MIPL-Logo

3decades

 

MIRA INFORM REPORT

 

 

Report No. :

508776

Report Date :

16.05.2018

 

 

 

IDENTIFICATION DETAILS

 

Name :

SATURN PYRO SDN. BHD.

 

 

Registered Office :

Suite 07-13, 7th Floor,, Menara Tjb,, No. 9, Jalan Syed Mohd Mufti, 80000 Johor Bahru, Johor

 

 

Country :

Malaysia

 

 

Financials (as on) :

31.03.2016

 

 

Date of Incorporation :

22.02.2010

 

 

Com. Reg. No.:

890679-X

 

 

Legal Form :

Private Limited (Limited by Share)

 

 

Line of Business :

Subject is engaged in the trading of measuring, monitoring, electrical equipments. 

 

 

No. of Employees :

Not Available

 


 

RATING & COMMENTS

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

 

MIRA’s Rating :

C

 

Credit Rating

Explanation

Rating Comments

C

Medium High Risk

Business dealings permissible preferably on secured basis

 

Status :

Moderate

 

 

Payment Behaviour :

Slow 

 

 

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)

Malaysia

A2

A2

 

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

 


 

MALAYSIA - ECONOMIC OVERVIEW

 

Malaysia, an upper middle-income country, has transformed itself since the 1970s from a producer of raw materials into a multi-sector economy. Under current Prime Minister NAJIB, Malaysia is attempting to achieve high-income status by 2020 and to move further up the value-added production chain by attracting investments in high technology, knowledge-based industries and services. NAJIB's Economic Transformation Program is a series of projects and policy measures intended to accelerate the country's economic growth. The government has also taken steps to liberalize some services sub-sectors. Malaysia is vulnerable to a fall in world commodity prices or a general slowdown in global economic activity.

 

The NAJIB administration is continuing efforts to boost domestic demand and reduce the economy's dependence on exports. Domestic demand continues to anchor economic growth, supported mainly by private consumption, which accounts for 53% of GDP. Nevertheless, exports - particularly of electronics, oil and gas, and palm oil - remain a significant driver of the economy. In 2015, gross exports of goods and services were equivalent to 73% of GDP. The oil and gas sector supplied about 22% of government revenue in 2015, down significantly from prior years amid a decline in commodity prices and diversification of government revenues. Malaysia has embarked on a fiscal reform program aimed at achieving a balanced budget by 2020, including rationalization of subsidies and the 2015 introduction of a 6% value added tax. Sustained low commodity prices throughout the period not only strained government finances, but also shrunk Malaysia’s current account surplus and weighed heavily on the Malaysian ringgit, which was among the region’s worst performing currencies during 2013-17. The ringgit hit new lows following the US presidential election amid a broader selloff of emerging market assets.

 

Bank Negara Malaysia (the central bank) maintains adequate foreign exchange reserves; a well-developed regulatory regime has limited Malaysia's exposure to riskier financial instruments, although it remains vulnerable to volatile global capital flows. In order to increase Malaysia’s competitiveness, Prime Minister NAJIB raised possible revisions to the special economic and social preferences accorded to ethnic Malays under the New Economic Policy of 1970, but retreated in 2013 after he encountered significant opposition from Malay nationalists and other vested interests. In September 2013 NAJIB launched the new Bumiputra Economic Empowerment Program, policies that favor and advance the economic condition of ethnic Malays.

 

Malaysia signed the 12-nation Trans-Pacific Partnership (TPP) free trade agreement in February 2016, although the future of the TPP remains unclear following the US withdrawal from the agreement. Along with nine other ASEAN members, Malaysia established the ASEAN Economic Community in 2015, which aims to advance regional economic integration.

 

Source : CIA

 

 

 

 

EXECUTIVE SUMMARY

 

REGISTRATION NO.

:

890679-X

GST NO.

:

001648361472

COMPANY NAME

:

SATURN PYRO SDN. BHD.

FORMER NAME

:

N/A

INCORPORATION DATE

:

22/02/2010

COMPANY STATUS

:

EXIST

LEGAL FORM

:

PRIVATE LIMITED (LIMITED BY SHARE)

LISTED STATUS

:

NO

REGISTERED ADDRESS

:

SUITE 07-13, 7TH FLOOR,, MENARA TJB,, NO. 9, JALAN SYED MOHD MUFTI, 80000 JOHOR BAHRU, JOHOR, MALAYSIA.

BUSINESS ADDRESS

:

NO 44 & 44A, JALAN PALMA RAFIS 1, TAMAN DATO CHELLAM,, 81800 ULU TIRAM, JOHOR, MALAYSIA.

TEL.NO.

