|
|
|
MIRA INFORM REPORT
|
Report No. : |
495813 |
|
Report Date : |
07.03.2018 |
IDENTIFICATION DETAILS
|
Name : |
IKEGAMI
ELECTRONICS ASIA PACIFIC PTE. LTD. |
|
|
|
|
Registered Office : |
1,
Tampines Central 5, 03-03, CPF Tampines Building, 529508 |
|
|
|
|
Country : |
Singapore |
|
|
|
|
Financials (as on) : |
31.03.2017 |
|
|
|
|
Date of Incorporation : |
06.02.2014 |
|
|
|
|
Com. Reg. No.: |
201403424N |
|
|
|
|
Legal Form : |
Private Limited (Limited By Share) |
|
|
|
|
Line of Business : |
Trading of Medical, Professional, Scientific and Precision Equipment
and Telecommunications Equipment. |
|
|
|
|
No. of Employees : |
Not Available |
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 (30.09.2017) |
Current Rating (31.12.2017) |
|
Singapore |
A1 |
A1 |
|
Risk Category |
ECGC Classification |
|
Insignificant |
A1 |
|
Low Risk |
A2 |
|
Moderately Low Risk |
B1 |
|
Moderate Risk |
B2 |
|
Moderately High Risk |
C1 |
|
High Risk |
C2 |
|
Very High Risk |
D |
SINGAPORE - ECONOMIC OVERVIEW
Singapore has a highly developed and successful free-market economy. It enjoys a remarkably open and corruption-free environment, stable prices, and a per capita GDP higher than that of most developed countries. Unemployment is very low. The economy depends heavily on exports, particularly of 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. |
: |
201403424N |
|
COMPANY
NAME |
: |
IKEGAMI
ELECTRONICS ASIA PACIFIC PTE. LTD. |
|
FORMER
NAME |
: |
N/A |
|
INCORPORATION
DATE |
: |
06/02/2014 |
|
COMPANY
STATUS |
: |
EXIST |
|
LEGAL
FORM |
: |
PRIVATE
LIMITED (LIMITED BY SHARE) |
|
LISTED
STATUS |
: |
NO |
|
REGISTERED
ADDRESS |
: |
1,
TAMPINES CENTRAL 5, 03-03, CPF TAMPINES BUILDING, 529508, SINGAPORE. |
|
BUSINESS
ADDRESS |
: |
1,
TAMPINES CENTRAL 5, 03-03, CPF TAMPINES BUILDING, 529508, SINGAPORE. |
|
TEL.NO. |
: |
65-62608820 |
|
FAX.NO. |
: |
65-62608896 |
|
WEB
SITE |
: |
SG.IKEGAMI.CO.JP/ |
|
CONTACT
PERSON |
: |
HARADA
AKIRA ( DIRECTOR ) |
|
PRINCIPAL
ACTIVITY |
: |
TRADING
OF MEDICAL, PROFESSIONAL, SCIENTIFIC AND PRECISION EQUIPMENT AND
TELECOMMUNICATIONS EQUIPMENT |
|
ISSUED
AND PAID UP CAPITAL |
: |
1,791,567.00
ORDINARY SHARE, OF A VALUE OF USD 1,791,567.00 |
|
SALES |
: |
USD
3,975,061 [2017] |
|
NET
WORTH |
: |
USD
1,829,916 [2017] |
|
STAFF
STRENGTH |
: |
N/A |
|
LITIGATION |
: |
CLEAR |
|
FINANCIAL
CONDITION |
: |
LIMITED |
|
PAYMENT |
: |
AVERAGE |
|
MANAGEMENT
CAPABILITY |
: |
AVERAGE |
|
COMMERCIAL
RISK |
: |
LOW |
|
CURRENCY
EXPOSURE |
: |
MODERATE |
|
GENERAL
REPUTATION |
: |
SATISFACTORY |
|
INDUSTRY
OUTLOOK |
: |
AVERAGE
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) trading of medical, professional, scientific and precision equipment
and telecommunications equipment.
