MIRA INFORM REPORT

 

 

Report No. :

497097

Report Date :

19.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

STMICROELECTRONICS ASIA PACIFIC PTE LTD

 

 

Formerly Known As :

SGS-THOMSON MICROELECTRONICS ASIA PACIFIC (PTE) LTD

 

 

Registered Office :

5A, Serangoon North Avenue 5, 554574

 

 

Country :

Singapore

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

22.06.1994

 

 

Com. Reg. No.:

199404407W

 

 

Legal Form :

Private Limited (Limited by Share)

 

 

Line of Business :

Subject is principally engaged in the manufacture of printed circuit boards without electronic parts.

 

 

No. of Employees :

750

 

 

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+

Low Risk

Business dealings permissible with low risk of default

 

Status :

Good

 

 

Payment Behaviour :

Regular

 

 

Litigation :

Exist

 

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.

:

199404407W

COMPANY NAME

:

STMICROELECTRONICS ASIA PACIFIC PTE LTD

FORMER NAME

:

SGS-THOMSON MICROELECTRONICS ASIA PACIFIC (PTE) LTD (19/05/1998)

INCORPORATION DATE

:

22/06/1994

COMPANY STATUS

:

EXIST

LEGAL FORM

:

PRIVATE LIMITED (LIMITED BY SHARE)

LISTED STATUS

:

NO

REGISTERED ADDRESS

:

5A, SERANGOON NORTH AVENUE 5, 554574, SINGAPORE.

BUSINESS ADDRESS

:

5A, SERANGOON NORTH AVENUE 5, 554574, SINGAPORE.

TEL.NO.

:

65-62165000

FAX.NO.

:

65-64820240

WEB SITE

:

WWW.ST.COM

CONTACT PERSON

:

STOLTZ BERTRAND BERNARD PAUL ( DIRECTOR )

PRINCIPAL ACTIVITY

:

MANUFACTURE OF PRINTED CIRCUIT BOARDS WITHOUT ELECTRONIC PARTS

ISSUED AND PAID UP CAPITAL

:

13,982,000.00 ORDINARY SHARE, OF A VALUE OF SGD 13,982,000.00 

SALES

:

USD 3,752,750,000 [2016]

NET WORTH

:

USD 7,178,000 [2016]

STAFF STRENGTH

:

750 [2018]

LITIGATION

:

TRACED

FINANCIAL CONDITION

:

STABLE

PAYMENT

:

GOOD

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 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) manufacture of printed circuit boards without electronic parts.

 

The immediate and ultimate holding company of the Subject is STMICROELECTRONICS N.V., a company incorporated in NETHERLANDS.

 

Share Capital History

Date

Issue & Paid Up Capital

13/03/2018

SGD 13,982,000.00

 

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


Current Shareholder(s) :

Name

Address

IC/PP/Loc No

Shareholding

(%)

STMICROELECTRONICS N.V.

WTC SCHIPHOL AIRPORT AMSTERDAM, SCHIPHOL BOULEVARD 265, 1118 BH SCHIPHOL AIRPORT, THE NEDERLANDS NETHERLANDS

S69UF0067

13,982,000.00

100.00

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

------

13,982,000.00

100.00

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

=====

+ Also Director

 

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

 

Local No

Country

Company

Status

(%)

As At

INDIA

ST MICROELECTRONIS MARKETING PVT. LTD

-

100.00

31/12/2016

THAILAND

STMICROELECTRONICS (THAILAND) LTD

-

100.00

31/12/2016

AUSTRALIA

STMICROELECTRONICS PTY LIMITED

-

100.00

31/12/2016



DIRECTORS

 

DIRECTOR 1

 

Name Of Subject

:

CARLO MARIA FERRO

Address

:

CHEMIN DU CHAMP-DES-FILLES 39, 1228, PLAN-LES-OUATES, (GE), SWITZERLAND.

IC / PP No

:

X2257264

Nationality

:

SWISS

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

199404407W

STMICROELECTRONICS ASIA PACIFIC PTE LTD

Director

01/04/2016

0.00

-

USD35,242,000.00

2016

-

13/03/2018

2

196900236M

STMICROELECTRONICS PTE LTD

Director

01/04/2016

0.00

-

USD8,275,000.00

2015

-

24/11/2016

 

DIRECTOR 2

 

Name Of Subject

:

JEROME GEORGES CLAUDE ROUX

Address

:

82, GRANGE ROAD, 20-04, COLONNADE APARTMENT, 249587, SINGAPORE.