:

07-8628455

FAX.NO.

:

07-8628466

WEB SITE

:

WWW.SATURNPYRO.COM

CONTACT PERSON

:

SARAVANA JOTHI A/L ARUMUGAM ( DIRECTOR )

INDUSTRY CODE

:

46496

PRINCIPAL ACTIVITY

:

TRADING OF MEASURING, MONITORING, ELECTRICAL EQUIPMENTS

AUTHORISED CAPITAL

:

MYR 1,000,000.00 DIVIDED INTO 
ORDINARY SHARE 1,000,000.00 OF MYR 1.00 EACH.

ISSUED AND PAID UP CAPITAL

:

MYR 1,000,000.00 DIVIDED INTO 
ORDINARY SHARES 930,000 CASH AND 70,000 OTHERWISE OF MYR 1.00 EACH.

SALES

:

MYR 1,187,407 [2016]

NET WORTH

:

MYR (517,424) [2016]

STAFF STRENGTH

:

N/A

BANKER (S)

:

MALAYAN BANKING BHD

LITIGATION

:

CLEAR

DEFAULTER CHECK

:

CLEAR

FINANCIAL CONDITION

:

POOR

PAYMENT

:

SLOW 

MANAGEMENT CAPABILITY

:

AVERAGE

COMMERCIAL RISK

:

MODERATE

CURRENCY EXPOSURE

:

MODERATE

GENERAL REPUTATION

:

SATISFACTORY

INDUSTRY OUTLOOK

:

STRONG 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 shall have a minimum one director. 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, 1965 and the company must file its annual returns, together with its financial statements with the Registrar of Companies.

The Subject is principally engaged in the (as a / as an) trading of measuring, monitoring, electrical equipments.

The Subject is not listed on Bursa Malaysia (Malaysia Stock Exchange).

 

Former Address(es)

Address

As At Date

16B, JALAN JOHAR 2, TAMAN DESA CEMERLANG, 81800, JOHOR, MALAYSIA

14/05/2015

2F, JALAN GIAM, TAMAN MAJIDEE (OFF JALAN TEBRAU), 80250, JOHOR, MALAYSIA

15/06/2014

NO. 9-01, JALA AUSTIN PERDANA 2/25, TAMAN AUSTIN PERDANA, 81100, JOHOR, MALAYSIA

N/A

 

Share Capital History

Date

Authorised Shared Capital

Issue & Paid Up Capital

12/05/2016

MYR 1,000,000.00

MYR 1,000,000.00

02/09/2010

MYR 100,000.00

MYR 100,000.00

22/02/2010

MYR 100,000.00

MYR 2.00

 

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


Current Shareholder(s) :

Name

Address

IC/PP/Loc No

Shareholding

(%)

MR. SARAVANA JOTHI A/L ARUMUGAM +

NO. 1, JALAN AUSTIN PERDANA 5/4, TAMAN AUSTIN PERDANA, 81100 JOHOR BAHRU, JOHOR, MALAYSIA.

731113-01-6201 A2553148

800,000.00

80.00

MS. PUNITHA A/P PONNUSAMY +

NO. 1, JALAN AUSTIN PERDANA 5/4, TAMAN AUSTIN PERDANA, 81100 JOHOR BAHRU, JOHOR, MALAYSIA.

790826-01-5858

200,000.00

20.00

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

------

1,000,000.00

100.00

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

=====

+ Also Director

 

 

DIRECTORS

 

DIRECTOR 1

 

Name Of Subject

:

MS. PUNITHA A/P PONNUSAMY

Address

:

NO. 1, JALAN AUSTIN PERDANA 5/4, TAMAN AUSTIN PERDANA, 81100 JOHOR BAHRU, JOHOR, MALAYSIA.

New IC No

:

790826-01-5858

Date of Birth

:

26/08/1979

Nationality

:

MALAYSIAN

Date of Appointment

:

22/02/2010


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

890679X

SATURN PYRO SDN. BHD.

Director

22/02/2010

200,000.00

20.00

MYR(113,465.00)

2016

-

23/04/2018

 

DIRECTOR 2

 

Name Of Subject

:

MR. SARAVANA JOTHI A/L ARUMUGAM

Address

:

NO. 1, JALAN AUSTIN PERDANA 5/4, TAMAN AUSTIN PERDANA, 81100 JOHOR BAHRU, JOHOR, MALAYSIA.

IC / PP No

:

A2553148

New IC No

:

731113-01-6201

Date of Birth

:

13/11/1973

Nationality

:

MALAYSIAN

Date of Appointment

:

22/02/2010



INTEREST CHECK

Interest in companies

:

see below

Interest in business

:

see below

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

890679X

SATURN PYRO SDN. BHD.

