MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

508105

Report Date :

08.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

GLOBAL POWER SOURCE PTE LTD

 

 

Registered Office :

140, Robinson Road, 10-08, Crown At Robinson, 068907

 

 

Country :

Singapore

 

 

Financials (as on) :

31.03.2013

 

 

Date of Incorporation :

05.04.2004

 

 

Com. Reg. No.:

200404078-N

 

 

Legal Form :

Exempt Private (Limited by Share)

 

 

Line of Business :

Trading of batteries, semiconductor devices, uninterrupted power supply (ups) systems, modems and others.

 

 

No. of Employees :

7

 


 

RATING & COMMENTS

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

 

MIRA’s Rating :

B

 

Credit Rating

Explanation

Rating Comments

B

Medium Risk

Business dealings permissible on a regular monitoring basis

 

Status :

Moderate

 

 

Payment Behaviour :

Unknown

 

 

Litigation :

Clear

 

 

NOTES:

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

 

 

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.

:

200404078-N

COMPANY NAME

:

GLOBAL POWER SOURCE PTE. LTD.

FORMER NAME

:

N/A

INCORPORATION DATE

:

05/04/2004

COMPANY STATUS

:

EXIST

LEGAL FORM

:

EXEMPT PRIVATE (LIMITED BY SHARE)

LISTED STATUS

:

NO

REGISTERED ADDRESS

:

140, ROBINSON ROAD, 10-08, CROWN AT ROBINSON, 068907, SINGAPORE.

BUSINESS ADDRESS

:

140, ROBINSON ROAD, 10-08, CROWN AT ROBINSON, 068907, SINGAPORE.

TEL.NO.

:

65-63386879

FAX.NO.

:

65-62955114

EMAIL

:

SALES@GLOBALPOWER.COM.SG

WEB SITE

:

WWW.GLOBALPOWER.COM.SG

CONTACT PERSON

:

TIN TIN WAI ( DIRECTOR )

PRINCIPAL ACTIVITY

:

TRADING OF BATTERIES, SEMICONDUCTOR DEVICES, UNINTERRUPTED POWER SUPPLY (UPS) SYSTEMS, MODEMS AND OTHERS

ISSUED AND PAID UP CAPITAL

:

2,824,419.00 ORDINARY SHARE, OF A VALUE OF SGD 2,824,419.00 

SALES

:

N/A

NET WORTH

:

N/A

STAFF STRENGTH

:

7 [2017]

BANKER (S)

:

THE HONGKONG & SHANGHAI BANKING CORPORATION LIMITED
THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED

LITIGATION

:

CLEAR

FINANCIAL CONDITION

:

N/A

PAYMENT

:

MODERATE

MANAGEMENT CAPABILITY

:

AVERAGE

COMMERCIAL RISK

:

MODERATE

CURRENCY EXPOSURE

:

MODERATE

GENERAL REPUTATION

:

SATISFACTORY

INDUSTRY OUTLOOK

:

AVERAGE GROWTH



HISTORY/ BACKGROUND

 

The Subject is an exempt private company whose shares are not held by any corporate body and has no more than 20 shareholders who are all natural persons. An exempt company is a type of private limited company. A private limited company is a separate legal entity from its shareholders. As a separate legal entity, the Subject is capable of owning assets, entering into contracts, suing or be sued by other companies.

 

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

 

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

 

The Subject is principally engaged in the (as a/ as an) trading of batteries, semiconductor devices, uninterrupted power supply (ups) systems, modems and others.

 

Former Address(es)

Address

As At Date

1 COMMONWEALTH LANE #04-24, ONE COMMONWEALTH, 149544

N/A

 

Share Capital History

Date

Issue & Paid Up Capital

18/12/2017

SGD 2,824,419.00

 

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


Current Shareholder(s):

Name

Address

IC/PP/Loc No

Shareholding

(%)

DIPAK DHIRAJLAL GANDHI +

405, SAHYADRI BLDG, NEELKANTH VALLEY, 7TH ROAD, RAJAWADI, GHATKOPAR (E), MUMBAI, INDIA.