IC / PP No

:

S2731399Z

Nationality

:

FRENCH

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

199404407W

STMICROELECTRONICS ASIA PACIFIC PTE LTD

Director

01/04/2016

0.00

-

USD35,242,000.00

2016

-

13/03/2018

 

DIRECTOR 3

 

Name Of Subject

:

MARCO LUCIANO CASSIS

Address

:

SUITE 503, OPUS ARISUGAWA TERRACE, 5-4-1, MINAMI AZABU, MINATO-KU, TOKYO 106-0047, JAPAN.

IC / PP No

:

YA0372449

Nationality

:

ITALIAN

Date of Appointment

:

03/01/2011



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

199404407W

STMICROELECTRONICS ASIA PACIFIC PTE LTD

Director

03/01/2011

0.00

-

USD35,242,000.00

2016

-

13/03/2018

 

DIRECTOR 4

 

Name Of Subject

:

STOLTZ BERTRAND BERNARD PAUL

Address

:

5, BALMORAL ROAD, 10-02, TREASURE ON BALMORAL, 259786, SINGAPORE.

IC / PP No

:

G5690405R

Nationality

:

FRENCH

Date of Appointment

:

01/04/2013



INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

none in our databank

Former interest

:

none in our databank

INTEREST IN COMPANY

No

Local No

Company

Designation

App Date

Shareholding

Profit/(loss) After Tax

Financial Year

Status

As At

No.

%

1

199404407W

STMICROELECTRONICS ASIA PACIFIC PTE LTD

Director

01/04/2013

0.00

-

USD35,242,000.00

2016

-

13/03/2018

2

196900236M

STMICROELECTRONICS PTE LTD

Director

01/04/2013

0.00

-

USD8,275,000.00

2015

-

24/11/2016



MANAGEMENT

 

 

1)

Name of Subject

:

STOLTZ BERTRAND BERNARD PAUL

Position

:

DIRECTOR

 

 

AUDITOR

 

Auditor

:

ERNST & YOUNG LLP

Auditor' Address

:

N/A

 

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

BARRY MARTIN-DELONGCHAMPS GREGOIRE, CHARLES, ALBERT

IC / PP No

:

G5807423W

Address

:

63, BISHAN STREET 21, 08-01, BISHAN 8, 574045, SINGAPORE.

 

 

BANKING


No Banker found in our databank. 


ENCUMBRANCE (S)


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

 

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 winding up petition was found in our databank.

LEGAL ACTION

 

 

 

Total PENDING Case(s) : 1

 

 

Case Status

:

PENDING

Code No

:

99

Case No

:

1323

Year

:

2012

Place

:

SINGAPORE

Court

:

DISTRICT COURT

Date Filed

:

10/05/2012

Solicitor Firm

:

APAC LAW CORPORATION

Plaintiff

:

GUNA SEGAR S/O RAMANATHAN

DEFENDANTS

:

STMICROELECTRONICS ASIA PACIFIC PTE LTD (199404407)

KEPPEL SHIPYARD LIMITED (197000594) 51, PIONEER SECTOR 1, 628437, SINGAPORE.

Amount Claimed

:

100000

Nature of Claim

:

SGD

Remark

:

TORT - NEGLIGENCE

Total SETTLED Case(s) : 1

Case Status

:

SETTLED (CONSENT JUDGEMENT)

Code No

:

99

Case No

:

542

Year

:

2012

Place

:

SINGAPORE

Court

:

SUPREME COURT

Date Filed

:

29/05/2013

Solicitor Firm

:

GURBANI & CO.