Director

22/02/2010

800,000.00

80.00

MYR(113,465.00)

2016

-

23/04/2018


INTEREST IN BUSINESS

No

Local No

Business

Designation

App Date

Shareholding (%)

Status

As At

1

JM0578567P

SMART POWER TRADING

SOLE PROPRIETORSHIP

15/09/2010

100.00

-

23/04/2018



MANAGEMENT

 

 

1)

Name of Subject

:

SARAVANA JOTHI A/L ARUMUGAM

Position

:

DIRECTOR

 

 

AUDITOR

 

Auditor

:

A.RAHMAN & ASSOCIATES

Auditor' Address

:

TAMAN PUTERA, 81100 JOHOR BAHRU, JOHOR, MALAYSIA.

 

 

COMPANY SECRETARIES

 

1)

Company Secretary

:

MR. A.MAHDAVAN A/L S.APPAKUTTAN

IC / PP No

:

6077979

New IC No

:

610116-01-5801

Address

:

15,JALAN KEMUNCAK 6, TAMAN NONG CHIK, JOHOR BAHRU,JOHOR., 80100 JOHOR BAHRU, JOHOR, MALAYSIA.

 

2)

Company Secretary

:

MR. THANNEERMALAI A/L MEIYAPPAN

IC / PP No

:

6266240

New IC No

:

611109-01-5509

Address

:

NO.18-H, JALAN DATO' KATHI, 80100 JOHOR BAHRU, JOHOR, MALAYSIA.

 

 

BANKING


Banking relations are maintained principally with :

1)

Name

:

MALAYAN BANKING BHD

 

 

ENCUMBRANCE (S)

 

Charge No

Creation Date

Charge Description

Chargee Name

Total Charge

Status

1

03/07/2016

LETTER OF OFFER

MAYBANK ISLAMIC 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. Our databank consists of 99% of the wound up companies in Malaysia.


No legal action was found in our databank.


No winding up petition was found in our databank.



CRIMINAL RECORDS 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. Our databank consists of 99% of the wound up companies in Malaysia.

No criminal record was found in our databank.


CIVIL LITIGATION CHECK - SUBJECT COMPANY AS A PLAINTIFF


* A check has been conducted in our databank against the Subject whether the Subject has been involved in any litigation. Our databank consists of 99% of the wound up companies in Malaysia.

No plaintiff record was found in our databank.


CRIMINAL RECORDS CHECK - SUBJECT COMPANY AS A PLAINTIFF


* A check has been conducted in our databank against the Subject whether the Subject has been involved in any litigation. Our databank consists of 99% of the wound up companies in Malaysia.

No plaintiff record was found in our databank.


DEFAULTER CHECK AGAINST SUBJECT


* We have checked through the Subject in our defaulters' database which comprised of debtors that have been listed by our customers and debtors that have been placed or assigned to us for collection. 


No defaulter record & debt collection case was found in our defaulters' databank. 



RED ALERT FROM CENTRAL BANK OF MALAYSIA

 

* A check has been conducted with the Central Bank of Malaysia whether the Subject has carried out any illegal or suspicious financial activities.

 

The Subject has not been carried out any illegal money services business without licence under the Money Services Business Act 2011.

 

The Subject has not been placed under the Financial Consumer Alert list by the Central Bank of Malaysia.



INVESTOR ALERT BY SECURITIES COMMISSION MALAYSIA & BURSA MALAYSIA

 

* A check has been conducted with the Securities Commission Malaysia whether the Subject has involved in any unlicensed capital market activities under the Securities Laws and Bursa Malaysia should the Subject is listed as Practice Note (PN) 17 or Guidance Note (GN) 3.

 

The Subject has not been carried out any unlicensed capital market activities.

 

 

PAYMENT RECORD

 

 

SOURCES OF RAW MATERIALS:

Local

:

YES

Overseas

:

YES



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

OVERALL PAYMENT HABIT

Prompt 0-30 Days

[

]

Good 31-60 Days

[

]

Average 61-90 Days

[

X

]

Fair 91-120 Days

[

]

Poor >120 Days

[

]

 

 

CLIENTELE

 

Local

:

YES

Domestic Markets

:

MALAYSIA

Overseas

:

YES

Export Market

:

ASIA

Credit Term

:

N/A

Payment Mode

:

CHEQUES
TELEGRAPHIC TRANSFER (TT)



OPERATIONS

 

Goods Traded

:

MEASURING, MONITORING, ELECTRICAL EQUIPMENTS

 

Branch

:

NO

Other Information:


The Subject is principally engaged in the (as a / as an) trading of measuring, monitoring, electrical equipments. 

