|
|
|
|
Report No. : |
509868 |
|
Report Date : |
17.05.2018 |
IDENTIFICATION DETAILS
|
Name : |
TSRC CORPORATION |
|
|
|
|
Formerly Known As : |
TAIWAN SYNTHETIC RUBBER CORPORATION |
|
|
|
|
Registered Office : |
No. 2, Singgong Rd., Dashe
Dist., Kaohsiung City 81567, Taiwan (R.O.C.) |
|
|
|
|
Country : |
Taiwan |
|
|
|
|
Financials (as on) : |
31.12.2016 |
|
|
|
|
Date of Incorporation : |
22.11.1973 |
|
|
|
|
Com. Reg. No.: |
03553737 |
|
|
|
|
Legal Form : |
Joint Stock Company |
|
|
|
|
Line of Business : |
Manufacturing and Sales of Rubber Products,
etc. |
|
|
|
|
No. of Employees : |
About 1,500 (Group) |
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 : |
Good |
|
|
|
|
Payment Behaviour : |
Regular |
|
|
|
|
Litigation : |
-- |
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) |
|
Taiwan |
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 |
TAIWAN - ECONOMIC OVERVIEW
Taiwan has a dynamic capitalist economy that is driven largely by
industrial manufacturing, and especially exports of electronics, machinery, and
petrochemicals. This heavy dependence on exports exposes the economy to
fluctuations in global demand. Taiwan's diplomatic isolation, low birth rate,
rapidly aging population, and increasing competition from China and other Asia
Pacific markets are other major long-term challenges.
Following the landmark Economic Cooperation Framework Agreement (ECFA)
signed with China in June 2010, Taiwan in July 2013 signed a free trade deal
with New Zealand - Taipei’s first-ever with a country with which it does not
maintain diplomatic relations - and, in November of that year, inked a trade
pact with Singapore. However, follow-on components of the ECFA, including a
signed agreement on trade in services and negotiations on trade in goods and
dispute resolution, have stalled. In early 2014, the government bowed to public
demand and proposed a new law governing the oversight of cross-Strait
agreements, before any additional deals with China are implemented; the
legislature has yet to vote on such legislation, leaving the future of ECFA
uncertain. President TSAI since taking office in May 2016 has promoted greater
economic integration with South and Southeast Asia through the New Southbound
Policy initiative and has also expressed interest in Taiwan joining the
Trans-Pacific Partnership as well as bilateral trade deals with partners such
as the US. These overtures have likely played a role in increasing Taiwan’s
total exports, which rose 11% during the first half of 2017, buoyed by strong
demand for semiconductors.
Taiwan's total fertility rate of just over one child per woman is among
the lowest in the world, raising the prospect of future labor shortages,
falling domestic demand, and declining tax revenues. Taiwan's population is
aging quickly, with the number of people over 65 expected to account for nearly
20% of the island's total population by 2025.
The island runs a trade surplus with many economies, including China and
the US, and its foreign reserves are the world's fifth largest, behind those of
China, Japan, Saudi Arabia, and Switzerland. In 2006, China overtook the US to
become Taiwan's second-largest source of imports after Japan. China is also the
island's number one destination for foreign direct investment. Taiwan since
2009 has gradually loosened rules governing Chinese investment and has also
secured greater market access for its investors on the mainland. In August
2012, the Taiwan Central Bank signed a memorandum of understanding (MOU) on
cross-Strait currency settlement with its Chinese counterpart. The MOU allows
for the direct settlement of Chinese renminbi (RMB) and the New Taiwan dollar
across the Strait, which has helped Taiwan develop into a local RMB hub.
Closer economic links with the mainland bring opportunities for Taiwan’s
economy but also pose challenges as political differences remain unresolved and
China’s economic growth is slowing. President TSAI’s administration has made
little progress on the domestic economic issues that loomed large when she was
elected, including concerns about stagnant wages, high housing prices, youth
unemployment, job security, and financial security in retirement. TSAI has made
more progress on boosting trade with South and Southeast Asia, however, which
may help insulate Taiwan’s economy from a fall in mainland demand should
China’s growth slow in 2018.
|
Source
: CIA |
|
Company Name: |
|
|
Supplied Name: |
|
|
Trading Address: |
No.2, Singgong
Rd., Dashe Dist., Kaohsiung City 81567, Taiwan (R.O.C.) |
|
Supplied Address: |
No2 Singgong Rd,
Dashe dist, Kaohsiung City 815, Taiwan R.O.C. |
|
Telephone Number: |
+886-7-6233005 +886 -7-3513811 |
|
Fax Number: |
|
|
E-mail: |
|
|
Website: |
Notes: Subject’s exact name and address are as
above.
