MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

515162

Report Date :

22.06.2018

 

IDENTIFICATION DETAILS

 

Name :

SINEUROPE PTE LTD

 

 

Registered Office :

4, Tuas Bay Walk, 637767

 

 

Country :

Singapore

 

 

Financials (as on) :

31.12.2015

 

 

Date of Incorporation :

05.10.1981

 

 

Com. Reg. No.:

198104726z

 

 

Legal Form :

Exempt Private (Limited By Share)

 

 

Line of Business :

Processing and Trading of Fish, Seafood and Meat Products

 

 

No. of Employees :

35

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

B

 

Credit Rating

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

Maximum Credit Limit :

SGD 1,320,000 (USD 990,000)

 

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

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.

 

 

 

SINGAPORE - ECONOMIC OVERVIEW

 

Singapore has a highly developed and successful free-market economy. It enjoys a remarkably open and corruption-free environment, stable prices, and a per capita GDP higher than that of most developed countries. Unemployment is very low. The economy depends heavily on exports, particularly of electronics, petroleum products, chemicals, medical and optical devices, pharmaceuticals, and on Singapore’s vibrant transportation, business, and financial services sectors.

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

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

 

Source : CIA

 


 

EXECUTIVE SUMMARY

 

 

REGISTRATION NO.

:

198104726Z

COMPANY NAME

:

SINEUROPE PTE LTD

FORMER NAME

:

N/A

INCORPORATION DATE

:

05/10/1981

COMPANY STATUS

:

EXIST

LEGAL FORM

:

EXEMPT PRIVATE (LIMITED BY SHARE)

LISTED STATUS

:

NO

REGISTERED ADDRESS

:

4, TUAS BAY WALK, 637767, SINGAPORE.

BUSINESS ADDRESS

:

4, TUAS BAY WALK, 637767, SINGAPORE.

TEL.NO.

:

65-68639339

FAX.NO.

:

65-68633773

WEB SITE

:

WWW.SINEUROPE.COM/

CONTACT PERSON

:

FOO HEE YI ( MANAGING DIRECTOR )

PRINCIPAL ACTIVITY

:

PROCESSING AND TRADING OF FISH, SEAFOOD AND MEAT PRODUCTS

ISSUED AND PAID UP CAPITAL

:

5,000,000.00 ORDINARY SHARE, OF A VALUE OF SGD 5,000,000.00 

SALES

:

SGD 57,413,274 [2015]

NET WORTH

:

SGD 25,024,504 [2015]

BANKER (S)

CITIBANK N.A.
OVERSEA-CHINESE BANKING CORPORATION LIMITED
UNITED OVERSEAS BANK LIMITED

STAFF STRENGTH

:

35 [2018]

LITIGATION

:

CLEAR

FINANCIAL CONDITION

:

N/A

PAYMENT

:

N/A

MANAGEMENT CAPABILITY

:

AVERAGE

COMMERCIAL RISK

:

MODERATE

CURRENCY EXPOSURE

:

MODERATE

GENERAL REPUTATION

:

SATISFACTORY

INDUSTRY OUTLOOK

:

MARGINAL GROWTH

PROPOSED CREDIT LIMIT

:

SGD 1,320,000 (USD 990,000)

 

 

HISTORY / BACKGROUND

 

The Subject is an exempt private company whose shares are not held by any corporate body and has no more than 20 shareholders who are all natural persons. An exempt company is a type of private limited company. 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, suing or be sued by other companies.

An exempt private company with an annual turnover of ≤ SGD10 million, or total assets ≤ SGD10 million or number of employees ≤ 50 (meet at least 2 criteria for immediate past two financial years) are exempted from statutory auditing requirements. The Subject is not required to have their accounts audited. However, the Subject will prepare unaudited accounts for purposes of AGMs and filing with Registry Office if it is unable to meet all its obligations as and when they fall due.

An exempt private company with an annual turnover of more than SGD10 million, or total assets more than SGD10 million or number of employees more than 50 (meet at least 2 criteria for immediate past two financial years) are required to file the audited financial.