Saturn Pyro is a pioneer and leading Green Technology solutions provider. 

The products and solutions can be categorized as follows:

Energy Management System (EnMS) solutions, including consultation, hardware, software and deployment. EnMS enables an organization or installation to utilize energy effectively and efficiently, optimizing demand and consumption. EnMS is a prerequisite for ISO standard ISO50001 and Superior Energy Performance installations and organizations.

GBI Certification 3M solutions (Measuring, Monitoring & Managing), for Energy Efficiency, Indoor Environmental Quality, Occupancy and Water Consumption Efficiency. These solutions are required to be deployed as part any GBI Certification program. 

It is able to deploy the required 3M solutions in both new buildings and retrofitting of existing buildings.

Scada systems for Electrical Infrastructure monitoring and control; including consultation, hardware, software and deployment. Our RsS Scada is a robust supervisory monitoring and control scalable system specifically developed for Electrical Infrastructure and Facilities equipment.

Scada communication and protocol translation solutions for cross platform integration and seamless operation. Communication between various SCADA Systems / remote devices (RTU / PLC / Transformers / IEDs) operating under different communication protocols are easily made possible by ICx Gateway.

The Subject provides "electrical energy efficiency" consulation and class leading solutions to reduce installation energy costs and increase operational efficiency of installations.

Its primary focus is providing comprehensive Energy Management System solutions to installations so that they are able to monitor, record, manage and control their energy consumption. 


RECENT DEVELOPMENT


We have checked with the Malaysian National News Agency's (BERNAMA) database, but no recent development was noted during the time of inspection.


CURRENT INVESTIGATION

 

Latest fresh investigations carried out on the Subject indicated that :

Telephone Number Provided By Client

:

078628455

Current Telephone Number

:

07-8628455

Match

:

YES

Address Provided by Client

:

NO. 44 & 44 A, JALAN PALMA RAFIS 1 TAMAN DATL CHELLAM 81800 ULU TIRAM JOHOR

Current Address

:

NO 44 & 44A, JALAN PALMA RAFIS 1, TAMAN DATO CHELLAM,, 81800 ULU TIRAM, JOHOR, MALAYSIA.

Match

:

NO

Latest Financial Accounts

:

YES

 

Other Investigations


On 16th May 2018 we contacted one of the staff from the Subject and he provided some information.

He refused to disclosed the number of employees.
The address is as per stated in the report.


FINANCIAL ANALYSIS

 

Profitability

Turnover

:

Erratic

[

2012 - 2016

]

Profit/(Loss) Before Tax

:

Decreased

[

2012 - 2016

]

Return on Shareholder Funds

:

Unfavourable

[

21.93%

]

Return on Net Assets

:

Unfavourable

[

18.48%

]

The fluctuating turnover reflects the fierce competition among the existing and new market players.The Subject could be more efficient in controlling its operating costs and had managed to reduce its losses during the year. Although the Subject's returns showed positive figures it is not reflective of the true situation. The Subject incurred losses during the year and its shareholders' funds have turned red. The positive returns on shareholders' funds is the result of losses divided by negative shareholders' funds. The Subject's management was inefficient in utilising the assets to generate returns.

Working Capital Control

Stock Ratio

:

Unfavourable

[

242 Days

]

Debtor Ratio

:

Unfavourable

[

98 Days

]

Creditors Ratio

:

Favourable

[

8 Days

]

The Subject could be incurring higher holding cost. As its capital was tied up in stocks, it could face liquidity problems. The Subject's debtors ratio was high. The Subject should tighten its credit control and improve its collection period. The Subject had a favourable creditors' ratio where the Subject could be taking advantage of the cash discounts and also wanting to maintain goodwill with its creditors.

Liquidity

Liquid Ratio

:

Unfavourable

[

0.23 Times

]

Current Ratio

:

Unfavourable

[

0.65 Times

]

A low liquid ratio means that the Subject may be facing working capital deficiency. If the Subject cannot obtain additional financing or injection of fresh capital, it may face difficulties in meeting its short term obligations.

Solvency

Interest Cover

:

Unfavourable

[

(5.36 Times)

]

Gearing Ratio

:

Unfavourable

[

(0.39 Times)

]

The Subject incurred losses in the year. It did not generate sufficient income to service its interest.  If the situation does not improve, the Subject may be vulnerable to default in servicing the interest. The Subject's gearing was negative during the year as its shareholders' funds was in the red. This means the Subject is running its business using borrowed money. We consider the Subject as facing high financial risks.

