SlideShare a Scribd company logo
1 of 27
New-Skin’s Annual Financial
Report of 2011                1
1. ABOUT NEW SKIN   • A world class latex glove producer
                    • Produces two types of gloves:-
                      - Natural Rubber latex gloves
                      (80%) & Nitrile gloves (20%)
                    • Leading international
                      manufacturer, distributor and
                      marketer.
                    • Exporting to over 100 countries           NEW SKIN SDN.BHD

                      worldwide in the regions of:
                      - United States of America (USA)
                      - Europe                         MAIN FACTORY
                      - Asia Pacific                   No. 7, Kawasan Perusahaan
                                                              Suria,
                    • Total production :                   45600 Pulau Indah, Klang
                                                           Selangor Darul
                     - 16 bil pcs/year, 10% of the            Ehsan, Malaysia
                                                           • Tel: +603 - 3280 1007
                       world’s demand.                     • Fax: +603 - 3271 1007    2
                                                           • Email:
Our Vision
1. ABOUT NEW SKIN



                                 We Strive To Be The
                                    World’s Leading
                                     Manufacturer
                                 With Excellent Quality
                                   Gloves Products
                                  And Services That
                                        Enrich
                                  And Protect Human
                                         Lives            3
1. ABOUT NEW SKIN   Historical Background



                                                      INCEPTION OF
                    • Has its own brand,             THE FIRST PLANT
                      New Skin
                    • Diversified to Nitrile                           • Manufacture
                      Glove Production         • 50 employees only       Latex Gloves
                    • Now owns 3 plants        • Starting capital 1    • Public Listed
                    • Gained substantial         million                 Company
                      foothold and             • Producing NR Latex
                      command significant        glove.                    FOUNDED BY
                      market share in the                                    MR.GO &
                      world glove market.                                 FRIENDS IN 2007
                             NEW SKIN
                           SDN.BHD- NOW
                              IN 2011

                                                                                     4
1. ABOUT NEW SKIN   Board Of Directors


                                                                    Managing
                                                                    Director
                                                                    Mr. Go Ren Quan,
                                                                    Malaysian.




                    Executive Manager   Executive Manager     Executive Manager   Executive Manager
                    Mr. M. Mahdi        Ms. Aisyah            Ms. Afsana          Ms. Kalaichelvi
                    Mesbahi, Iranian.   Ibrahim, Malaysian.   Husain,             Rajagopal, Malaysia
                                                              Bangladeshi         n

                                                                                                5
1. ABOUT NEW SKIN   Research & Development

                     •   To stay ahead in the industry, Research and
                         Development (R&D) is a primary consideration of
                         New Skin Sdn. Bhd.

                     •   OUR holistic views of R &D has given us a far
                         superior head start in terms of our product
                         efficacy, technological prowess in our engineering
                         capabilities and above all, speed to market.

                     •   Echoing this sentiment, Plant 3 is now fully
                         operational and able to surpass our targeted
                         productivity from 12,000 pieces of gloves per hour
                         per line.
                                                                          6
1. ABOUT NEW SKIN   Human Capital

                       •   Employees are indeed the most valuable assets and play an
                           integral role in the continued success of our business.
                       •   New         Skin      Sdn.    Bhd      are    committed    in
                           recruiting, developing, rewarding and retaining a quality
                           workforce.
                       •   New Skin started its operation with:
                           50    – 2007 (manufacturing only NR latex gloves + 1st Plant)
                           80          –      2008 (extension of production lines &
                    establishment)
                           250 – 2009 (started manufacturing nitrile gloves+ 2nd Plant)
                           250     –          2010 (extension of production lines 7 &
1. ABOUT NEW SKIN   New Skin’s Customers


                    Pharmaceutical - To protect against chemical splashes in
                    the manufacturing, extraction, processing, purification and
                    packaging of chemical materials etc.

                    Laboratory - As an excellent biological barrier and as safet
                    measures when handling chemicals.

                    Dental – For the use of dental healthcare practitioners.

                    Medical - For the use of surgeons, nurses etc to prevent
                    possible transmission of diseases.

                                                                               8
1. ABOUT NEW SKIN   New Skin’s Suppliers

                     1.   Chemical Company of Malaysia Berhad (CCM)
                          •   Recognized leader and steward in corporate safety
                              and environment management.
                          •   Provide chemical products and applications


                     2.   Medical Rubber Product Sdn Bhd
                          •   Leading manufacturer and exporter of natural and
                              Synthetic rubber supply.

                                                                            9
1. ABOUT NEW SKIN   New Skin’s Technology

                    1.   High Efficiency Production Lines with Glove Removal System
                         •   Capable to produce 12,000 pieces of gloves per hour per line.
                         •   Ensured with stable operating process parameters.


                    2.   Automatic Product Handling System
                         •   Product movement processes from production to warehouse
                             and to customers via conveyors and lifting systems and
                         •   Electronically via Information Systems – ERP, RFID and
                             barcode traceability systems.


                                                                                       10
1. ABOUT NEW SKIN   New Skin Environmental
                    Performance
                    •   To protect our valuable water source and air quality
                    •   Committed to maintaining the quality of our effluent
                        water discharge and air emission to levels that are far
                        below allowable limits set by JAS.
                    •   Fully aware of the laws, Environmental Quality Act
                        1974




                                                                               11
2. NEW SKIN’S PRODUCTS   Latex Gloves


                         • provide strong barrier against pathogen, contaminations




                         • the best alternative for powdered gloves
                         • reducing the risk of allergy



                         • designed to fit hand structure perfectly
                         • equipped with grip properties



                         • designed with the surgeon in mind
                         • gloves fit like a second skin
                                                                                     12
2. NEW SKIN’S PRODUCTS   Nitrile Gloves


                         • soft and stretchy




                         • exceptional protection against chemicals and blood borne
                         pathogens
                         • highly elastic, strong, comfortable and durable
                         • provides high levels of tactile sensitivity, comfort and
                         security even over long hours of usage.