The Subject is principally engaged in the (as a / as an) processing and trading of fish, seafood and meat products.

 

Share Capital History

Date

Issue & Paid Up Capital

20/06/2018

SGD 5,000,000.00

 

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


Current Shareholder(s) :

Name

Address

IC/PP/Loc No

Shareholding

(%)

FOO HEE YI +

30, TOH CRESCENT, 507939, SINGAPORE.

S1129159G

3,000,000.00

60.00

ROBYN FOO SUE ZHI

30, TOH CRESCENT 507939 ,SINGAPORE

S8026609Z

500,000.00

10.00

WEE SUAT ENG +

30, TOH CRESCENT, 507939, SINGAPORE.

S1189600F

500,000.00

10.00

JUSTIN FU ZHIJIE +

30, TOH CRESCENT, 507939, SINGAPORE.

S8900436E

500,000.00

10.00

SHERLYN FOO SUE ER

20, CUSCADEN ROAD, 07 - 01, THE TOMLINSON 249726 ,SINGAPORE

S8131637F

500,000.00

10.00

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

------

5,000,000.00

100.00

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

=====

+ Also Director



DIRECTORS

 

DIRECTOR 1

 

Name Of Subject

:

KRISTINE FU SHUYI

Address

:

30, TOH CRESCENT, 507939, SINGAPORE.

IC / PP No

:

S8615850G

Nationality

:

SINGAPOREAN

Date of Appointment

:

20/04/2017



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

198104726Z

SINEUROPE PTE LTD

Director

20/04/2017

0.00

-

SGD7,144,909.00

2015

-

20/06/2018

 

DIRECTOR 2

 

Name Of Subject

:

EDWIN FU ZHIXIAN

Address

:

30, TOH CRESCENT, 507939, SINGAPORE.

IC / PP No

:

S9545503D

Nationality

:

SINGAPOREAN

Date of Appointment

:

20/04/2017



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

198104726Z

SINEUROPE PTE LTD

Director

20/04/2017

0.00

-

SGD7,144,909.00

2015

-

20/06/2018

 

DIRECTOR 3

 

Name Of Subject

:

JUSTIN FU ZHIJIE

Address

:

30, TOH CRESCENT, 507939, SINGAPORE.

IC / PP No

:

S8900436E

Nationality

:

SINGAPOREAN

Date of Appointment

:

01/05/2014



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

198104726Z

SINEUROPE PTE LTD

Director

01/05/2014

500,000.00

10.00

SGD7,144,909.00

2015

-

20/06/2018

 

DIRECTOR 4

 

Name Of Subject

:

WEE SUAT ENG

Address

:

30, TOH CRESCENT, 507939, SINGAPORE.

IC / PP No

:

S1189600F

Nationality

:

SINGAPOREAN

Date of Appointment

:

15/08/1992



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

198104726Z

SINEUROPE PTE LTD

Director

15/08/1992

500,000.00

10.00

SGD7,144,909.00

2015

-

20/06/2018

 

DIRECTOR 5

 

Name Of Subject

:

FOO HEE YI

Address

:

30, TOH CRESCENT, 507939, SINGAPORE.

IC / PP No

:

S1129159G

Nationality

:

SINGAPOREAN

Date of Appointment

:

05/10/1981



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

408724P

GAMMA POINT SDN. BHD.

Director

18/12/1996

0.00

-

-

2015

Disolved by Registrar

(24/02/2017)

28/05/2018

2

198104726Z

SINEUROPE PTE LTD

Director

05/10/1981

3,000,000.00

60.00

SGD7,144,909.00

2015

-

20/06/2018



MANAGEMENT

 

 

 

1)

Name of Subject

:

FOO HEE YI

Position

:

MANAGING DIRECTOR

 

 

AUDITOR

 

Auditor

:

KPMG LLP

Auditor' Address

:

N/A

 

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

CHENG LISA

IC / PP No

:

S7436043B

Address

:

38, BEACH ROAD, 29-11, SOUTH BEACH TOWER, 189767, SINGAPORE.