Overall Assessment :

The Subject's turnover showed a volatile trend but its losses were lower when compared to the previous corresponding period. This could suggest that the Subject was more efficient in its operating cost control and was more competitive. Due to its weak liquidity position, the Subject will be faced with problems in meeting all its short term obligations if no short term loan is obtained or additional capital injected into the Subject. The Subject's interest cover was negative, indicating that it did not generate sufficient income to service its interest. If its result does not show impressive improvements or succeed obtaining short term financing or capital injection, it may not be able to service its interest and repay the loans. The Subject has high financial risks. If its shareholders do not inject more capital into the company or if its business performance does not improve, its going concern may be in question.

Overall financial condition of the Subject : POOR

 

 

MALAYSIA ECONOMIC / INDUSTRY OUTLOOK

 

Major Economic Indicators:

2014

2015

2016

2017*

2018**

Population ( Million)

30.0

31.0

31.6

32.1

32.9

Gross Domestic Products ( % )

6.0

4.6

4.2

5.3

5.4

Domestic Demand ( % )

6.4

6.2

4.3

6.3

6.4

Private Expenditure ( % )

7.9

6.9

7.8

7.4

7.3

Consumption ( % )

6.5

6.1

5.1

6.9

6.8

Investment ( % )

12.0

8.1

10.0

9.3

8.9

Public Expenditure ( % )

2.3

4.2

3.3

5.3

5.5

Consumption ( % )

2.1

4.3

2.0

2.7

1.3

Investment ( % )

2.6

(1.0)

1.1

3.4

3.8

Balance of Trade ( MYR Million )

82,480

91,577

88,145

94,593

96,993

Government Finance ( MYR Million )

(37,414)

(37,194)

(38,401)

(39,887)

(39,790)

Government Finance to GDP / Fiscal Deficit ( % )

(3.4)

(3.2)

(3.1)

(3.0)

(2.8)

Inflation ( % Change in Composite CPI)

3.2

4.0

2.1

3.5

3.0

Unemployment Rate

2.9

3.1

3.4

3.4

3.3

Net International Reserves ( MYR Billion )

417

390

391

-

-

Average Risk-Weighted Capital Adequacy Ratio ( % )

4.00

3.50

-

-

-

Average 3 Months of Non-performing Loans ( % )

2.10

2.00

1.90

-

-

Average Base Lending Rate ( % )

6.85

6.79

6.81

6.73

-

Business Loans Disbursed( % )

18.6

2.2

-

-

-

Foreign Investment ( MYR Million )

43,486.6

43,435.0

-

-

-

Consumer Loans ( % )

-

-

-

-

-

Registration of New Companies ( No. )

49,203

45,658

43,255

47,871

-

Registration of New Companies ( % )

6.1

(7.2)

(5.3)

10.7

-

Liquidation of Companies ( No. )

33,226

34,667

36,778

38,632

-

Liquidation of Companies ( % )

0.5

4.3

6.1

5.0

-

Registration of New Business ( No. )

332,723

364,230

376,720

484,029

-

Registration of New Business ( % )

1.0

9.0

3.0

29.0

-

Business Dissolved ( No. )

26,966

-

-

-

-

Business Dissolved ( % )

48.5

-

-

-

-

Sales of New Passenger Cars (' 000 Unit )

588.3

591.3

514.6

527.8

-

Cellular Phone Subscribers ( Million )

44.0

44.2

44.0

-

-

Tourist Arrival ( Million Persons )

27.4

25.7

30.2

30.1

-

Hotel Occupancy Rate ( % )

63.6

58.8

61.2

-

-

Credit Cards Spending ( % )

5.8

6.8

6.3

-

-

Bad Cheque Offenders (No.)

-

-

-

-

-

Individual Bankruptcy ( No.)

22,351

18,457

-

-

-

Individual Bankruptcy ( % )

1.7

(17.4)

-

-

-



INDUSTRIES ( % of Growth ):

2014

2015

2016

2017*

2018**

Agriculture

2.0

1.3

(5.1)

5.6

2.4

Palm Oil

6.7

7.0

(12.7)

11.8

-

Rubber

(10.4)

(11.0)

(6.3)

10.8

-

Forestry & Logging

(4.2)

(7.2)

(3.0)

(15.0)

-

Fishing

2.7

2.1

2.2

0.2

-

Other Agriculture

6.2

6.0

5.1

2.4

-

Industry Non-Performing Loans ( MYR Million )

303.8

343.7

420.3

-

-

% of Industry Non-Performing Loans

1.4

1.5

1.8

-

-

Mining

3.3

5.3

2.2

0.5

0.9

Oil & Gas

3.0

3.5

4.5

-

-

Other Mining

46.6

47.1

42.6

-

-

Industry Non-performing Loans ( MYR Million )