                                                                                      13
3. FINANCIAL PERFORMANCE
                           T-accounts

                                                               Owner's Equity
                              2007        Balance c/f      1,000,000 2007       1   Cash              1,000,000
       and POSITION

                                                           1,000,000                                  1,000,000

                                                              Cash/Bank 2007
                              2007   1    Owner's Equity   1,000,000 2007     2     Factory             600,000
                              2007   4    Sales              900,000 2007     2     Equipments          210,000
                              2007   9    Receivable          80,000 2007     2     Vehicle              50,000
                                                                      2007    3     Raw material        150,000
                                                                      2007    5     Advertising          20,000
                                                                      2007    6     Salary              789,000
                                                                      2007    7     Account payable      29,000
                                                                      2007    8     Utility              12,000
                                                                      2007   10     Stationeries         10,000
                                                                      2007   13     Taxation             13,875
                                                                      2007          Balance c/f          96,125
                                                           1,980,000                                  1,980,000

                                                              Cash/Bank 2008
                              2008        Balance b/f         96,125 2008    14     Equipment          210,000
                              2008   14   Loan               250,000 2008    17     Raw Material       300,000
                              2008   16   Sales            1,300,000 2008    18     Salaries           978,000


                                                                                                          14
3. FINANCIAL PERFORMANCE
                           T-accounts

                           Start up business with capital 1,000,000 cash at 1/1/2007
                                                          1,000,000
       and POSITION

                                Bank (Cash)                 Owner’s Equity




                              Dt                                     Cr
                           Depreciation expenses of equipment 10,500 (5%) for year 2007.
                                 Depreciation expenses of    Accumulated Depreciation
                                       Equipment                  of Equipment




                                  Dt                                      Cr
                                                                                           15
3. FINANCIAL PERFORMANCE
                           Income Statements of 5 Years

                                                              2007         2008          2009          2010          2011
       and POSITION


                           Revenue from Sales of Good         1,000,000     1,500,000     4,200,000     5,000,000     6,500,000
                           Cost of Sales                      (901,000)   (1,146,000)   (3,586,000)   (4,304,000)   (4,750,000)
                                  Gross Profit                   99,000       354,000       614,000       696,000     1,750,000

                           Research and development Expenses                              (50,000)      (50,000)       (60,000)
                           Administration expenses           (10,000)       (15,000)      (45,000)      (70,000)     (100,000)
                           Other operating expenses/CSR      (20,000)       (35,000)      (55,000)      (75,000)     (110,000)
                                  Operating Income/Profit      69,000       304,000       464,000       501,000      1,480,000

                           Other income(expenses)
                             Depreciation expenses             (14,500)     (25,000)      (35,500)      (39,000)      (39,000)
                             Interest Expenses                              (10,000)      (10,000)      (12,000)      (13,000)
                             Interest and discount received      1,000
                                  Profit before Taxation        55,500       269,000       418,500       450,000     1,428,000

                           Taxation (25%)                      (13,875)     (67,250)     (104,625)     (112,500)     (357,000)
                           Net Profit for the Year               41,625     201,750        313,875       337,500     1,071,000


                                                                                                                         16
3. FINANCIAL PERFORMANCE
                           Financial Positions of 5 Years
                           Assets
                                                                            2007        2008         2009         2010         2011
       and POSITION


                            ASSETS
                                Non-current Assets
                                           Property and Plant facilities    600,000      600,000    2,100,000    2,100,000    2,100,000
                                           Equipments and Machinery         210,000      420,000      420,000      420,000      700,000
                                           Accumulated Depreciation         (10,500)     (31,500)     (63,000)     (98,000)   (133,000)
                                      Net Equipment and Machinery           799,500      988,500    2,457,000    2,422,000    2,667,000
                                           Vehicles                          50,000       50,000       50,000       50,000       50,000
                                           Accumulated Depreciation          (4,000)      (8,000)     (12,000)     (16,000)     (20,000)
                                      Net Vehicles                           46,000       42,000       38,000       34,000       30,000
                                Total                                       845,500    1,030,500    2,495,000    2,456,000    2,697,000
                                Current Assets
                                           Inventory                        100,000     250,000       30,000        80,000       30,000
                                           Trade Receivables                 20,000     130,000       80,000       210,000      230,000
                                           Prepaid Expenses                                                          2,400        2,400
                                           Investment                                                               10,000       30,000
                                           Cash and Bank balances             96,125     102,875      792,250      291,350      631,350
                                Total                                        216,125     482,875      902,250      593,750      923,750
                            TOTAL ASSETS                                   1,061,625   1,513,375    3,397,250    3,049,750    3,620,750



                                                                                                                                   17
3. FINANCIAL PERFORMANCE
                           Financial Positions of 5 Years
                           Equities and Liabilities
                                                                        2007        2008        2009        2010        2011
       and POSITION


                            ASSETS
                            TOTAL ASSETS                              1,061,625    1,513,375   3,397,250   3,049,750   3,620,750
                            EQUITY AND LIABILITY
                                Equity
                                           Owners Capital             1,000,000    1,041,625   1,243,375   1,557,250   1,894,750
                                           Retained Profits              41,625      201,750     313,875     337,500   1,071,000
                                Total Equity                          1,041,625    1,243,375   1,557,250   1,894,750   2,965,750

                                Liabilities
                                      Non-current Liabilities
                                            Bank Loan                               250,000    1,800,000   1,050,000    550,000
                                      Total                                    -    250,000    1,800,000   1,050,000    550,000
                                      Current Liabilities
                                            Payables                      20,000     20,000      20,000        5,000       5,000
                                            Deferred Revenue                                     20,000       50,000      50,000
                                            Government Short Term Loan                                        50,000      50,000
                                      Total                               20,000      20,000      40,000     105,000     105,000
                                Total Liabilities                         20,000     270,000   1,840,000   1,155,000     655,000
                            TOTAL EQUITY AND LIABILITY                 1,061,625   1,513,375   3,397,250   3,049,750   3,620,750


                                                                                                                           18
4. FINANCIAL STATEMENTS
                          Net Profit in 5 Years
                                                       Net Profit for the Year

                                1,200,000                                                  1,071,000

                                1,000,000

                                 800,000

                                 600,000

                                                                   313,875       337,500
                                 400,000
                                                       201,750
                                 200,000      41,625

                                       -
                                            2007       2008       2009           2010      2011



                               New Skin has shown a strong and positive growth in Net Profit
                                where we only RM41, 625 in first year operation, but increase 24
                                times to 1 million profit in 2011 (5 years operation)
                               In year 2007, H1N1 pandemic induced company invest in
                                production capacity and in two years time, the net profit shown
                                that the strategic move is wise enough.                        19
4. FINANCIAL STATEMENTS
                          Total Expenses in 5 Years
                                                    Total Expences for the Year

                             6,000,000                                                    5,429,000

                                                                              4,662,500
                             5,000,000
                                                                  3,886,125
                             4,000,000

                             3,000,000

                             2,000,000    958,375     1,298,250

                             1,000,000

                                    -
                                         2007         2008        2009        2010        2011




                           As the company grow bigger with expansion, the expenses of the
                           company will increase as well, as the cost of goods sold increase due
                           to increase of number of employees, the increase price of raw
                           material, the increase of operating cost, maintenance of
                           machineries.
                                                                                                      20
4. FINANCIAL STATEMENTS
                          Total Revenue with COGS in 5 Years
                               7,000,000                                                                                 6,500,000

