- | - |
Group |
Company | ||||
- | - |
$'000 |
% |
$'000 |
% | ||
- | - | ||||||
- | - |
30/06/02 |
30/6/01 |
Increase/ (Decrease) |
30/6/02 |
30/6/01 |
Increase/ (Decrease) |
1.(a) | Turnover |
27,817 |
19,866 |
40.0 |
18,851 |
14,808 |
27.3 |
1.(b) | Cost of sales |
(17,605) |
(12,845) |
37.1 |
(11,687) |
(9,616) |
21.5 |
1.(c) | Gross profit |
10,212 |
7,021 |
45.5 |
7,164 |
5,192 |
38.0 |
1.(d) | Investment income |
0 |
0 |
0 |
0 |
0 |
0 |
1.(e) | Other income including interest income |
0 |
6 |
(100.0) |
0 |
3 |
(100.0) |
2.(a) | Operating profit before income tax, minority interests, extraordinary items, interest on borrowings, depreciation and amortisation, foreign exchange gain/(loss) and exceptional items |
4,393 |
2,466 |
78.1 |
3,237 |
2,261 |
43.2 |
2.(b)(i) | Interest on borrowings |
(56) |
(37) |
51.4 |
(45) |
(29) |
55.2 |
2.(b)(ii) | Depreciation and amortisation |
(702) |
(566) |
24.0 |
(423) |
(396) |
6.8 |
2.(b)(iii) | Foreign exchange gain/(loss) |
9 |
89 |
(89.9) |
22 |
40 |
(45.0) |
2.(c) | Exceptional items (provide separate disclosure of items) |
0 |
0 |
0 |
0 |
0 |
0 |
- | - | ||||||
- | - |
$'000 |
% |
$'000 |
% | ||
- | - | ||||||
- | - |
30/06/02 |
30/6/01 |
Increase/ (Decrease) |
30/6/02 |
30/6/01 |
Increase/ (Decrease) |
2.(d) | Operating profit before income tax, minority interests and extraordinary items but after interest on borrowings, depreciation and amortisation, foreign exchange gain/(loss) and exceptional items |
3,644 |
1,952 |
86.7 |
2,791 |
1,876 |
48.8 |
2.(e) | Income derived from associated companies (With separate disclosure of any items included therein which are exceptional because of size & incidence) |
24 |
15 |
60.0 |
0 |
0 |
0 |
2.(f) | Operating profit before income tax |
3,668 |
1,967 |
86.5 |
2,791 |
1,876 |
48.8 |
2.(g) | Less income tax (Indicate basis of computation) |
(775) |
(440) |
76.1 |
(560) |
(370) |
51.4 |
2.(g)(i) | Operating profit after tax before deducting minority interests |
2,893 |
1,527 |
89.5 |
2,231 |
1,506 |
48.1 |
2.(g)(ii) | Less minority interests |
24 |
65 |
(63.1) |
0 |
0 |
0 |
2.(h) | Operating profit after tax attributable to members of the company |
2,917 |
1,592 |
83.2 |
2,231 |
1,506 |
48.1 |
2.(i)(i) | Extraordinary items (provide separate disclosure of items) |
0 |
0 |
0 |
0 |
0 |
0 |
2.(i)(ii) | Less minority interests |
0 |
0 |
0 |
0 |
0 |
0 |
2.(i)(iii) | Extraordinary items attributable to members of the company |
0 |
0 |
0 |
0 |
0 |
0 |
- | - |
Group |
Company | ||||
- | - |
$'000 |
% |
$'000 |
% | ||
- | - | ||||||
- | - |
30/06/02 |
30/6/01 |
Increase/ (Decrease) |
30/6/02 |
30/6/01 |
Increase/ (Decrease) |
2.(i)(iv) | Transfer to/from Exchange Reserve |
0 |
0 |
0 |
0 |
0 |
0 |
2.(i)(v) | Transfer to Capital Reserve |
0 |
0 |
0 |
0 |
0 |
0 |
2.(i)(vi) | Transfer to Reserve Fund |
0 |
0 |
0 |
0 |
0 |
0 |
2.(j) | Operating profit after tax and extraordinary items attributable to members of the company |
2,917 |
1,592 |
83.2 |
2,231 |
1,506 |
48.1 |
Group Figures | |||
- | - |
Latest period |
Previous corresponding period |
3.(a) | Operating profit [2(g)(i) above] as a percentage of turnover [1(a) above] |
10.40% |
7.69% |
3.(b) | Operating profit [2(h) above] as a percentage of issued capital and reserves at end of the period |
12.14% |
10.43% |
3.(c) | Earnings per ordinary share for the period based on 2(h) above :- | ||
(i) Based on weighted average number of ordinary shares in issue (*) |
3.19 cents |
1.75 cents | |
(ii) On a fully diluted basis (To disclose the basis used in arriving at the weighted average number of shares for the purposes of (c)(i) above and to provide details of any adjustments made for the purpose of (c)(ii) above) (#) |
3.15 cents |
1.74 cents | |
3.(d) | Net tangible asset backing per ordinary share based on existing issued share capital as at the end of the period reported on |
23.33 cents |
17.91 cents |
3.(e) To provide an analysis of expenses based on their nature within the group for
the current and previous corresponding period
THE GROUP |
1st Half 2002 $'000 |
1st Half 2001 $'000 |
Increased $'000 |
% |
Selling and distribution |
705 |
671 |
34 |
5.1 |
General and administration |
5,807 |
4,367 |
1,440 |
33.0 |
Financial |
56 |
37 |
19 |
51.4 |
6,568 |
5,075 |
1,493 |
29.4 |
Included in general and administration expenses is personnel expenses amounted to $3.3 million (30/6/2001 : $2.6 million).