Plaintiff

:

PAULUS TANNOS

CATHERINE TANNOS

PT. SANDIPALA ARTHAPUTRA

DEFENDANTS

:

STMICROELECTRONICS ASIA PACIFIC PTE LTD (199404407)

Amount Claimed

:

1712875

1000000

6000000

Nature of Claim

:

USD

USD

USD

Remark

:

CONTRACT- SALE OF GOODS & SERVICES



PAYMENT RECORD

 

 

SOURCES OF RAW MATERIALS:

Local

:

YES

Overseas

:

YES

The Subject refused to provide any name of trade/service supplier and we are unable to conduct any trade enquiry. However, from financial historical data we conclude that :

OVERALL PAYMENT HABIT

Prompt 0-30 Days

[

]

Good 31-60 Days

[

X

]

Average 61-90 Days

[

]

Fair 91-120 Days

[

]

Poor >120 Days

[

]

 

 

CLIENTELE

 

Local

:

YES

Domestic Markets

:

SINGAPORE

Overseas

:

YES

Export Market

:

WORLDWIDE

Credit Term

:

AS AGREED

Payment Mode

:

CHEQUES
TELEGRAPHIC TRANSFER (TT)



OPERATIONS

 

Products manufactured

:

INTEGRATED CIRCUITS SUBSYSTEMS

 

Total Number of Employees:

 

YEAR

2018

2017

2016

2013

GROUP

N/A

N/A

N/A

N/A

COMPANY

750

750

1000

800

 

Branch

:

NO

Other Information:


The Subject is principally engaged in the (as a / as an) manufacture of printed circuit boards without electronic parts. 

The Group is a world leader in developing and delivering semiconductor solutions across the spectrum of microelectronics applications.

The Group is also engaged in the designing and testing of microelectronics.

It produces a range of electric components such as diodes, semiconductors, transistors, and memory storage devices. 

 

 

CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the Subject indicated that :

Telephone Number Provided By Client

:

N/A

Current Telephone Number

:

65-62165000

Match

:

N/A

Address Provided by Client

:

5A SERANGOON NORTH AVENUE 5, SINGAPORE 554574

Current Address

:

5A, SERANGOON NORTH AVENUE 5, 554574, SINGAPORE.

Match

:

YES

 

Other Investigations


On 13th March 2018 we contacted one of the staff from the Subject and he provided some information.


FINANCIAL ANALYSIS

 

Profitability

Turnover

:

Erratic

[

2012 - 2016

]

Profit/(Loss) Before Tax

:

Increased

[

2012 - 2016

]

Return on Shareholder Funds

:

Favourable

[

490.97%

]

Return on Net Assets

:

Favourable

[

562.52%

]

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

[

7 Days

]

Debtor Ratio

:

Favourable

[

51 Days

]

Creditors Ratio

:

Favourable

[

0 Days

]

The Subject's stocks were moving fast thus reducing its holding cost. This had reduced funds being tied up in stocks. The favourable debtors' days could be due to the good credit control measures implemented by the Subject. The Subject had a favourable creditors' ratio where the Subject could be taking advantage of the cash discounts and also wanting to maintain goodwill with its creditors.

Liquidity

Liquid Ratio

:

Acceptable

[

0.90 Times

]

Current Ratio

:

Unfavourable

[

1.01 Times

]

The Subject's liquid ratio was slightly low. This could indicate that the Subject's working capital was slightly deficient. The Subject will have to improve its liquidity position either by obtaining short term financing or increase its paid up capital so that it can meet all its short term obligations as and when they fall due.

Solvency

Interest Cover

:

Favourable

[

219.45 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 Subject's turnover showed a volatile trend but its losses were lower when compared to the previous corresponding period. This could suggest that the Subject was more efficient in its operating cost control and was more competitive. The Subject's liquidity was at an acceptable range. If the Subject is able to obtain further short term financing, it should be able to meet all 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 : STABLE

 

 

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)

(Source : Department of Statistics)



INDUSTRY ANALYSIS

 

INDUSTRY :

MANUFACTURING

In the first quarter of 2017, manufacturing output rose by 8.0%, following the increase of 11% in the previous quarter. The robust performance of the sector was underpinned by sustained growth in the electronics, precision engineering and chemicals clusters. For the whole year of 2016, the manufacturing sector grew by 3.6%, a reversal from the 5.1% contraction in the previous year.

The electronics cluster increased by 33% in the first quarter, largely driven by the semiconductors segment, which saw its output surge by 50%. The strong performance of the semiconductors segment can be attributed to the continued recovery in global semiconductors demand, driven in turn by healthy demand in key end markets such as smartphone and automotive applications. At the same time, the other electronic modules & components and computer peripherals segments grew by 9.0% and 1.2% respectively. For the full year of 2016, the electronics cluster expanded by 16%.