Date of Appointment

:

31/07/2014

 

 

BANKING


Banking relations are maintained principally with :

1)

Name

:

CITIBANK N.A.

 

2)

Name

:

OVERSEA-CHINESE BANKING CORPORATION LIMITED

 

 

 

 

 

3)

Name

:

UNITED OVERSEAS BANK LIMITED

 

 

 

ENCUMBRANCE (S)

 

Charge No

Creation Date

Charge Description

Chargee Name

Total Charge

Status

200003450

27/07/2000

N/A

STANDARD CHARTERED BANK

-

Unsatisfied

C200605431

16/08/2006

N/A

CITIBANK BHD

-

Unsatisfied

C200708511

09/10/2007

N/A

OVERSEA-CHINESE BANKING CORPORATION LIMITED

-

Unsatisfied

C201105719

11/05/2011

N/A

CIMB BANK BERHAD

-

Unsatisfied

C201212916

08/11/2012

N/A

UNITED OVERSEAS BANK LIMITED

-

Unsatisfied

C201411705

27/10/2014

N/A

RHB BANK BERHAD

-

Unsatisfied

 

 

CIVIL LITIGATION CHECK - SUBJECT COMPANY AS A DEFENDANT


* A check has been conducted in our databank against the Subject whether the subject has been involved in any litigation.

No legal action was found in our databank.

No winding up petition was found in our databank.

 

PAYMENT RECORD

 

 

SOURCES OF RAW MATERIALS:

Local

:

YES

Overseas

:

YES

Import Countries

:

HONG KONG

 

CLIENTELE

 

Local

:

YES

Domestic Markets

:

SINGAPORE

Overseas

:

YES

Export Market

:

ASIA

CHINA

SPAIN

Credit Term

:

N/A

Payment Mode

:

CHEQUES
LETTER OF CREDIT (LC)

 

 

OPERATIONS

 

Products manufactured

:

FISH, SEAFOOD AND MEAT PRODUCTS

 

Total Number of Employees:

YEAR

2018

GROUP

N/A

COMPANY

35

 

Branch

:

NO

 

Other Information:


The Subject is principally engaged in the (as a / as an) processing and trading of fish, seafood and meat products. 

The Subject has upgrade and expand its production facility in Tuas, Singapore to improve its production and storage capacity. 

The Subject is one of Asia's biggest suppliers of premium seafood, including shark's fin and sea cucumber. 


CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the Subject indicated that :

Telephone Number Provided By Client

:

N/A

Current Telephone Number

:

65-68639339

Match

:

N/A

Address Provided by Client

:

NO.4, TUAS BAY WALK, SINGAPORE 637767, SINGAPORE

Current Address

:

4, TUAS BAY WALK, 637767, SINGAPORE.

Match

:

YES

 

Other Investigations


On 21st June 2018, we have contacted one of the staff from the Subject and she provided some information.


FINANCIAL ANALYSIS

 

 

The Subject's latest financial accounts are up to 2015 which is out dated in our opinion. Therefore, our comment on the Subject financial performance is restricted thereto.

Overall financial condition of the Subject : N/A

 

 

 

SINGAPORE ECONOMIC / INDUSTRY OUTLOOK

 

 

Major Economic Indicators :

2013

2014

2015

2016

2017*

 

Population (Million)

5.40

5.47

5.54

5.61

5.61

Gross Domestic Products ( % )

5.1

3.9

2.2

2.4

3.6

Consumer Price Index

2.4

1.0

(0.5)

(0.5)

0.6

Total Imports (Million)

466,762.0

463,779.1

407,767.9

398,372.0

403,300.0

Total Exports (Million)

513,391.0

518,922.7

476,285.4

468,552.0

466,900.0

 

Unemployment Rate (%)

1.9

1.9

1.9

2.1

-

Tourist Arrival (Million)

15.46

15.01

15.23

16.28

-

Hotel Occupancy Rate (%)

86.3

85.5

84.0

83.1

84.7

Cellular Phone Subscriber (Million)

1.97

1.98

1.99

-

-

 

Registration of New Companies (No.)

