425: Filing under Securities Act Rule 425 of certain prospectuses and communications in connection with business combination transactions
Published on February 11, 2010
Pursuant to Rule 425 Under the Securities Act of 1933
And Deemed Filed Pursuant to Rule 14a-12
Under the Securities Exchange Act of 1934
Subject Company: TTM Technologies, Inc.
Commission File No. 333-164012
TTM Technologies, Inc. | ||
(incorporated in the State of Delaware, United States | ||
of America) | ||
Top Mix Investments Limited | TTM Hong Kong Limited | |
(incorporated in the British Virgin Islands with limited liability) |
(incorporated in Hong Kong with limited liability) |
BUSINESS
Financial Adviser to Meadville Holdings Limited |
Financial Adviser to TTM Technologies, Inc. and TTM Hong Kong Limited |
|
Merrill Lynch (Asia Pacific) Limited | UBS AG, Hong Kong Branch |
Meadville Holdings Limited
ING Bank N.V.
Date of despatch of the Circular |
Thursday, 11 February 2010 | |||
Latest time for lodging transfers of Meadville Shares to
qualify for attending and voting at the EGM |
4:00 pm on Wednesday, 3 March 2010 | |||
Register of members closed for determination of
Shareholders entitled to attend and vote at the EGM |
Thursday, 4 March 2010 to Tuesday, 9 March 2010 | |||
Latest time for lodging the form of
proxy for the EGM (1)
|
10:00 am on Sunday, 7 March 2010 | |||
Suspension of dealings in Meadville Shares |
9:30 am on Tuesday, 9 March 2010 | |||
EGM |
10:00 am on Tuesday, 9 March 2010 | |||
Announcement of the results of the EGM |
before 7:00 pm on Tuesday, 9 March 2010 | |||
Resumption of dealings in Meadville Shares |
9:30 am on Wednesday, 10 March 2010 | |||
Register of members re-open |
Wednesday, 10 March 2010 | |||
Special meeting of TTMs stockholders |
10:00 am (Pacific Standard Time) on Friday, 12 March 2010 | |||
Announcement of fulfillment of all conditions to completion
of the Transactions, conditional declaration of the
Proposed Distribution by the Meadville Board and
the Record Date for the Proposed Distribution and
notice of intent to delist (2)
|
before 9:00 am on Monday, 15 March 2010 | |||
Completion of the Transactions (2)
|
Friday, 26 March 2010 | |||
Last day of dealings in Meadville Shares on
the Stock Exchange (3)
|
Friday, 26 March 2010 |
Latest time for lodging transfers of Meadville Shares
to qualify for entitlements for the Proposed
Distribution and the Winding-up Proposal |
4:00 pm on Wednesday, 31 March 2010 | |||
Register of members closed for determination of
Shareholders entitlement for the Proposed
Distribution and the Winding-up Proposal |
Thursday, 1 April 2010 onwards | |||
Announcement of the withdrawal of the listing of
Meadville Shares on the Stock Exchange |
Wednesday, 7 April 2010 | |||
Effective date for the withdrawal of listing of
Meadville Shares on the Stock Exchange |
9:30 am on Thursday, 8 April 2010 | |||
Latest time for lodging the Form of Election (4)
|
4:00 pm on Monday, 12 April 2010 | |||
Record Date for the Proposed Distribution
and the Winding-up Proposal (5)
|
Tuesday, 13 April 2010 | |||
Effective date on which Meadville is de-registered in the
Cayman Islands and continued as a BVI
business company in the BVI (6)
|
on or before Monday, 26 April 2010 | |||
Effective date of the Proposed Distribution (7)
|
Tuesday, 27 April 2010 | |||
Latest date for posting of cheques for cash payment pursuant
to the Proposed Distribution to the Shareholders (8)
|
Wednesday, 5 May 2010 | |||
Long Stop Date (9)
|
Monday, 31 May 2010 | |||
Termination Date (10)
|
Wednesday, 30 June 2010 | |||
Announcement of the average sale price of the TTM Shares