                               6,000,000
                                                                                                      5,000,000
                               5,000,000
                                                                                    4,200,000
                                                                                                                                      4,750,000
                               4,000,000                                                                           4,304,000

                               3,000,000                                                        3,586,000


                               2,000,000                         1,500,000
                                           1,000,000

                               1,000,000                                     1,146,000
                                                       901,000
                                      -
                                            2007                    2008                 2009               2010               2011

                                                                 Revenue from Sales of Good      Cost of Sales




                            The bigger jump of sales is during year 2009 where H1N1 pandemic
                             occurred globally which push glove demand to another high level.
                            From 1 million sales in first year, New Skin has achieved
                             incensement of 6 times to 6.5 million sales in year 2011.
                                                                                                                                                  21
4. FINANCIAL STATEMENTS
                          Total Assets in 5 Years
                                                            TOTAL ASSETS

                                   4,000,000                                                   3,620,750
                                                                       3,397,250
                                   3,500,000                                       3,049,750
                                   3,000,000

                                   2,500,000

                                   2,000,000               1,513,375
                                   1,500,000   1,061,625
                                   1,000,000

                                    500,000

                                          -
                                               2007        2008        2009        2010        2011




                             The asset of company consistently increase which is consistently
                              with the expansion and growing of the company.
                             Purchased of factory and equipment in 2009 as H1N1 pandemic
                              to increase production capacity
                                                                                                           22
4. FINANCIAL STATEMENTS
                          Total Liabilities in 5 Years
                                                           Total Liabilities

                                  2,000,000                        1,840,000

                                  1,800,000
                                  1,600,000
                                  1,400,000                                    1,155,000
                                  1,200,000
                                  1,000,000
                                   800,000                                                 655,000

                                   600,000
                                                        270,000
                                   400,000
                                   200,000     20,000
                                         -
                                              2007      2008       2009        2010        2011




                               Highest liability during 2009 due to bank loan for new plant
                                and production capacity expansion
                               But the liability reduced consistently about 30% after that as
                                the return of investment started to generate income
                                                                                                     23
4. FINANCIAL STATEMENTS
                          Total Eqiuty in 5 Years
                                                                 Total Equity
                                                                                               2,965,750
                                 3,000,000

                                 2,500,000
                                                                                   1,894,750
                                 2,000,000
                                                                       1,557,250

                                 1,500,000               1,243,375
                                             1,041,625
                                 1,000,000

                                  500,000

                                        -
                                             2007        2008          2009        2010        2011




                             Consistent increase trend can be seen majoring contributed by
                              the consistent increase of retained profit from each years net
                              profit after taxation.
                             Consistent increase of 20% to 40%

                                                                                                           24
4. FINANCIAL STATEMENTS
                          Balanced Equilibrium


                              4,000,000                                                                                         3,620,750
                                                                                          3,397,250
                              3,500,000
                                                                                                             3,049,750

                              3,000,000

                              2,500,000

                              2,000,000
                                                                      1,513,375
                              1,500,000
                                                   1,061,625

                              1,000,000

                               500,000

                                     -
                                            2007               2008               2009                2010               2011



                                                      Total Equity    Total Liabilities    TOTAL ASSETS




                                          Equities + Liabilities = Assets                                                                   25
5. PROJECTION OD BUSINESS
                            Projection of Business Prospect
                            In terms of Equity and Asset, we have started with RM1,000,000 and by 2011 it
                            reached RM1,894,750. The retained profit expected will continue to RISE as
        PROSPECT


                            company will continue generate income. As company continue to expand with
                            new plant, more cash, more facilities, asset will continue to build up.

                            In terms of liability, HIGHEST figure achieved was RM1.8 million and the amount
                            continue to reduce about 30% per annum. Thus, as company direction increase
                            cash flow on hand and reduce debt, the figure will continue to decrease until
                            clear off the loan and left minima liability.

                            In terms of Sales and Cost of Good Sold, it is expected to increase in both
                            elements. However, the total revenue will sales will be made sure always higher
                            than COGS as that is our profit. As more cost reduction step in place, higher
                            profit margin able to be generated.                                       26
5. PROJECTION OD BUSINESS
                            Projection of Business Prospect

                            In terms of Profit, New Skin’s profit has grown from RM41, 625 until RM 1
                            million in 2011, an increase of 24 times of increase over 5 years.
        PROSPECT



                            The company is working on completing 4th plant, with an investment of RM 5
                            million. It is decided to the production of Nitrile gloves, could potentially add
                            another RM 1 million in revenue to the group annually, based on the current
                            average selling price.


                            New Skin future profit will able to achieve a consistent increase of 25% to
                            50% depending on the market fluctuation.

                            Target to achieve 10 million profit in future 5 years

                                                                                                            27

More Related Content

Viewers also liked

Viewers also liked (6)

Ice breaker- management fun
Ice breaker- management funIce breaker- management fun
Ice breaker- management fun
 
Bank system presentation
Bank system presentationBank system presentation
Bank system presentation
 
Banking Basics PowerPoint
Banking Basics PowerPointBanking Basics PowerPoint
Banking Basics PowerPoint
 
Bank Management System
Bank Management SystemBank Management System
Bank Management System
 
Banking ppt
Banking pptBanking ppt
Banking ppt
 
Time management ppt
Time management pptTime management ppt
Time management ppt
 

Similar to Financial Position of Company

DuPont India Innovation Center: Inclusive Innovation in Action
DuPont India Innovation Center: Inclusive Innovation in ActionDuPont India Innovation Center: Inclusive Innovation in Action
DuPont India Innovation Center: Inclusive Innovation in ActionDuPont
 
Avenue iPad Presentation
Avenue iPad PresentationAvenue iPad Presentation
Avenue iPad PresentationBMAChicago
 
Pioneer Hygiene industries LLP. manufacturing
Pioneer Hygiene industries LLP. manufacturingPioneer Hygiene industries LLP. manufacturing
Pioneer Hygiene industries LLP. manufacturingardigital1122
 
DuPont in ASEAN: Inclusive Innovation & Collaboration
DuPont in ASEAN: Inclusive Innovation & CollaborationDuPont in ASEAN: Inclusive Innovation & Collaboration
DuPont in ASEAN: Inclusive Innovation & CollaborationDuPont
 
Unilever Strategic Management Report
Unilever Strategic Management ReportUnilever Strategic Management Report
Unilever Strategic Management ReportAnam Shahid
 
