MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

506663

Report Date :

15.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

JALDHI OVERSEAS PTE. LTD.

 

 

Registered Office :

1, Coleman Street, 09-11, the Adelphi, 179803

 

 

Country :

Singapore

 

 

Financials (as on) :

31.12.2016

 

 

Date of Incorporation :

18.11.2004

 

 

Com. Reg. No.:

200414910Z

 

 

Legal Form :

Private Limited (Limited by Share)

 

 

Line of Business :

Subject is engaged in the shipping lines, logistics, stevedoring and cargo handling, ship chartering.

 

 

No. of Employees :

25 [2018]

 

 

RATING & COMMENTS

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

 

MIRA’s Rating :

A

 

Credit Rating

Explanation

Rating Comments

A

Acceptable Risk

Business dealings permissible with moderate risk of default

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

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 electronics, petroleum products, chemicals, medical and optical devices, pharmaceuticals, and on Singapore’s vibrant transportation, business, and financial services sectors.

 

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

 

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

 

Source : CIA

 

 

 

EXECUTIVE SUMMARY

 

REGISTRATION NO.

:

200414910Z

COMPANY NAME

:

JALDHI OVERSEAS PTE. LTD.

FORMER NAME

:

N/A

INCORPORATION DATE

:

18/11/2004

COMPANY STATUS

:

EXIST

LEGAL FORM

:

PRIVATE LIMITED (LIMITED BY SHARE)

LISTED STATUS

:

NO

REGISTERED ADDRESS

:

1, COLEMAN STREET, 09-11, THE ADELPHI, 179803, SINGAPORE.

BUSINESS ADDRESS

:

1, COLEMAN STREET, 09-11, THE ADELPHI, 179803, SINGAPORE.

TEL.NO.

:

65-62238929

FAX.NO.

:

65-62238920

WEB SITE

:

WWW.JALDHI.COM

CONTACT PERSON

:

VIRA CHAND BOTHRA ( DIRECTOR )

PRINCIPAL ACTIVITY

:

SHIPPING LINES, LOGISTICS, STEVEDORING AND CARGO HANDLING, SHIP CHARTERING

ISSUED AND PAID UP CAPITAL

:

16,252,400.00 ORDINARY SHARE, OF A VALUE OF SGD 16,252,400.00 

SALES

:

USD 283,045,595 [2016]

NET WORTH

:

USD 22,206,500 [2016]

STAFF STRENGTH

:

25 [2018]

BANKER (S)

:

CITIBANK BHD
CITIBANK N.A.

LITIGATION

:

CLEAR

FINANCIAL CONDITION

:

FAIR

PAYMENT

:

NO COMPLAINTS

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) shipping lines, logistics, stevedoring and cargo handling, ship chartering.

 

Former Address(es)

Address

As At Date

101 CECIL ST #08-06 TONG ENG BUILDING , 554864

N/A

 

Share Capital History

Date

Issue & Paid Up Capital

14/05/2018

SGD 16,252,400.00

 

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


Current Shareholder(s) :

Name

Address

IC/PP/Loc No

Shareholding

(%)

VIRA CHAND BOTHRA +

9, LAKESHORE VIEW, 098286, SINGAPORE.

S7188401E

4,168,254.00

25.65

PUJA BOTHRA +

9, LAKESHORE VIEW, 098286, SINGAPORE.

S7288581C

4,084,146.00

25.13

ICONIC RESOURCES PTE. LTD.

1, COLEMAN STREET, 09-11, THE ADELPHI 179803 ,SINGAPORE

201114629C

4,080,000.00

25.10

PARASNATH PROPERTIES PTE. LTD.

1, COLEMAN STREET, 09-11, THE ADELPHI 179803 ,SINGAPORE

201006198W

3,920,000.00

24.12

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

------

16,252,400.00

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

JALDHI INDIA LIMITED

-

99.99

31/12/2015

INDIA

JALDHI OVERSEAS INDIA PRIVATE LIMITED

-

99.99

31/12/2016



DIRECTORS

 

DIRECTOR 1

 

Name Of Subject

:

AJAIB HARI DASS

Address

:

17, JALAN INSAF, THOMSON RISE ESTATE, 578013, SINGAPORE.

Other Address(es)

:

30, HILL STREET, 05-04, 179360, SINGAPORE.

IC / PP No

:

S0889104D

Nationality

:

SINGAPOREAN

Date of Appointment

:

18/11/2004



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

200414910Z

JALDHI OVERSEAS PTE. LTD.