37,288

41,589

34,243

35,227

37,395

Registration of New Companies (%)

9.8

11.5

(17.7)

2.9

6.2

Liquidation of Companies (No.)

17,369

18,767

21,384

23,218

22,379

Liquidation of Companies (%)

(5.3)

8.0

13.9

8.6

(3.6)

 

Registration of New Businesses (No.)

22,893

35,773

28,480

27,120

22,148

Registration of New Businesses (%)

1.70

56.30

(20.39)

(4.78)

(18.33)

Liquidation of Businesses (No.)

22,598

22,098

26,116

35,866

24,344

Liquidation of Businesses (%)

0.5

(2.2)

18.2

37.3

(32.1)

 

Bankruptcy Orders (No.)

1,992

1,757

1,776

1,797

1,638

Bankruptcy Orders (%)

14.0

(11.8)

1.0

1.2

(8.9)

Bankruptcy Discharges (No.)

2,584

3,546

3,499

4,359

2,030

Bankruptcy Discharges (%)

37.4

37.2

(1.3)

24.6

(53.4)

 

INDUSTRIES ( % of Growth ) :

Agriculture

Production of Principal Crops

1.78

4.29

3.04

-

-

Fish Supply & Wholesale

(3.8)

(8.6)

(8.5)

(9.9)

-

 

Manufacturing #

Food, Beverages & Tobacco

97.9

99.4

100.0

103.7

110.3

Textiles

119.5

102.7

100.0

92.4

84.4

Wearing Apparel

334.1

212.6

100.0

83.4

88.2

Leather Products & Footwear

122.0

106.5

100.0

88.8

79.0

Wood & Wood Products

103.0

107.2

100.0

95.0

92.9

Paper & Paper Products

104.4

104.5

100.0

97.3

96.1

Printing & Media

113.8

105.968

100.0

85.1

73.1

Crude Oil Refineries

100.7

92.2

100.0

104.2

113.5

Chemical & Chemical Products

88.4

96.7

100.0

98.9

105.3

Pharmaceutical Products

101.421

109.4

100.0

113.8

96.0

Rubber & Plastic Products

109.497

109.2

100.0

91.4

93.7

Non-metallic Mineral

107.4

90.759

100.0

89.8

72.9

Basic Metals

77.2

99.3

100.0

106.2

108.3

Fabricated Metal Products

107.5

107.757

100.0

93.8

91.3

Machinery & Equipment

109.1

118.2

100.0

80.8

86.1

Electrical Machinery

87.4

97.871

100.0

101.5

111.7

Electronic Components

105.0

105.6

100.0

114.1

151.4

Transport Equipment

111.1

106.68

100.0

101.0

99.5

 

Construction

25.40

22.00

-

-

-

Real Estate

88.5

145.1

-

-

-

 

Services

Electricity, Gas & Water

6.70

6.50

-

-

-

Transport, Storage & Communication

9.80

14.20

-

-

-

Finance & Insurance

3.30

6.00

-

7.40

-

Government Services

6.50

6.30

-

-

-

Education Services

3.10

5.98

-

2.40

-

 

* Estimate / Preliminary

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



INDUSTRY ANALYSIS

 

INDUSTRY :

MANUFACTURING

The manufacturing sector expanded by 4.8% in the fourth quarter, supported largely by robust output growth in the electronics and precision engineering clusters. For the whole of 2017, the manufacturing sector grew by 10%, accelerating from the 3.7% expansion in 2016. Growth was largely driven by the electronics and precision engineering clusters, even as the biomedical manufacturing, transport engineering and general manufacturing industries clusters contracted.

The electronics cluster grew by 24% in the fourth quarter 2017, largely due to the semiconductors segment, which expanded by 35%. Specifically, the semiconductors segment benefitted from robust global semiconductors demand, which was in turn driven by key end markets such as the smartphone market. At the same time, the computer peripherals segment registered healthy growth of 9.5%, supported by buoyant demand for printer-related products. On the other hand, the data storage and other electronic modules & components segments contracted by 25% and 7.5% respectively. For the full year, the electronics cluster expanded by 34% as the healthy performance of the semiconductors and computer peripherals segments more than offset the weakness in the data storage segment.