01 Bri Exec Sum March 2010
01 Bri Exec Sum March 201001 Bri Exec Sum March 2010
01 Bri Exec Sum March 2010Thomas J. Lewis
 
Drving Product Innovation In Fmcg Kl 2nd And 3rd August
Drving Product Innovation In Fmcg   Kl 2nd And 3rd AugustDrving Product Innovation In Fmcg   Kl 2nd And 3rd August
Drving Product Innovation In Fmcg Kl 2nd And 3rd AugustJohn Gerrie - FMCG Association
 
FMCG Innovation Conference - Kuala Lumpur, 2nd & 3rd August, Prince Hotel
FMCG Innovation Conference - Kuala Lumpur, 2nd & 3rd August, Prince HotelFMCG Innovation Conference - Kuala Lumpur, 2nd & 3rd August, Prince Hotel
FMCG Innovation Conference - Kuala Lumpur, 2nd & 3rd August, Prince HotelJohn Gerrie - FMCG Association
 
Ideagen Cork report
Ideagen Cork reportIdeagen Cork report
Ideagen Cork reportthreesixty
 
marketing project on colgate
marketing project on colgatemarketing project on colgate
marketing project on colgateAnu Reddy
 
U n i_l_e_v_e_r
U n i_l_e_v_e_rU n i_l_e_v_e_r
U n i_l_e_v_e_rabhigoyalk
 
Jingle diaper ppt final
Jingle diaper ppt finalJingle diaper ppt final
Jingle diaper ppt finalshrikant0412
 
Clp general presentation
Clp general presentationClp general presentation
Clp general presentationTadbikgroup
 
Final report of square toiletries limited
Final report of square toiletries limitedFinal report of square toiletries limited
Final report of square toiletries limitedkamrul_ict
 
Ancy organiations study at kitex
Ancy organiations study at kitexAncy organiations study at kitex
Ancy organiations study at kitexLibu Thomas
 

Similar to Financial Position of Company (20)

DuPont India Innovation Center: Inclusive Innovation in Action
DuPont India Innovation Center: Inclusive Innovation in ActionDuPont India Innovation Center: Inclusive Innovation in Action
DuPont India Innovation Center: Inclusive Innovation in Action
 
T.leadership
T.leadershipT.leadership
T.leadership
 
Avenue iPad Presentation
Avenue iPad PresentationAvenue iPad Presentation
Avenue iPad Presentation
 
Pioneer Hygiene industries LLP. manufacturing
Pioneer Hygiene industries LLP. manufacturingPioneer Hygiene industries LLP. manufacturing
Pioneer Hygiene industries LLP. manufacturing
 
Essel propack
Essel propackEssel propack
Essel propack
 
DuPont in ASEAN: Inclusive Innovation & Collaboration
DuPont in ASEAN: Inclusive Innovation & CollaborationDuPont in ASEAN: Inclusive Innovation & Collaboration
DuPont in ASEAN: Inclusive Innovation & Collaboration
 
Ankur
AnkurAnkur
Ankur
 
Unilever Strategic Management Report
Unilever Strategic Management ReportUnilever Strategic Management Report
Unilever Strategic Management Report
 
01 Bri Exec Sum March 2010
01 Bri Exec Sum March 201001 Bri Exec Sum March 2010
01 Bri Exec Sum March 2010
 
Drving Product Innovation In Fmcg Kl 2nd And 3rd August
Drving Product Innovation In Fmcg   Kl 2nd And 3rd AugustDrving Product Innovation In Fmcg   Kl 2nd And 3rd August
Drving Product Innovation In Fmcg Kl 2nd And 3rd August
 
FMCG Innovation Conference - Kuala Lumpur, 2nd & 3rd August, Prince Hotel
FMCG Innovation Conference - Kuala Lumpur, 2nd & 3rd August, Prince HotelFMCG Innovation Conference - Kuala Lumpur, 2nd & 3rd August, Prince Hotel
FMCG Innovation Conference - Kuala Lumpur, 2nd & 3rd August, Prince Hotel
 
Ideagen Cork report
Ideagen Cork reportIdeagen Cork report
Ideagen Cork report
 
marketing project on colgate
marketing project on colgatemarketing project on colgate
marketing project on colgate
 
U n i_l_e_v_e_r
U n i_l_e_v_e_rU n i_l_e_v_e_r
U n i_l_e_v_e_r
 
Nestle case
Nestle caseNestle case
Nestle case
 
Nestle vs cadbury
Nestle vs cadburyNestle vs cadbury
Nestle vs cadbury
 
Jingle diaper ppt final
Jingle diaper ppt finalJingle diaper ppt final
Jingle diaper ppt final
 
Clp general presentation
Clp general presentationClp general presentation
Clp general presentation
 
Final report of square toiletries limited
Final report of square toiletries limitedFinal report of square toiletries limited
Final report of square toiletries limited
 
Ancy organiations study at kitex
Ancy organiations study at kitexAncy organiations study at kitex
Ancy organiations study at kitex
 

More from Mahdi Mesbahi

International Marketing
International MarketingInternational Marketing
International MarketingMahdi Mesbahi
 
Persian Food Destribution in Malaysia
Persian Food Destribution in MalaysiaPersian Food Destribution in Malaysia
Persian Food Destribution in MalaysiaMahdi Mesbahi
 
Consumer Behaviour Case Starbucks
Consumer Behaviour  Case StarbucksConsumer Behaviour  Case Starbucks
Consumer Behaviour Case StarbucksMahdi Mesbahi
 
Consumer Behaviour Case Barnes and Noble
Consumer Behaviour  Case Barnes and NobleConsumer Behaviour  Case Barnes and Noble
Consumer Behaviour Case Barnes and NobleMahdi Mesbahi
 
Consumer Behaviour Case Coca Cola
Consumer Behaviour  Case Coca ColaConsumer Behaviour  Case Coca Cola
Consumer Behaviour Case Coca ColaMahdi Mesbahi
 
Operation management
Operation managementOperation management
Operation managementMahdi Mesbahi
 
Marketing case fedex ups
Marketing case fedex upsMarketing case fedex ups
Marketing case fedex upsMahdi Mesbahi
 
Marketing Presentation
Marketing PresentationMarketing Presentation
Marketing PresentationMahdi Mesbahi
 
Organizational behaviour
Organizational behaviourOrganizational behaviour
Organizational behaviourMahdi Mesbahi
 
Production function economic
Production function economicProduction function economic
Production function economicMahdi Mesbahi
 
Cobb douglas production function
Cobb douglas production functionCobb douglas production function
Cobb douglas production functionMahdi Mesbahi
 

More from Mahdi Mesbahi (13)

