PART I - INFORMATION REQUIRED FOR ANNOUNCEMENTS OF QUARTERLY (Q1, Q2 & Q3), HALF-YEAR AND FULL YEAR RESULTS
1(a) An income statement (for the group) together with a comparative statement for the corresponding period of the immediately preceding financial year
THE GROUP |
----------- |
3 months ended |
-------- |
----------- |
6 months ended |
-------- |
30/6/2003 $'000 |
30/6/2002 $'000 |
Change % |
30/6/2003 $'000 |
30/6/2002 $'000 |
Change % | |
Turnover |
17,263 |
15,289 |
12.9 |
33,205 |
27,817 |
19.4 |
Cost of sales |
(10,942) |
(9,602) |
14.0 |
(21,027) |
(17,575) |
19.6 |
Gross Profit |
6,321 |
5,687 |
11.2 |
12,178 |
10,242 |
18.9 |
Other operating income |
44 |
35 |
25.7 |
60 |
64 |
(6.3) |
6,365 |
5,722 |
11.2 |
12,238 |
10,306 |
18.8 | |
Selling & distribution expenses |
(334) |
(389) |
(14.1) |
(830) |
(705) |
17.7 |
Personnel expenses |
(2,056) |
(1,727) |
19.1 |
(4,061) |
(3,338) |
21.7 |
Exchange gain |
50 |
8 |
525.0 |
46 |
9 |
411.1 |
Other general & administration expenses |
(1,476) |
(1,332) |
10.8 |
(3,104) |
(2,542) |
22.1 |
Interest expenses |
(60) |
(44) |
36.4 |
(101) |
(86) |
17.4 |
Interest income |
0 |
0 |
NM |
1 |
0 |
100.0 |
Operating profit before taxation |
2,489 |
2,238 |
11.2 |
4,189 |
3,644 |
15.0 |
Share of associates results |
- |
19 |
(100.0) |
- |
24 |
(100.0) |
2,489 |
2,257 |
10.3 |
4,189 |
3,668 |
14.2 | |
Taxation |
(495) |
(395) |
25.3 |
(870) |
(775) |
12.3 |
1,994 |
1,862 |
7.1 |
3,319 |
2,893 |
14.7 | |
Minority interest |
(52) |
11 |
572.7 |
(68) |
24 |
383.3 |
Net profit attributable to members of the Company |
1,942 |
1,873 |
3.7 |
3,251 |
2,917 |
11.5 |
Depreciation & amortisation included in : | ||||||
- Cost of sales |
50 |
13 |
81 |
19 |
||
- General & administration expenses |
337 |
345 |
662 |
683 |
||
387 |
358 |
8.1 |
743 |
702 |
5.8 | |
Gross profit margin |
36.6% |
37.2% |
36.7% |
36.8% |
||
Net profit margin |
11.2% |
12.3% |
9.8% |
10.5% |
Explanatory notes:
For the 6 months ended 30 June 2003, the increase in personnel expenses of $723K for the Group is due to the increase in head count and annual salary increment. In addition, Guangzhou Wan Jiang which became a subsidiary in the 4th quarter of 2002, recorded personnel expenses of $227K for the 6 months ended 30 June 2003, contributed to the increase.
The increase in selling & distribution and other general administration expenses is in line with the expansion of the Group's operations.
1(b)(i) A balance sheet (for the issuer and group), together with a comparative statement as at the end of the immediately preceding financial year
Group |
Group |
Company |
Company | |
30/6/2003 $ |
31/12/2002 $ |
30/6/2003 $ |
31/12/2002 $ | |
Share capital and reserves | ||||
Share capital |
10,308,970 |
10,297,070 |
10,308,970 |
10,297,070 |
Reserves |
19,860,668 |
17,580,344 |
15,804,532 |
14,525,186 |
30,169,638 |
27,877,414 |
26,113,502 |
24,822,256 | |
Minority interests |
415,188 |
348,564 |
- |
- |
30,584,826 |
28,225,978 |
26,113,502 |
24,822,256 | |
Fixed assets |
7,715,488 |
7,818,045 |
4,415,295 |
4,468,406 |
Biological assets |
1,357,335 |
1,371,930 |
1,357,335 |
1,371,930 |
Subsidiaries |
- |
- |
2,679,640 |
2,679,640 |
Associate |
- |
- |
28,722 |
28,722 |
Quoted equity investments, at cost |
3,820 |
3,820 |
- |
- |
Trademarks/customer acquisition cost, product listing fees |
69,839 |
87,913 |
59,235 |
74,193 |
Land use rights |
92,543 |
212,653 |
- |
- |
Advance for investment |
500,000 |
- |
500,000 |
- |
Current assets | ||||
Stocks |
13,460,454 |
12,876,214 |
5,037,523 |
4,438,586 |
Trade debtors |
12,919,568 |
12,351,805 |
7,033,313 |
7,087,826 |
Other debtors, deposits and prepayments |
1,097,603 |
786,805 |
412,072 |
201,108 |
Due from | ||||
- subsidiaries (trade) |
- |
- |
7,390,346 |
7,181,985 |
- subsidiaries (non-trade) |
- |
- |
1,772,559 |
1,927,720 |
- associates (trade) |
547,353 |
406,452 |
547,353 |
406,452 |
Fixed deposits |
101,116 |
101,116 |
22,568 |
22,568 |
Cash and bank balances |
5,997,034 |