* Note to 3(c)(i)
Earnings per ordinary share on existing issued share capital is computed based on the weighted average number of shares in issue during the period of 91,455,774 (30/6/2001: 91,033,800).
# Note 3(c)(ii)
Earnings per ordinary share on a fully diluted basis is computed based on the weighted average number of shares during the period adjusted to assume conversion of all potential dilutive ordinary shares of 92,482,207 (30/6/2001: 91,662,390).
- | - |
Group |
Company | ||||
Item 4 is not applicable to interim results |
$'000 |
% |
$'000 |
% | |||
- | - | ||||||
- | - |
30/06/02 |
30/6/01 |
Increase/ (Decrease) |
30/6/02 |
30/6/01 |
Increase/ (Decrease) |
4.(a) | Sales reported for first half year | ||||||
4.(b) | Operating profit [2(g)(i) above] reported for first half year | ||||||
4.(c) | Sales reported for second half year | ||||||
4.(d) | Operating profit [2(g)(i) above] reported for second half year |
5.(a) Amount of any adjustment for under or overprovision of tax in respect of prior years
There was no adjustment for under or overprovision of tax in respect of prior years.
5.(b) Amount of any pre-acquisition profits
There was no pre-acquisition profits included in the results reported.
5.(c) Amount of profits on any sale of investments and/or properties
Item 5c Table
5.(d) Any other comments relating to Paragraph 5
Not Applicable
6. Segmental Results
(i) BUSINESS SEGMENTS (The Group)
30/6/2002 |
Fish $'000 |
Accessories $'000 |
Plastic & Others $'000 |
Eliminations $'000 |
Total $'000 |
TURNOVER | |||||
External sales |
11,990 |
12,560 |
3,267 |
- |
27,817 |
Inter-segment sales |
585 |
3,767 |
636 |
(4,988) |
- |
Total sales |
12,575 |
16,327 |
3,903 |
(4,988) |
27,817 |
RESULTS | |||||
Segment results |
1,645 |
2,539 |
163 |
(82) |
4,265 |
Unallocated expenses |
(565) | ||||
3,700 | |||||
Financial expenses - net |
(56) | ||||
Share of profit of associated companies |
24 | ||||
Taxation |
(775) | ||||
Minority interests |
24 | ||||
Net profit for the period |
2,917 | ||||
ASSETS & LIABILITIES | |||||
Assets |
12,348 |
15,480 |
5,418 |
- |
33,246 |
Investment in associated companies |
368 | ||||
Unallocated assets |
2,440 | ||||
Total assets |
36,054 | ||||
Liabilities |
3,466 |
5,151 |
1,470 |
- |
10,087 |
Unallocated liabilities |
1,895 | ||||
Total liabilities |
11,982 | ||||
OTHER INFORMATION | |||||
Capital expenditure |
751 |
525 |
162 |
- |
1,438 |
Depreciation and amortisation |
298 |
249 |
155 |
- |
702 |
Other non-cash expenses (income) |
140 |
- |
(30) |
- |
110 |
30/6/2001 |
Fish $'000 |
Accessories $'000 |
Plastic & Others $'000 |
Eliminations $'000 |
Total $'000 |
TURNOVER | |||||
External sales |
9,344 |
7,707 |
2,815 |
- |
19,866 |
Inter-segment sales |
276 |
1,544 |
78 |
(1,898) |
- |
Total sales |
9,620 |
9,251 |
2,893 |
(1,898) |
19,866 |
RESULTS | |||||
Segment results |
1,093 |
1,079 |
200 |
(72) |
2,300 |
Unallocated expenses |
(311) | ||||
1,989 | |||||
Financial expenses - net |
(37) | ||||
Share of profit of associated companies |
15 | ||||
Taxation |
(440) | ||||
Minority interest |
65 | ||||
Net profit for the period |
1,592 | ||||
ASSETS & LIABILITIES | |||||
Assets |
10,691 |
7,884 |
5,452 |
- |
24,027 |