Director

18/11/2004

0.00

-

USD2,455,045.00

2016

-

14/05/2018

2

763752H

PERSADA NURI SDN. BHD.

Director

19/06/2007

0.00

-

MYR(240,964.00)

2009

Striking off

(0000-00-00)

23/04/2018

3

199802418D

SEMBCORP INDUSTRIES LTD

Director

01/05/2014

0.00

-

SGD437,154,000.00

2016

-

12/02/2018

4

196300098Z

SEMBCORP MARINE LTD

Director

31/10/2003

0.00

-

SGD75,160,000.00

2016

-

10/04/2017

5

200702113R

VALENCY INTERNATIONAL TRADING PTE. LTD.

Director

29/05/2007

0.00

-

USD8,390,003.00

2012

-

13/02/2018

 

DIRECTOR 2

 

Name Of Subject

:

PUJA BOTHRA

Address

:

9, LAKESHORE VIEW, 098286, SINGAPORE.

IC / PP No

:

S7288581C

Nationality

:

INDIAN

Date of Appointment

:

01/09/2012



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

201539092Z

JAL PARI (PTE. LTD.)

Director

28/10/2015

740,000.00

37.00

-

2016

-

27/12/2016

2

200414910Z

JALDHI OVERSEAS PTE. LTD.

Director

01/09/2012

4,084,146.00

25.13

USD2,455,045.00

2016

-

14/05/2018

 

DIRECTOR 3

 

Name Of Subject

:

VIRA CHAND BOTHRA

Address

:

9, LAKESHORE VIEW, 098286, SINGAPORE.

IC / PP No

:

S7188401E

Nationality

:

INDIAN

Date of Appointment

:

18/11/2004



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

201539092Z

JAL PARI (PTE. LTD.)

Director

28/10/2015

740,000.00

37.00

-

2016

-

27/12/2016

2

200414910Z

JALDHI OVERSEAS PTE. LTD.

Director

18/11/2004

4,168,254.00

25.65

USD2,455,045.00

2016

-

14/05/2018



MANAGEMENT

 

 

1)

Name of Subject

:

VIRA CHAND BOTHRA

Position

:

DIRECTOR

 

 

AUDITOR

 

Auditor

:

PKF-CAP LLP

Auditor' Address

:

N/A

 

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

SRIPRIYA BALASUBRAMANIAN

IC / PP No

:

S6881590H

Address

:

39, AMBER GARDENS, 13-17, THE ESTA, 439970, SINGAPORE.

 

 

BANKING


Banking relations are maintained principally with :

1)

Name

:

CITIBANK BHD

 

2)

Name

:

CITIBANK N.A.

 

 

 

ENCUMBRANCE (S)

 

Charge No

Creation Date

Charge Description

Chargee Name

Total Charge

Status

C200811324

23/12/2008

N/A

CITIBANK N.A.

-

Unsatisfied

C201308915

02/07/2013

N/A

DBS BANK LTD.

-

Unsatisfied

C201702719

23/03/2017

N/A

CIMB BANK BERHAD

-

Unsatisfied

 

 

CIVIL LITIGATION CHECK - SUBJECT COMPANY AS A DEFENDANT


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

No legal action was found in our databank.

No winding up petition was found in our databank.


PAYMENT RECORD

 

SOURCES OF RAW MATERIALS:

Local

:

N/A

Overseas

:

N/A


The Subject is a service provider. 

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

OVERALL PAYMENT HABIT

Prompt 0-30 Days

[

]

Good 31-60 Days

[

]

Average 61-90 Days

[

X

]

Fair 91-120 Days

[

]

Poor >120 Days

[

]

 

 

CLIENTELE

 

Local

:

YES

Domestic Markets

:

SINGAPORE

Overseas

:

YES

Export Market

:

WORLDWIDE

Credit Term

:

AS AGREED

Payment Mode

:

CHEQUES
TELEGRAPHIC TRANSFER (TT)



OPERATIONS

 

Services

:

SHIPPING LINES, LOGISTICS, STEVEDORING AND CARGO HANDLING, SHIP CHARTERING

 

Total Number of Employees:

YEAR

2018

2016


GROUP

N/A

N/A

COMPANY

25

20

 

Branch

:

NO

Other Information:


The Subject is principally engaged in the (as a / as an) shipping lines, logistics, stevedoring and cargo handling, ship chartering. 