7,719,571 |
4,518,168 |
6,251,412 |
34,123,128 |
34,241,963 |
26,733,902 |
27,517,657 | |
Current liabilities | ||||
Trade creditors |
4,752,285 |
5,809,629 |
2,739,880 |
3,328,248 |
Bills payable to bank |
2,636,175 |
3,204,880 |
2,636,175 |
3,204,880 |
Other creditors and accruals |
2,566,660 |
3,218,628 |
2,010,790 |
2,435,455 |
Due to subsidiaries (trade) |
- |
- |
88,821 |
84,104 |
Hire purchase creditors, current portion |
308,521 |
357,549 |
169,665 |
163,635 |
Bank term loan (unsecured) |
245,920 |
- |
- |
- |
Provision for taxation |
1,700,859 |
1,854,013 |
1,302,680 |
1,330,990 |
12,210,420 |
14,444,699 |
8,948,011 |
10,547,312 | |
Net current assets |
21,912,708 |
19,797,264 |
17,785,891 |
16,970,345 |
Non-current liabilities | ||||
Hire purchase creditors, non-current portion |
(710,440) |
(709,180) |
(454,616) |
(512,980) |
Deferred taxation |
(356,467) |
(356,467) |
(258,000) |
(258,000) |
30,584,826 |
28,225,978 |
26,113,502 |
24,822,256 | |
Stock turnover (days) |
88 |
88 |
40 |
42 |
Trade debtors turnover (days) |
62 |
62 |
44 |
46 |
Debt Equity Ratio |
0.44 |
0.56 |
0.37 |
0.46 |
Explanatory notes:
The decrease in land use rights is mainly due to the disposal of land use rights held by one of our subsidiaries in PRC to a third party. Profit from disposal of land use rights amounted to $9,090.
Advance for investment relates to deposit paid in accordance with the Sales and Purchase Agreement for the acquisition of Kim Kang Aquaculture Sdn Bhd, announced on 20 January 2003.
1(b)(ii) Aggregate amount of group's borrowings and debt securities
Amount repayable in one year or less, or on demand
As at 30/6/2003 |
As at 31/12/2002 |
Secured |
Unsecured |
Secured |
Unsecured |
NIL |
554,441 |
NIL |
357,549 |
Amount repayable after one year
As at 30/6/2003 |
As at 31/12/2002 |
Secured |
Unsecured |
Secured |
Unsecured |
NIL |
710,440 |
NIL |
709,180 |
Details of any collateral
Note :
(i) The short-term bank loan is unsecured, bears interest at 5.3% per annum and is repayable on 15 June 2004.
(ii) As at 30 June 2003, there were guarantees amounting to $250K (31/12/2002 : NIL) given by the Company to a bank for banking facilities extended to a subsidiary.
1(c) A cash flow statement (for the group), together with a comparative statement for the corresponding period of the immediately preceding financial year
THE GROUP |
3 months ended30/6/2003 |
3 months ended 30/6/2002 |
6 months ended 30/6/2003 |
6 months ended 30/6/2002 |
Cash flows from operating activities | ||||
Profit before taxation and minority interest |
2,489,118 |
2,257,501 |
4,189,196 |
3,668,166 |
Adjustments for: | ||||
Depreciation of fixed assets |
374,981 |
317,801 |
719,615 |
614,264 |
Profit on disposal of fixed assets |
(17,597) |
(30,000) |
(5,844) |
(30,000) |
Profit on disposal of land use rights |
- |
- |
(9,090) |
- |
Fixed assets written off |
- |
- |
4,294 |
- |
Amortisation of | ||||
- land use rights |
501 |
1,672 |
1,002 |
4,361 |
- trademarks/customer acquisition costs, product listing fees |
11,304 |
38,481 |
22,415 |
83,623 |
Provision for doubtful trade debts |
100,655 |
89,589 |
162,710 |
139,589 |
Share of profit of associated companies |
- |
(19,503) |
- |
(24,096) |
Interest expense |
60,269 |
43,662 |
101,300 |
86,098 |
Interest income |
(723) |
- |
(1,613) |
- |
Net effect of exchange differences |
(63,874) |
64,295 |
(57,484) |
29,345 |
Operating profit before working capital changes |
2,954,634 |
2,763,498 |
5,126,501 |
4,571,350 |
(Increase) decrease in: | ||||
Stocks |
(207,334) |
(1,161,101) |
(584,240) |
(1,195,475) |
Trade debtors |
(786,145) |
(1,294,725) |
(730,473) |
(1,798,106) |
Other debtors, deposits and prepayments |
(81,161) |
(158,128) |
(310,798) |
(29,500) |
Due from | ||||
- holding company (non-trade) |
- |
550 |
- |
- |
- associates (trade) |
(94,549) |
(15,009) |
(140,901) |
(499,815) |
- associates (non-trade) |
- |
10,551 |
- |
(145,185) |
Increase (decrease) in: | ||||
Trade creditors |
(338,328) |