Z2474928

1,416,647.00

50.16

VINIT DIPAK GANDHI +

8, SCOTTS ROAD, 19-07, SCOTTS SQUARE, 228238, SINGAPORE.

S8578773Z

1,407,766.00

49.84

TIN TIN WAI +

627, SENJA ROAD, 15-182, 670627, SINGAPORE.

S7582647H

6.00

0.00

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

------

2,824,419.00

100.00

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

=====

+ Also Director

 

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

 

Local No

Country

Company

Status

(%)

As At

PHILIPPINES

GLOBAL POWER BATTERY SOLUTIONS INC.

-

98.00

31/03/2013

UNITED KINGDOM

GLOBAL POWER SOURCE (EUROPE) LTD.

-

100.00

31/03/2013

VIETNAM

GLOBAL POWER SOURCE (VIETNAM) CO. LTD

-

95.00

31/03/2012

TURKEY

GLOBAL POWER SOURCE TURKEY LIMITED

-

100.00

31/03/2013

834384T

MALAYSIA

GLOBAL POWER TECHNOLOGIES SDN. BHD.

-

100.00

08/02/2017



DIRECTORS

 

DIRECTOR 1

 

Name Of Subject

:

KHYATI VIRAL BHUTA

Address

:

76, BAYSHORE ROAD, 12-20, COSTA DEL SOL, 469990, SINGAPORE.

Other Address(es)

:

80, BAYSHORE ROAD, 10-26, COSTA DEL SOL, 469992, SINGAPORE.

IC / PP No

:

G1030889K

Nationality

:

INDIAN

Date of Appointment

:

03/05/2013



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

200404078N

GLOBAL POWER SOURCE PTE. LTD.

Director

03/05/2013

0.00

-

USD208,682.00

2013

-

18/12/2017

 

DIRECTOR 2

 

Name Of Subject

:

TIN TIN WAI

Address

:

627, SENJA ROAD, 15-182, 670627, SINGAPORE.

IC / PP No

:

S7582647H

Nationality

:

SINGAPOREAN

Date of Appointment

:

01/06/2006


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

200404078N

GLOBAL POWER SOURCE PTE. LTD.

Director

01/06/2006

6.00

0.0002

USD208,682.00

2013

-

18/12/2017

 

DIRECTOR 3

 

Name Of Subject

:

VINIT DIPAK GANDHI

Address

:

8, SCOTTS ROAD, 19-07, SCOTTS SQUARE, 228238, SINGAPORE.

IC / PP No

:

S8578773Z

Nationality

:

INDIAN

Date of Appointment

:

03/09/2008



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

200404078N

GLOBAL POWER SOURCE PTE. LTD.

Director

03/09/2008

1,407,766.00

49.84

USD208,682.00

2013

-

18/12/2017

 

DIRECTOR 4

Name Of Subject

:

DIPAK DHIRAJLAL GANDHI

Address

:

405, SAHYADRI BLDG, NEELKANTH VALLEY, 7TH ROAD, RAJAWADI, GHATKOPAR (E), MUMBAI, INDIA.

Other Address(es)

:

NO. 77, JALAN BERSATU, TAMAN SERI SETIA, 80300 JOHOR BAHRU, JOHOR, MALAYSIA.

IC / PP No

:

Z2474928

Nationality

:

INDIAN

Date of Appointment

:

05/04/2004


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

200404078N

GLOBAL POWER SOURCE PTE. LTD.

Director

05/04/2004

1,416,647.00

50.16

USD208,682.00

2013

-

18/12/2017

2

834384T

GLOBAL POWER TECHNOLOGIES SDN. BHD.

Director

30/09/2008

0.00

-

MYR303,233.00

2016

-

27/11/2017



MANAGEMENT

 

 

 

1)

Name of Subject

:

TIN TIN WAI

Position

:

DIRECTOR

 

 

 

AUDITOR

 

Auditor

:

RAMA & CO

Auditor' Address

:

N/A

 

 

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

SUKUMAR PUNITHA

IC / PP No

:

S7962626J

Address

:

631, JURONG WEST STREET 65, 12-268, 640631, SINGAPORE.