The immediate holding company of the Subject
is IKEGAMI TSUSHINKI CO., LTD., a company incorporated in JAPAN.
Share
Capital History
|
Date |
Issue
& Paid Up Capital |
|
06/03/2018 |
USD
1,791,567.00 |
The
major shareholder(s) of the Subject are shown as follows :
Current
Shareholder(s) :
|
Name |
Address |
IC/PP/Loc
No |
Shareholding |
(%) |
|
IKEGAMI
TSUSHINKI CO., LTD. |
5-6-16,
IKEGAMI, OHTA-KU, TOKYO JAPAN |
T14UF0544 |
1,791,567.00 |
100.00 |
|
--------------- |
------ |
|||
|
1,791,567.00 |
100.00 |
|||
|
============ |
===== |
+
Also Director
DIRECTORS
DIRECTOR
1
|
Name
Of Subject |
: |
HARADA
AKIRA |
|
Address |
: |
34,
TANAH MERAH KECHIL ROAD, 07-25, EAST MEADOWS, 465560, SINGAPORE. |
|
IC
/ PP No |
: |
G3165558M |
|
Nationality |
: |
JAPANESE |
|
Date
of Appointment |
: |
01/04/2016 |
INTEREST CHECK
|
Interest
in companies |
: |
see
below |
|
Interest
in business |
: |
none
in our databank |
|
Former
interest |
: |
none
in our databank |
INTEREST
IN COMPANY
|
No |
Local
No |
Company |
Designation |
App
Date |
Shareholding |
Profit/(loss)
After Tax |
Financial
Year |
Status |
As
At |
|
|
No. |
% |
|||||||||
|
1 |
201403424N |
IKEGAMI
ELECTRONICS ASIA PACIFIC PTE. LTD. |
Director |
01/04/2016 |
0.00 |
- |
USD38,349.00 |
2017 |
- |
06/03/2018 |
MANAGEMENT
|
1)
|
Name
of Subject |
: |
HARADA
AKIRA |
|
Position |
: |
DIRECTOR |
AUDITOR
|
Auditor |
: |
CROWE
HORWATH FIRST TRUST LLP |
|
Auditor'
Address |
: |
N/A |
COMPANY SECRETARIES
|
1)
|
Company
Secretary |
: |
MATTHEW
TAN HAK MENG |
|
IC
/ PP No |
: |
S1233885F |
|
|
Address |
: |
11,
AMBER ROAD, 19-01, 439857, 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 |
: |
N/A |
|
Overseas |
: |
N/A |
The Subject refused to disclose its suppliers.
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 |
|||
OPERATIONS
|
Goods
Traded |
: |
MEDICAL,
PROFESSIONAL, SCIENTIFIC AND PRECISION EQUIPMENT AND TELECOMMUNICATIONS
EQUIPMENT |
|
|
Branch |
: |
NO |
Other
Information:
The Subject is principally engaged in the (as a / as an) trading of medical,
professional, scientific and precision equipment and telecommunications
equipment.
The Subject is the sales and service organization for Asia Pacific except China,Taiwan,Korea,and
Japan.
The Subject sells the products based on customer's demands and requirement.
The Subject sells Broadcast Camera, FPU/Transmission Product, Switcher,
Broadcast Monitor, Medical Products, CCTV Products, Inspection Products and others.
CURRENT INVESTIGATION
Latest
fresh investigations carried out on the Subject indicated that:
|
Telephone
Number Provided By Client |
: |
N/A |
|
Current
Telephone Number |
: |
65-62608820 |
|
Match |
: |
N/A |
|
Address
Provided by Client |
: |
1
TAMPINES CENTRAL 5 # 03-03, CPF TAMPINES, 529508 SINGAPORE |
|
Current
Address |
: |
1,
TAMPINES CENTRAL 5, 03-03, CPF TAMPINES BUILDING, 529508, SINGAPORE. |
|
Match |
: |
NO |
Other
Investigations
We
have contacted one of the staff from the Subject and she provided some
information.
She refused to disclose the number of employees and bankers.
