NG GEOK LIAN

IC / PP No

:

A2976279

New IC No

:

750403-14-5494

Address

:

38, JALAN BUKIT MEWAH 1, TAMAN BUKIT MEWAH, 43000 KAJANG, SELANGOR, MALAYSIA.

 

BANKING


Banking relations are maintained principally with :

1)

Name

:

PUBLIC BANK BHD

 

2)

Name

:

RHB BANK BHD

 

 

ENCUMBRANCE (S)

 

Charge No

Creation Date

Charge Description

Chargee Name

Total Charge

Status

1

22/11/2013

LETTER OF UNDERTAKING

AMBANK (M) BERHAD

-

Satisfied

2

18/12/2013

SALE AGREEMENT ASSIGNMENT & OTHERS

AMBANK (M) BERHAD

132,000,000.00

Unsatisfied

3

26/06/2014

CHARGE

AMBANK (M) BERHAD

-

Satisfied

4

30/09/2014

FACILITIES AGREEMENT & OTHERS

OCBC BANK (MALAYSIA) BERHAD

MYR 14,000,000.00

Unsatisfied

5

11/02/2015

CHARGE

OCBC BANK (MALAYSIA) BERHAD

MYR 14,000,000.00

Unsatisfied

6

13/10/2017

MEMORANDUM OF CHARGE OF MONEY DEPOSITS

ALLIANCE BANK MALAYSIA BERHAD

-

Unsatisfied

7

19/12/2017

N/A

HONG LEONG BANK BERHAD

-

Unsatisfied

 

LITIGATION CHECK - SUBJECT COMPANY AS A DEFENDANT


* A check has been conducted in our databank againt the Subject whether the Subject has been involved in any litigation. Our databank consists of 99% of the wound up companies in Malaysia.

No legal action was found in our databank.

No winding up petition was found in our databank.

DEFAULTER CHECK AGAINST SUBJECT


* We have checked through the Subject in our defaulters' database which comprised of debtors that have been blacklisted by our customers and debtors that have been placed or assigned to us for collection. 

No blacklisted record & debt collection case was found in our defaulters' databank. 

 

PAYMENT RECORD

 

 

SOURCES OF RAW MATERIALS:

 

Local

:

YES

Percentage

:

60%

Overseas

:

YES

Percentage

:

40%

Import Countries

:

EUROPE,ASIA



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

:

MALAYSIA

Overseas

:

YES

Export Market

:

ASIA

Credit Term

:

30 - 60 DAYS

Payment Mode

:

CHEQUES
TELEGRAPHIC TRANSFER (TT)

 

OPERATIONS

 

Products manufactured

:

PARTICLEBOARDS

Product Brand Name

:

MIECO

Award

:

1 ) PRODUCT CERTIFICATION GRANT Year :2002

Competitor(s)

:

BRIPANEL INDUSTRIES SDN. BHD.
HSIHOU ENTERPRISE (M) SDN. BHD.
KTS TIMBER INDUSTRIES SDN. BHD.
SABAH SOFTWOODS BERHAD
UNILIN (MALAYSIA) SDN. BHD.

Ownership of premises

:

OWNED

 

Total Number of Employees:

 

YEAR

2018

2017

2016

2015

2014

2013

 

GROUP

N/A

N/A

N/A

N/A

N/A

N/A

COMPANY

800

800

800

800

735

800

 

Branch

:

YES

 

Other Information:


The Subject is principally engaged in the (as a / as an) manufacturing and trading of particleboards. 

The Subject's particleboards, also known as chipboards, conform to international quality standards such as the European Community's BS EN 312 standard, applicable for both moisture-resistant and non-moisture resistant boards with E1 and E2 formaldehyde emission levels.

The Subject is using rubber wood, or now known as tropical oak wood in the process of their manufacturing.

The two main products for the Subject included Mieco Plain Board and Mieco Decorative MFC

The Subject is one of the leading manufacturer of high quality particleboards. 


RECENT DEVELOPMENT


1 October 2015

Singaporean Datuk Seri Akhbar Khan Mohamed Khan has emerged as a controlling shareholder in Mieco Chipboard Bhd with a 56.76% stake.

In a filing with Bursa Malaysia yesterday, the wood-based products manufacturer said Akhbar Khan via New Zealand-based Datuk Seri Akhbar Khan Trust Co Ltd, had acquired Ambang Sehati Sdn Bhd, which owns the Mieco stake comprising 119.19 million shares.