Investment in associated companies |
338 | ||||
Unallocated assets |
292 | ||||
Total assets |
24,657 | ||||
Liabilities |
3,102 |
2,645 |
1,961 |
- |
7,708 |
Unallocated liabilities |
1,692 | ||||
Total liabilities |
9,400 | ||||
OTHER INFORMATION | |||||
Capital expenditure |
220 |
93 |
877 |
- |
1,190 |
Depreciation and amortisation |
238 |
204 |
124 |
- |
566 |
Other non-cash expenses (income) |
20 |
(319) |
(49) |
- |
(348) |
(ii) GEOGRAPHICAL SEGMENTS (The Group)
Turnover |
Turnover |
Assets |
Assets |
Capital expenditure |
Capital expenditure | |
30/6/2002 $'000 |
30/6/2001 $'000 |
30/6/2002 $'000 |
30/6/2001 $'000 |
30/6/2002 $'000 |
30/6/2001 $'000 | |
Singapore |
15,549 |
11,567 |
27,352 |
19,042 |
737 |
939 |
Asia |
8,429 |
6,001 |
8,702 |
5,615 |
701 |
251 |
Europe |
2,973 |
1,754 |
- |
- |
- |
- |
Others |
866 |
544 |
- |
- |
- |
- |
Total |
27,817 |
19,866 |
36,054 |
24,657 |
1,438 |
1,190 |
7.(a) Review of the performance of the company and its principal subsidiaries
Turnover
2nd Quarter 2002 vs 2nd Quarter 2001 |
2nd Qtr 2002 $'000 |
2nd Qtr 2001 $'000 |
Increased $'000 |
% |
Fish |
6,512 |
4,989 |
1,523 |
30.5 |
Accessories |
7,015 |
4,048 |
2,967 |
73.3 |
Plastic & others |
1,762 |
1,448 |
314 |
21.7 |
15,289 |
10,485 |
4,804 |
First half 2002 vs First half 2001 |
1st Half 2002 $'000 |
1st Half 2001 $'000 |
Increased $'000 |
% |
Fish |
11,990 |
9,344 |
2,646 |
28.3 |
Accessories |
12,560 |
7,707 |
4,853 |
63.0 |
Plastic & others |
3,267 |
2,815 |
452 |
16.1 |
27,817 |
19,866 |
7,951 |
For the 6 months ended 30 June 2002, our ornamental fish activities and distribution of accessories continued to be our core activities, which together accounted for 88% of our total turnover. Geographically, our Singapore market continued to be our main market accounting for 56% of our total turnover for the 6 months ended 30 June 2002.
Our turnover increased by $8 million or 40.0% from $19.8 million for the 6 months ended 30 June 2002 to $27.8 million for the 6 months ended 30 June 2002. All activities registered growth in turnover. Turnover for ornamental fish, accessories, and plastics and other business increased by $2.6 million or 28.3%, $4.9 million or 63.0% and $0.5 million or 16.1%, respectively for the 6 months ended 30 June 2002 as compared to its corresponding period in FY 2001. Comparing to the 2nd quarter of FY 2001, turnover for ornamental fish, accessories, and plastics and other business increased by $1.5 million or 30.5%, $3.0 million or 73.3% and $0.3 million or 21.7%, respectively in the 2nd quarter of FY 2002.
The turnover of ornamental fish recorded in the 2nd quarter of FY 2002 was $6.5 million, which was $1.0 million or 18.9% higher than the 1st quarter of FY 2002. The increase in the turnover of ornamental fish is mainly due to improved sales from the China market, as well as sales of ornamental fish to the increasing numbers of local fish retail outlets in the first half of FY 2002 and to visitors patronizing our in-house retail outlet. One of our subsidiaries in Thailand and our newly set-up fish division in Malaysia, which commenced their operations in January 2002, have contributed to the turnover ornamental fish in FY 2002.