63.5

180.1

190.0

-

-

% of Industry Non-performing Loans

0.3

0.8

0.8

-

-

Manufacturing #

6.1

4.9

4.4

5.5

5.3

Exported-oriented Industries

7.1

6.5

4.3

6.5

-

Electrical & Electronics

11.8

9.2

6.8

9.3

-

Rubber Products

(1.3)

5.1

5.0

6.9

-

Wood Products

7.8

7.0

7.8

7.3

-

Textiles & Apparel

10.8

7.5

7.5

7.4

-

Domestic-oriented Industries

7.7

4.7

3.4

6.2

-

Food, Beverages & Tobacco

6.1

8.9

7.5

11.0

-

Chemical & Chemical Products

1.4

3.5

4.5

3.5

-

Plastic Products

2.7

3.9

5.1

-

-

Iron & Steel

2.8

1.6

2.2

-

-

Fabricated Metal Products

2.8

4.6

5.6

4.6

-

Non-metallic Mineral

6.9

6.8

6.3

5.4

-

Transport Equipment

14.4

5.2

(3.1)

4.7

-

Paper & Paper Products

4.7

3.2

5.4

5.8

-

Crude Oil Refineries

13.0

14.3

13.7

-

-

Industry Non-Performing Loans ( MYR Million )

5,730.8

4,243.7

4,214.1

-

-

% of Industry Non-Performing Loans

25.6

19.0

18.5

-

-

Construction

11.7

8.2

7.4

7.6

7.5

Industry Non-Performing Loans ( MYR Million )

1,666.4

1,638.0

1,793.9

-

-

% of Industry Non-Performing Loans

7.5

7.3

7.9

-

-

Services

6.6

5.1

5.6

5.9

5.8

Electric, Gas & Water

3.8

3.6

5.4

2.5

2.6

Transport, Storage & Communication

7.70

7.55

6.85

7.35

7.30

Wholesale, Retail, Hotel & Restaurant

7.70

6.65

6.65

7.05

6.65

Finance, Insurance & Real Estate

5.15

2.90

4.70

5.70

5.90

Government Services

6.3

4.0

4.9

4.4

4.5

Other Services

4.8

4.7

4.8

5.3

5.3

Industry Non-Performing Loans ( MYR Million )

5,373.5

6,806.6

7,190.6

-

-

% of Industry Non-Performing Loans

24.1

30.5

31.5

-

-

* Estimate / Preliminary

** Forecast



INDUSTRY ANALYSIS

 

MSIC CODE

46496 : Wholesale of electrical and electronic goods

INDUSTRY :

ELECTRICAL & ELECTRONIC

Electrical & Electronic

The electrical & electronics (E&E) industry is the leading sector in Malaysia’s manufacturing. The E&E industry in Malaysia can be categorized into four sub-sectors; consumer electronics, electric components, industrial electronics and electrical.

As a major part of the supply chain in the technology sector, the importance of the E&E industry has grown significantly while its contribution to the economy has grown more pronounce, especially through the trade industry.

Malaysia E&E industry has been highlighted as one of the 12 National Key Economic Areas (NKEA) under the government’s Economic Transformation Programme (ETP) to propel Malaysia into its 2020 vision of being a developed nation. For the E&E sector, keeping pace with fast evolving technologies is crucial to the industry’s overall competitiveness vis-a-vis other regional markets. 

According to International Trade and Industry, the E&E industry grew by 20.6% in the first two months of 2017. Malaysia achieved significant progress in the E&E industry over the last decade that had resulted in the growth of new businesses and creation of jobs. Malaysia was the world's seventh largest exporter of E&E products, valued at RM287.7 billion in 2016, and made up 36% of Malaysia's total exports. In addition, performance in 2016 was certainly better. 2016 total trade in E&E only grew by 1.5%. Overall, our forecast is somewhere around 5% growth for 2017.

The performance in the first two months of 2017 has been excellent. The machinery and equipment (M&E) industry also grew robustly over the years with a strong export performance that contributed to more than 5% of total exports of manufactured goods in 2016. In 2016 the Malaysian Investment Development Authority (Mida) approved 88 M&E projects with investments of RM1.54 billion. 

A breakdown on exports of E&E products from Malaysia shows that some of the main contributors to the increase in exports to Asean were higher exports of electronic integrated circuits and other E&E products. Malaysia’s Department of Statistics also reported that there has been an increase of exports to the US and this was driven mainly by manufactured goods which accounted for 94.8% of Malaysia’s total exports to the country.

As the demand for E&E products are increasing worldwide, the implementation of free trade agreements such as the Trans-Pacific Partnership Agreement (TPPA) has been viewed as beneficial to sector as it could expose Malaysia’s E&E sector to a wider market. For the E&E sector, the TPPA will not only offer huge market potentials for Malaysian suppliers or investors, it will also encourage innovation and productivity in the sector.