1,461,159 |
(1,057,344) |
933,931 |
Bills payable to bank |
(961,419) |
288,588 |
(568,705) |
238,453 |
Other creditors and accruals |
(33,731) |
572,162 |
(651,968) |
491,480 |
Due to directors (non-trade) |
- |
(656) |
- |
(656) |
Cash generated from operations |
451,967 |
2,466,889 |
1,082,072 |
2,566,477 |
Payment of income tax |
(458,436) |
(430,432) |
(1,023,154) |
(442,122) |
Interest paid |
(60,269) |
(43,662) |
(101,300) |
(86,098) |
Net cash generated from (used in) operating activities |
(66,738) |
1,992,795 |
(42,382) |
2,038,257 |
Cash flows from investing activities | ||||
Purchase of fixed assets |
(441,463) |
(325,512) |
(665,090) |
(961,872) |
Advance for investment |
- |
- |
(500,000) |
- |
Proceeds from disposal of | ||||
- fixed assets |
18,367 |
30,000 |
257,283 |
30,000 |
- land use rights |
- |
- |
127,200 |
- |
Payment for trademarks/customer acquisition cost, product listing fees |
(923) |
(4,726) |
(4,341) |
(9,620) |
Net cash used in investing activities |
(424,019) |
(300,238) |
(784,948) |
(941,492) |
Cash flows from financing activities | ||||
Proceeds from issue of new shares (net) |
7,680 |
4,369,568 |
28,560 |
4,457,168 |
Proceeds from bank term loan |
245,920 |
- |
245,920 |
- |
Repayment of | ||||
- hire purchase creditors |
(124,608) |
(77,841) |
(206,680) |
(160,682) |
- term loan |
- |
(49,998) |
- |
(99,996) |
Payment of dividend |
(964,620) |
(376,860) |
(964,620) |
(376,860) |
Interest received |
723 |
- |
1,613 |
- |
Net cash generated from (used in) financing activities |
(834,905) |
3,864,869 |
(895,207) |
3,819,630 |
Net increase (decrease) in cash and cash equivalents |
(1,325,662) |
5,557,426 |
(1,722,537) |
4,916,395 |
Cash and cash equivalents at beginning of period |
7,423,812 |
694,095 |
7,820,687 |
1,335,126 |
Cash and cash equivalents at end of period |
6,098,150 |
6,251,521 |
6,098,150 |
6,251,521 |
Cash and cash equivalents comprises : | ||||
Fixed deposits |
101,116 |
597,839 |
101,116 |
597,839 |
Cash and bank balances |
5,997,034 |
5,653,682 |
5,997,034 |
5,653,682 |
Cash and cash equivalents at end of period |
6,098,150 |
6,251,521 |
6,098,150 |
6,251,521 |
1(d)(i) A statement (for the issuer and group) showing either (i) all changes in equity or (ii) changes in equity other than those arising from capitalisation issues and distributions to shareholders, together with a comparative statement for the corresponding period of the immediately preceding financial year
THE GROUP |
Share Capital $ |
Share premium $ |
Revenue reserve $ |
Translation reserve $ |
Total $ |
Balance at 1 Jan 2002 |
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 shares |
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 |
- |
(302,753) |
- |
- |
(302,753) |
Balance at 30 June 2002 |
10,215,770 |
4,601,164 |
9,147,294 |
68,315 |
24,032,543 |
Currency translation differences |
- |
- |
- |
33,004 |
33,004 |
Net profit for the period |
- |
- |
1,885,557 |
- |
1,885,557 |
Issue of new shares |
2,800 |
3,920 |
- |
- |
6,720 |
Balance at 30 Sept 2002 |
10,218,570 |
4,605,084 |
11,032,851 |
101,319 |
25,957,824 |
Currency translation differences |
- |
- |
- |
(13,561) |
(13,561) |
Net profit for the period |
- |
- |
1,744,751 |
- |
1,744,751 |
Issue of new shares |
78,500 |
109,900 |
- |
- |
188,400 |
Balance at 31 Dec 2002 |
10,297,070 |
4,714,984 |
12,777,602 |
87,758 |
27,877,414 |
Currency translation differences |
- |
- |
- |
(9,183) |
(9,183) |
Net profit for the period |
- |
- |
1,308,516 |
- |
1,308,516 |
Issue of new shares |
8,700 |
12,180 |
- |
- |
20,880 |
Balance at 31 Mar 2003 |
10,305,770 |
4,727,164 |
14,086,118 |
78,575 |
29,197,627 |
Currency translation differences |
- |
- |
- |
(12,942) |
(12,942) |
Net profit for the period |
- |
- |
1,941,893 |
- |
1,941,893 |
Payment of final dividend |
- |
- |
(964,620) |
- |
(964,620) |
Issue of new shares |
3,200 |
4,480 |
- |
- |
7,680 |
Balance at 30 June 2003 |
10,308,970 |
4,731,644 |
15,063,391 |
65,633 |
30,169,638 |
THE COMPANY |