As announced previously, with effect from FY 2002, the Taiwanese government has allowed the import of licensed Dragon Fish. Since January 2002, we have started export Dragon Fish to Taiwan to take advantage of the change in regulation. The sales of Dragon Fish to Taiwan accounted for approximately 26% of the increase in sales of ornamental fish during the first half of FY 2002.
Following the healthy growth in the 1st quarter of FY 2002, our accessories' turnover in the 2nd quarter of FY 2002 has improved by $1.5 million or 26.5% over its 1st quarter's performance. Our Malaysia & Thailand subsidiaries' sales, which have surged by 66% as compared to the corresponding period in FY 2001, continued to contribute significantly to the increase in turnover of accessories as a result of market share gained from these countries towards the end of FY 2001.
In the domestic market, we continue to expand and penetrate our distribution network to more local retailers and supermarkets, which has also resulted in the increase in sales of our accessories products.
Our turnover for plastic and others experienced slower growth due to local market competitiveness. We managed to generate higher sales during the period under review by focusing on more high-value items and expanding our distribution channel to outside Singapore.
On a geographical basis, turnover from Singapore grew 34.4% mainly as a result of improved sales to local fish retailers and sales generated from the opening of our in-house retail outlets. Turnover from overseas grew by 47.8% for the first half of FY2002 compared to the corresponding period in FY2001. Our constant effort in expanding into overseas' untapped markets contributed to the increased in overseas turnover.
Operating profit before taxation
2nd Quarter 2002 vs 2nd Quarter 2001 |
2nd Qtr 2002 $'000 |
2nd Qtr 2001 $'000 |
Increased (Decreased) $'000 |
% |
Fish |
939 |
619 |
320 |
51.7 |
Accessories |
1,551 |
722 |
829 |
114.8 |
Plastic & others |
102 |
103 |
(1) |
(1.0) |
Unallocated corporate expenses |
(335) |
(243) |
(92) |
37.9 |
2,257 |
1,201 |
1,056 |
First half 2002 vs First half 2001 |
1st Half 2002 $'000 |
1st Half 2001 $'000 |
Increased (Decreased) $'000 |
% |
Fish |
1,638 |
1,090 |
548 |
50.3 |
Accessories |
2,552 |
1,070 |
1,482 |
138.5 |
Plastic & others |
158 |
212 |
(54) |
(25.5) |
Unallocated corporate expenses |
(680) |
(405) |
(275) |
67.9 |
3,668 |
1,967 |
1,701 |
Our operating profit increased by $1.7 million or 86.7% to $3.6 million for the 6 months ended 30 June 2002 as compared to $1.9 million for the 6 months ended 30 June 2001. Profit after taxation increased by 83.2% from $1.6 million for the 6 months ended 30 June 2001 to approximately $2.9 million for the 6 months ended 30 June 2002.
Although the sales of ornamental fish yielded consistent gross profit margin during the first half of FY 2002 as compared to its corresponding period in FY 2001, our operating profit from ornamental fish registered growth in FY 2002 as a result of the improved sales volume. As our operating expenses remained relatively stable, the increase in sales has resulted in improve in profitability.
During the first half of FY 2001, our accessories activities experienced low profit as a result of high purchase costs and operating losses due mainly to set-up and restructuring costs incurred by our Thailand subsidiary (dealing with accessories) which could only resumed operations in May 2001 due to regulatory compliances.
In the first half of FY 2002, with a higher sales volume and better gross profit margin achieved, we managed to grow our operating profit from the accessories business as compared to the corresponding period in FY 2001. In addition, our Thailand subsidiary has managed to be operationally profitable by the end of FY 2001.
Despite the increase in turnover, our plastics and other business recorded a dip in profitability. This was as a result of higher operating costs experienced following the shift to our new factory location, coupled with losses incurred by one of our subsidiaries in PRC.
Unallocated corporate expenses relate to staff costs and administrative expenses incurred in relation to the overseeing of the Group's operations both locally and overseas. The increase was in line with additional headcount and corporate expenses.
7.(b) Where a forecast, or a prospect statement, has been previously disclosed to shareholders,
the issuer must explain any variance between the forecast or prospect statement and the
actual results
Not Applicable
7.(c) A statement by the Directors of the Company whether any item or event of a material or
unusual nature, which would have affected materially the results of operations of the Group
and Company, has occurred between the date to which the report refers and the date on
which the report is issued. If none, to give a negative statement.
In the opinion of the Directors, no item, transaction or event of a material or unusual nature has arisen in the interval between the end of the financial period under review to the date of this report which will substantially affect the results of the Group and of the Company for the 6 months ended 30 June 2002.
