MIRA INFORM REPORT

 

 

Report No. :

499951

Report Date :

23.03.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

LIFE TECHNOLOGIES HOLDINGS PTE. LTD.

 

 

Formerly Known As :

INVITROGEN SINGAPORE PTE LTD (01/10/2011)


INVITROGEN (SINGAPORE) PTE LTD (21/08/2001)

 

 

Registered Office :

33, Marsiling Ind Estate Road 3, 07-06, 739256

 

 

Country :

Singapore

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

07.07.2001

 

 

Com. Reg. No.:

200104491K

 

 

Legal Form :

Private Limited (Limited By Share)

 

 

Line of Business :

Manufacture, Distribution, Sales and Service of Genetically Engineered Products and In-Vitro Diagnostic Medical Devices.

 

 

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+

Low Risk

Business dealings permissible with low risk of default

 

Status :

Excellent

 

 

Payment Behaviour :

Regular

 

 

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 2014-16 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.

:

200104491K

COMPANY NAME

:

LIFE TECHNOLOGIES HOLDINGS PTE. LTD.

FORMER NAME

:

INVITROGEN SINGAPORE PTE LTD (01/10/2011)
INVITROGEN (SINGAPORE) PTE LTD (21/08/2001)

INCORPORATION DATE

:

07/07/2001

COMPANY STATUS

:

EXIST

LEGAL FORM

:

PRIVATE LIMITED (LIMITED BY SHARE)

LISTED STATUS

:

NO

REGISTERED ADDRESS

:

33, MARSILING IND ESTATE ROAD 3, 07-06, 739256, SINGAPORE.

BUSINESS ADDRESS

:

BLOCK 33, MARSILING INDUSTRIAL ESTATE ROAD 3, 07-06, 739256, SINGAPORE.

TEL.NO.

:

65-68618638

FAX.NO.

:

65-68619391

EMAIL

:

ORDERS.SG@THERMOFISHER.COM

WEB SITE

:

WWW.LIFETECHNOLOGIES.COM

CONTACT PERSON

:

CHONG CHIN CHOY ( DIRECTOR )

PRINCIPAL ACTIVITY

:

MANUFACTURE, DISTRIBUTION, SALES AND SERVICE OF GENETICALLY ENGINEERED PRODUCTS AND IN-VITRO DIAGNOSTIC MEDICAL DEVICES.

ISSUED AND PAID UP CAPITAL

:

112,614,306.00 ORDINARY SHARE, OF A VALUE OF SGD 112,614,306.00

SALES

:

USD 699,100,358 [2016]

NET WORTH

:

USD 591,395,724 [2016]

STAFF STRENGTH

:

N/A

LITIGATION

:

CLEAR

FINANCIAL CONDITION

:

STRONG

PAYMENT

:

GOOD

MANAGEMENT CAPABILITY

:

AVERAGE

COMMERCIAL RISK

:

LOW

CURRENCY EXPOSURE

:

MODERATE

GENERAL REPUTATION

:

SATISFACTORY

INDUSTRY OUTLOOK

:

MARGINAL GROWTH

 

HISTORY/ BACKGROUND

 

The Subject is a private limited company and is allowed to have a minimum of one and a maximum of forty-nine shareholders. As a private limited company, the Subject must have at least two directors. A private limited company is a separate legal entity from its shareholders. As a separate legal entity, the Subject is capable of owning assets, entering into contracts, sue or be sued by other companies. The liabilities of the shareholders are to the extent of the equity they have taken up and the creditors cannot claim on shareholders' personal assets even if the Subject is insolvent. The Subject is governed by the Companies Act and the company must file its annual returns, together with its financial statements with the Registrar of Companies.

 

The Subject is principally engaged in the (as a / as an) manufacture, distribution, sales and service of genetically engineered products and in-vitro diagnostic medical devices.

 

The immediate holding company of the Subject is APPLIED BIOSYSTEMS B.V., a company incorporated in NETHERLANDS.

 

The ultimate holding company of the Subject is THEMO FISHER SCIENTIFIC, INC.,, a company incorporated in UNITED STATES.

 

Share Capital History

Date

Issue & Paid Up Capital

10/08/2017

SGD 112,614,306.00

 

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

 

Current Shareholder(s) :

Name

Address

IC/PP/Loc No

Shareholding

(%)

APPLIED BIOSYSTEMS B.V.