Subject was incorporated on 1973-11-22 with
registered number 03553737 as Joint Stock Company in Taiwan.
The subject has listed on Taiwan stock exchange on 1982-09-25.
Change of Name
|
Former
Chinese Name |
台灣合成橡膠股份有限公司 |
|
Current
Chinese Name |
台橡股份有限公司 |
|
Former
English Name |
TAIWAN SYNTHETIC RUBBER CORPORATION |
|
Current
English Name |
TSRC CORPORATION |
Factories
|
1 |
|
|
Name: |
Kaohsiung
Factory |
|
Address: |
No. 2, Singgong Rd., Dashe Dist., Kaohsiung City,
Taiwan |
|
Date of Foundation: |
1977-05-30 |
|
Date of Registration: |
1990-12-31 |
|
Factory Registration Number: |
99662641 |
|
Factory Manager: |
Shouyu Qiu |
|
Status: |
In Production |
|
Date of Last Annual Return: |
2016-7-20 |
|
Major Products: |
184 Synthetic
resin, plastic and rubber |
|
Telephone
Number |
+886-7-351-3811 |
|
Fax Number: |
+886-7-351-4705 |
|
2 |
|
|
Name: |
Gangshan Factory |
|
Address: |
No. 39, Bengong 1st Rd., Gangshan Dist.,
Kaohsiung City, Taiwan |
|
Date of Registration: |
2005-03-15 |
|
Factory Registration Number: |
99704681 |
|
Factory Manager: |
Shirong Ma |
|
Status: |
In Production |
|
Date of Last Annual Return: |
2017-7-5 |
|
Major Products: |
210 Rubber
products |
|
Telephone Number |
+886-7-623-3005 |
|
Fax Number: |
+886-7-622-5481 |
Office
|
Name: |
Taipei office |
|
Trading Address: |
18F, No. 95, Sec. 2, Dun Hua S.
Rd., Da-an Dist., Taipei City, Taiwan |
|
Telephone Number: |
+886-2-3701-6000 |
|
Fax Number: |
+886-2-3701-6868 |
Major Related Companies
|
1 |
|
|
Name: |
TSRC-UBE (Nantong)
Chemical Industrial Co., Ltd. |
|
Address: |
No.22
TongWang Road, Nantong Economic and Technological Development Zone, Nantong,
Jiangsu, P.R. China |
|
Telephone
Number: |
+86-513-8599-9966 |
|
Fax Number: |
+86-513-8599-9999 |
|
2 |
|
|
Name: |
TSRC (Nantong) Industrial Ltd. |
|
Address: |
No.22 TongWang Road, Nantong Economic and Technological Development
Zone, Nantong, Jiangsu, P.R.China |
|
Telephone
Number: |
+86-513-8599-9966 |
|
Fax Number: |
+86-513-8599-9999 |
|
3 |
|
|
Name: |
TSRC (Lux.) Corporation S.à r.l. |
|
Address: |
34-36 Avenue de la LibertéL-1930 Luxembourg, Grand Duché de Luxembourg |
|
Telephone
Number: |
+352-26-29-72 |
|
Fax Number: |
+352-26-29-72-39 |
|
4 |
|
|
Name: |
TSRC
(Shanghai) Industries Ltd. |
|
Address: |
1046 Yu-Shu
Road, Songjiang Zone, Shanghai, P.R.C. |
|
Telephone
Number: |
+86-21-5773-4333 |
|
Fax Number: |
+86-21-5773-4555 |
|
5 |
|
|
Name: |
TSRC (Jinan)
Industries Ltd. |
|
Address: |
No.666 LinGang
St., Yao Qiang Town, LiCheng Zone, JiNan City, ShanDong, P.R.C. |
|
Telephone
Number: |
+86-531-8874-6666 |
|
Fax Number: |
+86-531-8874-7777 |
Major Shareholders
|
Name |
Subscription
Shares |
|
Weida
Development Co., Ltd. (Literal Translation) |
53,708,923 |
|
Hande
Construction Co., Ltd. (Literal Translation) |
31,093,108 |
Shareholder Information:
|
1 |
|
|
Registered Name: |
Weida
Development Co., Ltd. (Literal Translation) |
|
Address: |
3/F., No. 100, Sec. 3, Minsheng East Road,
Songshan Dist., Taipei City, Taiwan |
|
Date of Foundation: |
1983-1-25 |
|
Registration Number: |
20952028 |
|