Share Capital $ |
Share premium $ |
Revenue reserve $ |
Total $ |
Balance at 1 Jan 2002 |
8,276,200 |
2,083,567 |
5,381,485 |
15,741,252 |
Net profit for the period |
- |
- |
916,775 |
916,775 |
Issue of new shares |
36,500 |
51,100 |
- |
87,600 |
Capitalisation of share premium for bonus shares |
831,270 |
(831,270) |
- |
- |
Balance at 31 Mar 2002 |
9,143,970 |
1,303,397 |
6,298,260 |
16,745,627 |
Net profit for the period |
- |
- |
1,314,552 |
1,314,552 |
Payment of final dividend |
- |
- |
(376,860) |
(376,860) |
Issue of new shares |
1,071,800 |
3,600,520 |
- |
4,672,320 |
Share issue expenses |
- |
(302,753) |
- |
(302,753) |
Balance at 30 June 2002 |
10,215,770 |
4,601,164 |
7,235,952 |
22,052,886 |
Net profit for the period |
- |
- |
1,214,778 |
1,214,778 |
Issue of new shares |
2,800 |
3,920 |
- |
6,720 |
Balance at 30 Sept 2002 |
10,218,570 |
4,605,084 |
8,450,730 |
23,274,384 |
Net profit for the period |
- |
- |
1,359,472 |
1,359,472 |
Issue of new shares |
78,500 |
109,900 |
- |
188,400 |
Balance at 31 Dec 2002 |
10,297,070 |
4,714,984 |
9,810,202 |
24,822,256 |
Net profit for the period |
- |
- |
848,909 |
848,909 |
Issue of new shares |
8,700 |
12,180 |
- |
20,880 |
Balance at 31 Mar 2003 |
10,305,770 |
4,727,164 |
10,659,111 |
25,692,045 |
Net profit for the period |
- |
- |
1,378,397 |
1,378,397 |
Payment of final dividend |
- |
- |
(964,620) |
(964,620) |
Issue of new shares |
3,200 |
4,480 |
- |
7,680 |
Balance at 30 Jun 2003 |
10,308,970 |
4,731,644 |
11,072,888 |
26,113,502 |
1(d)(ii) Details of any changes in the company's share capital arising from rights issue, bonus issue, share buy-backs, exercise of share options or warrants, conversion of other issues of equity securities, issue of shares or cash or as consideration for acquisition or for any other purpose since the end of the previous period reported on. State also the number of shares that may be issued on conversion of all the outstanding convertibles as at the end of the current financial period reported on and as at the end of the corresponding period of the immediately preceding financial year
Number of shares |
$ | |
Share capital - ordinary shares of $0.10 each |
||
Issued and fully paid | ||
Balance as at 1 January 2003 |
102,970,700 |
10,297,070 |
Issue of new shares | ||
- Exercise of employees' share options |
119,000 |
11,900 |
Balance as at 30 June 2003 |
103,089,700 |
10,308,970 |
During the 2nd quarter of 2003, 32,000 share options were exercised at $0.24 per share pursuant to the terms of the Qian Hu Pre-IPO Share Option Scheme ("Pre-IPO Scheme"). As at 30 June 2003, there were 483,000 unexercised share options issued pursuant to the terms of the Pre-IPO Scheme.
In addition, there were options granted to subscribe for 1,547,000 unissued ordinary shares of $0.10 each in the Company at an exercise price of $0.59 per share pursuant to the terms of the Qian Hu Post-IPO Share Option Scheme ("Post-IPO Scheme"). As at 30 June 2003, none of these share options were exercised pursuant to the terms of the Post-IPO Scheme.
With the completion of the acquisition of Kim Kang Aquaculture Sdn Bhd in July 2003, the Company issued 2,923,769 new ordinary shares to the vendors as partial consideration for a 65% equity stake in that company. The new shares rank pari passu in all respect with the existing shares of the Company.
2. Whether the figures have been audited, or reviewed and in accordance with which standard (e.g. the Singapore Standard on Auditing 910 (Engagements to Review Financial Statements), or an equivalent standard)
The figures have not been audited or reviewed by the Company's auditors.
3. Where the figures have been audited or reviewed, the auditors' report (including any qualifications or emphasis of matter)
Not Applicable
4. Whether the same accounting policies and methods of computation as in the issuer's most recently audited annual financial statements have been applied
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 2002.