The Subject is specialised in the vessel chartering operations. 

It caters to the freight needs and chartering operations of its worldwide customers especially in the disponent ownership and COA segments.

Its mission is To be the most Trusted Shipping Partner to Businesses across the Asia Pacific region. 


CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the Subject indicated that :

Telephone Number Provided By Client

:

N/A

Current Telephone Number

:

65-62238929

Match

:

N/A

Address Provided by Client

:

1 COLEMAN STREET, #09-11 THE ADELPHI, SINGAPORE 179803

Current Address

:

1, COLEMAN STREET, 09-11, THE ADELPHI, 179803, SINGAPORE.

Match

:

YES

 

Other Investigations


On 8th May 2018, we contacted one of the staff from the Subject and she provided some information.


FINANCIAL ANALYSIS

 

Profitability

Return on Shareholder Funds

:

Acceptable

[

11.06%

]

Return on Net Assets

:

Favourable

[

30.04%

]

The Subject's management had generated acceptable return for its shareholders using its assets.

Working Capital Control

Debtor Ratio

:

Unfavourable

[

65 Days

]

Creditors Ratio

:

Favourable

[

45 Days

]

The high debtors' ratio could indicate that the Subject was weak in its credit control. However, the Subject could also giving longer credit periods to its customers in order to boost its sales or to capture / retain its market share. The Subject had a favourable creditors' ratio where the Subject could be taking advantage of the cash discounts and also wanting to maintain goodwill with its creditors.

Liquidity

Liquid Ratio

:

Favourable

[

1.32 Times

]

Current Ratio

:

Unfavourable

[

1.32 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

:

Unfavourable

[

1.72 Times

]

Gearing Ratio

:

Unfavourable

[

1.49 Times

]

The Subject's interest cover was low. If its profits fall or when interest rate rises, it  may not be able to meet all its interest payment. The Subject was highly geared, thus it had a high financial risk. The Subject was dependent on loans to finance its business needs. In times of economic downturn and / or high interest rate, the Subject will become less profitable and competitive than other firms in the same industry, which are lowly geared. This is because the Subject has to service the interest and to repay the loan, which will erode part of its profits. The profits will fluctuate depending on the Subject's turnover and the interest it needs to pay.

Overall Assessment :

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. If there is a fall in the Subject's profit or any increase in interest rate, the Subject may not be able to generate sufficient cash-flow to service its interest. The Subject's gearing level was high and its going concern will be in doubt if there is no injection of additional shareholders' funds in times of economic downturn and / or high interest rates.

Overall financial condition of the Subject : FAIR

 

 

SINGAPORE ECONOMIC / INDUSTRY OUTLOOK

 

Major Economic Indicators :

2013

2014

2015

2016

2017*

 

Population (Million)

5.40

5.47

5.54

5.61

5.61

Gross Domestic Products ( % )

5.1

3.9

2.2

2.4

3.6

Consumer Price Index

2.4

1.0

(0.5)

(0.5)

0.6

Total Imports (Million)

466,762.0

463,779.1

407,767.9

398,372.0

403,300.0

Total Exports (Million)

513,391.0

518,922.7

476,285.4

468,552.0

466,900.0

 

Unemployment Rate (%)

1.9

1.9

1.9

2.1

-

Tourist Arrival (Million)

15.46

15.01

15.23

16.28

-

Hotel Occupancy Rate (%)

86.3

85.5

84.0

83.1

84.7

Cellular Phone Subscriber (Million)

1.97

1.98

1.99

-

-

 

Registration of New Companies (No.)

37,288

41,589

34,243

35,227

37,395

Registration of New Companies (%)

9.8

11.5

(17.7)

2.9

6.2

Liquidation of Companies (No.)

17,369

18,767

21,384

23,218

22,379

Liquidation of Companies (%)

(5.3)

8.0

13.9

8.6

(3.6)

 

Registration of New Businesses (No.)

22,893

35,773

28,480

27,120

22,148

Registration of New Businesses (%)

1.70

56.30

(20.39)

(4.78)

(18.33)

Liquidation of Businesses (No.)

22,598

22,098

26,116

35,866

24,344

Liquidation of Businesses (%)

0.5

(2.2)

18.2

37.3

(32.1)

 

Bankruptcy Orders (No.)

1,992

1,757

1,776

1,797

1,638

Bankruptcy Orders (%)

14.0

(11.8)

1.0

1.2

(8.9)

Bankruptcy Discharges (No.)