Besides, biomedical manufacturing cluster contracted by 7.5% in the first quarter of 2017. Within the cluster, the medical technology segment recorded robust growth of 14%, supported by higher export demand for medical instruments. However, this was outweighed by a 14% decline in the output of the pharmaceuticals segment as the production of active pharmaceutical ingredients fell. For 2016 as a whole, the biomedical manufacturing cluster expanded by 14%, with both the pharmaceuticals and medical technology segments supporting growth.

In the first quarter of 2017, output of the transport engineering cluster fell by 11%, dragged down by the marine & offshore engineering (M&OE) segment. This more than offset expansions in the aerospace (10%) and land (7.0%) segments. The aerospace segment, in particular, was supported by an increase in demand for aircraft and engine maintenance work. For the whole year of 2016, the transport engineering cluster contracted by 18%.

The precision engineering cluster expanded by 19% in the first quarter of 2017, supported by both the machinery & systems (M&S) and precision modules & components (PMC) segments. Output in the M&S segment rose by 24 % on the back of robust export demand for semiconductor manufacturing equipment. Meanwhile, the PMC segment grew by 11% due to an increase in the production of dies, moulds, tools, jigs & fixtures, optical instruments and metal precision components. In 2016, the precision engineering cluster’s output rose by 0.8%.

Moreover, output of the general manufacturing industries shrank by 6.7% in the first quarter 2017. In particular, the output of the miscellaneous industries segment fell by 12% due to a decline in the production of fibre glass products and construction-related products & materials. The printing segment contracted by 21%, as demand for commercial printing remained weak and the food, beverage & tobacco segment expanded by 3.2%, supported by healthy export demand. For the full year 2016, the general manufacturing industries contracted by 2.5%.

The output of the chemicals cluster increased by 2.9% in the first quarter of 2017 supported primarily by growth in the petrochemicals (9.8%) and specialty chemicals (2.9%) segments. Growth in the petrochemicals segment was partly the result of a low base effect as production levels a year ago were weak due to plant maintenance shutdowns. On the other hand, the other chemicals segment contracted to 5.6% on account of a lower level of production of fragrances. For the full year 2016, the chemicals cluster contracted by 0.9 per cent. This was due to a decline in the output of the petrochemicals segment arising from major plant maintenance shutdowns, even as the output of all other segments expanded.

OVERALL INDUSTRY OUTLOOK : MARGINAL GROWTH

 

 

FINANCIALS

 

PROFIT AND LOSS ACCOUNT

 

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

STMICROELECTRONICS ASIA PACIFIC PTE LTD

 

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

USD

USD

USD

USD

USD

TURNOVER

3,752,750,000

3,672,173,000

3,854,494,000

3,885,300,000

3,820,925,000

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

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

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

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

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

Total Turnover

3,752,750,000

3,672,173,000

3,854,494,000

3,885,300,000

3,820,925,000

Costs of Goods Sold

(3,500,950,000)

(3,517,206,000)

(3,646,733,000)

(3,651,122,000)

(3,551,256,000)

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

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

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

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

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

Gross Profit

251,800,000

154,967,000

207,761,000

234,178,000

269,669,000

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

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

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

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

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

PROFIT/(LOSS) FROM OPERATIONS

40,194,000

(40,255,000)

8,754,000

20,448,000

76,402,000

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

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

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

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

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

PROFIT/(LOSS) BEFORE TAXATION

40,194,000

(40,255,000)

8,754,000

20,448,000

76,402,000

Taxation

(4,952,000)

3,551,000

(839,000)

(4,483,000)

(8,798,000)

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

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

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

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

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

PROFIT/(LOSS) AFTER TAXATION

35,242,000

(36,704,000)

7,915,000

15,965,000

67,604,000

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

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

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

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

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

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

As previously reported

(36,474,000)

13,230,000

16,115,000

115,150,000

217,546,000

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

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

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

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

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

As restated

(36,474,000)

13,230,000

16,115,000

115,150,000

217,546,000

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

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

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

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

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

PROFIT AVAILABLE FOR APPROPRIATIONS

(1,232,000)

(23,474,000)

24,030,000

131,115,000

285,150,000

DIVIDENDS - Ordinary (paid & proposed)

-

(13,000,000)

(10,800,000)

(115,000,000)

(170,000,000)

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

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

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

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

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

RETAINED PROFIT/(LOSS) CARRIED FORWARD

(1,232,000)

(36,474,000)

13,230,000

16,115,000

115,150,000

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

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

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

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

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

INTEREST EXPENSE (as per notes to P&L)