MIS case 9-3
MIS case 9-3MIS case 9-3
MIS case 9-3
 
International Marketing
International MarketingInternational Marketing
International Marketing
 
Persian Food Destribution in Malaysia
Persian Food Destribution in MalaysiaPersian Food Destribution in Malaysia
Persian Food Destribution in Malaysia
 
Consumer Behaviour Case Starbucks
Consumer Behaviour  Case StarbucksConsumer Behaviour  Case Starbucks
Consumer Behaviour Case Starbucks
 
Consumer Behaviour Case Barnes and Noble
Consumer Behaviour  Case Barnes and NobleConsumer Behaviour  Case Barnes and Noble
Consumer Behaviour Case Barnes and Noble
 
Consumer Behaviour Case Coca Cola
Consumer Behaviour  Case Coca ColaConsumer Behaviour  Case Coca Cola
Consumer Behaviour Case Coca Cola
 
Consumer Behaviour
Consumer BehaviourConsumer Behaviour
Consumer Behaviour
 
Operation management
Operation managementOperation management
Operation management
 
Marketing case fedex ups
Marketing case fedex upsMarketing case fedex ups
Marketing case fedex ups
 
Marketing Presentation
Marketing PresentationMarketing Presentation
Marketing Presentation
 
Organizational behaviour
Organizational behaviourOrganizational behaviour
Organizational behaviour
 
Production function economic
Production function economicProduction function economic
Production function economic
 
Cobb douglas production function
Cobb douglas production functionCobb douglas production function
Cobb douglas production function
 

Recently uploaded

Escorts Indore Call Girls-9155612368-Vijay Nagar Decent Fantastic Call Girls ...
Escorts Indore Call Girls-9155612368-Vijay Nagar Decent Fantastic Call Girls ...Escorts Indore Call Girls-9155612368-Vijay Nagar Decent Fantastic Call Girls ...
Escorts Indore Call Girls-9155612368-Vijay Nagar Decent Fantastic Call Girls ...sanakhan51485
 
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdf
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdfSeeman_Fiintouch_LLP_Newsletter_May-2024.pdf
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdfAshis Kumar Dey
 
Bhubaneswar🌹Ravi Tailkes ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
Bhubaneswar🌹Ravi Tailkes  ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...Bhubaneswar🌹Ravi Tailkes  ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
Bhubaneswar🌹Ravi Tailkes ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...Call Girls Mumbai
 
MASTERING FOREX: STRATEGIES FOR SUCCESS.pdf
MASTERING FOREX: STRATEGIES FOR SUCCESS.pdfMASTERING FOREX: STRATEGIES FOR SUCCESS.pdf
MASTERING FOREX: STRATEGIES FOR SUCCESS.pdfCocity Enterprises
 
2999,Vashi Fantastic Ellete Call Girls📞📞9833754194 CBD Belapur Genuine Call G...
2999,Vashi Fantastic Ellete Call Girls📞📞9833754194 CBD Belapur Genuine Call G...2999,Vashi Fantastic Ellete Call Girls📞📞9833754194 CBD Belapur Genuine Call G...
2999,Vashi Fantastic Ellete Call Girls📞📞9833754194 CBD Belapur Genuine Call G...priyasharma62062
 
CBD Belapur((Thane)) Charming Call Girls📞❤9833754194 Kamothe Beautiful Call G...
CBD Belapur((Thane)) Charming Call Girls📞❤9833754194 Kamothe Beautiful Call G...CBD Belapur((Thane)) Charming Call Girls📞❤9833754194 Kamothe Beautiful Call G...
CBD Belapur((Thane)) Charming Call Girls📞❤9833754194 Kamothe Beautiful Call G...priyasharma62062
 
Premium Call Girls Bangalore Call Girls Service Just Call 🍑👄6378878445 🍑👄 Top...
Premium Call Girls Bangalore Call Girls Service Just Call 🍑👄6378878445 🍑👄 Top...Premium Call Girls Bangalore Call Girls Service Just Call 🍑👄6378878445 🍑👄 Top...
Premium Call Girls Bangalore Call Girls Service Just Call 🍑👄6378878445 🍑👄 Top...vershagrag
 
Webinar on E-Invoicing for Fintech Belgium
Webinar on E-Invoicing for Fintech BelgiumWebinar on E-Invoicing for Fintech Belgium
Webinar on E-Invoicing for Fintech BelgiumFinTech Belgium
 
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...Henry Tapper
 
Mahendragarh Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
Mahendragarh Escorts 🥰 8617370543 Call Girls Offer VIP Hot GirlsMahendragarh Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
Mahendragarh Escorts 🥰 8617370543 Call Girls Offer VIP Hot GirlsDeepika Singh
 
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize ThemSignificant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them360factors
 
Call Girls in Benson Town / 8250092165 Genuine Call girls with real Photos an...
Call Girls in Benson Town / 8250092165 Genuine Call girls with real Photos an...Call Girls in Benson Town / 8250092165 Genuine Call girls with real Photos an...
Call Girls in Benson Town / 8250092165 Genuine Call girls with real Photos an...kajal
 
Business Principles, Tools, and Techniques in Participating in Various Types...
Business Principles, Tools, and Techniques  in Participating in Various Types...Business Principles, Tools, and Techniques  in Participating in Various Types...
Business Principles, Tools, and Techniques in Participating in Various Types...jeffreytingson
 
Famous No1 Amil Baba Love marriage Astrologer Specialist Expert In Pakistan a...
Famous No1 Amil Baba Love marriage Astrologer Specialist Expert In Pakistan a...Famous No1 Amil Baba Love marriage Astrologer Specialist Expert In Pakistan a...
Famous No1 Amil Baba Love marriage Astrologer Specialist Expert In Pakistan a...janibaber266
 
7 steps to achieve financial freedom.pdf
7 steps to achieve financial freedom.pdf7 steps to achieve financial freedom.pdf
7 steps to achieve financial freedom.pdfthemoneyacademy07
 
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...rightmanforbloodline
 
Bhubaneswar🌹Kalpana Mesuem ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswa...
Bhubaneswar🌹Kalpana Mesuem  ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswa...Bhubaneswar🌹Kalpana Mesuem  ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswa...
Bhubaneswar🌹Kalpana Mesuem ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswa...Call Girls Mumbai
 
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai MultipleDubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiplekojalpk89
 
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...batoole333
 

Recently uploaded (20)

Escorts Indore Call Girls-9155612368-Vijay Nagar Decent Fantastic Call Girls ...
Escorts Indore Call Girls-9155612368-Vijay Nagar Decent Fantastic Call Girls ...Escorts Indore Call Girls-9155612368-Vijay Nagar Decent Fantastic Call Girls ...
Escorts Indore Call Girls-9155612368-Vijay Nagar Decent Fantastic Call Girls ...
 