The address provided is incomplete.
FINANCIAL ANALYSIS
|
Profitability |
||||||
|
Turnover |
: |
Increased |
[ |
2015
- 2017 |
] |
|
|
Profit/(Loss)
Before Tax |
: |
Increased |
[ |
2015
- 2017 |
] |
|
|
Return
on Shareholder Funds |
: |
Unfavourable |
[ |
2.10% |
] |
|
|
Return
on Net Assets |
: |
Unfavourable |
[ |
2.29% |
] |
|
|
The
Subject's turnover increased steadily as the demand for its products /
services increased due to the goodwill built up over the years.The management
had succeeded in turning the Subject into a profit making company. The profit
could be due to better control of its operating costs and efficiency in
utilising its resources. The unfavourable return on shareholders' funds could
indicate that the Subject was inefficient in utilising its assets to generate
returns. |
||||||
|
Working
Capital Control |
||||||
|
Stock
Ratio |
: |
Unfavourable |
[ |
143
Days |
] |
|
|
Debtor
Ratio |
: |
Unfavourable |
[ |
143
Days |
] |
|
|
Creditors
Ratio |
: |
Favourable |
[ |
3
Days |
] |
|
|
The
Subject could be incurring higher holding cost. As its capital was tied up in
stocks, it could face liquidity problems. The Subject's debtors ratio was
high. The Subject should tighten its credit control and improve its
collection period. 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 |
: |
Favourable |
[ |
1.10
Times |
] |
|
|
Current
Ratio |
: |
Unfavourable |
[ |
1.81
Times |
] |
|
|
A
minimum liquid ratio of 1 should be maintained by the Subject in order to
assure its creditors of its ability to meet short term obligations and the
Subject was in a good liquidity position. Thus, we believe the Subject is
able to meet all its short term obligations as and when they fall due. |
||||||
|
Solvency |
||||||
|
Interest
Cover |
: |
Favourable |
[ |
11.98
Times |
] |
|
|
Gearing
Ratio |
: |
Favourable |
[ |
0.00
Times |
] |
|
|
The
interest cover showed that the Subject was able to service the interest. The
favourable interest cover could indicate that the Subject was making enough
profit to pay for the interest accrued. The Subject had no gearing and hence
it had virtually no financial risk. The Subject was financed by its
shareholders' funds and internally generated fund. During the economic
downturn, the Subject, having a zero gearing, will be able to compete better
than those which are highly geared in the same industry. |
||||||
|
Overall
Assessment : |
||||||
|
The
higher turnover had helped to reduce the Subject's losses. The Subject was in
good liquidity position with its total current liabilities well covered by
its total current assets. With its current net assets, the Subject should be
able to repay its short term obligations. With the favourable interest cover,
the Subject could be able to service all the accrued interest without facing
any difficulties. The Subject was a zero gearing company, it was solely
dependant on its shareholders to provide funds to finance its business. The
Subject has good chance of getting loans, if the needs arises. |
||||||
|
Overall
financial condition of the Subject : LIMITED |
||||||
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 |
- |
7.40 |
|
Government
Services |
6.00 |
6.50 |
6.30 |
- |
- |
|
Education
Services |
0.30 |
3.10 |
5.98 |
- |
2.40 |
|
|
|||||
|
*
Estimate / Preliminary |
|||||