 

 

 

BANKING


Banking relations are maintained principally with :

1)

Name

:

THE HONGKONG & SHANGHAI BANKING CORPORATION LIMITED

 

2)

Name

:

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED

 

 

 

ENCUMBRANCE (S)

 

Charge No

Creation Date

Charge Description

Chargee Name

Total Charge

Status

C201200516

11/01/2012

N/A

THE HONGKONG & SHANGHAI BANKING CORPORATION LIMITED

-

Unsatisfied

C201317559

30/12/2013

N/A

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED

-

Unsatisfied

C201606250

23/06/2016

N/A

THE HONGKONG AND SHANGHAI BANKING CORPORATION LIMITED

-

Unsatisfied

C201608796

31/08/2016

N/A

DBS BANK LTD.

-

Unsatisfied

 

 

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. 

 

CLIENTELE

 

Local

:

YES

Domestic Markets

:

SINGAPORE

Overseas

:

YES

Export Market

:

ASIA
MIDDLE EAST
EUROPE

Credit Term

:

AS AGREED

Payment Mode

:

CHEQUES
TELEGRAPHIC TRANSFER (TT)



OPERATIONS

 

Goods Traded

:

BATTERIES, SEMICONDUCTOR DEVICES, UNINTERRUPTED POWER SUPPLY (UPS) SYSTEMS, MODEMS AND OTHERS

Ownership of premises

:

LEASED/RENTED

 

Total Number of Employees:

 

YEAR

2017

2016

2015

2014

2013

GROUP

N/A

N/A

N/A

N/A

N/A

COMPANY

7

4

8

8

10

 

Branch

:

NO

 

Other Information:


The Subject is principally engaged in the (as a / as an) trading of batteries, semiconductor devices, uninterrupted power supply (ups) systems, modems and others. 

The Subject's product dealings are as follows:

* Valve regulated lead acid batteries (VRLA) 


CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the Subject indicated that :

Telephone Number Provided By Client

:

N/A

Current Telephone Number

:

65-63386879

Match

:

N/A

Address Provided by Client

:

140 ROBISON ROAD, # 10-08 CROWN AT ROBISON, SINGAPORE - 068907

Current Address

:

140, ROBINSON ROAD, 10-08, CROWN AT ROBINSON,, 068907, SINGAPORE.

Match

:

YES

 

Other Investigations


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


FINANCIAL ANALYSIS

 

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

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

Overall financial condition of the Subject : N/A

 

 

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

-

-

Government Services

6.00

6.50

6.30

-

-

Education Services

0.30

3.10

5.98

-

-

 

* 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 2004, the Subject is an Exempt Private company, focusing on trading of batteries, semiconductor devices, uninterrupted power supply (ups) systems, modems and others. 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. A paid up capital of SGD 2,824,419 allows the Subject to expand its business more comfortably. However, the Subject does not have strong shareholders' backing. Without a strong shareholders' backing, the opportunity of the Subject to expand its business is limited. 

Over the years, the Subject has penetrated into both the local and overseas market. The Subject has positioned itself in the global market and is competing in the industry. Its stable clientele base will enable the Subject to further enhance its business in the near term. Being a small company, the Subject's business operation is supported by 7 employees. Overall, we regard that the Subject's management capability is average. This indicates that the Subject has greater potential to improve its business performance and raising income for the Subject. 

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

The industry shows an upward trend and this trend is very likely to sustain in the near terms. 

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



PROFIT AND LOSS ACCOUNT

 

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

GLOBAL POWER SOURCE PTE. LTD.

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

Financial Year End

2013-03-31

2012-03-31

2011-03-31

2010-03-31

Months

12

12

12

12

Consolidated Account

GROUP

GROUP

GROUP

GROUP

Audited Account

YES

YES

YES

YES

Unqualified Auditor's Report (Clean Opinion)

YES

YES

YES

YES

Financial Type

FULL

FULL

FULL

FULL

Currency

USD

USD

USD

USD

TURNOVER

17,164,855

17,959,472

16,814,718

14,111,741

Other Income

115,067

32,800

14,274

-

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

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

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

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

Total Turnover

17,279,922

17,992,272

16,828,992

14,111,741

Costs of Goods Sold

(14,992,128)