8. A commentary at the date of this announcement of the competitive conditions of the
industry in which the group operates and any known factors or events that may affect
the group in the next reporting period
While the Group will continue to grow healthily at our home base in Singapore due to the growing domestic market, as well as our increasing export of Dragon Fish to the new Taiwan market, we, however, expect the bulk of our growth to be from our overseas operations such as our newly incorporated entity in Thailand, our new fish division in Malaysia and our growing operations in China.
Our subsidiary in Malaysia, Guan Guan, which managed to increase its turnover and profitability significantly in the first half of FY 2002, is expected to sustain its growth rate into the second half of FY 2002, especially with its increasing market share and contributions from the newly set up fish division.
One of our subsidiaries in Thailand, Qian Hu Marketing, suffered losses in first half of FY 2001 mainly due to restructuring costs incurred, managed to be operationally profitable at the end of FY 2001. With the newly incorporated Thai Qian Hu, we believe the turnover from our Thailand entities should increase and remain profitable in FY 2002.
We also expect better performance from our China entity, Beijing QianYang, in view of its extensive marketing effort to penetrate the PRC market in FY 2002. Coupled with contributions from our manufacturing base in Guangzhou, Wan Jiang, which we are in the process of raising our stake from 50% to 60%, we will be able to recognize an improved turnover and increase our profit share from these entities.
As announced in April 2002, we have entered into a joint venture agreement to set up a joint venture company in Taiwan, under the name Jin Jien Hsing, dealing with the distribution of pet food and accessories, which we have subscribed to 50% of its registered capital. Through this newly set up entity, our Group is able to directly tap on new markets in Taiwan.
As we do not expect to carry further restructuring and start-up costs of our existing overseas subsidiaries in FY 2002, we expect positive contributions from our Group's overseas operations in Malaysia, Thailand and China. Accordingly, we envisage our Group's turnover and profit will continue to increase in FY 2002.
Risk factors
Normal business risk
Like in all other businesses, setting up new entities suffers losses initially due to depreciation, low turnover, and competition. However, we do not foresee any new business entity being set up in FY 2002 and we are going to concentrate in expanding our overseas market shares and distribution network in our overseas subsidiaries.
Although collectibilty and high inventory is part of the normal business risk, our Group's has adopted prudent policies to make 10% general provision for all trade debts overdue for more than 120 days and a full provision for all non-moving stocks for duration of more than 6 months.
Suppliers and customers risk
None of our suppliers or customers contributes more than 5% of our total turnover.
Outbreak of diseases and infection
Ornamental fish, like other livestock, is susceptible to disease and infection. However, different breeds of fish are vulnerable to different types of diseases. While as it is possible that a rare or virulent strain of bacteria or virus may inflect a particular breed of fish in the farm, fatal infection across breeds is uncommon. With good health management, we have to-date not encountered any outbreak of diseases or inflection in our farm.
Reliant on Asian market for the sales of Dragon Fish
The sales for Dragon Fish contributed around 9% and 10% of our total Group's turnover and PBT respectively during the first half of FY 2002. With the import deregulation moves in Taiwan, we now export our Dragon Fish mainly to Japan and Taiwan, as well as distributing them to local retailers. We expect to export more Dragon Fish to China and Thailand in the second half of FY 2002.
Currently, we export over 500 species and varieties of ornamental fish directly to more than 57 countries and different countries require different types and varieties of fish.
Fluctuation in foreign exchange currencies against the S$
During the first half of FY 2002, approximately 90% of our sales are dominated in S$. Around 50% of our purchases are dominated in S$, the rest are in Euro, US$, and Yen. Although we do not entered into any hedging contracts, we do have an unstructured internal policy to hedge the fluctuation in certain currency when the management deems necessary.