HOOGEVEENENWEG 100, 2913, LV NIEUWERKERK A/D IJSSEL NETHERLANDS

T09UF1663

112,614,306.00

100.00

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

------

112,614,306.00

100.00

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

=====

 

+ Also Director

 

 

DIRECTORS

DIRECTOR 1

 

Name Of Subject

:

MR. CHONG CHIN CHOY

Address

:

33, MARSILING IND ESTATE ROAD 3, 07-06, 739256, SINGAPORE.

IC / PP No

:

S2580506B

Nationality

:

SINGAPOREAN

Date of Appointment

:

03/06/2016



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

200104491K

LIFE TECHNOLOGIES HOLDINGS PTE. LTD.

Director

03/06/2016

0.00

-

USD172,085,589.00

2016

-

10/08/2017

2

200510503Z

THERMO FISHER SCIENTIFIC PTE. LTD.

Director

03/06/2016

0.00

-

USD1,184,154.00

2015

-

19/06/2017

 

DIRECTOR 2

 

Name Of Subject

:

ANG ENG KHOON @ HONG RONGJUN

Address

:

271C, PUNGGOL WALK, 06-537, 823271, KUALA LANGAT, SINGAPORE.

IC / PP No

:

S7213787F

Nationality

:

SINGAPOREAN

Date of Appointment

:

30/04/2014



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

200104491K

LIFE TECHNOLOGIES HOLDINGS PTE. LTD.

Director

30/04/2014

0.00

-

USD172,085,589.00

2016

-

10/08/2017

 

DIRECTOR 3

 

Name Of Subject

:

RAVI SHANKAR SHASTRI

Address

:

38, CORONATION ROAD WEST, 01-01, ASTRID MEADOWS, 269257, SINGAPORE.

IC / PP No

:

S7187568G

Nationality

:

INDIAN

Date of Appointment

:

19/05/2017



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

200104491K

LIFE TECHNOLOGIES HOLDINGS PTE. LTD.

Director

19/05/2017

0.00

-

USD172,085,589.00

2016

-

10/08/2017

2

200510503Z

THERMO FISHER SCIENTIFIC PTE. LTD.

Director

26/02/2016

0.00

-

USD1,184,154.00

2015

-

19/06/2017

 

DIRECTOR 4

 

Name Of Subject

:

YEO SHO-WEN @ YANG SHUWEN

Address

:

993, BUKIT TIMAH ROAD, 01-09, MAPLE WOODS, 589631, SINGAPORE.

IC / PP No

:

S7910436A

Nationality

:

SINGAPOREAN

Date of Appointment

:

19/05/2017



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

200104491K

LIFE TECHNOLOGIES HOLDINGS PTE. LTD.

Director

19/05/2017

0.00

-

USD172,085,589.00

2016

-

10/08/2017



MANAGEMENT

 

 

 

1)

Name of Subject

:

CHONG CHIN CHOY

Position

:

DIRECTOR

 

 

 

AUDITOR

 

Auditor

:

PRICEWATERHOUSECOOPERS LLP

Auditor' Address

:

N/A

 

 

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

PECK JEN JEN

IC / PP No

:

S7719162C

Address

:

38, BEACH ROAD, 29-11, SOUTH BEACH TOWER, 189767, 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 againt 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

[

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

:

GENETICALLY ENGINEERED PRODUCTS AND IN-VITRO DIAGNOSTIC MEDICAL DEVICES

 

Total Number of Employees:

 

YEAR

2016

2015

2014

2013


GROUP

N/A

N/A

N/A

N/A

COMPANY

80

80

80

80

 

Branch

:

NO

 

Other Information:


The Subject is principally engaged in the (as a / as an) manufacture, distribution, sales and service of genetically engineered products and in-vitro diagnostic medical devices..


The Subject is a global life sciences company that believes in the power of science to transform lives.


To support scientists worldwide, the Subject offers high-quality, innovative solutions—from everyday essentials to instruments—for every lab, every application. All from the most cited life science brands.


The Subject use high technology of machine in order to produce high quality of products.