(15,786,734)

(15,390,331)

-

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

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

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

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

Gross Profit

2,287,794

2,205,538

1,438,661

-

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

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

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

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

PROFIT/(LOSS) FROM OPERATIONS

284,121

382,151

151,661

109,482

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

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

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

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

PROFIT/(LOSS) BEFORE TAXATION

284,121

382,151

151,661

109,482

Taxation

(75,439)

(53,159)

(17,399)

(9,251)

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

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

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

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

PROFIT/(LOSS) AFTER TAXATION

208,682

328,992

134,262

100,231

Minority interests

(1,592)

(694)

25

-

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

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

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

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

PROFIT/(LOSS) BEFORE EXTRAORDINARY ITEMS

207,090

328,298

134,287

100,231

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

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

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

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

PROFIT/(LOSS) ATTRIBUTABLE TO SHAREHOLDERS

207,090

328,298

134,287

100,231

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

As previously reported

500,461

464,963

419,476

399,445

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

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

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

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

As restated

500,461

464,963

419,476

399,445

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

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

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

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

PROFIT AVAILABLE FOR APPROPRIATIONS

707,551

793,261

553,763

499,676

CAPITALISATION FOR BONUS ISSUES

(205,000)

(243,000)

(74,000)

(66,000)

DIVIDENDS - Ordinary (paid & proposed)

-

(49,800)

(14,800)

(14,200)

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

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

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

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

RETAINED PROFIT/(LOSS) CARRIED FORWARD

502,551

500,461

464,963

419,476

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

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

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

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

INTEREST EXPENSE (as per notes to P&L)

Bankers' acceptance

9,225

10,653

-

-

Hire purchase

3,818

4,916

633

-

Others

7,742

137

323

139,214

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

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

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

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

20,785

15,706

956

139,214

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

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

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

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

DEPRECIATION (as per notes to P&L)

37,946

37,911

25,621

8,199

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

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

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

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

Total Amortization And Depreciation

37,946

37,911

25,621

8,199

 

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

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

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

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

 

BALANCE SHEET

 

GLOBAL POWER SOURCE PTE. LTD.

 

ASSETS EMPLOYED:

FIXED ASSETS

99,043

132,458

130,827

7,537

Others

-

-

-

1,696

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

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

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

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

TOTAL LONG TERM INVESTMENTS/OTHER ASSETS

-

-

-

1,696

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

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

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

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

TOTAL LONG TERM ASSETS

99,043

132,458

130,827

9,233

Stocks

1,833,016

1,840,326

1,518,371

1,505,215

Trade debtors

3,001,335

3,995,729

2,740,158

3,935,303

Other debtors, deposits & prepayments

123,171

77,318

104,217

5,036

Short term deposits

217,180

217,160

23,477

13,638

Amount due from related companies

206,709

104,824

-

25,170

Amount due from director

21,951

3,297

-

10,405

Cash & bank balances

477,691

497,061

391,765

188,231

Amount owing by shareholders

-

15

-

-

Others

-

-

-

8,277

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

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

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

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

TOTAL CURRENT ASSETS

5,881,053

6,735,730

4,777,988

5,691,275

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

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

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

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

TOTAL ASSET

5,980,096

6,868,188

4,908,815

5,700,508

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

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

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

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

CURRENT LIABILITIES

Trade creditors

3,821,531

4,267,483

3,480,015

4,368,128

Other creditors & accruals

376,183

492,916

601,014

214,116

Hire purchase & lease creditors

18,866

18,204

19,196

-

Deposits from customers

5,755

41,759

-

-

Bill & acceptances payable

415,531

843,004

-

185,188

Amounts owing to related companies

35,217

64,911

-

-

Amounts owing to director

4,090

35,719

-

825

Provision for taxation

47,603

48,257

18,353

9,294

Other liabilities

-

-

-

373,796

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

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

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

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

TOTAL CURRENT LIABILITIES

4,724,776

5,812,253

4,118,578

5,151,347

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

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

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

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

NET CURRENT ASSETS/(LIABILITIES)