9. Dividend
(a) Any dividend declared for the present financial period? - |
None | - | |
(b) Any dividend declared for the previous corresponding period? | None | ||
(c) Total Annual Dividend | |||
- | |||
- |
Latest Year (S$'000) |
Previous Year (S$'000) |
|
Ordinary |
0 |
0 |
|
Preference |
0 |
0 |
|
Total: |
0 |
0 |
|
(d) Date payable
Not Applicable
(e) Books closure date
Not Applicable
(f) Any other comments relating to Paragraph 9
Not Applicable
10.(a) Balance sheet
Group |
Group |
Company |
Company | |
30/6/2002 $ |
31/3/2002 $ |
30/6/2002 $ |
31/3/2002 $ | |
Share capital and reserves | ||||
Share capital |
10,215,770 |
9,143,970 |
10,215,770 |
9,143,970 |
Reserves |
13,816,774 |
9,093,387 |
11,837,037 |
7,601,657 |
24,032,544 |
18,237,357 |
22,052,808 |
16,745,627 | |
Minority interest |
39,565 |
50,027 |
- |
- |
24,072,109 |
18,287,384 |
22,052,808 |
16,745,627 | |
Fixed assets |
8,403,073 |
8,186,261 |
5,520,519 |
5,272,951 |
Subsidiaries |
- |
- |
2,450,844 |
2,450,844 |
Associates |
367,767 |
319,542 |
356,653 |
327,931 |
Quoted equity investments, at cost |
3,828 |
3,993 |
- |
- |
Trademarks/customer acquisition cost, product listing fees |
23,388 |
57,424 |
18,568 |
51,710 |
Land use rights |
214,884 |
224,619 |
- |
- |
Advance for investment |
- |
28,722 |
- |
28,722 |
Current assets | ||||
Stocks |
7,840,564 |
6,679,463 |
4,267,262 |
3,631,331 |
Trade debtors |
10,464,029 |
9,258,893 |
6,902,056 |
6,734,494 |
Other debtors, deposits and prepayments |
866,848 |
708,720 |
408,579 |
291,706 |
Due from | ||||
- subsidiaries (trade) |
- |
- |
3,511,245 |
2,827,405 |
- subsidiaries (non-trade) |
- |
- |
1,089,353 |
922,414 |
- holding company (non-trade) |
- |
550 |
- |
550 |
- associates (trade) |
915,734 |
900,725 |
915,734 |
900,725 |
- associates (non-trade) |
702,322 |
712,873 |
702,322 |
712,873 |
Fixed deposits |
597,839 |
97,839 |
521,393 |
21,393 |
Cash and bank balances |
5,653,682 |
1,534,398 |
4,639,626 |
781,799 |
27,041,018 |
19,893,461 |
22,957,570 |
16,824,690 | |
Current liabilities | ||||
Trade creditors |
4,486,480 |
3,025,321 |
3,132,835 |
2,044,981 |
Bills payable to bank, secured |
1,391,452 |
1,102,864 |
1,391,452 |
1,102,864 |
Other creditors and accruals |
2,983,195 |
2,411,023 |
2,253,537 |
1,806,904 |
Due to | ||||
- subsidiaries (trade) |
- |
- |
77,118 |
69,259 |
- directors (non-trade) |
1,653 |
2,309 |
- |
- |
Hire purchase creditors, current portion |
325,429 |
246,459 |
146,559 |
90,796 |
Term loan, current portion |
200,000 |
200,000 |
200,000 |
200,000 |
Provision for taxation |
1,322,136 |
1,381,487 |
973,123 |
1,042,233 |
Bank overdrafts, secured |
- |
938,142 |
- |
938,142 |
10,710,345 |
9,307,605 |
8,174,624 |
7,295,179 | |
Net current assets |
16,330,673 |
10,585,856 |
14,782,946 |
9,529,511 |
Non-current liabilities | ||||
Hire purchase creditors, non-current portion |
(692,647) |
(489,478) |
(549,105) |
(338,427) |
Term loan, non-current portion |
(303,617) |
(353,615) |
(303,617) |
(353,615) |
Deferred taxation |
(275,240) |
(275,940) |
(224,000) |
(224,000) |
24,072,109 |
18,287,384 |
22,052,808 |
16,745,627 |
10.(b) Cash flow statement
THE GROUP |
1/1/2002 to 30/6/2002 $ |
1/1/2001 to 30/6/2001 $ |
Cash flows from operating activities | ||
Profit before taxation and minority interest |
3,668,166 |
1,967,530 |
Adjustments for: | ||
Depreciation of fixed assets |
614,264 |
455,984 |
Profit on disposal of land use rights |
- |
(48,703) |
Profit on disposal of fixed assets |
(30,000) |
(19,418) |
Amortisation of land use rights |
4,361 |
11,156 |
Amortisation of trademarks/customer acquisition costs, product listing fees |
83,623 |
89,227 |
Amortisation of pre-operating expenses |
- |
10,034 |
Provision for doubtful trade debts |
139,589 |
20,000 |
Provision for stock obsolescence written back |
- |
(300,000) |
Share of profit of associated companies |
(24,096) |
(15,338) |
Interest expense |
55,794 |
37,089 |
Interest income |
- |
(6,121) |
Net effect of exchange differences |
29,345 |
42,157 |
Operating profit before working capital changes |
4,541,046 |
2,243,597 |
(Increase) decrease in: | ||
Stocks |
(1,195,475) |
(683,899) |
Trade debtors |
(1,798,106) |
(1,403,014) |
Other debtors, deposits and prepayments |
(29,500) |
216,320 |
Due from | ||
- associates (trade) |
(499,815) |
- |
- associates (non-trade) |
(145,185) |
(104,992) |
Increase (decrease) in: | ||
Trade creditors |
933,931 |
183,641 |