Registry: |
Department of Commerce, Ministry of Economic Affairs, R.O.C. |
|
Registered Capital: |
NTD 880,000,000 |
|
Paid-up Capital: |
NTD 880,000,000 |
|
Legal Representatives: |
Jinlong Huang |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2018-1-19 |
|
2 |
|
|
Registered Name: |
Hande
Construction Co., Ltd. (Literal Translation) |
|
Address: |
3/F., No. 100, Sec. 3, Minsheng East Road,
Songshan Dist., Taipei City, Taiwan |
|
Date of Foundation: |
1991-7-11 |
|
Registration Number: |
86121828 |
|
Registry: |
Department of Commerce, Ministry of Economic Affairs, R.O.C. |
|
Registered Capital: |
NTD 850,000,000 |
|
Paid-up Capital: |
NTD 850,000,000 |
|
Legal Representatives: |
Jinlong Huang |
|
Legal Form: |
Joint Stock Company |
|
Date of Last Annual Return: |
2016-8-3 |
Core Management
Directors
|
1 |
|
|
Name |
Shaoyu Wang |
|
Position |
Chairman of
the Board |
|
2 |
|
|
Name |
Qi Yin |
|
Position |
Director |
|
3 |
|
|
Name |
Jinshan Jiang |
|
Position |
Director |
|
4 |
|
|
Name |
Ziwei Li |
|
Position |
Director |
|
5 |
|
|
Name |
Dazhi Zheng |
|
Position |
Director |
|
6 |
|
|
Name |
Junyan Yu |
|
Position |
Director |
|
7 |
|
|
Name |
Yongzhen Hong |
|
Position |
Independent
Director |
|
8 |
|
|
Name |
Jincai Lin |
|
Position |
Independent
Director |
|
9 |
|
|
Name |
Heng Feng |
|
Position |
Independent
Director |
|
9 |
|
|
Name |
Chai Wei
Cheang |
|
Position |
Manager |
|
Date of
Appointment |
2015-11-01 |
Personnel Structure
|
Total Employees |
About 1,500 Employees (group) |
Offices & Factories
|
|
Headquarters |
|
Add |
No. 2, Singgong Rd., Dashe Dist., Kaohsiung City 81567, Taiwan (R.O.C.) |
Production Information
The subject is engaged in manufacturing of rubber products, etc.
Subject has 2 factories in Taiwan for production.
It is introduced that subject obtained the certification of ISO 9001 and
ISO 14001.
It is introduced that subject’s group annual output of rubber products
is about 600,000 tons per year.
Purchase Information
The registered activities of subject:
|
Business Code |
Details |
|
C801060 |
Manufacturing of synthetic rubber. |
|
C804020 |
Manufacturing of industrial rubber products. |
|
C804990 |
Manufacturing of other rubber products. |
|
D101040 |
Nonpublic power generation industry |
|
D401010 |
Heat supply industry. |
|
F401010 |
The international trade. |
|
ZZ99999 |
Besides licensed business, all other business items those are not
banned or restricted. |
Subject’s raw materials for production are purchased both at home and abroad.
It is
introduced that subject imports technologies from Japan, Russia, American, Germany, etc.
Subject is engaged in sale of rubber products, etc.
The major products are applied polymers and synthetic rubber.
Subject’s product lines include SBR, BR, NBR, TPE and TPR.
It is introduced that subject also has related innovation products
service.
Subject’s sales regions are Taiwan, The Mainland of China, Japan, Korea,
India, Thailand, Malaysia, Vietnam, Indonesia, America and Germany, etc.
The major customers of the subject are manufacturers of automobile and
shoes, etc.