1,156,277

923,477

659,410

539,928

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

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

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

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

TOTAL NET ASSETS

1,255,320

1,055,935

790,237

549,161

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

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

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

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

SHARE CAPITAL

Ordinary share capital

650,800

445,800

202,800

128,800

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

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

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

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

TOTAL SHARE CAPITAL

650,800

445,800

202,800

128,800

Exchange equalisation/fluctuation reserve

19,441

8,843

-

-

Retained profit/(loss) carried forward

502,551

500,461

464,963

419,476

Others

-

-

10,088

885

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

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

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

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

TOTAL RESERVES

521,992

509,304

475,051

420,361

MINORITY INTEREST

5,456

4,893

2,078

-

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

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

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

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

SHAREHOLDERS' FUNDS/EQUITY

1,178,248

959,997

679,929

549,161

Lease obligations

77,072

95,938

110,308

-

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

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

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

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

TOTAL LONG TERM LIABILITIES

77,072

95,938

110,308

-

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

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

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

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

1,255,320

1,055,935

790,237

549,161

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

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

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

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

 

 

FINANCIAL RATIO

 

GLOBAL POWER SOURCE PTE. LTD.

 

TYPES OF FUNDS

Cash

694,871

714,221

415,242

201,869

Net Liquid Funds

279,340

(128,783)

415,242

16,681

Net Liquid Assets

(676,739)

(916,849)

(858,961)

(965,287)

Net Current Assets/(Liabilities)

1,156,277

923,477

659,410

539,928

Net Tangible Assets

1,255,320

1,055,935

790,237

549,161

Net Monetary Assets

(753,811)

(1,012,787)

(969,269)

(965,287)

PROFIT & LOSS ITEMS

Earnings Before Interest & Tax (EBIT)

304,906

397,857

152,617

248,696

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

342,852

435,768

178,238

256,895

BALANCE SHEET ITEMS

Total Borrowings

511,469

957,146

129,504

185,188

Total Liabilities

4,801,848

5,908,191

4,228,886

5,151,347

Total Assets

5,980,096

6,868,188

4,908,815

5,700,508

Net Assets

1,255,320

1,055,935

790,237

549,161

Net Assets Backing

1,178,248

959,997

679,929

549,161

Shareholders' Funds

1,178,248

959,997

679,929

549,161

Total Share Capital

650,800

445,800

202,800

128,800

Total Reserves

521,992

509,304

475,051

420,361

GROWTH RATIOS (Year on Year)

Revenue

(4.42)

6.81

19.15

(25.88)

Proft/(Loss) Before Tax

(25.65)

151.98

38.53

(67.87)

Proft/(Loss) After Tax

(36.57)

145.04

33.95

(66.82)

Total Assets

(12.93)

39.92

(13.89)

35.81

Total Liabilities

(18.73)

39.71

(17.91)

42.60

LIQUIDITY (Times)

Cash Ratio

0.15

0.12

0.10

0.04

Liquid Ratio

0.86

0.84

0.79

0.81

Current Ratio

1.24

1.16

1.16

1.10

WORKING CAPITAL CONTROL (Days)

Stock Ratio

39

37

33

39

Debtors Ratio

64

81

59

102

Creditors Ratio

93

99

83

113

SOLVENCY RATIOS (Times)

Gearing Ratio

0.43

1.00

0.19

0.34

Liabilities Ratio

4.08

6.15

6.22

9.38

Times Interest Earned Ratio

14.67

25.33

159.64

1.79

Assets Backing Ratio

1.93

2.37

3.90

4.26

PERFORMANCE RATIO (%)

Operating Profit Margin

1.66

2.13

0.90

0.78

Net Profit Margin

1.21

1.83

0.80

0.71

Return On Net Assets

24.29

37.68

19.31

45.29

Return On Capital Employed

23.83

36.87

18.81

45.29

Return On Shareholders' Funds/Equity

17.58

34.20

19.75

18.25

Dividend Pay Out Ratio (Times)

0

0.15

0.11

0.14

NOTES TO ACCOUNTS

Contingent Liabilities

0

0

0

0


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 67.11

UK Pound

1

INR 90.85

Euro

1

INR 80.12

SGD

1

INR 50.30

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

NIS

 

 

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)

 

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.