Mieco said Datuk Seri Akhbar Khan Trust had bought Ambang Sehati from Datuk Mohamed Moiz J.M. Ali Moiz, Abdul Sathar MSM Abdul Kadir, Sascha Saleem Khan and Tania Aishah Khan.

“Datuk Seri Akhbar Khan Trust is the trustee of a discretionary trust of which the beneficiaries are members of the family of Akhbar Khan,” it said.

Following the acqusition, Mohamed Moiz, Abdul Sathar, Sascha and Tania are no longer major shareholders of Mieco.

Mieco shares closed one sen higher at 95 sen yesterday. 

28 January 2015

Purnama Kuantum Sdn Bhd has emerged as the single largest shareholder of Mieco Chipboard Bhd with a 56.76% stake.

A filing with Bursa Malaysia yesterday showed Purnama Kuantum had bought the stake, comprising 119.19 million shares, from Ambang Sehati Sdn Bhd and BRDB Developments Sdn Bhd.

The company had signed a conditional letter of agreement on Jan 21 with Ambang Sehati and BRDB for the proposed purchase of the shares.

Datuk Mohamed Moiz J.M. Ali Moiz is deemed to have an indirect interest in the Mieco shares via his 33.3% equity interest in Purnama Kuantum.

The BRDB buyout by Ambang Sehati in late 2012 was a well-publicised merger and acquisition exercise which started in the previous year as a move to acquire the company’s prized mall and office assets – Bangsar Shopping Centre, Menara BRDB, CapSquare Retail Centre and Permas Jusco Mall – for RM914mil.

The deal quickly drew attention, as not only was it a related-party transaction, but also because many commentators reckoned that the properties might be worth more than the offer price.

Subsequently, Ambang Sehati made a conditional takeover offer of RM2.90 for the shares and RM1.80 for the warrants, a price that was never traded before, succeeding in its privatisation bid.

CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the Subject indicated that :

Telephone Number Provided By Client

:

60 3 90759991

Current Telephone Number

:

03-90759991

Match

:

YES

Address Provided by Client

:

NO.1, BLOCK C, JALAN INDAH 2/6 TAMAN INDAH, BATU 11 CHERAS, 43200 SELANGOR DARUL EHSAN

Current Address

:

NO.1, BLOCK C, JALAN INDAH 2/6 TAMAN INDAH, BATU 11 CHERAS, 43200 CHERAS, SELANGOR, MALAYSIA.

Match

:

YES

Latest Financial Accounts

:

YES

 

Other Investigations


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


FINANCIAL ANALYSIS

 

Profitability

Turnover

:

Erratic

[

2012 - 2016

]

Profit/(Loss) Before Tax

:

Increased

[

2012 - 2016

]

Return on Shareholder Funds

:

Favourable

[

188.55%

]

Return on Net Assets

:

Acceptable

[

10.56%

]

The fluctuating turnover reflects the fierce competition among the existing and new market players.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

Stock Ratio

:

Favourable

[

45 Days

]

Debtor Ratio

:

Acceptable

[

55 Days

]

Creditors Ratio

:

Unfavourable

[

77 Days

]

The Subject's stocks were moving fast thus reducing its holding cost. This had reduced funds being tied up in stocks. The Subject's management was quite efficient in handling its debtors. The Subject's debtors days were at an acceptable range, thus the risk of its debts turning bad was minimised. 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

:

Unfavourable

[

0.62 Times

]

Current Ratio

:

Unfavourable

[

0.88 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

:

Acceptable

[

8.78 Times

]

Gearing Ratio

:

Unfavourable

[

1.27 Times

]

The Subject's interest cover was slightly low. If there is no sharp fall in its profit or sudden increase in the interest rates, we believe the Subject is able to generate sufficient income to service its interest and repay the loans. 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 :

Although the turnover was erratic, the Subject had maintained a steady growth in its profit. This indicate the management's efficiency in controlling its costs and profitability. 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 had an acceptable interest cover. If there is no sudden sharp increase in interest rate or fall in the Subject's profit, we do believe the Subject is able to generate sufficient cash flow to service its interest payment. 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 : FAIR

 

 

MALAYSIA ECONOMIC / INDUSTRY OUTLOOK

 

Major Economic Indicators:

2014

2015

2016

2017*

2018**

Population ( Million)