Import and export right:
|
Import right |
Yes |
|
Export right |
Yes |
Purchase
Domestic Purchase
|
Products |
Raw materials, etc. |
|
Payment Terms |
T/T, Cash, etc. |
Import
|
Products |
Raw materials, etc. |
|
Payment Terms |
L/C, T/T, etc. |
Domestic Markets
|
Product |
Rubber products, etc. |
|
Selling Terms |
T/T, Cash, etc. |
Export
|
Product |
Rubber products, etc. |
|
Selling Terms |
L/C, T/T, etc. |
Unit: NTD/000
|
2016-12-31 |
2015-12-31 |
|
|
Assets |
|
|
|
Current
assets |
|
|
|
Cash and cash
equivalents |
|
|
|
Total cash
and cash equivalents |
3,508,340 |
3,981,288 |
|
Notes
receivable, net |
|
|
|
Notes
receivable, net |
657,959 |
616,258 |
|
Accounts receivable,
net |
|
|
|
Accounts
receivable, net |
3,286,913 |
2,545,060 |
|
Other
receivables |
|
|
|
Other
receivables, net |
132,978 |
154,535 |
|
Current tax
assets |
|
|
|
Total current
tax assets |
55,785 |
54,161 |
|
Inventories |
|
|
|
Total inventories |
5,379,908 |
4,782,543 |
|
Other current
assets |
|
|
|
Total other
current assets |
605,519 |
255,391 |
|
Total current
assets |
13,627,402 |
12,389,236 |
|
Non-current
assets |
|
|
|
Non-current
available-for-sale financial assets |
|
|
|
Non-current
available-for-sale financial assets, net |
1,336,406 |
1,502,347 |
|
Investments
accounted for using equity method |
|
|
|
Investments
accounted for using equity method, net |
1,236,754 |
1,309,765 |
|
Property,
plant and equipment |
|
|
|
Total
property, plant and equipment |
8,947,258 |
9,875,244 |
|
Investment
property, net |
|
|
|
Investment
property, net |
1,625,775 |
1,640,500 |
|
Intangible
assets |
|
|
|
Total
intangible assets |
2,179,937 |
2,397,426 |
|
Deferred tax
assets |
321,717 |
346,311 |
|
Other
non-current assets |
|
|
|
Total other
non-current assets |
494,678 |
533,156 |
|
Total
non-current assets |
16,142,525 |
17,604,749 |
|
Total assets |
29,769,927 |
29,993,985 |
|
Liabilities
and equity |
|
|
|
Liabilities |
|
|
|
Current
liabilities |
|
|
|
Short-term
borrowings |
|
|
|
Total
short-term borrowings |
5,846,074 |
3,992,948 |
|
Short-term
notes and bills payable |
|
|
|
Total
short-term notes and bills payable |
0 |
299,915 |
|
Accounts
payable |
|
|
|
Total accounts
payable |
1,779,577 |
1,341,422 |
|
Accounts
payable to related parties |
|
|
|
Total
accounts payable to related parties |
2,535 |
13,195 |
|
Other
payables |
|
|
|
Total other
payables |
1,250,649 |
1,124,315 |
|
Current tax
liabilities |
72,878 |
81,589 |
|
Other current
liabilities |
|
|
|
Long-term
liabilities, current portion |
|
|
|
Long-term
borrowings, current portion |
813,171 |
861,391 |
|
Total
long-term liabilities, current portion |
813,171 |
861,391 |
|
Other current
liabilities, others |
199,014 |
260,072 |
|
Total other
current liabilities |
1,012,185 |
1,121,463 |
|
Total current
liabilities |
9,963,898 |
7,974,847 |
|
Non-current
liabilities |
|
|
|
Long-term
borrowings |
|
|
|
Total
long-term borrowings |
1,806,586 |
2,886,395 |
|
Non-current
provisions |
|
|
|
Total
non-current provisions |
22,958 |
32,351 |
|
Deferred tax
liabilities |
|
|
|
Total
deferred tax liabilities |
670,435 |
598,150 |
|
Other
non-current liabilities |
|
|
|
Total other non-current
liabilities |
254,225 |
425,128 |
|
Total
non-current liabilities |
2,754,204 |
3,942,024 |
|
Total
liabilities |
12,718,102 |
11,916,871 |
|
Equity |
|
|
|
Equity
attributable to owners of parent |
|
|
|
Share capital |
|
|
|
Ordinary
share |
8,257,099 |
8,257,099 |
|
Total capital
stock |
8,257,099 |
8,257,099 |
|
Capital
surplus |
|
|
|
Total capital
surplus |
849 |
849 |
|
Retained
earnings |
|
|
|
Legal reserve |
3,671,676 |
3,618,765 |
|
Unappropriated
retained earnings (accumulated deficit) |
|
|
|
Total
unappropriated retained earnings (accumulated deficit) |
1,709,336 |
1,795,251 |
|