sold through the Dealing Facility and the net cash amount
to be distributed to Shareholders who elected or who are deemed
to have elected option (c) on the Form of Election |
on or before Tuesday, 13 July 2010 | |||
Latest date for posting of cheques for the net cash amount
to be distributed to Shareholders who elected or who are deemed
to have elected option (c) on the Form of Election |
Tuesday, 20 July 2010 |
(1) | The form of proxy should be lodged, by hand or by post, with the Registrar, Tricor Investor Services Limited, at 26th Floor, Tesbury Centre, 28 Queens Road East, Wan Chai, Hong Kong, as soon as possible and in any event not later than 10:00 am on Sunday, 7 March 2010 or not less than 48 hours before the time appointed for holding any adjournment of the EGM. The completion and return of the form of proxy for the EGM will not preclude a Shareholder from |
attending the EGM or any adjournment of the EGM and voting in person. In such event, the returned form of proxy will be deemed to have been revoked. |
(2) | Assuming the requisite approvals are obtained at the special meeting of TTMs stockholders and all other Laminate Sale Conditions and PCB Sale Conditions have been fulfilled (or, if applicable, waived) on or before the date of the special meeting of TTMs stockholders, the PCB Sale and the Laminate Sale would then proceed to completion and an announcement that the Transactions have been completed will be made. If such other conditions have not then been fulfilled (or, if applicable, waived), the timetable for completion will be delayed and a further announcement will be made. | |
(3) | There are three Business Days from the last day of dealings in Meadville Shares on the Stock Exchange to the latest time for lodging transfers of Meadville Shares to quality for entitlements for the Proposed Distribution and under the Winding-up Proposal, in order to allow sufficient time for clearing and settlement of dealings in Meadville Shares on the last day of trading to enable purchasers of Meadville Shares on the last day of trading to qualify for the entitlements under the Proposed Distribution and under the Winding-up Proposal. | |
(4) | The Form of Election must be lodged, by hand or by post, with the Registrar, Tricor Investor Services Limited, at 26th Floor, Tesbury Centre, 28 Queens Road East, Wan Chai, Hong Kong, as soon as possible and in any event no later than the Election Deadline. Any Shareholder who does not return a duly completed and signed Form of Election with the Registrar on or before the Election Deadline will be deemed to have elected option (c) on the Form of Election. | |
(5) | The Proposed Distribution will not be made and the Winding-up Proposal will not proceed if the Transactions are not completed, or if the listing of Meadville Shares on the Stock Exchange is not withdrawn or the Deregistration and Continuation is not completed. | |
(6) | An announcement will be made by Meadville when the Deregistration and Continuation is completed. | |
(7) | This is the date on which the Proposed Distribution is expected to be made and the cheques for cash payment pursuant to the Proposed Distribution will be posted to the Shareholders as soon as possible thereafter but in any event on or before Wednesday, 5 May 2010. | |
(8) | This assumes that the effective date of the Deregistration and Continuation is Monday, 26 April 2010 and that the cheques will be despatched as soon as possible but in any event within 10 days of this date. | |