30.0

31.0

31.6

32.1

32.9

Gross Domestic Products ( % )

6.0

4.6

4.2

5.5

5.3

Domestic Demand ( % )

6.4

6.2

6.3

-

-

Private Expenditure ( % )

7.9

6.9

7.8

10.6

10.0

Consumption ( % )

6.5

6.1

5.1

-

-

Investment ( % )

12.0

8.1

10.0

12.0

-

Public Expenditure ( % )

2.3

4.2

3.3

-

-

Consumption ( % )

2.1

4.3

2.0

-

-

Investment ( % )

2.6

(1.0)

1.1

-

-

Balance of Trade ( MYR Million )

82,480

91,577

88,145

94,593

96,993

Government Finance ( MYR Million )

(37,414)

(37,194)

(38,401)

(39,887)

(39,790)

Government Finance to GDP / Fiscal Deficit ( % )

(3.4)

(3.2)

(3.1)

(3.0)

(2.8)

Inflation ( % Change in Composite CPI)

3.2

4.0

2.1

3.5

3.0

Unemployment Rate

2.9

3.1

3.4

3.4

3.3

Net International Reserves ( MYR Billion )

417

390

391

-

-

Average Risk-Weighted Capital Adequacy Ratio ( % )

4.00

3.50

-

-

-

Average 3 Months of Non-performing Loans ( % )

2.10

2.00

1.90

-

-

Average Base Lending Rate ( % )

6.85

6.79

6.81

-

-

Business Loans Disbursed( % )

18.6

2.2

-

-

-

Foreign Investment ( MYR Million )

43,486.6

43,435.0

-

-

-

Consumer Loans ( % )

-

-

-

-

-

Registration of New Companies ( No. )

49,203

45,658

43,255

-

-

Registration of New Companies ( % )

6.1

(7.2)

(5.3)

-

-

Liquidation of Companies ( No. )

11,099

7,066

-

-

-

Liquidation of Companies ( % )

(19.5)

(36.3)

-

-

-

Registration of New Business ( No. )

332,723

364,230

376,720

-

-

Registration of New Business ( % )

1.0

9.0

3.0

-

-

Business Dissolved ( No. )

21,436

-

-

-

-

Business Dissolved ( % )

18.0

-

-

-

-

Sales of New Passenger Cars (' 000 Unit )

588.3

591.3

514.6

527.8

-

Cellular Phone Subscribers ( Million )

44.0

44.2

44.0

-

-

Tourist Arrival ( Million Persons )

27.4

25.7

30.2

30.1

-

Hotel Occupancy Rate ( % )

63.6

58.8

61.2

-

-

Credit Cards Spending ( % )

5.8

6.8

6.3

-

-

Bad Cheque Offenders (No.)

-

-

-

-

-

Individual Bankruptcy ( No.)

22,351

18,457

-

-

-

Individual Bankruptcy ( % )

1.7

(17.4)

-

-

-



INDUSTRIES ( % of Growth ):

2014

2015

2016

2017*

2018**

Agriculture

2.0

1.3

(5.1)

5.6

2.4

Palm Oil

6.7

7.0

8.2

-

-

Rubber

(10.4)

(11.0)

(12.3)

-

-

Forestry & Logging

(4.2)

(7.2)

(4.8)

-

-

Fishing

2.7

2.1

2.9

-

-

Other Agriculture

6.2

6.0

6.8

-

-

Industry Non-Performing Loans ( MYR Million )

303.8

343.7

420.3

-

-

% of Industry Non-Performing Loans

1.4

1.5

1.8

-

-

Mining

3.3

5.3

2.2

0.5

0.9

Oil & Gas

3.0

3.5

4.5

-

-

Other Mining

46.6

47.1

42.6

-

-

Industry Non-performing Loans ( MYR Million )

63.5

180.1

190.0

-

-

% of Industry Non-performing Loans

0.3

0.8

0.8

-

-

Manufacturing #

6.1

4.9

4.4

5.5

5.3

Exported-oriented Industries

7.1

6.5

3.3

21.1

-

Electrical & Electronics

11.8

9.2

7.0

-

-

Rubber Products

(1.3)