|
#
Based on Index of Industrial Production (2015 = 100) |
INDUSTRY ANALYSIS
|
INDUSTRY
: |
TRADING |
|
The
wholesale & retail trade sector expanded by 6.8% in the third quarter of
2015, higher than the 6.0% growth in the preceding quarter. Growth was
supported by both the wholesale trade and retail trade segments. The
wholesale trade segment was boosted by an increase in both domestic and
foreign wholesale trade sales volume. In particular, the domestic wholesale
trade index rose by 7.4%, following the 8.1 % increase in the previous
quarter. The strong performance in domestic wholesale trade was due to a
surge in the sales of petroleum and petroleum products (14%), chemicals &
chemical products (39%) and telecommunications & computers (18%). |
|
|
Similarly,
the foreign wholesale trade index rose by 10% in the third quarter of 2015,
accelerating from the 6.9% rise in the previous quarter. Growth was driven by
improvements in the sales of petroleum & petroleum products (21%),
metals, timber & construction materials (10%) and general wholesale trade
(8.8%). |
|
|
Overall
retail trade sales volume also recorded resilient growth of 5.6% in the third
quarter of 2015, extending the 6.4 % expansion in the second quarter. Growth
was supported by a surge in the volume of motor vehicle sales (44%), which
was in turn due to a substantial increase in the supply of Certificate of
Entitlements. Excluding motor vehicles, retail sales volume increased at a
much slower pace of 0.7% over the same period. The increase in retail sales
volume (excluding motor vehicles) was due to improved non-discretionary goods
sales. For instance, the sales of medical goods & toiletries and
department store goods rose by 8.1% and 3.6% respectively. |
|
|
According
to the Retail News Asia, Food and beverage has overtaken fashion as the
primary driver of demand for retail real estate in Singapore. Despite
declining retail sales and consumer spending, the prime retail sector
remained in good shape during the third quarter 2015. |
|
|
OVERALL
INDUSTRY OUTLOOK : AVERAGE GROWTH |
|
CREDIT RISK EVALUATION & RECOMMENDATION
|
Incorporated
in 2014, the Subject is a Private Limited company, focusing on trading of
medical, professional, scientific and precision equipment and
telecommunications equipment. The Subject has been in business for less than
5 years and it has slowly been building up contact with its clients while
competing in the industry. A paid up capital of USD 1,791,567 allows the
Subject to expand its business more comfortably. With a strong backing from
its holding company, the Subject enjoys timely financial assistance should
the needs arise. |
PROFIT AND LOSS ACCOUNT
|
THE
FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH SINGAPORE FINANCIAL
REPORTING STANDARDS. |
|
IKEGAMI
ELECTRONICS ASIA PACIFIC PTE. LTD. |
|
Financial
Year End |
2017-03-31 |
2016-03-31 |
2015-03-31 |
|
Months |
12 |
12 |
12 |
|
Consolidated
Account |
Company |
Company |
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 |
3,975,061 |
3,949,325 |
3,739,981 |
|
Other
Income |
28,501 |
20,062 |
64,883 |
|
---------------- |
---------------- |
---------------- |
|
|
Total
Turnover |
4,003,562 |
3,969,387 |
3,804,864 |
|
Costs
of Goods Sold |
(2,873,740) |
(3,639,491) |
(3,424,265) |
|
---------------- |