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdf
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdfSeeman_Fiintouch_LLP_Newsletter_May-2024.pdf
Seeman_Fiintouch_LLP_Newsletter_May-2024.pdf
 
Bhubaneswar🌹Ravi Tailkes ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
Bhubaneswar🌹Ravi Tailkes  ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...Bhubaneswar🌹Ravi Tailkes  ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
Bhubaneswar🌹Ravi Tailkes ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswar ...
 
MASTERING FOREX: STRATEGIES FOR SUCCESS.pdf
MASTERING FOREX: STRATEGIES FOR SUCCESS.pdfMASTERING FOREX: STRATEGIES FOR SUCCESS.pdf
MASTERING FOREX: STRATEGIES FOR SUCCESS.pdf
 
2999,Vashi Fantastic Ellete Call Girls📞📞9833754194 CBD Belapur Genuine Call G...
2999,Vashi Fantastic Ellete Call Girls📞📞9833754194 CBD Belapur Genuine Call G...2999,Vashi Fantastic Ellete Call Girls📞📞9833754194 CBD Belapur Genuine Call G...
2999,Vashi Fantastic Ellete Call Girls📞📞9833754194 CBD Belapur Genuine Call G...
 
CBD Belapur((Thane)) Charming Call Girls📞❤9833754194 Kamothe Beautiful Call G...
CBD Belapur((Thane)) Charming Call Girls📞❤9833754194 Kamothe Beautiful Call G...CBD Belapur((Thane)) Charming Call Girls📞❤9833754194 Kamothe Beautiful Call G...
CBD Belapur((Thane)) Charming Call Girls📞❤9833754194 Kamothe Beautiful Call G...
 
Premium Call Girls Bangalore Call Girls Service Just Call 🍑👄6378878445 🍑👄 Top...
Premium Call Girls Bangalore Call Girls Service Just Call 🍑👄6378878445 🍑👄 Top...Premium Call Girls Bangalore Call Girls Service Just Call 🍑👄6378878445 🍑👄 Top...
Premium Call Girls Bangalore Call Girls Service Just Call 🍑👄6378878445 🍑👄 Top...
 
Webinar on E-Invoicing for Fintech Belgium
Webinar on E-Invoicing for Fintech BelgiumWebinar on E-Invoicing for Fintech Belgium
Webinar on E-Invoicing for Fintech Belgium
 
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
20240419-SMC-submission-Annual-Superannuation-Performance-Test-–-design-optio...
 
Mahendragarh Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
Mahendragarh Escorts 🥰 8617370543 Call Girls Offer VIP Hot GirlsMahendragarh Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
Mahendragarh Escorts 🥰 8617370543 Call Girls Offer VIP Hot Girls
 
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize ThemSignificant AI Trends for the Financial Industry in 2024 and How to Utilize Them
Significant AI Trends for the Financial Industry in 2024 and How to Utilize Them
 
Call Girls in Benson Town / 8250092165 Genuine Call girls with real Photos an...
Call Girls in Benson Town / 8250092165 Genuine Call girls with real Photos an...Call Girls in Benson Town / 8250092165 Genuine Call girls with real Photos an...
Call Girls in Benson Town / 8250092165 Genuine Call girls with real Photos an...
 
Business Principles, Tools, and Techniques in Participating in Various Types...
Business Principles, Tools, and Techniques  in Participating in Various Types...Business Principles, Tools, and Techniques  in Participating in Various Types...
Business Principles, Tools, and Techniques in Participating in Various Types...
 
Famous No1 Amil Baba Love marriage Astrologer Specialist Expert In Pakistan a...
Famous No1 Amil Baba Love marriage Astrologer Specialist Expert In Pakistan a...Famous No1 Amil Baba Love marriage Astrologer Specialist Expert In Pakistan a...
Famous No1 Amil Baba Love marriage Astrologer Specialist Expert In Pakistan a...
 
7 steps to achieve financial freedom.pdf
7 steps to achieve financial freedom.pdf7 steps to achieve financial freedom.pdf
7 steps to achieve financial freedom.pdf
 
W.D. Gann Theory Complete Information.pdf
W.D. Gann Theory Complete Information.pdfW.D. Gann Theory Complete Information.pdf
W.D. Gann Theory Complete Information.pdf
 
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...
Solution Manual For Financial Statement Analysis, 13th Edition By Charles H. ...
 
Bhubaneswar🌹Kalpana Mesuem ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswa...
Bhubaneswar🌹Kalpana Mesuem  ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswa...Bhubaneswar🌹Kalpana Mesuem  ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswa...
Bhubaneswar🌹Kalpana Mesuem ❤CALL GIRLS 9777949614 💟 CALL GIRLS IN bhubaneswa...
 
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai MultipleDubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
Dubai Call Girls Deira O525547819 Dubai Call Girls Bur Dubai Multiple
 
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
Certified Kala Jadu, Black magic specialist in Rawalpindi and Bangali Amil ba...
 