5.1

3.9

-

-

Wood Products

7.8

7.0

7.0

-

-

Textiles & Apparel

10.8

7.5

6.7

-

-

Domestic-oriented Industries

7.7

4.7

3.0

-

-

Food, Beverages & Tobacco

6.1

8.9

7.5

-

-

Chemical & Chemical Products

1.4

3.5

5.1

-

-

Plastic Products

2.7

3.9

5.1

-

-

Iron & Steel

2.8

1.6

2.2

-

-

Fabricated Metal Products

2.8

4.6

5.1

-

-

Non-metallic Mineral

6.9

6.8

5.5

-

-

Transport Equipment

14.4

5.2

(3.1)

-

-

Paper & Paper Products

4.7

3.2

3.9

-

-

Crude Oil Refineries

13.0

14.3

13.7

-

-

Industry Non-Performing Loans ( MYR Million )

5,730.8

4,243.7

4,214.1

-

-

% of Industry Non-Performing Loans

25.6

19.0

18.5

-

-

Construction

11.7

8.2

7.4

7.6

7.5

Industry Non-Performing Loans ( MYR Million )

1,666.4

1,638.0

1,793.9

-

-

% of Industry Non-Performing Loans

7.5

7.3

7.9

-

-

Services

6.6

5.1

5.6

5.9

5.8

Electric, Gas & Water

3.8

3.6

5.4

2.5

2.6

Transport, Storage & Communication

7.70

7.55

6.85

7.35

7.30

Wholesale, Retail, Hotel & Restaurant

7.70

6.65

6.65

7.05

6.65

Finance, Insurance & Real Estate

5.15

2.90

4.70

5.70

5.90

Government Services

6.3

4.0

4.9

4.4

4.5

Other Services

4.8

4.7

4.8

5.3

5.3

Industry Non-Performing Loans ( MYR Million )

5,373.5

6,806.6

7,190.6

-

-

% of Industry Non-Performing Loans

24.1

30.5

31.5

-

-

* Estimate / Preliminary

** Forecast

# Based On Manufacturing Production Index 



INDUSTRY ANALYSIS

 

MSIC CODE

16292 : Manufacture of other products of wood, cane, articles of cork, straw and plaiting materials

INDUSTRY :

MANUFACTURING

The manufacturing sector is forecast to increase 5.3% in year 2018 (2017: 5.5%). Output of export-oriented industries is projected to expand on account of sustained demand for E&E, refined petroleum and woods products. Growth in the domestic-oriented industries is anticipated to remain resilient supported by ongoing construction of infrastructure projects as well as strong demand for consumer products, especially food and transport equipment.

Value added of the manufacturing sector expanded further by 5.8% during the first half of 2017 (January – June 2016: 4.4%) with expansion across a wide range of outputs in both the export- and domestic-oriented industries. During the first eight months, production increased 6.4%, while sales rebounded significantly by 15.6% to RM500.2 billion (January – August 2016: 4%; -0.7%; RM432.8 billion). Output of export-oriented industries rose 6.5% (January – August 2016: 4.3%) led by an upturn in global electronics cycle and further enhanced by strong demand for resource-based products. Meanwhile, domestic-oriented industries expanded 6.2% (January – August 2016: 3.4%) benefiting from vibrant consumption and construction activities. 

Within the export-oriented industries, E&E output expanded 9.3% while sales surged 16.3% to RM169.5 billion (January – August 2016: 6.8%; 9%; RM145.8 billion). Growth emanated mainly from the expansion in output of printed circuit boards, semiconductor devices and electronic integrated circuits which strengthened further by 24.4%, 11.9% and 16.9% (January – August 2016: 11.9%; 5.9%; 15%), respectively. This is in line with the trend in global semiconductor sales which is expected to expand 11.5% in 2017, the highest level since 2010. On the contrary, the output of computers and peripheral equipment contracted 7.7% (January – August 2016: 3.1%) as a result of lower demand for notebooks and personal computers following rising preferences for smartphones and tablets. Meanwhile, consumer electronics grew at a moderate pace of 2.6% (January – August 2016: 5.3%) partly due to lower demand for in-car entertainment, portable media players and digital cameras.

Output of wood and wood products grew 7.3% (January – August 2016: 7.8%). The growth was primarily supported by output of sawmilling and planning of wood which expanded 14.7% (January – August 2016: 16.8%) in response to strong demand from Australia, Japan and the US. Meanwhile, production of wooden and cane furniture remained steady at 10.9% (January – August 2016: 10.9%), benefiting from greater adoption of technology and diversification of export markets.