2,584

3,546

3,499

4,359

2,030

Bankruptcy Discharges (%)

37.4

37.2

(1.3)

24.6

(53.4)

 

INDUSTRIES ( % of Growth ) :

Agriculture

Production of Principal Crops

1.78

4.29

3.04

-

-

Fish Supply & Wholesale

(3.8)

(8.6)

(8.5)

(9.9)

-

 

Manufacturing #

Food, Beverages & Tobacco

97.9

99.4

100.0

103.7

110.3

Textiles

119.5

102.7

100.0

92.4

84.4

Wearing Apparel

334.1

212.6

100.0

83.4

88.2

Leather Products & Footwear

122.0

106.5

100.0

88.8

79.0

Wood & Wood Products

103.0

107.2

100.0

95.0

92.9

Paper & Paper Products

104.4

104.5

100.0

97.3

96.1

Printing & Media

113.8

105.968

100.0

85.1

73.1

Crude Oil Refineries

100.7

92.2

100.0

104.2

113.5

Chemical & Chemical Products

88.4

96.7

100.0

98.9

105.3

Pharmaceutical Products

101.421

109.4

100.0

113.8

96.0

Rubber & Plastic Products

109.497

109.2

100.0

91.4

93.7

Non-metallic Mineral

107.4

90.759

100.0

89.8

72.9

Basic Metals

77.2

99.3

100.0

106.2

108.3

Fabricated Metal Products

107.5

107.757

100.0

93.8

91.3

Machinery & Equipment

109.1

118.2

100.0

80.8

86.1

Electrical Machinery

87.4

97.871

100.0

101.5

111.7

Electronic Components

105.0

105.6

100.0

114.1

151.4

Transport Equipment

111.1

106.68

100.0

101.0

99.5

 

Construction

25.40

22.00

-

-

-

Real Estate

88.5

145.1

-

-

-

 

Services

Electricity, Gas & Water

6.70

6.50

-

-

-

Transport, Storage & Communication

9.80

14.20

-

-

-

Finance & Insurance

3.30

6.00

-

7.40

-

Government Services

6.50

6.30

-

-

-

Education Services

3.10

5.98

-

2.40

-

 

* Estimate / Preliminary

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




INDUSTRY ANALYSIS

 

INDUSTRY :

ECONOMY

In the fourth quarter of 2017, the economy grew by 3.6% on a year-on-year basis, moderating from the 5.5% growth in the previous quarter. The sectors which contributed the most to growth in the quarter were the manufacturing and finance & insurance sectors. For the whole of 2017, the economy expanded by 3.6%, higher than the 2.4% growth in 2016. All major sectors grew in 2017, with the exception of the construction sector. The manufacturing and finance & insurance sectors were the key contributors to overall GDP growth.

The manufacturing sector expanded by 4.8% in the fourth quarter 2017, slowing from the 19% surge in the third quarter. Growth was led by robust output expansions in the electronics and precision engineering clusters, which more than offset declines in the biomedical manufacturing and transport engineering clusters. For full year 2017, the manufacturing sector grew by 10%, higher than the 3.7% growth in 2016. Growth was primarily driven by the electronics and precision engineering clusters, while output declines in the biomedical manufacturing, transport engineering and general manufacturing clusters weighed on growth.

The services producing industries collectively expanded to 3.5% in the fourth quarter 2017, the same pace of growth as the previous quarter. Among the services sectors, the finance & insurance sector registered the strongest growth at 6.3%, followed by the information & communications (6.0%) and the transportation & storage (5.3%) sectors. Services producing industries as a whole expanded to 2.8% in full year 2017, faster than the 1.4% growth in 2016. All services sectors saw positive growth.

Among the services sectors, the transportation & storage and finance & insurance sectors registered the fastest pace of growth in 2017. Growth of the transportation & storage sector came in at 4.8%, a pickup from the 1.3% in 2016, largely due to stronger growth in the water transport and air transport segments. Similarly, the finance & insurance sector expanded by 4.8%, improving from the 1.6% growth in 2016. The robust performance of the sector was largely because of strong growth in the fund management segment, even as growth in the financial intermediation and insurance segments remained firm.

Besides, the construction sector contracted to 5.0%, extending the 9.3% decline in the third quarter 2017. The output of the sector was weighed down primarily by the weakness in private sector construction activities, as certified payments across all private construction segments declined. Meanwhile, the construction sector contracted to 8.4% in 2017, a reversal from the 1.9% growth in 2016. Output in the sector was primarily weighed down by the weakness in private sector construction works.