5. If there are any changes in the accounting policies and methods of computation, including any required by an accounting standard, what has changed, as well as the reasons for, and the effect of, the change
Not Applicable
6. Earnings per ordinary share of the group for the current period reported on and the corresponding period of the immediately preceding financial year, after deducting any provision for preference dividends
3 months ended 30/6/2003 (2Q 2003) |
3 months ended 30/6/2002 (2Q 2002) |
6 months ended 30/6/2003 |
6 months ended 30/6/2002 | |
Earnings per share (EPS) (based on consolidated profit after taxation and minority interest) |
||||
- on weighted average number of shares |
1.88 cents |
2.05 cents |
3.16 cents |
3.19 cents |
- on a fully diluted basis |
1.87 cents |
2.03 cents |
3.14 cents |
3.15 cents |
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 103,029,922 (30/6/2002: 91,455,774).
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 103,650,912 (30/6/2002: 92,482,207).
7. Net asset value (for the issuer and group) per ordinary share based on issued share capital of the issuer at the end of the (a) current period reported on and (b) immediately preceding financial year
Group |
Group |
Company |
Company | |
30/6/2003 |
31/12/2002 |
30/6/2003 |
31/12/2002 | |
Net asset value per share based on existing issued share capital as at the respective period |
29.67 cents |
27.41 cents |
25.33 cents |
24.11 cents |
8. A review of the performance of the group, to the extent necessary for a reasonable understanding of the group's business. The review must discuss any significant factors that affected the turnover, costs, and earnings of the group for the current financial period reported on, including (where applicable) seasonal or cyclical factors. It must also discuss any material factors that affected the cash flow, working capital, assets or liabilities of the group during the current financial period reported on
COMMENTARY
Turnover
First half 2003 vs First half 2002 |
1st Half 2003 $'000 |
1st Half 2002 $'000 |
Increased (Decreased) $'000 |
% |
Fish |
13,074 |
11,990 |
1,084 |
9.0 |
Accessories |
16,875 |
12,560 |
4,315 |
34.4 |
Plastics |
3,256 |
3,267 |
(11) |
(0.3) |
33,205 |
27,817 |
5,388 |
For the first half of 2003, our ornamental fish activities and distribution of accessories continued to be our core activities, which together accounted for 90% of our total turnover. Our turnover increased by $5.4 million or 19.4% from $27.8 million for the 6 months ended 30 June 2002 to $33.2 million for the 6 months ended 30 June 2003.
2Q 2003 vs 2Q 2002
2nd Quarter 2003 vs 2nd Quarter 2002 |
2Q 2003 $'000 |
2Q 2002 $'000 |
Increased (Decreased) $'000 |
% |
Fish |
6,767 |
6,512 |
255 |
3.9 |
Accessories |
8,871 |
7,015 |
1,856 |
26.5 |
Plastics |
1,625 |
1,762 |
(137) |
(7.8) |
17,263 |
15,289 |
1,974 |
Our turnover increased by approximately $2 million or 12.9% from $15.3 million for the quarter ended 30 June 2002 to $17.3 million for the quarter ended 30 June 2003. Turnover for ornamental fish and accessories increased by $0.3 million or 3.9% and $1.9 million or 26.5% respectively, while plastics activities registered a reduction of $0.1 million or 7.8% in the 2nd quarter of 2003 as compared to its corresponding period in 2002.
As compared to the corresponding period in 2002, our subsidiary in Thailand (dealing with fish) and the fish division in Malaysia, both commenced their operations in the first quarter of 2002, achieved higher turnover in the 2nd quarter of 2003. The sales contributions from local fish retails outlets have remained relatively consistent in the current quarter.
Our conscientious effort to increase our accessories export from Singapore to more countries has accounted for approximately 51% of the increase in sales of accessories this quarter as compared to its corresponding period in 2002. In addition, with Guangzhou Wan Jiang became our subsidiary in the 4th quarter of 2002, its sales has constituted to the increase in accessories turnover in the 2nd quarter of 2003. However, the above-mentioned increase was partially offset by lower turnover from Singapore domestic market due to lower demand for accessories products during the SARS period.
Our turnover for plastics recorded a lower turnover in the 2nd quarter of 2003 due to local market competitiveness. We continued to focus on generating sales through selling more high-yielded items and expanding our distribution channel to outside Singapore.
On a geographical basis, turnover from Singapore dipped by 7.5% mainly as a result of decrease in sales of aquarium accessories to local retailers. Turnover from overseas grew by 52.2% this quarter as compared to the corresponding period in 2002. Both the Singapore and overseas operations' constant effort in expanding our distribution network into overseas untapped markets contributed to the increased in overseas turnover.
2Q 2003 vs 1Q 2003
2nd Quarter 2003 vs 1st Quarter 2003 |
2Q 2003 $'000 |
1Q 2003 $'000 |
Increased (Decreased) $'000 |
% |
Fish |
6,767 |
6,307 |
460 |
7.3 |
Accessories |
8,871 |
8,004 |
867 |
10.8 |
Plastics |
1,625 |
1,631 |
(6) |
(0.4) |
17,263 |
15,942 |
1,321 |
Our turnover for the 2nd quarter of 2003 was $1.3 million or 8.3% higher than the 1st quarter of 2003 arising from both fish and accessories activities.