In fourth quarter 2017, the precision engineering cluster expanded to 20%, supported by both the precision modules & components (PMC) and machinery & systems (M&S) segments. Output in the PMC segment rose by 40% due to an increase in the production of dies, moulds, tools, jigs & fixture, optical instruments and metal precision components. Meanwhile, the M&S segment grew by 8.9% in tandem with healthy export demand for semiconductor manufacturing equipment. For the whole of 2017, the output of the precision engineering cluster rose by 18% on account of robust expansions in both segments.

The chemicals cluster grew by 12% in the fourth quarter 2017, with all segments recording growth. In particular, the petrochemicals segment grew by 23% on the back of production capacity expansions, while the petroleum segment expanded by 13% supported by higher refining margins. At the same time, the other chemicals and specialties segments posted growth of 8.1% and 6.2%respectively. For 2017 as a whole, the chemicals cluster expanded by 6.2%, supported by growth in all segments.

Besides, output of the general manufacturing industries cluster increased to 6.6% in the fourth quarter 2017, primarily due to the strong performance of the food, beverages & tobacco (FBT) segment, which grew by 18% on the back of a surge in the production of beverages products. On the other hand, the printing segment shrank by 11% due to weak demand for commercial printing, while output in the miscellaneous industries segment declined by 0.6% on account of a lower production of construction-related materials. For the whole of 2017, the general manufacturing industries cluster contracted by 1.6%, as output declines in the printing and miscellaneous industries segments outweighed output gains in the FBT segment.

Moreover, output of the transport engineering cluster fell by 7.8% in the fourth quarter 2017. The aerospace segment recorded robust growth of 13% due to a higher volume of repair and maintenance work from commercial airlines. However, this was more than offset by output declines in the marine & offshore engineering (M&OE) and land transport segments of 22% and 11% respectively. In particular, the M&OE segment remained weak on account of low levels of rig-building, shipbuilding and repair activities. For the full year 2017, the transport engineering cluster shrank by 6.9%, dragged down mainly by the M&OE segment.

The biomedical manufacturing cluster contracted by 28% in the fourth quarter 2017, weighed down by the pharmaceuticals segment (-37%) on the back of a drop in the production of active pharmaceutical ingredients and biological products. However, the medical technology segment, which grew at a healthy pace of 3.3%, provided some support to the cluster. For 2017 as a whole, output in the biomedical manufacturing cluster fell by 9.3%, led by the output decline in the pharmaceuticals segment.

OVERALL INDUSTRY OUTLOOK : MARGINAL GROWTH



CREDIT RISK EVALUATION & RECOMMENDATION

 

 

Incorporated in 1981, the Subject is an Exempt Private company, focusing on processing and trading of fish, seafood and meat products. The Subject has been in business for over two decades. It has built up a strong clientele base and satisfactory reputation will enable the Subject to further enhance its business in the near term. The Subject is expected to enjoy a stable market shares. Presently, the issued and paid up capital of the Subject stands at SGD 5,000,000. The Subject does not have strong shareholders' backing. Without a strong shareholders' backing, the opportunity of the Subject to expand its business is limited. 

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. The Subject is operating on a medium scale and it has approximately 35 employees in its business operations. 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. 

No financial accounts are available for analysis. As such, we are not able to comment on the Subject's current financial standing. 

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 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. 

In view of the above, we recommend credit be granted to the Subject with close monitoring.



Financials

 

PROFIT AND LOSS ACCOUNT

 

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

SINEUROPE PTE LTD

Note : The Subject is an Exempt Private Company and it is not required by law to file its financials for public view. The below financials are the last financial that submitted by the Subject to the Registrar before changed to Exempt Private Company.