In the fourth quarter 2017, total demand rose by 4.9%, lower than the 5.5% growth in the preceding quarter. For the whole of 2017, growth in total demand came in at 4.4%, an improvement from the 1.6% in 2016. External demand was the key contributor to total demand growth (3.0 percentage-points), while the contribution from domestic demand was also positive (1.4 percentage-points).

Total domestic demand rose by 6.6 % in the fourth quarter 2017, following the 8.5% growth in the previous quarter. Growth was supported primarily by the build-up in inventories and also higher consumption expenditure. Gross fixed capital formation also contributed positively to total domestic demand growth in the quarter. For 2017 as a whole, total domestic demand increased by 5.4%, higher than the 3.1% expansion in 2016. Meanwhile, external demand rose by 4.2% in the fourth quarter 2017, similar to the 4.4% growth in the preceding quarter. The increase in external demand was primarily due to higher real merchandise exports. For the full year 2017, external demand grew at a faster pace of 4.1%, compared to the 1.1% growth in 2016.

Total consumption expenditure rose at a slower pace of 4.4% in the fourth quarter 2017, compared to the 5.7% expansion in the previous quarter. For the full year 2017, total consumption expenditure grew by 3.3%, an improvement from the 2.1% growth in 2016, on the back of faster growth in both public and private consumption. Public consumption expanded by 4.1%, compared to 3.5% in 2016, while private consumption grew by 3.1%, compared to 1.7% in the previous year. Expenditure on miscellaneous goods & services, recreation & culture and housing & utilities were the main contributors to private consumption growth.

Since November 2017, the outlook for global growth has improved slightly with the IMF upgrading its global growth forecast for 2018 to 3.9%, partly on the back of higher growth expected in the US due to the recently approved tax reforms. However, as compared to 2017, growth in most of Singapore’s key final demand markets such as the Eurozone, Japan, NIEs and ASEAN-5 is projected to moderate or remain unchanged in 2018. In the US, GDP growth is projected to improve further in 2018, supported by domestic demand and fiscal stimulus arising from the recently approved tax reforms, although there are uncertainties around the extent to which investments would respond to the tax reforms. On the other hand, growth in the Eurozone economy is projected to moderate in 2018, following the rebound seen in 2017. Growth will be underpinned by continued improvements in labour market conditions and largely accommodative monetary policies.

In Asia, China’s growth is also expected to ease in 2018 on the back of a slowdown in investment, even as consumption is likely to remain stable and provide support to growth. Meanwhile, growth in the key ASEAN economies is expected to remain firm in 2018, supported by sustained improvements in domestic demand as well as merchandise exports. On balance, the external demand outlook for Singapore is expected to be slightly weaker in 2018 as compared to 2017. Taking into account the global and domestic economic environments, Ministry of Trade and Industry (MTI) has maintained the 2018 GDP growth forecast at “1.5 to 3.5%”. MTI’s central view is that growth will likely come in slightly above the middle of the forecast range, barring the materialisation of downside risks.

OVERALL INDUSTRY OUTLOOK : MARGINAL GROWTH



CREDIT RISK EVALUATION & RECOMMENDATION

 


Incorporated in 2004, the Subject is a Private Limited company, focusing on shipping lines, logistics, stevedoring and cargo handling, ship chartering. 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. With SGD 16,252,400 in issued and paid up capital, the Subject has the potential of capturing a higher market shares as it is competing aggressively in the market.

Over the years, the Subject has penetrated into both the local and overseas market. The Subject has positioned itself in the global market and is competing in the industry. Its stable clientele base will enable the Subject to further enhance its business in the near term. The Subject's business operation is supported by 25 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. 

The Subject has generated its turnover of USD 283,045,595 and it pre tax profit of USD 2,802,932. Return on shareholders' funds of the Subject was at an acceptable range 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. The high gearing ratio clearly implied that the Subject was supported by more debt than equity. Thus, the Subject is exposed to high financial risk. Given a positive net worth standing at USD 22,206,500, the Subject should be able to maintain its business in the near terms. 

The Subject's payment habit is average. With its adequate working capital, the Subject should be able to pay its short term debts. 

The industry has reached its maturity stage and only enjoying a marginal growth. The steady growth of the country's economy will further enhance the industry activities. Thus, the Subject's future performance is very much depend on its marketing strategies in order to retain its position in the market. 