---------------- |
---------------- |
|
|
Gross
Profit |
1,129,822 |
329,896 |
380,599 |
|
---------------- |
---------------- |
---------------- |
|
|
PROFIT/(LOSS)
FROM OPERATIONS |
38,349 |
(1,086,292) |
(1,122,141) |
|
---------------- |
---------------- |
---------------- |
|
|
PROFIT/(LOSS)
BEFORE TAXATION |
38,349 |
(1,086,292) |
(1,122,141) |
|
---------------- |
---------------- |
---------------- |
|
|
PROFIT/(LOSS)
AFTER TAXATION |
38,349 |
(1,086,292) |
(1,122,141) |
|
---------------- |
---------------- |
---------------- |
|
|
RETAINED
PROFIT/(LOSS) BROUGHT FORWARD |
|||
|
As
previously reported |
(2,208,433) |
(1,122,141) |
- |
|
---------------- |
---------------- |
---------------- |
|
|
As
restated |
(2,208,433) |
(1,122,141) |
- |
|
---------------- |
---------------- |
---------------- |
|
|
PROFIT
AVAILABLE FOR APPROPRIATIONS |
(2,170,084) |
(2,208,433) |
(1,122,141) |
|
CAPITALISATION
FOR BONUS ISSUES |
2,208,433 |
- |
- |
|
---------------- |
---------------- |
---------------- |
|
|
RETAINED
PROFIT/(LOSS) CARRIED FORWARD |
38,349 |
(2,208,433) |
(1,122,141) |
|
============= |
============= |
============= |
|
|
INTEREST
EXPENSE (as per notes to P&L) |
|||
|
Others |
3,494 |
34,304 |
- |
|
---------------- |
---------------- |
---------------- |
|
|
3,494 |
34,304 |
- |
|
|
============= |
============= |
============= |
|
|
DEPRECIATION
(as per notes to P&L) |
28,582 |
26,756 |
25,898 |
|
AMORTIZATION |
8,867 |
8,867 |
8,867 |
|
---------------- |
---------------- |
---------------- |
|
|
Total
Amortization And Depreciation |
37,449 |
35,623 |
34,765 |
|
============= |
============= |
============= |
BALANCE SHEET
|
IKEGAMI
ELECTRONICS ASIA PACIFIC PTE. LTD. |
|
ASSETS
EMPLOYED: |
|||
|
FIXED
ASSETS |
57,719 |
80,934 |
104,625 |
|
---------------- |
---------------- |
---------------- |
|
|
INTANGIBLE
ASSETS |
|||
|
Computer
software |
8,866 |
17,733 |
26,600 |
|
---------------- |
---------------- |
---------------- |
|
|
TOTAL
INTANGIBLE ASSETS |
8,866 |
17,733 |
26,600 |
|
---------------- |
---------------- |
---------------- |
|
|
TOTAL
LONG TERM ASSETS |
66,585 |
98,667 |
131,225 |
|
CURRENT
ASSETS |
|||
|
Stocks |
1,554,344 |
949,791 |
1,452,207 |
|
Trade
debtors |
1,559,363 |
550,567 |
1,734,181 |
|
Other
debtors, deposits & prepayments |
143,035 |
89,893 |
176,226 |
|
Amount
due from holding company |
- |
3,589 |
64,805 |
|
Amount
due from director |
9,575 |
- |
- |
|
Cash
& bank balances |
685,758 |
500,860 |
506,015 |
|
---------------- |
---------------- |
---------------- |
|
|
TOTAL
CURRENT ASSETS |
3,952,075 |
2,094,700 |
3,933,434 |
|
---------------- |
---------------- |
---------------- |
|
|
TOTAL
ASSET |
4,018,660 |
2,193,367 |
4,064,659 |
|
============= |
============= |
============= |
|
|
CURRENT
LIABILITIES |
|||
|
Trade
creditors |
22,314 |
384 |
55,857 |
|
Other
creditors & accruals |
66,518 |
79,897 |
139,318 |
|
Amounts
owing to holding company |
2,099,912 |
3,314,554 |
3,991,625 |
|
Amounts
owing to related companies |
- |
6,965 |
- |
|
---------------- |
---------------- |
---------------- |
|
|
TOTAL
CURRENT LIABILITIES |
2,188,744 |
3,401,800 |
4,186,800 |
|
---------------- |
---------------- |
---------------- |
|
|
NET
CURRENT ASSETS/(LIABILITIES) |
1,763,331 |
(1,307,100) |