Manufacture of food products rose 11.2%, largely attributed to a significant increase in refined palm oil at 26.1% (January – August 2016: 6.3%; -3.3%), following higher production of CPO. Meanwhile, output of other food products grew 7% supported by production of bread, cakes and other bakery (15.6%) as well as biscuits and cookies (12%) to meet the rising demand from households (January – August 2016: 11.1%; 19.2%; 19.1%).

For the year, the manufacturing sector is projected to expand further by 5.5% (2016: 4.4%) mainly attributed to an upturn in global semiconductor sales as well as higher demand for consumer products and construction materials. 

OVERALL INDUSTRY OUTLOOK : Marginal Growth



CREDIT RISK EVALUATION & RECOMMENDATION

 


Incorporated in 2003, the Subject is a Private Limited company, focusing on manufacturing and trading of particleboards. With its long establishment in the market, the Subject has received strong support from its stable customers base. Its business position in the market is quite stable and it is expected to enjoy better market shares over its rivals. The Subject is a large entity with strong capital position of MYR 50,000,000. We are confident with the Subject's business and its future growth prospect. The Subject is well backed by a listed holding company which would stimulate further growth for the Subject. Hence, the potential growth of the Subject is positive. 

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 large entity, the Subject has a steady workforce of 800 personnel to support its business operations. Its future prospects seem to be fairly good as its business operations are running relatively stable. The Subject has a good  management capability. Its capable management team has enabled the Subject to keep its business on going. Hence, the future prospect of the Subject is bright. To improve its quality products and services, we noted that the Subject has received a number of certifications & awards. This will improve the customer's confidence level to the Subject. 

Despite the lower turnover, the Subject's pre-tax profit have increased compared to the previous year. The higher profit could be due to better control of its operating costs and efficiency in utilising its resources. 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. 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. The high gearing ratio clearly implied that the Subject was supported by more debt than equity. Thus, the Subject is exposed to high financial risk. Given a positive net worth standing at MYR 25,484,578, 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 normally.



PROFIT AND LOSS ACCOUNT

 

THE FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH MALAYSIAN FINANCIAL REPORTING STANDARDS(FRS)

MIECO MANUFACTURING SDN. BHD.

 

Financial Year End

2016-12-31

2015-12-31

2014-12-31

2013-12-31

2012-12-31

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

FULL

Currency

MYR

MYR

MYR

MYR

MYR

TURNOVER

324,095,606

354,988,459

316,993,783

289,439,498

304,083,122

Other Income

-

-

-

-

332,561

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

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

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

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

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

Total Turnover

324,095,606

354,988,459

316,993,783

289,439,498

304,415,683

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

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

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

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

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

PROFIT/(LOSS) FROM OPERATIONS

37,862,538

18,800,015

17,350,835

(72,762,917)

(9,956,864)

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

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

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

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

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

PROFIT/(LOSS) BEFORE TAXATION

37,862,538

18,800,015

17,350,835

(72,762,917)

(9,956,864)

Taxation

10,188,591

108

(531,596)

4,794,617

2,549,160

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

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

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

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

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

PROFIT/(LOSS) AFTER TAXATION

48,051,129

18,800,123

16,819,239

(67,968,300)

(7,407,704)

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

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

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

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

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

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

As previously reported

(73,527,338)

(92,327,461)

(109,813,264)

(41,844,964)

(33,423,610)

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

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

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

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

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

As restated

(73,527,338)

(92,327,461)

(109,813,264)

(41,844,964)

(33,423,610)

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

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

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

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

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

PROFIT AVAILABLE FOR APPROPRIATIONS

(25,476,209)

(73,527,338)

(92,994,025)

(109,813,264)

(40,831,314)

TRANSFER TO RESERVES - General

960,787

-

666,564

-

(1,013,650)

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

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

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

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

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

RETAINED PROFIT/(LOSS) CARRIED FORWARD

(24,515,422)

(73,527,338)

(92,327,461)

(109,813,264)

(41,844,964)

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

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

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

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

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

INTEREST EXPENSE (as per notes to P&L)

Bank overdraft

333,140

85,348

128,210

153,257

105,947

Bankers' acceptance

1,785,311

2,156,340

2,463,973

2,260,177

1,891,474

Hire purchase

-

-

-

-

1,660

Loan from holding company

2,349,871

4,494,819

5,901,616

6,709,901

8,434,018

Revolving loans

223,443

292,500

281,993

268,391

112,548

Term loan / Borrowing

5,153

36,404

68,536

100,220

133,733

Others

170,366

5,249

9,210

212,896

2,305

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

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

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

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

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

4,867,284

7,070,660

8,853,538

9,704,842

10,681,685

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

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

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

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

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

DEPRECIATION (as per notes to P&L)

14,917,453

14,890,461

14,680,768

16,944,584

17,528,341

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

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

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

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

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

Total Amortization And Depreciation

14,917,453

14,890,461

14,680,768

16,944,584

17,528,341

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

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

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

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

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

 

 

 

 

 

 

 

BALANCE SHEET

 

MIECO MANUFACTURING SDN. BHD.