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



PROFIT AND LOSS ACCOUNT

 

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

JALDHI OVERSEAS PTE. LTD.

 

Financial Year End

2016-12-31

2015-12-31

2014-12-31

2013-12-31

Months

12

12

12

12

Consolidated Account

GROUP

Company

Company

Company

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

283,045,595

305,057,506

260,293,336

267,338,958

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

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

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

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

Total Turnover

283,045,595

305,057,506

260,293,336

267,338,958

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

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

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

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

PROFIT/(LOSS) FROM OPERATIONS

2,802,932

2,243,175

1,118,296

1,892,086

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

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

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

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

PROFIT/(LOSS) BEFORE TAXATION

2,802,932

2,243,175

1,118,296

1,892,086

Taxation

(347,887)

(499,582)

96,908

(945,251)

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

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

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

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

PROFIT/(LOSS) AFTER TAXATION

2,455,045

1,743,593

1,215,204

946,835

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

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

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

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

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

As previously reported

8,137,541

6,393,948

5,178,744

4,231,909

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

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

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

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

As restated

8,137,541

6,393,948

5,178,744

4,231,909

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

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

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

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

PROFIT AVAILABLE FOR APPROPRIATIONS

10,592,586

8,137,541

6,393,948

5,178,744

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

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

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

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

RETAINED PROFIT/(LOSS) CARRIED FORWARD

10,592,586

8,137,541

6,393,948

5,178,744

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

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

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

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

INTEREST EXPENSE (as per notes to P&L)

Lease interest

3,398,054

-

-

-

Others

470,617

454,953

440,838

190,983

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

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

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

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

3,868,671

454,953

440,838

190,983

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

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

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

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

DEPRECIATION (as per notes to P&L)

1,888,212

116,937

263,069

259,761

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

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

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

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

Total Amortization And Depreciation

1,888,212

116,937

263,069

259,761

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

 

 

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

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

 

BALANCE SHEET

 

JALDHI OVERSEAS PTE. LTD.

 

ASSETS EMPLOYED:

FIXED ASSETS

20,954,427

131,531

108,778

359,299

LONG TERM INVESTMENTS/OTHER ASSETS

Subsidiary companies

-

73,529

-

-

Others

7,335,960

7,335,960

7,335,960

7,335,960

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

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

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

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

TOTAL LONG TERM INVESTMENTS/OTHER ASSETS

7,335,960

7,409,489

7,335,960

7,335,960

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

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

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

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

TOTAL LONG TERM ASSETS

28,290,387

7,541,020

7,444,738

7,695,259

CURRENT ASSETS

Trade debtors

50,675,001

60,064,547

52,448,390

35,149,690

Other debtors, deposits & prepayments

14,456,639

6,909,917

10,728,886

6,595,322

Short term deposits

-

3,107,122

8,776,541

3,003,432

Amount due from subsidiary companies

-

2,618

-

-

Amount due from related companies

-

10,036,005

23,937,954

16,282,280

Cash & bank balances

171,260

1,549,042

7,198

2,114,785

Others

2,154,241

-

2,491,920

-

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

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

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

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

TOTAL CURRENT ASSETS

67,457,141

81,669,251

98,390,889

63,145,509

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

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

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

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

TOTAL ASSET

95,747,528

89,210,271

105,835,627

70,840,768

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

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

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

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

CURRENT LIABILITIES

Trade creditors

35,035,994

15,984,995

32,043,415

41,218,232

Other creditors & accruals

3,975,860

38,064,271

34,930,066

8,733,636

Hire purchase & lease creditors

1,062,261

-

-

-

Bank overdraft

4,390,439

4,204,761

5,561,000

-

Short term borrowings/Term loans

6,215,205

8,690,365

9,017,003

7,107,686

Amounts owing to related companies

264,828

4,382,582

1,629,628

-

Provision for taxation

347,887

252,961

374,652

469,515

Other liabilities

-

55,050

9,448,170

1,695,210

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

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

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

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

TOTAL CURRENT LIABILITIES

51,292,474

71,634,985

93,003,934

59,224,279

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

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

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

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

NET CURRENT ASSETS/(LIABILITIES)