(9) | If the relevant conditions set out in the Circular have not been fulfilled (or, if applicable, waived), by Monday, 31 May 2010, the Transactions may be terminated unless the Long Stop Date is extended. An announcement will be made stating the lapse of the Proposal (if the Transactions are terminated) or, if the Long Stop Date has been extended, the revised Long Stop Date. | |
(10) | If the Transactions are not completed by Wednesday, 30 June 2010, the Proposal will lapse. |
By order of the Board of Top Mix Investments Limited |
By order of the Board of TTM Technologies, Inc. |
By order of the Board of TTM Hong Kong Limited |
By order of the Board of Meadville Holdings Limited |
|||
Tang Ying Ming, Mai Director |
Robert E. Klatell Chairman |
Kenton K. Alder Director |
Tang Chung Yen, Tom Executive Chairman |
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
I | FINANCIAL INFORMATION |
Nine months ended | ||||||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||||||
Note | 2006 | 2007 | 2008 | 2008 | 2009 | |||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
Revenue |
5 | 3,140,398 | 4,490,262 | 5,626,451 | 4,269,498 | 3,700,891 | ||||||||||||||||||
Cost of sales |
9,22 | (2,486,560 | ) | (3,430,222 | ) | (4,546,027 | ) | (3,426,634 | ) | (2,970,848 | ) | |||||||||||||
Gross profit |
653,838 | 1,060,040 | 1,080,424 | 842,864 | 730,043 | |||||||||||||||||||
Other income |
6 | 97,145 | 177,050 | 172,495 | 137,369 | 98,909 | ||||||||||||||||||
Selling and distribution expenses |
9 | (126,467 | ) | (240,182 | ) | (280,422 | ) | (219,237 | ) | (196,220 | ) | |||||||||||||
General and administrative expenses |
9 | (154,349 | ) | (245,152 | ) | (281,565 | ) | (158,676 | ) | (306,479 | ) | |||||||||||||
Share award expenses |
7,9 | | (254,502 | ) | (11,661 | ) | (9,198 | ) | (10,772 | ) | ||||||||||||||
Operating profit |
470,167 | 497,254 | 679,271 | 593,122 | 315,481 | |||||||||||||||||||
Loss on share reform of
an associated company |
19 | (52,237 | ) | | | | | |||||||||||||||||
Interest income |
10 | 6,034 | 27,300 | 5,095 | 3,730 | 1,324 | ||||||||||||||||||
Finance costs |
11 | (88,171 | ) | (109,737 | ) | (132,011 | ) | (96,791 | ) | (64,057 | ) | |||||||||||||
Share of net profit of associated
companies |
19 | 97,849 | 107,858 | 33,577 | 75,278 | 50,735 | ||||||||||||||||||
Profit before income tax |
433,642 | 522,675 | 585,932 | 575,339 | 303,483 | |||||||||||||||||||
Income tax expense |
12 | (48,718 | ) | (72,116 | ) | (77,387 | ) | (81,929 | ) | (53,078 | ) | |||||||||||||
Profit for the year/period |
5 | 384,924 | 450,559 | 508,545 | 493,410 | 250,405 | ||||||||||||||||||
Attributable to: |
||||||||||||||||||||||||
Equity holders of the Company |
13 | 320,017 | 341,648 | 402,468 | 417,642 | 178,307 | ||||||||||||||||||
Minority interests |
64,907 | 108,911 | 106,077 | 75,768 | 72,098 | |||||||||||||||||||
384,924 | 450,559 | 508,545 | 493,410 | 250,405 | ||||||||||||||||||||
Earnings per share for profit
attributable to equity holders of the
Company during the year/period
(expressed in HK$ per share)
basic and diluted |
13 | 0.21 | 0.17 | 0.20 | 0.21 | 0.09 | ||||||||||||||||||
Dividends |
14 | | 120,000 | 82,488 | 54,992 | 29,460 | ||||||||||||||||||
-VI-4-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Profit for the year/period |
384,924 | 450,559 | 508,545 | 493,410 | 250,405 | |||||||||||||||
Other comprehensive income |
||||||||||||||||||||
Exchange differences |
50,899 | 147,073 | 128,805 | 159,588 | 3,235 | |||||||||||||||
Fair value (loss)/gain of
available-for-sale financial asset |
| | (454 | ) | 3,564 | (2,921 | ) | |||||||||||||
Cash flow hedge |
||||||||||||||||||||
change in fair value of hedging
instruments |
| | | | 22,796 | |||||||||||||||
transfer to income statement upon
change in fair value of hedged
items |