Total
retained earnings |
5,381,012 |
5,414,016 |
|
Other equity
interest |
|
|
|
Exchange differences
on translation of foreign financial statements |
|
|
|
Total
exchange differences on translation of foreign financial statements |
990,359 |
1,672,819 |
|
Unrealized
gains (losses) on available-for-sale financial assets |
|
|
|
Total unrealized
gains (losses) on available-for-sale financial assets |
735,464 |
899,902 |
|
Gains
(losses) on effective portion of cash flow hedges |
|
|
|
Gains
(losses) on effective portion of cash flow hedges, associates and joint
ventures accounted for using equity method |
-23,562 |
0 |
|
Total gains
(losses) on effective portion of cash flow hedges |
-23,562 |
0 |
|
Total other
equity interest |
1,702,261 |
2,572,721 |
|
Total equity
attributable to owners of parent |
15,341,221 |
16,244,685 |
|
Non-controlling
interests |
1,710,604 |
1,832,429 |
|
Total equity |
17,051,825 |
18,077,114 |
|
Total
liabilities and equity |
29,769,927 |
29,993,985 |
|
Number of
share capital awaiting retirement |
0 |
0 |
|
Equivalent issue
shares of advance receipts for ordinary share |
0 |
0 |
|
Number of
shares in entity held by entity and by its subsidiaries |
0 |
0 |
Unit: NTD/000
|
2016 |
2015 |
|
|
Operating
revenue |
|
|
|
Total operating
revenue |
26,955,090 |
25,981,759 |
|
Operating
costs |
|
|
|
Total
operating costs |
23,074,209 |
22,606,144 |
|
Gross profit
(loss) from operations |
3,880,881 |
3,375,615 |
|
Gross profit
(loss) from operations |
3,880,881 |
3,375,615 |
|
Operating
expenses |
|
|
|
Selling
expenses |
|
|
|
Total selling
expenses |
931,596 |
980,118 |
|
Administrative
expenses |
|
|
|
Total
administrative expenses |
968,874 |
831,773 |
|
Research and
development expenses |
|
|
|
Total
research and development expenses |
346,700 |
328,614 |
|
Total
operating expenses |
2,247,170 |
2,140,505 |
|
Net other
income (expenses) |
|
|
|
Net other
income (expenses) |
131,235 |
161,573 |
|
Net operating
income (loss) |
1,764,946 |
1,396,683 |
|
Non-operating
income and expenses |
|
|
|
Other income |
|
|
|
Interest
income |
|
|
|
Total
interest income |
42,883 |
86,463 |
|
Total other
income |
42,883 |
86,463 |
|
Other gains
and losses |
|
|
|
Other gains
and losses, net |
40,286 |
-363,201 |
|
Finance costs |
|
|
|
Finance
costs, net |
151,557 |
156,099 |
|
Share of
profit (loss) of associates and joint ventures accounted for using equity
method |
|
|
|
Share of
profit (loss) of associates and joint ventures accounted for using equity
method, net |
-89,248 |
-317,846 |
|
Total
non-operating income and expenses |
-157,636 |
-750,683 |
|
Profit (loss)
from continuing operations before tax |
1,607,310 |
646,000 |
|
Tax expense
(income) |
|
|
|
Total tax
expense (income) |
513,703 |
44,853 |
|
Profit (loss)
from continuing operations |
1,093,607 |
601,147 |
|
Profit (loss) |
1,093,607 |
601,147 |
|
Other
comprehensive income |
|
|
|
Components of
other comprehensive income that will not be reclassified to profit or loss |
|
|
|
Gains (losses)
on remeasurements of defined benefit plans |
-63,624 |
-54,152 |
|
Income tax
related to components of other comprehensive income that will not be
reclassified to profit or loss |
0 |
0 |
|
Components of
other comprehensive income that will not be reclassified to profit or loss |
-63,624 |
-54,152 |
|
Components of
other comprehensive income that will be reclassified to profit or loss |
|
|
|
Exchange
differences on translation |
-780,648 |
121,154 |
|
Unrealised
gains (losses) on valuation of available-for-sale financial assets |
-164,438 |
716,695 |
|
Share of
other comprehensive income of associates and joint ventures accounted for using
equity method, components of other comprehensive income that will be
reclassified to profit or loss |
|
|
|
Share of