Fish turnover was $0.5 million or 7.3% higher in the 2nd quarter of 2003 as compared to the 1st quarter of 2003 largely due to the continuous growth recorded by Thai Qian Hu, our subsidiary in Thailand (dealing with fish) and the fish division under Guan Guan, Malaysia.
As compared to 1st quarter of 2003, the increase in accessories turnover by $0.9 million or 10.8% in the 2nd quarter of 2003 was mainly due to increase sales contribution from our China operations.
Our plastics turnover recorded in the current quarter was comparable to that of the previous quarter.
Profitability
First half 2003 vs First half 2002 |
1st Half 2003 $'000 |
1st Half 2002 $'000 |
Increased (Decreased) $'000 |
% |
Fish |
1,956 |
1,638 |
318 |
19.4 |
Accessories |
2,745 |
2,552 |
193 |
7.6 |
Plastics |
192 |
158 |
34 |
21.5 |
Unallocated corporate expenses |
(704) |
(680) |
(24) |
(3.5) |
4,189 |
3,668 |
521 |
Our operating profit increased by $0.5 million or 14.2% to $4.2 million for the 6 months ended 30 June 2003 as compared to $3.7 million for the 6 months ended 30 June 2002. Our accessories business, which contributed approximately 66% of profit, was the main profit contributor in the first half of 2003.
2Q 2003 vs 2Q 2002
2nd Quarter 2003 vs 2nd Quarter 2002 |
2Q 2003 $'000 |
2Q 2002 $'000 |
Increased (Decreased) $'000 |
% |
Fish |
1,339 |
939 |
400 |
42.6 |
Accessories |
1,334 |
1,551 |
(217) |
(14.0) |
Plastics |
132 |
102 |
30 |
29.4 |
Unallocated corporate expenses |
(316) |
(335) |
19 |
5.7 |
2,489 |
2,257 |
232 |
During the 2nd quarter of 2003, our operating profit from ornamental fish was $0.4 million or 42.6% higher than that achieved in the 2nd quarter of 2002, mainly due to the increase in the sales of own-bred Dragon Fish, which yielded a higher gross profit margin as compared to the sales mix in the corresponding period in 2002.
Our operating profit from accessories dipped in the current quarter by $0.2 million or 14% as a result of reduction in gross profit margin yielded from our both local and overseas operations due to keener competition and more promotions during the SARS period.
The slight increase in profitability from our plastics business in the 2nd quarter of 2003 as compared to the corresponding period in 2002 was due to more sales generated from high value items. The business was able to improve its margins yield and managed to contain its operating costs in spite of the stiff market condition.
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.
2Q 2003 vs 1Q 2003
2nd Quarter 2003 vs 1st Quarter 2003 |
2Q 2003 $'000 |
1Q 2003 $'000 |
Increased (Decreased) $'000 |
% |
Fish |
1,339 |
617 |
722 |
117.0 |
Accessories |
1,334 |
1,411 |
(77) |
(5.5) |
Plastics |
132 |
60 |
72 |
120.0 |
Unallocated corporate expenses |
(316) |
(388) |
72 |
18.6 |
2,489 |
1,700 |
789 |
Our operating profit for the 2nd quarter of 2003 was $0.8 million or 46.4% higher than the 1st quarter of 2003 due to better performance from our fish business.
Compared to 1st quarter of 2003, our operating profit from the fish activities surged $0.7 million or 117% as a result of increase in profit derived from the sales of own-bred Dragon Fish in the 2nd quarter of 2003. The low sales of Dragon Fish (due to shortage in the supply) have affected the profit margin of our fish business in the previous quarter.
Notwithstanding the increase in turnover, the flat growth in profitability of accessories business in the current quarter as compared to that of the 1st quarter of 2003 was due to reduction in gross profit margin yielded.
Our operating profit from plastics activties registered growth in the current quarter as a result of better product mix and improved profit margins.
Lower unallocated corporate expenses recorded in the 2nd quarter of 2003 was largely due to certain non-recurring expenses incurred during the 1st quarter of 2003.
9. Where a forecast, or a prospect statement, has been previously disclosed to shareholders, any variance between it and the actual results
Not Applicable
10. A commentary at the date of the 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 and the next 12 months
We expect our Group to maintain a healthy growth in turnover and overall profitability for the current year in our sales of ornamental fish and accessories in Singapore and to the export markets. We, however, expect bulk of our growth to be from our overseas operations in the PRC, Malaysia and Thailand, as our regional distribution networks are now fully operational and well established.
Fish
We envisage an increasing demand for Dragon Fishes in our regional markets, particularly in our new markets in Taiwan and the PRC, in the coming years. With the completion of the acquisition of Kim Kang Aquaculture Sdn Bhd ("Kim Kang") in July 2003, our Group is able to strengthen our position as an integrated fish service provider by further backward integrating our fish operations and optimizing our sales and profit margins of ornamental fish. It will also enhance our Group's ability to ride the growth in demand for Dragon Fish in the current year as well as in the coming years.