Financial Year End

2015-12-31

2014-12-31

2013-12-31

2012-12-31

2011-12-31

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

SUMMARY

SUMMARY

SUMMARY

Currency

SGD

SGD

SGD

SGD

SGD

TURNOVER

57,413,274

40,958,800

45,645,608

79,083,698

138,049,307

Other Income

74,020

177,875

-

-

-

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

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

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

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

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

Total Turnover

57,487,294

41,136,675

45,645,608

79,083,698

138,049,307

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

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

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

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

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

PROFIT/(LOSS) FROM OPERATIONS

7,130,781

(7,249,225)

(1,387,931)

2,185,323

3,216,048

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

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

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

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

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

PROFIT/(LOSS) BEFORE TAXATION

7,130,781

(7,249,225)

(1,387,931)

2,185,323

3,216,048

Taxation

14,128

1,703

825,084

73,093

(993,666)

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

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

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

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

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

PROFIT/(LOSS) AFTER TAXATION

7,144,909

(7,247,522)

(562,847)

2,258,416

2,222,382

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

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

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

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

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

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

As previously reported

11,463,005

18,710,527

19,273,374

17,014,958

14,792,576

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

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

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

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

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

As restated

11,463,005

18,710,527

19,273,374

17,014,958

14,792,576

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

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

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

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

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

PROFIT AVAILABLE FOR APPROPRIATIONS

18,607,914

11,463,005

18,710,527

19,273,374

17,014,958

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

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

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

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

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

RETAINED PROFIT/(LOSS) CARRIED FORWARD

18,607,914

11,463,005

18,710,527

19,273,374

17,014,958

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

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

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

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

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

 

BALANCE SHEET

 

SINEUROPE PTE LTD

 

ASSETS EMPLOYED:

FIXED ASSETS

5,717,593

5,597,793

5,990,116

6,406,340

9,728,269

LONG TERM INVESTMENTS/OTHER ASSETS

Deferred assets

20,847

6,719

-

-

-

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

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

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

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

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

TOTAL LONG TERM INVESTMENTS/OTHER ASSETS

20,847

6,719

-

-

-

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

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

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

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

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

TOTAL LONG TERM ASSETS

5,738,440

5,604,512

5,990,116

6,406,340

9,728,269

CURRENT ASSETS

Stocks

28,678,892

24,906,261

-

-

-

Trade debtors

6,544,708

4,487,570

-

-

-

Other debtors, deposits & prepayments

4,312,953

3,189,645

-

-

-

Short term deposits

703,613

3,154,342

-

-

-

Cash & bank balances

2,651,631

286,126

-

-

-

Others

797,181

894,939

-

-

-

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

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

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

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

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

TOTAL CURRENT ASSETS

43,688,978

36,918,883

46,373,504

51,346,412

87,928,639

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

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

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

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

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

TOTAL ASSET

49,427,418

42,523,395

52,363,620

57,752,752

97,656,908

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

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

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

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

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

CURRENT LIABILITIES

Trade creditors

3,889,755

4,144,364

-

-

-

Other creditors & accruals

48,726

28,633

-

-

-

Bank overdraft

794,473

948,427

-

-

-

Short term borrowings/Term loans

573,098

542,342

-

-

-

Other borrowings

15,799,908

16,507,761

-

-

-

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

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

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

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

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

TOTAL CURRENT LIABILITIES

21,105,960

22,171,527

24,079,078

33,479,378

75,641,950

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

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

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

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

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

NET CURRENT ASSETS/(LIABILITIES)

22,583,018

14,747,356

22,294,426

17,867,034

12,286,689

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

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

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

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

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

LONG TERM LIABILITIES

Long term loans

3,289,396

3,857,973

-

-

-

Other long term borrowings

7,558

30,890

-

-

-

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

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

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

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

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

TOTAL LONG TERM LIABILITIES

3,296,954

3,888,863

4,574,015

-

-

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

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

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

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

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

TOTAL NET ASSETS

25,024,504

16,463,005

23,710,527

82,026,126

22,014,958

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

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

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

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

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

SHARE CAPITAL

Ordinary share capital

5,000,000

5,000,000

5,000,000

5,000,000

5,000,000

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

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

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

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

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

TOTAL SHARE CAPITAL

5,000,000

5,000,000

5,000,000

5,000,000

5,000,000

RESERVES

Exchange equalisation/fluctuation reserve

1,416,590

-

-

-

-

Retained profit/(loss) carried forward

18,607,914

11,463,005

18,710,527

19,273,374

17,014,958

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

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

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

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

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

TOTAL RESERVES

20,024,504

11,463,005

18,710,527

19,273,374

17,014,958

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

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

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

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

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

SHAREHOLDERS' FUNDS/EQUITY

25,024,504

16,463,005

23,710,527

24,273,374

22,014,958

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

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

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

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

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

 