Financial Position of Company

  • 2. 1. ABOUT NEW SKIN • A world class latex glove producer • Produces two types of gloves:- - Natural Rubber latex gloves (80%) & Nitrile gloves (20%) • Leading international manufacturer, distributor and marketer. • Exporting to over 100 countries NEW SKIN SDN.BHD worldwide in the regions of: - United States of America (USA) - Europe MAIN FACTORY - Asia Pacific No. 7, Kawasan Perusahaan Suria, • Total production : 45600 Pulau Indah, Klang Selangor Darul - 16 bil pcs/year, 10% of the Ehsan, Malaysia • Tel: +603 - 3280 1007 world’s demand. • Fax: +603 - 3271 1007 2 • Email:
  • 3. Our Vision 1. ABOUT NEW SKIN We Strive To Be The World’s Leading Manufacturer With Excellent Quality Gloves Products And Services That Enrich And Protect Human Lives 3
  • 4. 1. ABOUT NEW SKIN Historical Background INCEPTION OF • Has its own brand, THE FIRST PLANT New Skin • Diversified to Nitrile • Manufacture Glove Production • 50 employees only Latex Gloves • Now owns 3 plants • Starting capital 1 • Public Listed • Gained substantial million Company foothold and • Producing NR Latex command significant glove. FOUNDED BY market share in the MR.GO & world glove market. FRIENDS IN 2007 NEW SKIN SDN.BHD- NOW IN 2011 4
  • 5. 1. ABOUT NEW SKIN Board Of Directors Managing Director Mr. Go Ren Quan, Malaysian. Executive Manager Executive Manager Executive Manager Executive Manager Mr. M. Mahdi Ms. Aisyah Ms. Afsana Ms. Kalaichelvi Mesbahi, Iranian. Ibrahim, Malaysian. Husain, Rajagopal, Malaysia Bangladeshi n 5
  • 6. 1. ABOUT NEW SKIN Research & Development • To stay ahead in the industry, Research and Development (R&D) is a primary consideration of New Skin Sdn. Bhd. • OUR holistic views of R &D has given us a far superior head start in terms of our product efficacy, technological prowess in our engineering capabilities and above all, speed to market. • Echoing this sentiment, Plant 3 is now fully operational and able to surpass our targeted productivity from 12,000 pieces of gloves per hour per line. 6
  • 7. 1. ABOUT NEW SKIN Human Capital • Employees are indeed the most valuable assets and play an integral role in the continued success of our business. • New Skin Sdn. Bhd are committed in recruiting, developing, rewarding and retaining a quality workforce. • New Skin started its operation with: 50 – 2007 (manufacturing only NR latex gloves + 1st Plant) 80 – 2008 (extension of production lines & establishment) 250 – 2009 (started manufacturing nitrile gloves+ 2nd Plant) 250 – 2010 (extension of production lines 7 &
  • 8. 1. ABOUT NEW SKIN New Skin’s Customers Pharmaceutical - To protect against chemical splashes in the manufacturing, extraction, processing, purification and packaging of chemical materials etc. Laboratory - As an excellent biological barrier and as safet measures when handling chemicals. Dental – For the use of dental healthcare practitioners. Medical - For the use of surgeons, nurses etc to prevent possible transmission of diseases. 8
  • 9. 1. ABOUT NEW SKIN New Skin’s Suppliers 1. Chemical Company of Malaysia Berhad (CCM) • Recognized leader and steward in corporate safety and environment management. • Provide chemical products and applications 2. Medical Rubber Product Sdn Bhd • Leading manufacturer and exporter of natural and Synthetic rubber supply. 9
  • 10. 1. ABOUT NEW SKIN New Skin’s Technology 1. High Efficiency Production Lines with Glove Removal System • Capable to produce 12,000 pieces of gloves per hour per line. • Ensured with stable operating process parameters. 2. Automatic Product Handling System • Product movement processes from production to warehouse and to customers via conveyors and lifting systems and • Electronically via Information Systems – ERP, RFID and barcode traceability systems. 10
  • 11. 1. ABOUT NEW SKIN New Skin Environmental Performance • To protect our valuable water source and air quality • Committed to maintaining the quality of our effluent water discharge and air emission to levels that are far below allowable limits set by JAS. • Fully aware of the laws, Environmental Quality Act 1974 11
  • 12. 2. NEW SKIN’S PRODUCTS Latex Gloves • provide strong barrier against pathogen, contaminations • the best alternative for powdered gloves • reducing the risk of allergy • designed to fit hand structure perfectly • equipped with grip properties • designed with the surgeon in mind • gloves fit like a second skin 12
  • 13. 2. NEW SKIN’S PRODUCTS Nitrile Gloves • soft and stretchy • exceptional protection against chemicals and blood borne pathogens • highly elastic, strong, comfortable and durable • provides high levels of tactile sensitivity, comfort and security even over long hours of usage. 13
  • 14. 3. FINANCIAL PERFORMANCE T-accounts Owner's Equity 2007 Balance c/f 1,000,000 2007 1 Cash 1,000,000 and POSITION 1,000,000 1,000,000 Cash/Bank 2007 2007 1 Owner's Equity 1,000,000 2007 2 Factory 600,000 2007 4 Sales 900,000 2007 2 Equipments 210,000 2007 9 Receivable 80,000 2007 2 Vehicle 50,000 2007 3 Raw material 150,000 2007 5 Advertising 20,000 2007 6 Salary 789,000 2007 7 Account payable 29,000 2007 8 Utility 12,000 2007 10 Stationeries 10,000 2007 13 Taxation 13,875 2007 Balance c/f 96,125 1,980,000 1,980,000 Cash/Bank 2008 2008 Balance b/f 96,125 2008 14 Equipment 210,000 2008 14 Loan 250,000 2008 17 Raw Material 300,000 2008 16 Sales 1,300,000 2008 18 Salaries 978,000 14
  • 15. 3. FINANCIAL PERFORMANCE T-accounts Start up business with capital 1,000,000 cash at 1/1/2007 1,000,000 and POSITION Bank (Cash) Owner’s Equity Dt Cr Depreciation expenses of equipment 10,500 (5%) for year 2007. Depreciation expenses of Accumulated Depreciation Equipment of Equipment Dt Cr 15
  • 16. 3. FINANCIAL PERFORMANCE Income Statements of 5 Years 2007 2008 2009 2010 2011 and POSITION Revenue from Sales of Good 1,000,000 1,500,000 4,200,000 5,000,000 6,500,000 Cost of Sales (901,000) (1,146,000) (3,586,000) (4,304,000) (4,750,000) Gross Profit 99,000 354,000 614,000 696,000 1,750,000 Research and development Expenses (50,000) (50,000) (60,000) Administration expenses (10,000) (15,000) (45,000) (70,000) (100,000) Other operating expenses/CSR (20,000) (35,000) (55,000) (75,000) (110,000) Operating Income/Profit 69,000 304,000 464,000 501,000 1,480,000 Other income(expenses) Depreciation expenses (14,500) (25,000) (35,500) (39,000) (39,000) Interest Expenses (10,000) (10,000) (12,000) (13,000) Interest and discount received 1,000 Profit before Taxation 55,500 269,000 418,500 450,000 1,428,000 Taxation (25%) (13,875) (67,250) (104,625) (112,500) (357,000) Net Profit for the Year 41,625 201,750 313,875 337,500 1,071,000 16