Bills payable to bank, secured |
238,453 |
78,831 |
Other creditors and accruals |
491,480 |
559,079 |
Due to directors (non-trade) |
(656) |
(262,413) |
Cash generated from operations |
2,536,173 |
827,150 |
Income tax paid |
(442,122) |
(502,105) |
Interest paid |
(55,794) |
(37,089) |
Interest received |
- |
6,121 |
Net cash generated from operating activities |
2,038,257 |
294,077 |
Cash flows from investing activities | ||
Purchase of fixed assets |
(961,872) |
(1,045,750) |
Proceeds from disposal of fixed assets |
30,000 |
244,991 |
Advance for investment |
- |
(28,482) |
Payment for land use rights |
- |
(31,937) |
Payment for trademarks/customer acquisition cost, product listing fees |
(9,620) |
(51,705) |
Net cash used in investing activities |
(941,492) |
(912,883) |
Cash flows from financing activities | ||
Repayment of hire purchase creditors |
(160,682) |
(119,683) |
Repayment of term loan |
(99,996) |
(94,119) |
Payment of dividend |
(376,860) |
(312,426) |
Proceeds from issue of new shares (net) |
4,457,168 |
2,880 |
Net cash generated from (used in) financing activities |
3,819,630 |
(523,348) |
Net increase (decrease) in cash and cash equivalents |
4,916,395 |
(1,142,154) |
Cash and cash equivalents at beginning of period |
1,335,126 |
3,230,972 |
Cash and cash equivalents at end of period |
6,251,521 |
2,088,818 |
Cash and cash equivalents comprises : | ||
Fixed deposits |
597,839 |
127,745 |
Cash and bank balances |
5,653,682 |
1,961,073 |
Cash and cash equivalents at end of period |
6,251,521 |
2,088,818 |
10.(c) Statement of changes in equity
THE GROUP |
Share Capital $ |
Share premium $ |
Revenue reserve $ |
Translation reserve $ |
Total $ |
Balance 1 Jan 2001 |
8,275,000 |
2,081,887 |
3,361,160 |
25,546 |
13,743,593 |
Currency translation differences |
- |
- |
- |
87,275 |
87,275 |
Net profit for the period |
- |
- |
601,299 |
- |
601,299 |
Issue of new shares |
1,200 |
1,680 |
- |
- |
2,880 |
Balance at 31 Mar 2001 |
8,276,200 |
2,083,567 |
3,962,459 |
112,821 |
14,435,047 |
Currency translation differences |
- |
- |
- |
9,008 |
9,008 |
Net profit for the period |
- |
- |
1,124,896 |
- |
1,124,896 |
Payment of final dividend |
- |
- |
(312,426) |
- |
(312,426) |
Balance at 30 June 2001 |
8,276,200 |
2,083,567 |
4,774,929 |
121,829 |
15,256,525 |
Currency translation differences |
- |
- |
- |
(41,603) |
(41,603) |
Net profit for the period |
- |
- |
497,302 |
- |
497,302 |
Balance at 30 Sept 2001 |
8,276,200 |
2,083,567 |
5,272,231 |
80,226 |
15,712,224 |
Currency translation differences |
- |
- |
- |
124,944 |
124,944 |
Net profit for the period |
- |
- |
1,334,872 |
- |
1,334,872 |
Balance at 31 Dec 2001 |
8,276,200 |
2,083,567 |
6,607,103 |
205,170 |
17,172,040 |
Currency translation differences |
- |
- |
- |
(65,870) |
(65,870) |
Net profit for the period |
- |
- |
1,043,587 |
- |
1,043,587 |
Issue of new shares |
36,500 |
51,100 |
- |
- |
87,600 |
Capitalisation of share premium for bonus issue |
831,270 |
(831,270) |
- |
- |
- |
Balance at 31 Mar 2002 |
9,143,970 |
1,303,397 |
7,650,690 |
139,300 |
18,237,357 |
Currency translation differences |
- |
- |
- |
(70,985) |
(70,985) |
Net profit for the period |
- |
- |
1,873,464 |
- |
1,873,464 |
Payment of final dividend |
- |
- |
(376,860) |
- |
(376,860) |
Issue of new shares |
1,071,800 |
3,600,520 |
- |
- |
4,672,320 |
Share issue expenses |
- |
(302,752) |
- |
- |
(302,752) |
Balance at 30 June 2002 |
10,215,770 |
4,601,165 |
9,147,294 |
68,315 |
24,032,544 |
10.(d) Explanatory notes that are material to an understanding of the information provided in
10.(a), (b) and (c) above
Accounting policies
Statement of Accounting Standards ("SAS") 39, Agriculture
SAS 39 which took effect for financial years beginning on or after 1 October 2001, establishes accounting and reporting standards for recognizing, measuring and disclosing information relating to agricultural activity, including biological assets. It requires biological asset, which meet recognition criteria, to be measured on initial recognition and at each balance sheet date at its fair value less estimated point-of-sales costs. Gain and loss arising from these measurements should be included in the net profit or loss for the period in which it arises. However, where fair value of the biological asset cannot be measured reliably, the biological asset should be stated at cost less accumulated depreciation and any accumulated impairment losses.