(253,366) |
|
---------------- |
---------------- |
---------------- |
|
|
TOTAL
NET ASSETS |
1,829,916 |
(1,208,433) |
(122,141) |
|
============= |
============= |
============= |
|
|
FINANCED
BY: |
|||
|
SHARE
CAPITAL |
|||
|
Ordinary
share capital |
1,791,567 |
1,000,000 |
1,000,000 |
|
---------------- |
---------------- |
---------------- |
|
|
TOTAL
SHARE CAPITAL |
1,791,567 |
1,000,000 |
1,000,000 |
|
RESERVES |
|||
|
Retained
profit/(loss) carried forward |
38,349 |
(2,208,433) |
(1,122,141) |
|
---------------- |
---------------- |
---------------- |
|
|
TOTAL
RESERVES |
38,349 |
(2,208,433) |
(1,122,141) |
|
---------------- |
---------------- |
---------------- |
|
|
SHAREHOLDERS'
FUNDS/EQUITY |
1,829,916 |
(1,208,433) |
(122,141) |
|
============= |
============= |
============= |
|
FINANCIAL RATIO
|
IKEGAMI
ELECTRONICS ASIA PACIFIC PTE. LTD. |
|
TYPES
OF FUNDS |
|||
|
Cash |
685,758 |
500,860 |
506,015 |
|
Net
Liquid Funds |
685,758 |
500,860 |
506,015 |
|
Net
Liquid Assets |
208,987 |
(2,256,891) |
(1,705,573) |
|
Net
Current Assets/(Liabilities) |
1,763,331 |
(1,307,100) |
(253,366) |
|
Net
Tangible Assets |
1,821,050 |
(1,226,166) |
(148,741) |
|
Net
Monetary Assets |
208,987 |
(2,256,891) |
(1,705,573) |
|
PROFIT
& LOSS ITEMS |
|||
|
Earnings
Before Interest & Tax (EBIT) |
0 |
0 |
(1,122,141) |
|
Earnings
Before Interest, Taxes, Depreciation And Amortization (EBITDA) |
79,292 |
(1,016,365) |
(1,087,376) |
|
BALANCE
SHEET ITEMS |
|||
|
Total
Borrowings |
0 |
0 |
0 |
|
Total
Liabilities |
2,188,744 |
3,401,800 |
4,186,800 |
|
Total
Assets |
4,018,660 |
2,193,367 |
4,064,659 |
|
Net
Assets |
1,829,916 |
(1,208,433) |
(122,141) |
|
Net
Assets Backing |
1,829,916 |
(1,208,433) |
(122,141) |
|
Shareholders'
Funds |
1,829,916 |
(1,208,433) |
(122,141) |
|
Total
Share Capital |
1,791,567 |
1,000,000 |
1,000,000 |
|
Total
Reserves |
38,349 |
(2,208,433) |
(1,122,141) |
|
GROWTH
RATIOS (Year on Year) (%) |
|||
|
Revenue |
0.65 |
5.60 |
- |
|
Proft/(Loss)
Before Tax |
103.53 |
3.19 |
- |
|
Proft/(Loss)
After Tax |
103.53 |
3.19 |
- |
|
Total
Assets |
(1.13) |
(46.04) |
- |
|
Total
Liabilities |
(47.72) |
(18.75) |
- |
|
LIQUIDITY
(Times) |
|||
|
Cash
Ratio |
0.31 |
0.15 |
0.12 |
|
Liquid
Ratio |
1.10 |
0.34 |
0.59 |
|
Current
Ratio |
1.81 |
0.62 |
0.94 |
|
WORKING
CAPITAL CONTROL (Days) |
|||
|
Stock
Ratio |
143 |
88 |
142 |
|
Debtors
Ratio |
143 |
51 |
169 |
|
Creditors
Ratio |
3 |
0 |
6 |
|
SOLVENCY
RATIOS (Times) |
|||
|
Gearing
Ratio |
0 |
0 |
0 |
|
Liabilities
Ratio |
1.20 |
(2.82) |
(34.28) |
|
Times
Interest Earned Ratio |
11.98 |
(30.67) |
0 |
|
Assets
Backing Ratio |
1.02 |
(1.23) |
(0.15) |
|
PERFORMANCE
RATIO (%) |
|||
|
Operating
Profit Margin |
0.96 |
(27.51) |
(30.00) |
|
Net
Profit Margin |
0.96 |
(27.51) |
(30.00) |
|
Return
On Net Assets |
2.29 |
87.05 |
918.73 |
|
Return
On Capital Employed |
2.28 |
88.35 |
1,174.51 |
|
Return
On Shareholders' Funds/Equity |
2.10 |
89.89 |
918.73 |
|
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 64.99 |
|
|
1 |
INR 89.91 |
|
Euro |
1 |
INR 80.21 |
|
SGD |
1 |
INR 49.38 |
Note:
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
DIV |
|
|
|
|
Report Prepared
by : |
NIT |
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)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.