In addition, we have obtained a CITES II licence for successfully breeding the second generation of Araipaima - the world's largest freshwater fish. This would improve our sales and profit margin deriving from ornamental fish.
The ornamental fish division in Guan Guan, our subsidiary in Malaysia, and Thai Qian Hu, our subsidiary in Thailand, both set up in early 2002, are now fully operational. We will commence export fish in Malaysia this year, and will also export more fish to increasing number of countries from Thailand, adding a further positive contribution to our fish turnover from overseas.
Accessories
Guan Guan, which managed to increase its turnover and profitability significantly in FY 2002, is expected to maintain the grow of its accessories sales this year. We have expanded our distribution network in Malaysia and this should facilitate our growth in the sales of accessories. Guan Guan is also expected to receive a long-term boost from a newly incorporate joint venture company, PLC Pet Safari (Kuala Lumpur) Sdn Bhd, dealing with the provision of pet food, pet accessories and other ancillary services in Malaysia. However, the joint venture company, which should be operational by this year end, is not expected to contribute significantly to our Group's results this year.
Qian Hu Marketing in Thailand became operationally profitable in 2002. In June 2003, we started a retail cum wholesale concept in Bangkok by setting up a showroom in the Jautijak distribution center (weekend market). This should enable us to further expand our domestic distribution network in Thailand.
We are also in the process of executing a marketing plan to increase the market sales of accessories in the PRC. This is undertaken through the establishment of an accessories marketing and distribution center in Shanghai which will actively promote and drive our accessories sales to the municipalities surrounding Shanghai (central PRC) and supported by Wan Jiang in Guangzhou (the southern region of the PRC) and Qian Yang in Beijing (the northern region of the PRC). We believe this will enhance our growth and profitability in our accessories business in the PRC.
International Headquarters ("IHQ") Award
In July 2003, the Economic Development Board has granted a Development and Expansion Incentive ("DEI") under the International Headquarters ("IHQ") Award to the Company. With the incentive, the Company will enjoy a concessionary tax rate of 10% on its qualifying income for a period of five years commencing 1 January 2003.
With the steady performance from our Singapore operations, coupled with positive contributions from our overseas operations in Malaysia, Thailand and China, accordingly, our directors envisage our Group's turnover and profit will continue to increase in the second half of 2003.
Risk factors
Outbreak of diseases and infection
Ornamental fish, like other livestock, is susceptible to disease and infection. However, different breeds of fishes are vulnerable to different types of diseases. While it is possible that a rare or virulent strain of bacteria or virus may infect a particular breed of fish in the farm, fatal infection across breeds is uncommon. We have institutionalized a comprehensive health management and quarantine system for all our domestic and overseas operations to ensure a consistently high standard of good health care management and hygiene for our fishes. Currently, all our domestic and overseas fish operations have attained ISO certification.
We will also institutionalize our comprehensive health management and quarantine system in the newly acquired Kim Kang to minimize any problems regarding health care and hygiene. It should be noted that Kim Kang breeds mainly Dragon Fish which is a very robust and hardy fish existing since pre-historic times. Any disease or bacteria strong enough to affect the Dragon Fish is expected to be very rare.
Suppliers and customers and general business risks
None of our suppliers or customers contribute more than 5% of our Group's turnover. While our Group faces the normal business risks associated with ageing collections and slow moving stocks, we have adopted a prudent accounting policy of a general 10% provision for all trade debts overdue for more than 120 days and a full provision for all non-moving stocks of a duration of more than 6 months.
Not reliant on the sale of any particular type of fish
For the 6 months ended 30 June 2003, our Dragon Fish sales contributed approximately 15% of the fish sales and 6% of the Group total turnover. We sell over 500 species and varieties of ornamental fishes to more than 60 countries and are not reliant on the sale of any particular type or specimen of fish. Even after the acquisition of Kim Kang, our Group will not be reliant on the sale of the Dragon Fish because of our critical spread of fishes that we sell.
Fluctuations in foreign exchange currencies against the Sing Dollar
For the first half of 2003, approximately 70% of our sales were denominated in Singapore Dollars. Around 50% of our supplies were purchased in Sing Dollars, while the rest were in Euros, US dollars and the Yen. While our Group does not have any formal hedging policy against foreign exchange fluctuations, we continuously monitor the exchange rates of the major currencies and enter into hedging contracts with our banks from time to time whenever we detect any movements in the respective exchange rates which may impact on our profitability.