FINANCIAL RATIO

 

SINEUROPE PTE LTD

 

TYPES OF FUNDS

Cash

3,355,244

3,440,468

-

-

-

Net Liquid Funds

2,560,771

2,492,041

-

-

-

Net Liquid Assets

(6,095,874)

(10,158,905)

22,294,426

17,867,034

12,286,689

Net Current Assets/(Liabilities)

22,583,018

14,747,356

22,294,426

17,867,034

12,286,689

Net Tangible Assets

25,024,504

16,463,005

23,710,527

82,026,126

22,014,958

Net Monetary Assets

(9,392,828)

(14,047,768)

17,720,411

17,867,034

12,286,689

PROFIT & LOSS ITEMS

Earnings Before Interest & Tax (EBIT)

7,130,781

(7,249,225)

-

-

-

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

7,130,781

(7,249,225)

-

-

-

BALANCE SHEET ITEMS

Total Borrowings

20,464,433

21,887,393

-

-

-

Total Liabilities

24,402,914

26,060,390

28,653,093

33,479,378

75,641,950

Total Assets

49,427,418

42,523,395

52,363,620

57,752,752

97,656,908

Net Assets

25,024,504

16,463,005

23,710,527

82,026,126

22,014,958

Net Assets Backing

25,024,504

16,463,005

23,710,527

24,273,374

22,014,958

Shareholders' Funds

25,024,504

16,463,005

23,710,527

24,273,374

22,014,958

Total Share Capital

5,000,000

5,000,000

5,000,000

5,000,000

5,000,000

Total Reserves

20,024,504

11,463,005

18,710,527

19,273,374

17,014,958

GROWTH RATIOS (Year on Year) (%)

Revenue

40.17

(10.27)

(42.28)

(42.71)

27.29

Proft/(Loss) Before Tax

198.37

(422.30)

(163.51)

(32.05)

(62.45)

Proft/(Loss) After Tax

198.58

(1,187.65)

(124.92)

1.62

(68.47)

Total Assets

16.24

(18.79)

(9.33)

(40.86)

33.01

Total Liabilities

(6.36)

(9.05)

(14.42)

(55.74)

41.05

LIQUIDITY (Times)

Cash Ratio

0.16

0.16

-

-

-

Liquid Ratio

0.71

0.54

-

-

-

Current Ratio

2.07

1.67

1.93

1.53

1.16

WORKING CAPITAL CONTROL (Days)

Stock Ratio

182

222

-

-

-

Debtors Ratio

42

40

-

-

-

Creditors Ratio

25

37

-

-

-

SOLVENCY RATIOS (Times)

Gearing Ratio

0.82

1.33

-

-

-

Liabilities Ratio

0.98

1.58

1.21

1.38

3.44

Assets Backing Ratio

5.00

3.29

4.74

16.41

4.40

PERFORMANCE RATIO (%)

Operating Profit Margin

12.42

(17.70)

(3.04)

2.76

2.33

Net Profit Margin

12.44

(17.69)

(1.23)

2.86

1.61

Return On Net Assets

28.50

(44.03)

(5.85)

2.66

14.61

Return On Capital Employed

24.49

(34.03)

(4.91)

9.00

14.61

Return On Shareholders' Funds/Equity

28.55

(44.02)

(2.37)

9.30

10.09





 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 68.20

UK Pound

1

INR 89.58

Euro

1

INR 78.79

SGD

1

INR 50.00

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIS

 

 

Report Prepared by :

SDA

                                                


 

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.