FINANCIAL ANALYSIS

 

 

Profitability

Turnover

:

Increased

[

2012 - 2016

]

Profit/(Loss) Before Tax

:

Increased

[

2012 - 2016

]

Return on Shareholder Funds

:

Acceptable

[

29.10%

]

Return on Net Assets

:

Favourable

[

30.27%

]

The Subject's turnover increased steadily as the demand for its products / services increased due to the goodwill built up over the years.The Subject's management have been efficient in controlling its operating costs. The Subject's management had generated acceptable return for its shareholders using its assets.

Working Capital Control

Stock Ratio

:

Favourable

[

39 Days

]

Debtor Ratio

:

Favourable

[

16 Days

]

Creditors Ratio

:

Favourable

[

13 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

:

Favourable

[

5.15 Times

]

Current Ratio

:

Favourable

[

5.77 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

[

11,378.35 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 :

Generally, the Subject's performance has improved with higher turnover and profit. 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 : STRONG

 

 

 

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 :

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



 

CREDIT RISK EVALUATION & RECOMMENDATION

 

 

Incorporated in 2001, the Subject is a Private Limited company, focusing on manufacture, distribution, sales and service of genetically engineered products and in-vitro diagnostic medical devices.. Having been in the industry for over a decade, the Subject has achieved a certain market share and has built up a satisfactory reputation in the market. It should have received supports from its regular customers. The Subject have a strong capital position of SGD 112,614,306. We are confident with the Subject's business and its future growth prospect. Having strong support from its holding company has enabled the Subject to remain competitive despite the challenging business environment.

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. 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.

We noted that both the turnover and profits have increased compared to the previous year. The higher profit could be due to increase in turnover and better control over its operating costs. Based on the higher profitability, the Subject has generated a favourable return based on its existing shareholders' funds which indicated that the management was efficient in utilising its funds to generate income. The Subject is in good liquidity position with its current liabilities well covered by it current assets. Hence, it has sufficient working capital to meet its short term financial obligations. Being a zero geared company, the Subject virtually has no financial risk as it is mainly dependent on its internal funds to finance its business. Given a positive net worth standing at USD 591,395,724, the Subject should be able to maintain its business in the near terms.

Overall, the Subject's payment habit is good as the Subject has a good credit control and it could be taking advantage of the cash discounts while maintaining a good reputation with its creditors.

The industry has reached its optimum level and is generally stable. It is saturated and very competitive. Thus, the Subject's growth prospect is very much depends on its capacity in sustaining its performance in the market.

Based on the above condition, we recommend credit be granted to the Subject promptly.

 

PROFIT AND LOSS ACCOUNT

 

 

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

LIFE TECHNOLOGIES HOLDINGS 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

699,100,358

543,829,217

521,900,552

485,408,654

494,206,889

Other Income

-

-

-

-

1,556,214

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

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

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

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

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

Total Turnover

699,100,358

543,829,217

521,900,552

485,408,654

495,763,103

Costs of Goods Sold

(414,504,391)

(285,679,028)

(302,880,391)

(256,487,242)

(263,275,182)

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

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

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

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

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

Gross Profit

284,595,967

258,150,189

219,020,161

228,921,412

232,487,921

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

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

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

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

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

PROFIT/(LOSS) FROM OPERATIONS

179,215,979

160,687,854

105,479,941

110,297,069

110,769,567

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

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

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

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

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

PROFIT/(LOSS) BEFORE TAXATION

179,215,979

160,687,854

105,479,941

110,297,069

110,769,567

Taxation

(7,130,390)

(4,843,505)

(7,169,174)

(3,198,285)

(5,216,111)

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

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

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

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

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

PROFIT/(LOSS) AFTER TAXATION

172,085,589

155,844,349

98,310,767

107,098,784

105,553,456

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

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

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

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

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

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

As previously reported

331,420,937

175,576,588

77,265,821

125,167,037

19,613,581

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

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

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

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

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

As restated

331,420,937

175,576,588

77,265,821

125,167,037

19,613,581

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

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

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

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

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

PROFIT AVAILABLE FOR APPROPRIATIONS

503,506,526

331,420,937

175,576,588

232,265,821

125,167,037

DIVIDENDS - Ordinary (paid & proposed)

-

-

-

(155,000,000)

-

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

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

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

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

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

RETAINED PROFIT/(LOSS) CARRIED FORWARD

503,506,526

331,420,937

175,576,588

77,265,821

125,167,037

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

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

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

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

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

INTEREST EXPENSE (as per notes to P&L)

Others

15,752

21,715

160,501

569,826

914,924

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

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

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

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

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

15,752

21,715

160,501

569,826

914,924

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

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

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

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

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

DEPRECIATION (as per notes to P&L)

2,372,882

2,297,872

2,131,648

2,411,128

2,588,428

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

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

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

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

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

Total Amortization And Depreciation

2,372,882

2,297,872

2,131,648

2,411,128

2,588,428

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

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

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

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

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

 

 

 

BALANCE SHEET

 

 

LIFE TECHNOLOGIES HOLDINGS PTE. LTD.