11. Dividend
(a) Current Financial Period Reported On
Any dividend declared for the current financial period reported on? None
(b) Corresponding Period of the Immediately Preceding Financial Year
Any dividend declared for the corresponding period of the immediately preceding financial year? None
(c) Date payable
Not Applicable
(d) Books closure date
Not Applicable
12. If no dividend has been declared/recommended, a statement to that effect
Not Applicable
PART II - ADDITIONAL INFORMATION REQUIRED FOR FULL YEAR ANNOUNCEMENT
(This part is not applicable to Q1, Q2, Q3 or Half Year Results)
13. Segmented revenue and results for business or geographical segments (of the group) in the form presented in the issuer's most recently audited annual financial statements, with comparative information for the immediately preceding year
(i) BUSINESS SEGMENTS (The Group)
30/6/2003 |
Fish $'000 |
Accessories $'000 |
Plastics $'000 |
Eliminations $'000 |
Total $'000 |
TURNOVER | |||||
External sales |
13,074 |
16,875 |
3,256 |
- |
33,205 |
Inter-segment sales |
1,161 |
6,223 |
609 |
(7,993) |
- |
Total sales |
14,235 |
23,098 |
3,865 |
(7,993) |
33,205 |
RESULTS | |||||
Segment results |
1,965 |
2,832 |
196 |
36 |
5,029 |
Unallocated expenses |
(740) | ||||
4,289 | |||||
Financial expenses - net |
(100) | ||||
Share of profit of associated company |
- | ||||
Taxation |
(870) | ||||
Minority interests |
(68) | ||||
Net profit for the period |
3,251 | ||||
Net profit margin |
15.0% |
16.8% |
6.0% |
9.8% | |
ASSETS & LIABILITIES | |||||
Assets |
13,176 |
23,412 |
4,752 |
- |
41,340 |
Investment in associated company |
- | ||||
Unallocated assets |
2,522 | ||||
Total assets |
43,862 | ||||
Liabilities |
3,365 |
7,047 |
1,116 |
- |
11,528 |
Unallocated liabilities |
1,749 | ||||
Total liabilities |
13,277 | ||||
OTHER INFORMATION | |||||
Capital expenditure |
225 |
501 |
98 |
- |
824 |
Depreciation and amortisation |
307 |
278 |
158 |
- |
743 |
Other non-cash expenses (income) |
160 |
(13) |
5 |
- |
152 |
30/6/2002 |
Fish $'000 |
Accessories $'000 |
Plastics $'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 |
2,569 |
163 |
(82) |
4,295 |
Unallocated expenses |
(565) | ||||
3,730 | |||||
Financial expenses - net |
(86) | ||||
Share of profit of associated companies |
24 | ||||
Taxation |
(775) | ||||
Minority interest |
24 | ||||
Net profit for the period |
2,917 | ||||
Net profit margin |
13.7% |
20.2% |
5.0% |
10.5% | |
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 |
(ii) GEOGRAPHICAL SEGMENTS (The Group)
Turnover |
Turnover |
Assets |
Assets |
Capital expenditure |
Capital expenditure | |
30/6/2003 $'000 |
30/6/2002 $'000 |
30/6/2003 $'000 |
30/6/2002 $'000 |
30/6/2003 $'000 |
30/6/2002 $'000 | |
Singapore |
15,813 |
15,549 |
26,813 |
27,352 |
356 |
737 |
Other Asian countries |
13,164 |
8,429 |
17,049 |
8,702 |
468 |
701 |
Europe |
3,058 |
2,973 |
- |
- |
- |
- |
Others |
1,170 |
866 |
- |
- |
- |
- |
Total |
33,205 |
27,817 |
43,862 |
36,054 |
824 |
1,438 |
14. In the review of performance, the factors leading to any material changes in contributions to turnover and earnings by the business or geographical segments
Not Applicable
15. A breakdown of sales
TURNOVER |
Fish $'000 |
Accessories $'000 |
Plastics $'000 |
Total $'000 |
2Q 2003 | ||||
Singapore (including domestic sales & sales to Singapore) |
3,035 |
3,240 |
1,625 |
7,900 |
Overseas (including export to & sales in overseas) |
3,732 |
5,631 |
- |
9,363 |
Total sales |
6,767 |
8,871 |
1,625 |
17,263 |
2Q 2002 | ||||
Singapore |
3,014 |
3,785 |
1,738 |
8,537 |
Overseas |
3,498 |
3,230 |
24 |
6,752 |
Total sales |
6,512 |
7,015 |
1,762 |
15,289 |
TURNOVER |
Fish $'000 |
Accessories $'000 |
Plastics $'000 |
Total $'000 |
6 months ended 30/6/2003 | ||||
Singapore |
6,097 |
6,460 |
3,256 |
15,813 |
Overseas |
6,977 |
10,415 |
- |
17,392 |
Total sales |
13,074 |
16,875 |
3,256 |
33,205 |
6 months ended 30/6/2002 | ||||
Singapore |
5,558 |
6,762 |
3,229 |
15,549 |
Overseas |
6,432 |
5,798 |
38 |
12,268 |
Total sales |
11,990 |
12,560 |
3,267 |
27,817 |
16. A breakdown of the total annual dividend (in dollar value) for the issuer's latest full year and its previous full year
Total Annual Dividend (Refer to Para 16 of Appendix 7.2 for the required details)
Latest Full Year () |
Previous Full Year () | |
Ordinary | ||
Preference |
0 |
0 |
Total: |
BY ORDER OF THE BOARD
Kenny Yap Kim Lee
Executive Chairman and Managing Director
21/07/2003