OVERALL INDUSTRY OUTLOOK : Strong Growth




PROFIT AND LOSS ACCOUNT

 

THE FINANCIAL STATEMENTS WERE PREPARED IN ACCORDANCE WITH MALAYSIAN FINANCIAL REPORTING STANDARDS(FRS)

SATURN PYRO SDN. BHD.

 

Financial Year End

2016-03-31

2015-03-31

2014-03-31

2013-03-31

2012-03-31

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

MYR

MYR

MYR

MYR

MYR

TURNOVER

1,187,407

1,656,689

1,486,570

1,169,593

982,728

Other Income

10,000

6,800

-

-

-

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

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

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

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

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

Total Turnover

1,197,407

1,663,489

1,486,570

1,169,593

982,728

Costs of Goods Sold

(694,285)

(1,025,537)

-

-

-

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

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

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

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

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

Gross Profit

503,122

637,952

-

-

-

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

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

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

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

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

PROFIT/(LOSS) FROM OPERATIONS

(113,465)

(148,395)

(187,711)

(21,417)

(3,462)

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

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

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

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

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

PROFIT/(LOSS) BEFORE TAXATION

(113,465)

(148,395)

(187,711)

(21,417)

(3,462)

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

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

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

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

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

PROFIT/(LOSS) AFTER TAXATION

(113,465)

(148,395)

(187,711)

(21,417)

(3,462)

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

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

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

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

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

RETAINED PROFIT/(LOSS) BROUGHT FORWARD

As previously reported

(503,959)

(355,564)

(167,853)

(146,436)

(142,974)

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

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

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

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

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

As restated

(503,959)

(355,564)

(167,853)

(146,436)

(142,974)

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

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

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

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

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

PROFIT AVAILABLE FOR APPROPRIATIONS

(617,424)

(503,959)

(355,564)

(167,853)

(146,436)

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

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

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

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

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

RETAINED PROFIT/(LOSS) CARRIED FORWARD

(617,424)

(503,959)

(355,564)

(167,853)

(146,436)

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

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

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

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

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

INTEREST EXPENSE (as per notes to P&L)

Hire purchase

-

-

4,778

1,546

1,079

Others

17,828

6,053

745

655

747

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

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

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

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

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

17,828

6,053

5,523

2,201

1,826

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

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

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

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

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

DEPRECIATION (as per notes to P&L)

62,550

62,510

48,171

32,244

25,622

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

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

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

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

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

Total Amortization And Depreciation

62,550

62,510

48,171

32,244

25,622

 

 

 

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

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

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

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

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

 

BALANCE SHEET

 

SATURN PYRO SDN. BHD.

 

ASSETS EMPLOYED:

FIXED ASSETS

214,288

275,241

216,856

167,222

163,173

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

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

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

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

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

TOTAL LONG TERM ASSETS

214,288

275,241

216,856

167,222

163,173

CURRENT ASSETS

Stocks

787,153

152,203

317,418

214,944

247,984

Trade debtors

318,621

358,796

575,584

662,594

335,063

Other debtors, deposits & prepayments

35,300

30,629

7,594

7,594

30,984

Amount due from director

-

-

20,000

20,000

-

Cash & bank balances

72,751

19,728

8,703

13,930

85,194

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

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

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

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

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

TOTAL CURRENT ASSETS

1,213,825

561,356

929,299

919,062

699,225

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

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

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

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

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

TOTAL ASSET

1,428,113

836,597

1,146,155

1,086,284

862,398

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

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

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

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

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

CURRENT LIABILITIES

Trade creditors

15,232

706,318

642,127

327,169

259,708

Other creditors & accruals

26,138

67,736

42,556

13,654

7,806

Hire purchase & lease creditors

-

-

17,431

10,001

10,001

Bank overdraft

129,747

-

-

-

-

Amounts owing to director

1,666,981

320,234

-

-

-

Lease payables

35,007

33,145

-

-

-

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

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

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

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

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

TOTAL CURRENT LIABILITIES

1,873,105

1,127,433

702,114

350,824

277,515

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

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

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

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

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

NET CURRENT ASSETS/(LIABILITIES)

(659,280)

(566,077)

227,185

568,238

421,710

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

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

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

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

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

LONG TERM LIABILITIES

Lease obligations

72,432

113,123

-

-

-

Hire purchase creditors

-

-

70,310

45,831

54,165

Others

-

-

629,295

757,482

577,154

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

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

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

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

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

TOTAL LONG TERM LIABILITIES

72,432

113,123

699,605

803,313

631,319

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

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

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

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

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

TOTAL NET ASSETS

(517,424)