 

ASSETS EMPLOYED:

FIXED ASSETS

12,406,756

10,925,433

10,698,314

8,714,190

6,842,931

Deferred assets

-

527,459

125,115

1,212,619

-

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

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

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

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

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

TOTAL LONG TERM INVESTMENTS/OTHER ASSETS

-

527,459

125,115

1,212,619

-

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

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

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

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

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

TOTAL LONG TERM ASSETS

12,406,756

11,452,892

10,823,429

9,926,809

6,842,931

Stocks

74,961,104

69,084,708

60,894,089

56,554,761

50,930,749

Trade debtors

29,738,941

24,164,126

21,696,259

22,711,465

88,599,107

Other debtors, deposits & prepayments

8,758,511

6,545,700

7,032,641

5,725,668

5,069,789

Amount due from holding company

150,261

311,868

-

-

-

Amount due from related companies

587,254,651

451,034,045

240,352,114

245,619,957

167,962,562

Cash & bank balances

162,759

52,971

757,406

13,594,928

3,911,997

Others

174,027

90,460

-

-

-

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

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

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

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

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

TOTAL CURRENT ASSETS

701,200,254

551,283,878

330,732,509

344,206,779

316,474,204

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

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

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

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

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

TOTAL ASSET

713,607,010

562,736,770

341,555,938

354,133,588

323,317,135

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

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

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

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

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

CURRENT LIABILITIES

Trade creditors

14,291,657

11,852,265

9,101,415

8,621,032

5,845,171

Other creditors & accruals

8,320,145

7,825,540

5,751,935

9,379,504

9,070,666

Deposits from customers

7,090,530

3,751,615

501,223

1,331,682

-

Amounts owing to holding company

14,435

24,370

-

-

-

Amounts owing to related companies

74,031,272

104,988,475

45,673,432

156,944,683

86,154,815

Provision for taxation

8,554,954

5,914,517

8,218,814

5,385,333

4,590,619

Other liabilities

9,209,949

9,591,136

9,878,747

8,351,749

5,565,380

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

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

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

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

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

TOTAL CURRENT LIABILITIES

121,512,942

143,947,918

79,125,566

190,013,983

111,226,651

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

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

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

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

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

NET CURRENT ASSETS/(LIABILITIES)

579,687,312

407,335,960

251,606,943

154,192,796

205,247,553

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

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

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

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

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

TOTAL NET ASSETS

592,094,068

418,788,852

262,430,372

164,119,605

212,090,484

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

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

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

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

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

SHARE CAPITAL

Ordinary share capital

86,853,784

86,853,784

86,853,784

86,853,784

86,853,784

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

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

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

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

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

TOTAL SHARE CAPITAL

86,853,784

86,853,784

86,853,784

86,853,784

86,853,784

General reserve

1,035,414

514,131

-

-

-

Retained profit/(loss) carried forward

503,506,526

331,420,937

175,576,588

77,265,821

125,167,037

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

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

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

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

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

TOTAL RESERVES

504,541,940

331,935,068

175,576,588

77,265,821

125,167,037

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

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

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

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

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

SHAREHOLDERS' FUNDS/EQUITY

591,395,724

418,788,852

262,430,372

164,119,605

212,020,821

Deferred taxation

698,344

-

-

-

69,663

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

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

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

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

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

TOTAL LONG TERM LIABILITIES

698,344

-

-

-

69,663

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

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

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

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

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

592,094,068

418,788,852

262,430,372

164,119,605

212,090,484

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

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

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

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

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

 

 

 

FINANCIAL RATIO

 

 

TYPES OF FUNDS

Cash

162,759

52,971

757,406

13,594,928

3,911,997

Net Liquid Funds

162,759

52,971

757,406

13,594,928

3,911,997

Net Liquid Assets

504,726,208

338,251,252

190,712,854

97,638,035

154,316,804

Net Current Assets/(Liabilities)