  • 17. 3. FINANCIAL PERFORMANCE Financial Positions of 5 Years Assets 2007 2008 2009 2010 2011 and POSITION ASSETS Non-current Assets Property and Plant facilities 600,000 600,000 2,100,000 2,100,000 2,100,000 Equipments and Machinery 210,000 420,000 420,000 420,000 700,000 Accumulated Depreciation (10,500) (31,500) (63,000) (98,000) (133,000) Net Equipment and Machinery 799,500 988,500 2,457,000 2,422,000 2,667,000 Vehicles 50,000 50,000 50,000 50,000 50,000 Accumulated Depreciation (4,000) (8,000) (12,000) (16,000) (20,000) Net Vehicles 46,000 42,000 38,000 34,000 30,000 Total 845,500 1,030,500 2,495,000 2,456,000 2,697,000 Current Assets Inventory 100,000 250,000 30,000 80,000 30,000 Trade Receivables 20,000 130,000 80,000 210,000 230,000 Prepaid Expenses 2,400 2,400 Investment 10,000 30,000 Cash and Bank balances 96,125 102,875 792,250 291,350 631,350 Total 216,125 482,875 902,250 593,750 923,750 TOTAL ASSETS 1,061,625 1,513,375 3,397,250 3,049,750 3,620,750 17
  • 18. 3. FINANCIAL PERFORMANCE Financial Positions of 5 Years Equities and Liabilities 2007 2008 2009 2010 2011 and POSITION ASSETS TOTAL ASSETS 1,061,625 1,513,375 3,397,250 3,049,750 3,620,750 EQUITY AND LIABILITY Equity Owners Capital 1,000,000 1,041,625 1,243,375 1,557,250 1,894,750 Retained Profits 41,625 201,750 313,875 337,500 1,071,000 Total Equity 1,041,625 1,243,375 1,557,250 1,894,750 2,965,750 Liabilities Non-current Liabilities Bank Loan 250,000 1,800,000 1,050,000 550,000 Total - 250,000 1,800,000 1,050,000 550,000 Current Liabilities Payables 20,000 20,000 20,000 5,000 5,000 Deferred Revenue 20,000 50,000 50,000 Government Short Term Loan 50,000 50,000 Total 20,000 20,000 40,000 105,000 105,000 Total Liabilities 20,000 270,000 1,840,000 1,155,000 655,000 TOTAL EQUITY AND LIABILITY 1,061,625 1,513,375 3,397,250 3,049,750 3,620,750 18
  • 19. 4. FINANCIAL STATEMENTS Net Profit in 5 Years Net Profit for the Year 1,200,000 1,071,000 1,000,000 800,000 600,000 313,875 337,500 400,000 201,750 200,000 41,625 - 2007 2008 2009 2010 2011  New Skin has shown a strong and positive growth in Net Profit where we only RM41, 625 in first year operation, but increase 24 times to 1 million profit in 2011 (5 years operation)  In year 2007, H1N1 pandemic induced company invest in production capacity and in two years time, the net profit shown that the strategic move is wise enough. 19
  • 20. 4. FINANCIAL STATEMENTS Total Expenses in 5 Years Total Expences for the Year 6,000,000 5,429,000 4,662,500 5,000,000 3,886,125 4,000,000 3,000,000 2,000,000 958,375 1,298,250 1,000,000 - 2007 2008 2009 2010 2011 As the company grow bigger with expansion, the expenses of the company will increase as well, as the cost of goods sold increase due to increase of number of employees, the increase price of raw material, the increase of operating cost, maintenance of machineries. 20
  • 21. 4. FINANCIAL STATEMENTS Total Revenue with COGS in 5 Years 7,000,000 6,500,000 6,000,000 5,000,000 5,000,000 4,200,000 4,750,000 4,000,000 4,304,000 3,000,000 3,586,000 2,000,000 1,500,000 1,000,000 1,000,000 1,146,000 901,000 - 2007 2008 2009 2010 2011 Revenue from Sales of Good Cost of Sales  The bigger jump of sales is during year 2009 where H1N1 pandemic occurred globally which push glove demand to another high level.  From 1 million sales in first year, New Skin has achieved incensement of 6 times to 6.5 million sales in year 2011. 21
  • 22. 4. FINANCIAL STATEMENTS Total Assets in 5 Years TOTAL ASSETS 4,000,000 3,620,750 3,397,250 3,500,000 3,049,750 3,000,000 2,500,000 2,000,000 1,513,375 1,500,000 1,061,625 1,000,000 500,000 - 2007 2008 2009 2010 2011  The asset of company consistently increase which is consistently with the expansion and growing of the company.  Purchased of factory and equipment in 2009 as H1N1 pandemic to increase production capacity 22
  • 23. 4. FINANCIAL STATEMENTS Total Liabilities in 5 Years Total Liabilities 2,000,000 1,840,000 1,800,000 1,600,000 1,400,000 1,155,000 1,200,000 1,000,000 800,000 655,000 600,000 270,000 400,000 200,000 20,000 - 2007 2008 2009 2010 2011  Highest liability during 2009 due to bank loan for new plant and production capacity expansion  But the liability reduced consistently about 30% after that as the return of investment started to generate income 23
  • 24. 4. FINANCIAL STATEMENTS Total Eqiuty in 5 Years Total Equity 2,965,750 3,000,000 2,500,000 1,894,750 2,000,000 1,557,250 1,500,000 1,243,375 1,041,625 1,000,000 500,000 - 2007 2008 2009 2010 2011  Consistent increase trend can be seen majoring contributed by the consistent increase of retained profit from each years net profit after taxation.  Consistent increase of 20% to 40% 24
  • 25. 4. FINANCIAL STATEMENTS Balanced Equilibrium 4,000,000 3,620,750 3,397,250 3,500,000 3,049,750 3,000,000 2,500,000 2,000,000 1,513,375 1,500,000 1,061,625 1,000,000 500,000 - 2007 2008 2009 2010 2011 Total Equity Total Liabilities TOTAL ASSETS Equities + Liabilities = Assets 25
  • 26. 5. PROJECTION OD BUSINESS Projection of Business Prospect In terms of Equity and Asset, we have started with RM1,000,000 and by 2011 it reached RM1,894,750. The retained profit expected will continue to RISE as PROSPECT company will continue generate income. As company continue to expand with new plant, more cash, more facilities, asset will continue to build up. In terms of liability, HIGHEST figure achieved was RM1.8 million and the amount continue to reduce about 30% per annum. Thus, as company direction increase cash flow on hand and reduce debt, the figure will continue to decrease until clear off the loan and left minima liability. In terms of Sales and Cost of Good Sold, it is expected to increase in both elements. However, the total revenue will sales will be made sure always higher than COGS as that is our profit. As more cost reduction step in place, higher profit margin able to be generated. 26
  • 27. 5. PROJECTION OD BUSINESS Projection of Business Prospect In terms of Profit, New Skin’s profit has grown from RM41, 625 until RM 1 million in 2011, an increase of 24 times of increase over 5 years. PROSPECT The company is working on completing 4th plant, with an investment of RM 5 million. It is decided to the production of Nitrile gloves, could potentially add another RM 1 million in revenue to the group annually, based on the current average selling price. New Skin future profit will able to achieve a consistent increase of 25% to 50% depending on the market fluctuation. Target to achieve 10 million profit in future 5 years 27