(403,959)

(255,564)

(67,853)

(46,436)

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

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

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

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

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

FINANCED BY:

SHARE CAPITAL

Ordinary share capital

100,000

100,000

100,000

100,000

100,000

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

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

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

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

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

TOTAL SHARE CAPITAL

100,000

100,000

100,000

100,000

100,000

RESERVES

Retained profit/(loss) carried forward

(617,424)

(503,959)

(355,564)

(167,853)

(146,436)

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

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

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

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

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

TOTAL RESERVES

(617,424)

(503,959)

(355,564)

(167,853)

(146,436)

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

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

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

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

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

SHAREHOLDERS' FUNDS/EQUITY

(517,424)

(403,959)

(255,564)

(67,853)

(46,436)

 

 

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

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

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

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

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

 

FINANCIAL RATIO

 

SATURN PYRO SDN. BHD.

 

TYPES OF FUNDS

Cash

72,751

19,728

8,703

13,930

85,194

Net Liquid Funds

(56,996)

19,728

8,703

13,930

85,194

Net Liquid Assets

(1,446,433)

(718,280)

(90,233)

353,294

173,726

Net Current Assets/(Liabilities)

(659,280)

(566,077)

227,185

568,238

421,710

Net Tangible Assets

(517,424)

(403,959)

(255,564)

(67,853)

(46,436)

Net Monetary Assets

(1,518,865)

(831,403)

(789,838)

(450,019)

(457,593)

PROFIT & LOSS ITEMS

Earnings Before Interest & Tax (EBIT)

(95,637)

(142,342)

(182,188)

(19,216)

(1,636)

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

(33,087)

(79,832)

(134,017)

13,028

23,986

BALANCE SHEET ITEMS

Total Borrowings

202,179

113,123

87,741

55,832

64,166

Total Liabilities

1,945,537

1,240,556

1,401,719

1,154,137

908,834

Total Assets

1,428,113

836,597

1,146,155

1,086,284

862,398

Net Assets

(517,424)

(403,959)

(255,564)

(67,853)

(46,436)

Net Assets Backing

(517,424)

(403,959)

(255,564)

(67,853)

(46,436)

Shareholders' Funds

(517,424)

(403,959)

(255,564)

(67,853)

(46,436)

Total Share Capital

100,000

100,000

100,000

100,000

100,000

Total Reserves

(617,424)

(503,959)

(355,564)

(167,853)

(146,436)

GROWTH RATIOS (Year on Year) (%)

Revenue

(28.33)

11.44

27.10

19.01

229.06

Proft/(Loss) Before Tax

23.54

20.94

(776.46)

(518.63)

97.58

Proft/(Loss) After Tax

23.54

20.94

(776.46)

(518.63)

97.58

Total Assets

70.71

(27.01)

5.51

25.96

113.24

Total Liabilities

56.83

(11.50)

21.45

26.99

103.14

LIQUIDITY (Times)

Cash Ratio

0.04

0.02

0.01

0.04

0.31

Liquid Ratio

0.23

0.36

0.87

2.01

1.63

Current Ratio

0.65

0.50

1.32

2.62

2.52

WORKING CAPITAL CONTROL (Days)

Stock Ratio

242

34

78

67

92

Debtors Ratio

98

79

141

207

124

Creditors Ratio

8

251

158

102

96

SOLVENCY RATIOS (Times)

Gearing Ratio

(0.39)

(0.28)

(0.34)

(0.82)

(1.38)

Liabilities Ratio

(3.76)

(3.07)

(5.48)

(17.01)

(19.57)

Times Interest Earned Ratio

(5.36)

(23.52)

(32.99)

(8.73)

(0.90)

Assets Backing Ratio

(5.17)

(4.04)

(2.56)

(0.68)

(0.46)

PERFORMANCE RATIO (%)

Operating Profit Margin

(9.56)

(8.96)

(12.63)

(1.83)

(0.35)

Net Profit Margin

(9.56)

(8.96)

(12.63)

(1.83)

(0.35)

Return On Net Assets

18.48

35.24

71.29

28.32

3.52

Return On Capital Employed

30.34

48.94

(39.48)

(2.58)

(0.28)

Return On Shareholders' Funds/Equity

21.93

36.74

73.45

31.56

7.46

Dividend Pay Out Ratio (Times)

0

0

0

0

0

NOTES TO ACCOUNTS

Contingent Liabilities

0

0

0

0

0


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

INR 67.52

UK Pound

1

INR 91.48

Euro

1

INR 80.52

MYR

1

INR 17.13

 

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.