other comprehensive income of associates and joint ventures accounted for
using equity method, components of other comprehensive income that will be
reclassified to profit or loss |
-63,518 |
-46,202 |
|
Income tax
related to components of other comprehensive income that will be reclassified
to profit or loss |
0 |
0 |
|
Components of
other comprehensive income that will be reclassified to profit or loss |
-1,008,604 |
791,647 |
|
Other
comprehensive income, net |
-1,072,228 |
737,495 |
|
Total
comprehensive income |
21,379 |
1,338,642 |
|
Profit
(loss), attributable to: |
|
|
|
Profit (loss),
attributable to owners of parent |
988,352 |
529,115 |
|
Profit
(loss), attributable to non-controlling interests |
105,255 |
72,032 |
|
Comprehensive
income attributable to: |
|
|
|
Comprehensive
income, attributable to owners of parent |
54,268 |
1,295,104 |
|
Comprehensive
income, attributable to non-controlling interests |
-32,889 |
43,538 |
|
Basic
earnings per share |
|
|
|
Total basic
earnings per share |
|
|
Unit: NTD/000
|
Consolidated |
2016 |
2015 |
|
Cash flows from
(used in) operating activities, indirect method |
|
|
|
Profit (loss)
from continuing operations before tax |
1,607,310 |
646,000 |
|
Profit (loss)
before tax |
1,607,310 |
646,000 |
|
Adjustments |
|
|
|
Adjustments
to reconcile profit (loss) |
|
|
|
Depreciation
expense |
914,745 |
921,208 |
|
Amortization
expense |
170,370 |
175,169 |
|
Provision
(reversal of provision) for bad debt expense |
0 |
2,103 |
|
Interest
expense |
151,557 |
156,099 |
|
Interest
income |
-42,883 |
-86,463 |
|
Dividend
income |
-64,021 |
-67,755 |
|
Share of loss
(profit) of associates and joint ventures accounted for using equity method |
89,248 |
317,846 |
|
Loss (gain)
on disposal of property, plan and equipment |
10,795 |
13,751 |
|
Loss (gain)
on disposal of investments |
0 |
-82,784 |
|
Impairment
loss on financial assets |
0 |
300,000 |
|
Impairment
loss on non-financial assets |
0 |
7,072 |
|
Other
adjustments to reconcile profit (loss) |
11,065 |
11,786 |
|
Total
adjustments to reconcile profit (loss) |
1,240,876 |
1,668,032 |
|
Changes in
operating assets and liabilities |
|
|
|
Changes in
operating assets |
|
|
|
Decrease
(increase) in notes receivable |
-41,701 |
36,191 |
|
Decrease
(increase) in accounts receivable |
-741,838 |
841,443 |
|
Decrease (increase)
in other receivable |
21,635 |
113,632 |
|
Decrease
(increase) in inventories |
-597,365 |
1,061,384 |
|
Decrease
(increase) in other current assets |
-350,128 |
65,293 |
|
Total changes
in operating assets |
-1,709,397 |
2,117,943 |
|
Changes in operating
liabilities |
|
|
|
Increase
(decrease) in accounts payable |
438,155 |
47,295 |
|
Increase
(decrease) in accounts payable to related parties |
-10,660 |
-20,694 |
|
Increase
(decrease) in other payable |
145,088 |
69,498 |
|
Increase (decrease)
in other current liabilities |
-61,058 |
27,316 |
|
Increase
(decrease) in net defined benefit liability |
-200,210 |
-13,179 |
|
Increase
(decrease) in other operating liabilities |
-2,287 |
-22,515 |
|
Total changes
in operating liabilities |
309,028 |
87,721 |
|
Total changes
in operating assets and liabilities |
-1,400,369 |
2,205,664 |
|
Total
adjustments |
-159,493 |
3,873,696 |
|
Cash inflow
(outflow) generated from operations |
1,447,817 |
4,519,696 |
|
Interest
received |
36,672 |
83,776 |
|
Interest paid |
-149,359 |
-156,669 |
|
Income taxes
refund (paid) |
-427,159 |
-243,544 |
|
Net cash
flows from (used in) operating activities |
907,971 |
4,203,259 |
|
Cash flows
from (used in) investing activities |
|
|
|
Acquisition of
investments accounted for using equity method |
-222,629 |
-310,700 |
|
Proceeds from
disposal of subsidiaries |
0 |
996 |
|
Acquisition
of property, plant and equipment |
-501,233 |