Included in fixed assets of the Group and of the Company as at 30 June 2002 were brooder stocks, which are parent stocks of Dragon Fish, held for the use in the breeding of Dragon Fish, amounting to $1.38 million. Due to the uniqueness of each Dragon Fish, we believe that its fair value cannot be determined reliably. In compliance with SAS 39, these brooder stocks were carried at cost less accumulated depreciation. Depreciation is calculated on a straight-line basis so as to write off the cost of these brooder stocks over their estimated lives of 50 years.
SAS 12, Income Taxes
SAS 12, which took effect for financial years beginning on or after 1 April 2001, requires deferred tax to be calculated using the balance sheet liability method. Deferred tax assets should be recognized when it is probable that sufficient taxable profit will be available against which the deferred tax assets can be utilized.
With effect from 1 January 2002, the Group changed its accounting policy with respect to the treatment of deferred taxation in order to conform to the new requirements of SAS 12. The change in accounting policy has no material impact to the retained earnings of the Group and of the Company as at 31 December 2001.
11. Details of any changes in the company's issued share capital
During the 2nd quarter of FY 2002, 718,000 share options were exercised pursuant to the terms of the Qian Hu Pre-IPO Share Option Scheme. There were no share options granted during the period to subscribe for unissued ordinary shares.
As at 30 June 2002, there were 1,429,000 unexercised share options issued pursuant to the terms of the Qian Hu Pre-IPO Share Option Scheme at the exercise price of $0.24 per share.
In addition, in May 2002, the Company issued 10,000,000 ordinary shares of $0.10 each fully paid at $0.45 per share pursuant to a Private Placement. The new shares rank pari passu in all respects with the existing shares of the Company.
Use of Placement proceeds
The net proceeds from Private Placement, after deducting expenses, was approximately $4.2 million. As at 30 June 2002, the amount has been partially deployed by our Group's local and overseas operations as working capital. Details are set out as follows :
$'000 | |
Repayment of bank borrowings |
1,400 |
Farm enhancement, including expansion of packing room |
110 |
Singapore plastics operations |
180 |
Thailand accessories operations |
25 |
China fish & accessories operations |
145 |
1,860 |
12. The group's borrowings and debt securities as at the end of the financial period reported
on, and comparative figures as at the end of the most recently announced financial
statements
(a) Amount repayable in one year or less, or on demand | |||
As at 30/06/2002 |
As at 31/03/2002 | ||
Secured |
Unsecured |
Secured |
Unsecured |
525,429 |
Nil |
1,384,601 |
Nil |
(b) Amount repayable after one year | |||
As at 30/06/2002 |
As at 31/03/2002 | ||
Secured |
Unsecured |
Secured |
Unsecured |
996,264 |
Nil |
843,093 |
Nil |
(c) Any other comments relating to Paragraph 12
NIL
13. A statement that the same accounting polices and methods of computation are followed
in the financial statements as compared with the most recent audited annual financial
statements. Where there have been any changes or departure from the accounting policies
and methods of computation, including those required by an accounting standard, this
should be disclosed together with the reasons for the change and the effect of the change
Other than the adoption of new SAS as mentioned in paragraph 10(d) above, there were no changes in accounting policies and methods of computation adopted in the financial statements for the current reporting period as compared to the most recent audited annual financial statements as at 31 December 2001.
14. Contingent Liabilities
As at 30 June 2002, the Group and the Company have no contingent liabilities.
BY ORDER OF THE BOARD
Kenny Yap Kim Lee
Executive Chairman and Managing Director
24/07/2002