 

ASSETS EMPLOYED:

FIXED ASSETS

413,283,607

401,954,283

400,150,338

411,249,218

476,219,195

Deferred assets

10,188,758

-

-

-

-

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

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

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

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

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

TOTAL LONG TERM INVESTMENTS/OTHER ASSETS

10,188,758

-

-

-

-

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

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

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

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

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

TOTAL LONG TERM ASSETS

423,472,365

401,954,283

400,150,338

411,249,218

476,219,195

Stocks

39,261,365

51,724,303

46,432,405

45,631,323

59,900,995

Contract work-in-progress

916,845

526,920

710,284

-

-

Trade debtors

48,913,180

61,188,950

40,916,821

41,853,739

36,136,412

Other debtors, deposits & prepayments

9,865,348

8,448,867

2,660,921

3,761,794

2,072,594

Short term deposits

-

751,567

84,493

82,676

80,890

Amount due from related companies

130,893

90,413

46,862

32,850

-

Cash & bank balances

36,237,529

10,623,303

4,482,072

2,187,565

5,345,722

Others

1,884

1,738

1,542

6,406,682

63,313

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

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

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

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

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

TOTAL CURRENT ASSETS

135,327,044

133,356,061

95,335,400

99,956,629

103,599,926

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

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

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

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

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

TOTAL ASSET

558,799,409

535,310,344

495,485,738

511,205,847

579,819,121

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

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

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

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

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

CURRENT LIABILITIES

Trade creditors

68,703,708

60,273,109

45,366,257

58,617,680

48,895,160

Other creditors & accruals

14,443,677

24,989,019

8,661,170

14,776,546

13,128,515

Bank overdraft

2,282,138

3,689,170

-

4,860,935

1,483,583

Short term borrowings/Term loans

-

350,000

600,000

-

-

Other borrowings

4,000,000

5,415,283

5,617,794

55,208,222

51,509,467

Bill & acceptances payable

25,889,000

42,732,109

47,970,013

-

-

Amounts owing to holding company

9,845,619

27,564,400

20,154,441

16,497,504

34,662,000

Amounts owing to related companies

28,671,110

38,144,682

32,835,587

14,689,548

8,165,516

Other liabilities

266,807

78,691

1,327,782

244,797

-

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

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

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

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

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

TOTAL CURRENT LIABILITIES

154,102,059

203,236,463

162,533,044

164,895,232

157,844,241

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

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

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

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

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

NET CURRENT ASSETS/(LIABILITIES)

(18,775,015)

(69,880,402)

(67,197,644)

(64,938,603)

(54,244,315)

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

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

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

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

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

TOTAL NET ASSETS

404,697,350

332,073,881

332,952,694

346,310,615

421,974,880

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

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

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

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

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

SHARE CAPITAL

Ordinary share capital

50,000,000

50,000,000

50,000,000

50,000,000

50,000,000

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

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

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

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

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

TOTAL SHARE CAPITAL

50,000,000

50,000,000

50,000,000

50,000,000

50,000,000

Retained profit/(loss) carried forward

(24,515,422)

(73,527,338)

(92,327,461)

(109,813,264)

(41,844,964)

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

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

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

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

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

TOTAL RESERVES

(24,515,422)

(73,527,338)

(92,327,461)

(109,813,264)

(41,844,964)

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

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

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

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

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

SHAREHOLDERS' FUNDS/EQUITY

25,484,578

(23,527,338)

(42,327,461)

(59,813,264)

8,155,036

Long term loans

-

-

350,000

950,000

1,550,000

Deferred taxation

-

-

-

-

4,795,200

Retirement benefits provision

11,968,438

11,625,254

10,428,366

-

-

Others

367,244,334

343,975,965

364,501,789

405,173,879

407,474,644

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

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

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

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

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

TOTAL LONG TERM LIABILITIES

379,212,772

355,601,219

375,280,155

406,123,879

413,819,844

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

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

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

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

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

404,697,350

332,073,881

332,952,694

346,310,615

421,974,880

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

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

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

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

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

 

 

 

 

 

 

 

FINANCIAL RATIO

 

MIECO MANUFACTURING SDN. BHD.