579,687,312

407,335,960

251,606,943

154,192,796

205,247,553

Net Tangible Assets

592,094,068

418,788,852

262,430,372

164,119,605

212,090,484

Net Monetary Assets

504,027,864

338,251,252

190,712,854

97,638,035

154,247,141

PROFIT & LOSS ITEMS

Earnings Before Interest & Tax (EBIT)

0

160,709,569

105,640,442

110,866,895

111,684,491

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

181,604,613

163,007,441

107,772,090

113,278,023

114,272,919

BALANCE SHEET ITEMS

Total Borrowings

0

0

0

0

0

Total Liabilities

122,211,286

143,947,918

79,125,566

190,013,983

111,296,314

Total Assets

713,607,010

562,736,770

341,555,938

354,133,588

323,317,135

Net Assets

592,094,068

418,788,852

262,430,372

164,119,605

212,090,484

Net Assets Backing

591,395,724

418,788,852

262,430,372

164,119,605

212,020,821

Shareholders' Funds

591,395,724

418,788,852

262,430,372

164,119,605

212,020,821

Total Share Capital

86,853,784

86,853,784

86,853,784

86,853,784

86,853,784

Total Reserves

504,541,940

331,935,068

175,576,588

77,265,821

125,167,037

GROWTH RATIOS (Year on Year)

Revenue

28.55

4.20

7.52

(1.78)

245.23

Proft/(Loss) Before Tax

11.53

52.34

(4.37)

(0.43)

244.26

Proft/(Loss) After Tax

10.42

58.52

(8.21)

1.46

250.87

Total Assets

26.81

64.76

(3.55)

9.53

101.09

Total Liabilities

(15.10)

81.92

(58.36)

70.73

104.90

LIQUIDITY (Times)

Cash Ratio

0

0

0.01

0.07

0.04

Liquid Ratio

5.15

3.35

3.41

1.51

2.39

Current Ratio

5.77

3.83

4.18

1.81

2.85

WORKING CAPITAL CONTROL (Days)

Stock Ratio

39

46

43

43

38

Debtors Ratio

16

16

15

17

65

Creditors Ratio

13

15

11

12

8

SOLVENCY RATIOS (Times)

Gearing Ratio

0

0

0

0

0

Liabilities Ratio

0.21

0.34

0.30

1.16

0.52

Times Interest Earned Ratio

11,378.35

7,400.86

658.19

194.56

122.07

Assets Backing Ratio

6.82

4.82

3.02

1.89

2.44

PERFORMANCE RATIO (%)

Operating Profit Margin

25.64

29.55

20.21

22.72

22.41

Net Profit Margin

24.62

28.66

18.84

22.06

21.36

Return On Net Assets

30.27

38.37

40.25

67.55

52.66

Return On Capital Employed

30.27

38.37

40.25

67.55

52.66

Return On Shareholders' Funds/Equity

29.10

37.21

37.46

65.26

49.78

Dividend Pay Out Ratio (Times)

0

0

0

1.45

0

NOTES TO ACCOUNTS

Contingent Liabilities

0

0

0

0

0

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 65.06

UK Pound

1

INR 92.06

Euro

1

INR 80.37

SGD

1

INR 49.44

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

DIV

 

 

Report Prepared by :

TPT

 

 


 

RATING EXPLANATIONS

 

Credit Rating

 

Explanation

Rating Comments

A++

Minimum Risk

Business dealings permissible with minimum risk of default

A+

Low Risk

Business dealings permissible with low risk of default

A

Acceptable Risk

Business dealings permissible with moderate risk of default

B

Medium Risk

Business dealings permissible on a regular monitoring basis

C

Medium High Risk

Business dealings permissible preferably on secured basis

D

High Risk

Business dealing not recommended or on secured terms only

NB

New Business

No recommendation can be done due to business in infancy stage

NT

No Trace

No recommendation can be done as the business is not traceable

 

NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors are as follows:

 

·         Financial condition covering various ratios

·         Company background and operations size

·         Promoters / Management background

·         Payment record

·         Litigation against the subject

·         Industry scenario / competitor analysis

·         Supplier / Customer / Banker review (wherever available)

 

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.