Bank overdraft

-

-

-

1,000

1,000

Others

184,000

-

-

-

-

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

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

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

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

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

184,000

-

-

1,000

1,000

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

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

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

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

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

DEPRECIATION (as per notes to P&L)

1,761,000

1,820,000

1,831,000

1,849,000

2,069,000

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

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

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

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

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

Total Amortization And Depreciation

1,761,000

1,820,000

1,831,000

1,849,000

2,069,000

 

 

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

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

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

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

 

BALANCE SHEET

 

STMICROELECTRONICS ASIA PACIFIC PTE LTD

 

ASSETS EMPLOYED:

FIXED ASSETS

5,514,000

5,903,000

7,516,000

7,881,000

7,998,000

LONG TERM INVESTMENTS/OTHER ASSETS

Subsidiary companies

821,000

821,000

821,000

821,000

821,000

Deferred assets

1,761,000

6,502,000

1,337,000

1,113,000

1,360,000

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

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

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

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

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

TOTAL LONG TERM INVESTMENTS/OTHER ASSETS

2,582,000

7,323,000

2,158,000

1,934,000

2,181,000

INTANGIBLE ASSETS

Goodwill on consolidation

-

-

-

-

439,000

Computer software

-

10,000

176,000

374,000

-

Others

-

-

-

-

559,000

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

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

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

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

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

TOTAL INTANGIBLE ASSETS

-

10,000

176,000

374,000

998,000

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

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

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

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

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

TOTAL LONG TERM ASSETS

8,096,000

13,236,000

9,850,000

10,189,000

11,177,000

CURRENT ASSETS

Stocks

73,230,000

83,670,000

118,351,000

80,265,000

76,369,000

Trade debtors

527,730,000

432,434,000

489,083,000

560,513,000

547,032,000

Other debtors, deposits & prepayments

5,457,000

4,651,000

5,459,000

5,469,000

4,821,000

Short term deposits

784,000

546,000

521,000

366,000

552,000

Amount due from holding company

-

6,185,000

2,761,000

-

-

Amount due from related companies

81,831,000

3,007,000

2,916,000

511,000

46,801,000

Cash & bank balances

2,154,000

4,327,000

8,021,000

3,411,000

14,016,000

Others

2,641,000

2,943,000

93,000

141,000

174,000

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

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

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

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

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

TOTAL CURRENT ASSETS

693,827,000

537,763,000

627,205,000

650,676,000

689,765,000

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

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

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

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

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

TOTAL ASSET

701,923,000

550,999,000

637,055,000

660,865,000

700,942,000

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

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

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

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

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

CURRENT LIABILITIES

Trade creditors

1,307,000

1,068,000

1,252,000

1,472,000

461,348,000

Other creditors & accruals

24,243,000

25,177,000

31,074,000

36,471,000

36,451,000

Amounts owing to holding company

912,000

-

-

727,000

1,706,000

Amounts owing to subsidiary companies

47,380,000

3,266,000

3,723,000

3,711,000

3,316,000

Amounts owing to related companies

613,071,000

540,671,000

577,594,000

591,134,000

65,391,000

Provision for taxation

517,000

1,683,000

1,418,000

2,592,000

-

Other liabilities

606,000

185,000

354,000

233,000

9,170,000

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

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

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

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

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

TOTAL CURRENT LIABILITIES

688,036,000

572,050,000

615,415,000

636,340,000

577,382,000

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

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

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

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

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

NET CURRENT ASSETS/(LIABILITIES)

5,791,000

(34,287,000)

11,790,000

14,336,000

112,383,000

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

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

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

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

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

LONG TERM LIABILITIES

Others

6,709,000

7,013,000

-

-

-

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

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

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

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

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

TOTAL LONG TERM LIABILITIES

6,709,000

7,013,000

-

-

-

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

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

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

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

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

TOTAL NET ASSETS

7,178,000

(28,064,000)

21,640,000

24,525,000

123,560,000

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

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

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

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

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

FINANCED BY:

SHARE CAPITAL

Ordinary share capital

8,410,000

8,410,000

8,410,000

8,410,000

8,410,000

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

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

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

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

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

TOTAL SHARE CAPITAL

8,410,000

8,410,000

8,410,000

8,410,000

8,410,000

RESERVES

Retained profit/(loss) carried forward

(1,232,000)