 

TYPES OF FUNDS

Cash

36,237,529

11,374,870

4,566,565

2,270,241

5,426,612

Net Liquid Funds

8,066,391

(35,046,409)

(43,403,448)

(2,590,694)

3,943,029

Net Liquid Assets

(58,036,380)

(121,604,705)

(113,630,049)

(110,569,926)

(114,145,310)

Net Current Assets/(Liabilities)

(18,775,015)

(69,880,402)

(67,197,644)

(64,938,603)

(54,244,315)

Net Tangible Assets

404,697,350

332,073,881

332,952,694

346,310,615

421,974,880

Net Monetary Assets

(437,249,152)

(477,205,924)

(488,910,204)

(516,693,805)

(527,965,154)

PROFIT & LOSS ITEMS

Earnings Before Interest & Tax (EBIT)

42,729,822

25,870,675

26,204,373

(63,058,075)

724,821

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

57,647,275

40,761,136

40,885,141

(46,113,491)

18,253,162

BALANCE SHEET ITEMS

Total Borrowings

32,394,581

52,479,062

54,819,800

61,287,548

54,655,598

Total Liabilities

533,314,831

558,837,682

537,813,199

571,019,111

571,664,085

Total Assets

558,799,409

535,310,344

495,485,738

511,205,847

579,819,121

Net Assets

404,697,350

332,073,881

332,952,694

346,310,615

421,974,880

Net Assets Backing

25,484,578

(23,527,338)

(42,327,461)

(59,813,264)

8,155,036

Shareholders' Funds

25,484,578

(23,527,338)

(42,327,461)

(59,813,264)

8,155,036

Total Share Capital

50,000,000

50,000,000

50,000,000

50,000,000

50,000,000

Total Reserves

(24,515,422)

(73,527,338)

(92,327,461)

(109,813,264)

(41,844,964)

GROWTH RATIOS (Year on Year)

Revenue

(8.70)

11.99

9.52

(4.82)

3.14

Proft/(Loss) Before Tax

101.40

8.35

123.85

(630.78)

(439.78)

Proft/(Loss) After Tax

155.59

11.78

124.75

(817.54)

(333.98)

Total Assets

4.39

8.04

(3.08)

(11.83)

(0.30)

Total Liabilities

(4.57)

3.91

(5.82)

(0.11)

1.19

LIQUIDITY (Times)

Cash Ratio

0.24

0.06

0.03

0.01

0.03

Liquid Ratio

0.62

0.40

0.30

0.33

0.28

Current Ratio

0.88

0.66

0.59

0.61

0.66

WORKING CAPITAL CONTROL (Days)

Stock Ratio

45

54

54

58

72

Debtors Ratio

55

63

47

53

43

Creditors Ratio

77

62

52

74

59

SOLVENCY RATIOS (Times)

Gearing Ratio

1.27

(2.23)

(1.30)

(1.02)

6.70

Liabilities Ratio

20.93

(23.75)

(12.71)

(9.55)

70.10

Times Interest Earned Ratio

8.78

3.66

2.96

(6.50)

0.07

Assets Backing Ratio

8.09

6.64

6.66

6.93

8.44

PERFORMANCE RATIO (%)

Operating Profit Margin

11.68

5.30

5.47

(25.14)

(3.27)

Net Profit Margin

14.83

5.30

5.31

(23.48)

(2.44)

Return On Net Assets

10.56

7.79

7.87

(18.21)

0.17

Return On Capital Employed

10.49

7.70

7.86

(17.94)

0.17

Return On Shareholders' Funds/Equity

188.55

(79.91)

(39.74)

113.63

(90.84)

Dividend Pay Out Ratio (Times)

0

0

0

0

0

NOTES TO ACCOUNTS

Contingent Liabilities

0

0

0

0

0


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 63.67

UK Pound

1

INR 85.90

Euro

1

INR 76.41

MYR

1

INR 15.82

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VIV

 

 

Report Prepared by :

TPT

 


 

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.