-836,272 |
|
Proceeds from
disposal of property, plant and equipment |
722 |
791 |
|
Decrease in
other non-current assets |
34,616 |
79,661 |
|
Dividends
received |
106,491 |
157,299 |
|
Net cash
flows from (used in) investing activities |
-582,033 |
-908,225 |
|
Cash flows
from (used in) financing activities |
|
|
|
Increase in short-term
loans |
19,983,342 |
18,688,181 |
|
Decrease in
short-term loans |
-18,003,357 |
-20,207,824 |
|
Increase in
short-term notes and bills payable |
1,518,221 |
8,454,171 |
|
Decrease in
short-term notes and bills payable |
-1,818,136 |
-8,658,582 |
|
Proceeds from
long-term debt |
0 |
750,000 |
|
Repayments of
long-term debt |
-1,097,803 |
-2,247,120 |
|
Decrease in
lease payable |
-6,435 |
-6,361 |
|
Cash
dividends paid |
-963,742 |
-1,397,819 |
|
Net cash
flows from (used in) financing activities |
-387,910 |
-4,625,354 |
|
Effect of
exchange rate changes on cash and cash equivalents |
-410,976 |
218,731 |
|
Net increase
(decrease) in cash and cash equivalents |
-472,948 |
-1,111,589 |
|
Cash and cash
equivalents at beginning of period |
3,981,288 |
5,092,877 |
|
Cash and cash
equivalents at end of period |
3,508,340 |
3,981,288 |
|
Cash and cash
equivalents reported in the statement of financial position |
3,508,340 |
3,981,288 |
Note: Subject didn’t submit its individual financial information; we obtained its
consolidated financials as above for reference.
The above
financial figures are based on the IFRSs Accounting System.
Subject declined to disclose its bank details; from other source we
could not obtain the relevant information, either.
Mortgage
No chattel mortgage record of subject has been found within the recent 3
months.
Lawsuit
|
Trial Number: |
2009, Xionglao jian, 47 |
|
Date of Trial: |
2009-12-30 |
|
Reason: |
Payment for retirement pension |
|
Claimant: |
Not stated |
|
Defendant: |
TSRC Corporation |
Interview Details
|
Department |
Sales Department |
FOREIGN EXCHANGE RATES
|
Currency |
Unit
|
Indian Rupees |
|
US Dollar |
1 |
INR 67.83 |
|
|
1 |
INR 91.68 |
|
Euro |
1 |
INR 80.29 |
|
TWD |
1 |
INR 2.27 |
Note :
Above are approximate rates obtained from sources believed to be correct
INFORMATION DETAILS
|
Analysis Done by
: |
PRA |
|
|
|
|
Report Prepared
by : |
TPT |
RATING EXPLANATIONS
|
Credit Rating |
Explanation |
Rating Comments |
|
A++ |
Minimum Risk |
Business dealings permissible with minimum
risk of default |
|
A+ |
Low Risk |
Business dealings permissible with low
risk of default |
|
A |
Acceptable Risk |
Business dealings permissible with moderate
risk of default |
|
B |
Medium Risk |
Business dealings permissible on a regular
monitoring basis |
|
C |
Medium High Risk |
Business dealings permissible preferably
on secured basis |
|
D |
High Risk |
Business dealing not recommended or on secured
terms only |
|
NB |
New Business |
No recommendation can be done due to
business in infancy stage |
|
NT |
No Trace |
No recommendation can be done as the
business is not traceable |
NB is stated where there is insufficient information to facilitate rating. However, it is not to be considered as unfavourable.
This score serves as a reference to assess
SC’s credit risk and to set the amount of credit to be extended. It is
calculated from a composite of weighted scores obtained from each of the major
sections of this report. The assessed factors are as follows:
·
Financial
condition covering various ratios
·
Company
background and operations size
·
Promoters
/ Management background
·
Payment
record
·
Litigation
against the subject
·
Industry
scenario / competitor analysis
·
Supplier
/ Customer / Banker review (wherever available)
This report is issued at
your request without any risk and responsibility on the part of MIRA INFORM
PRIVATE LIMITED (MIPL) or its officials.