(36,474,000)

13,230,000

16,115,000

115,150,000

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

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

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

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

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

TOTAL RESERVES

(1,232,000)

(36,474,000)

13,230,000

16,115,000

115,150,000

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

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

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

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

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

SHAREHOLDERS' FUNDS/EQUITY

7,178,000

(28,064,000)

21,640,000

24,525,000

123,560,000

 

 

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

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

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

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

 

FINANCIAL RATIO

 

STMICROELECTRONICS ASIA PACIFIC PTE LTD

 

TYPES OF FUNDS

Cash

2,938,000

4,873,000

8,542,000

3,777,000

14,568,000

Net Liquid Funds

2,938,000

4,873,000

8,542,000

3,777,000

14,568,000

Net Liquid Assets

(67,439,000)

(117,957,000)

(106,561,000)

(65,929,000)

36,014,000

Net Current Assets/(Liabilities)

5,791,000

(34,287,000)

11,790,000

14,336,000

112,383,000

Net Tangible Assets

7,178,000

(28,074,000)

21,464,000

24,151,000

122,562,000

Net Monetary Assets

(74,148,000)

(124,970,000)

(106,561,000)

(65,929,000)

36,014,000

PROFIT & LOSS ITEMS

Earnings Before Interest & Tax (EBIT)

40,378,000

(40,255,000)

8,754,000

20,449,000

76,403,000

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

42,139,000

(38,435,000)

10,585,000

22,298,000

78,472,000

BALANCE SHEET ITEMS

Total Borrowings

0

0

0

0

0

Total Liabilities

694,745,000

579,063,000

615,415,000

636,340,000

577,382,000

Total Assets

701,923,000

550,999,000

637,055,000

660,865,000

700,942,000

Net Assets

7,178,000

(28,064,000)

21,640,000

24,525,000

123,560,000

Net Assets Backing

7,178,000

(28,064,000)

21,640,000

24,525,000

123,560,000

Shareholders' Funds

7,178,000

(28,064,000)

21,640,000

24,525,000

123,560,000

Total Share Capital

8,410,000

8,410,000

8,410,000

8,410,000

8,410,000

Total Reserves

(1,232,000)

(36,474,000)

13,230,000

16,115,000

115,150,000

GROWTH RATIOS (Year on Year) (%)

Revenue

2.19

(4.73)

(0.79)

1.68

(10.64)

Proft/(Loss) Before Tax

199.85

(559.85)

(57.19)

(73.24)

(10.18)

Proft/(Loss) After Tax

196.02

(563.73)

(50.42)

(76.38)

(9.95)

Total Assets

27.39

(13.51)

(3.60)

(5.72)

9.48

Total Liabilities

19.98

(5.91)

(3.29)

10.21

39.37

LIQUIDITY (Times)

Cash Ratio

0

0.01

0.01

0.01

0.03

Liquid Ratio

0.90

0.79

0.83

0.90

1.06

Current Ratio

1.01

0.94

1.02

1.02

1.19

WORKING CAPITAL CONTROL (Days)

Stock Ratio

7

8

11

8

7

Debtors Ratio

51

43

46

53

52

Creditors Ratio

0

0

0

0

47

SOLVENCY RATIOS (Times)

Gearing Ratio

0

0

0

0

0

Liabilities Ratio

96.79

(20.63)

28.44

25.95

4.67

Times Interest Earned Ratio

219.45

0

0

20,449.00

76,403.00

Assets Backing Ratio

0.85

(3.34)

2.55

2.87

14.57

PERFORMANCE RATIO (%)

Operating Profit Margin

1.07

(1.10)

0.23

0.53

2.00

Net Profit Margin

0.94

(1.00)

0.21

0.41

1.77

Return On Net Assets

562.52

143.44

40.45

83.38

61.83

Return On Capital Employed

290.76

191.32

40.13

82.13

61.34

Return On Shareholders' Funds/Equity

490.97

130.79

36.58

65.10

54.71

Dividend Pay Out Ratio (Times)

0

0.35

1.36

7.20

2.51

NOTES TO ACCOUNTS

Contingent Liabilities

0

0

0

0

0


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 64.87

UK Pound

1

INR 90.48

Euro

1

INR 79.48

SGD

1

INR 49.30

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIS

 

 

Report Prepared by :

DNS

 


 

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.