16,164,667

10,034,266

5,386,955

3,921,230

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

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

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

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

LONG TERM LIABILITIES

Long term loans

807,176

-

-

-

Hire purchase creditors

20,618,902

-

-

-

Others

822,476

822,476

822,476

822,476

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

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

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

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

TOTAL LONG TERM LIABILITIES

22,248,554

822,476

822,476

822,476

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

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

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

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

TOTAL NET ASSETS

22,206,500

17,575,286

12,831,693

11,616,489

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

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

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

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

FINANCED BY:

SHARE CAPITAL

Ordinary share capital

11,615,269

8,615,269

5,615,269

5,615,269

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

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

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

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

TOTAL SHARE CAPITAL

11,615,269

8,615,269

5,615,269

5,615,269

RESERVES

Exchange equalisation/fluctuation reserve

(1,355)

-

-

-

Retained profit/(loss) carried forward

10,592,586

8,137,541

6,393,948

5,178,744

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

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

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

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

TOTAL RESERVES

10,591,231

8,137,541

6,393,948

5,178,744

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

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

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

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

SHAREHOLDERS' FUNDS/EQUITY

22,206,500

16,752,810

12,009,217

10,794,013

 

 

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

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

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

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

 

FINANCIAL RATIO

 

JALDHI OVERSEAS PTE. LTD.

 

TYPES OF FUNDS

Cash

171,260

4,656,164

8,783,739

5,118,217

Net Liquid Funds

(4,219,179)

451,403

3,222,739

5,118,217

Net Liquid Assets

16,164,667

10,034,266

5,386,955

3,921,230

Net Current Assets/(Liabilities)

16,164,667

10,034,266

5,386,955

3,921,230

Net Tangible Assets

22,206,500

17,575,286

12,831,693

11,616,489

Net Monetary Assets

(6,083,887)

9,211,790

4,564,479

3,098,754

PROFIT & LOSS ITEMS

Earnings Before Interest & Tax (EBIT)

6,671,603

2,698,128

1,559,134

2,083,069

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

8,559,815

2,815,065

1,822,203

2,342,830

BALANCE SHEET ITEMS

Total Borrowings

33,093,983

12,895,126

14,578,003

7,107,686

Total Liabilities

73,541,028

72,457,461

93,826,410

60,046,755

Total Assets

95,747,528

89,210,271

105,835,627

70,840,768

Net Assets

22,206,500

17,575,286

12,831,693

11,616,489

Net Assets Backing

22,206,500

16,752,810

12,009,217

10,794,013

Shareholders' Funds

22,206,500

16,752,810

12,009,217

10,794,013

Total Share Capital

11,615,269

8,615,269

5,615,269

5,615,269

Total Reserves

10,591,231

8,137,541

6,393,948

5,178,744

GROWTH RATIOS (Year on Year) (%)

Revenue

(7.22)

17.20

(2.64)

17.17

Proft/(Loss) Before Tax

24.95

100.59

(40.90)

(54.96)

Proft/(Loss) After Tax

40.80

43.48

28.34

(74.10)

Total Assets

7.33

(15.71)

49.40

37.90

Total Liabilities

1.50

(22.77)

56.26

77.16

LIQUIDITY (Times)

Cash Ratio

0

0.06

0.09

0.09

Liquid Ratio

1.32

1.14

1.06

1.07

Current Ratio

1.32

1.14

1.06

1.07

WORKING CAPITAL CONTROL (Days)

Stock Ratio

0

0

0

0

Debtors Ratio

65

72

74

48

Creditors Ratio

45

19

45

56

SOLVENCY RATIOS (Times)

Gearing Ratio

1.49

0.77

1.21

0.66

Liabilities Ratio

3.31

4.33

7.81

5.56

Times Interest Earned Ratio

1.72

5.93

3.54

10.91

Assets Backing Ratio

1.91

2.04

2.29

2.07

PERFORMANCE RATIO (%)

Operating Profit Margin

0.99

0.74

0.43

0.71

Net Profit Margin

0.87

0.57

0.47

0.35

Return On Net Assets

30.04

15.35

12.15

17.93

Return On Capital Employed

13.37

12.39

8.48

17.93

Return On Shareholders' Funds/Equity

11.06

10.41

10.12

8.77

Dividend Pay Out Ratio (Times)

0

0

0

0

NOTES TO ACCOUNTS

Contingent Liabilities

0

0

0

0


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 67.31

UK Pound

1

INR 91.24

Euro

1

INR 80.50

SGD

1

INR 50.52

 

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

 

 

INFORMATION DETAILS

 

Analysis Done by :

VIV

 

 

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.