| | | | (17,226 | ) | ||||||||||||||
transfer to property, plant
and equipment |
| | | | (178 | ) | ||||||||||||||
Other comprehensive income for
the year/period, net of tax |
50,899 | 147,073 | 128,351 | 163,152 | 5,706 | |||||||||||||||
Total comprehensive income for
the year/period |
435,823 | 597,632 | 636,896 | 656,562 | 256,111 | |||||||||||||||
Total comprehensive income
attributable to: |
||||||||||||||||||||
Equity holders of the Company |
364,816 | 469,588 | 508,445 | 555,889 | 183,632 | |||||||||||||||
Minority interests |
71,007 | 128,044 | 128,451 | 100,673 | 72,479 | |||||||||||||||
435,823 | 597,632 | 636,896 | 656,562 | 256,111 | ||||||||||||||||
-VI-5-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||||||
At 31 December | 30 September | |||||||||||||||||||
Note | 2006 | 2007 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||||||
Assets |
||||||||||||||||||||
Non-current assets |
||||||||||||||||||||
Property, plant and equipment |
16 | 2,030,800 | 4,121,368 | 5,290,295 | 5,166,726 | |||||||||||||||
Leasehold land and land use rights |
17 | 114,549 | 174,420 | 178,430 | 175,181 | |||||||||||||||
Intangible assets |
18 | 22,561 | 149,899 | 22,159 | 21,292 | |||||||||||||||
Interests in associated companies |
19 | 441,409 | 579,543 | 620,573 | 635,563 | |||||||||||||||
Available-for-sale financial asset |
21 | | 21,089 | 20,635 | 17,714 | |||||||||||||||
Derivative financial instruments |
29 | | | | 22,358 | |||||||||||||||
Deferred tax assets |
30 | | 13,124 | 32,682 | 42,935 | |||||||||||||||
2,609,319 | 5,059,443 | 6,164,774 | 6,081,769 | |||||||||||||||||
Current assets |
||||||||||||||||||||
Inventories |
22 | 373,459 | 498,000 | 544,904 | 545,769 | |||||||||||||||
Debtors and prepayments |
23 | 1,241,699 | 1,597,034 | 1,243,021 | 1,171,839 | |||||||||||||||
Derivative financial instruments |
29 | | | | 438 | |||||||||||||||
Amount due from a minority shareholder |
36 | | 39,055 | | | |||||||||||||||
Taxation recoverable |
2,220 | 6,090 | 21,820 | 25,537 | ||||||||||||||||
Cash and bank balances |
25 | 211,150 | 418,192 | 889,773 | 951,865 | |||||||||||||||
1,828,528 | 2,558,371 | 2,699,518 | 2,695,448 | |||||||||||||||||
Total assets |
4,437,847 | 7,617,814 | 8,864,292 | 8,777,217 | ||||||||||||||||
Equity |
||||||||||||||||||||
Capital and reserves attributable to the
equity holders of the Company |
||||||||||||||||||||
Share capital |
26 | 777,000 | 1,822,612 | 1,822,252 | 1,822,252 | |||||||||||||||
Reserves |
27 | (43,189 | ) | 560,901 | 929,024 | 1,093,968 | ||||||||||||||
Proposed final dividend |
14, 27 | | 80,000 | 27,496 | | |||||||||||||||
733,811 | 2,463,513 | 2,778,772 | 2,916,220 | |||||||||||||||||
Minority interests in equity |
203,916 | 359,293 | 425,167 | 560,894 | ||||||||||||||||
Total equity |
937,727 | 2,822,806 | 3,203,939 | 3,477,114 | ||||||||||||||||
-VI-6-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||||||
At 31 December | 30 September | |||||||||||||||||||
Note | 2006 | 2007 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||||||
Liabilities |
||||||||||||||||||||
Non-current liabilities |
||||||||||||||||||||
Borrowings |
28 | 749,060 | 1,738,067 | 2,777,110 | 2,964,762 | |||||||||||||||
Derivative financial instruments |
29 | | | 17,350 | 13,944 | |||||||||||||||
Deferred tax liabilities |
30 | 14,219 | 81,483 | 97,081 | 92,730 | |||||||||||||||
Financial liabilities |
31 | | 264,394 | 151,270 | 161,758 | |||||||||||||||
Long-term other payables |
32 | | 115,658 | 74,564 | 24,974 | |||||||||||||||
763,279 | 2,199,602 | 3,117,375 | 3,258,168 | |||||||||||||||||
Current liabilities |
||||||||||||||||||||
Creditors and accruals |
33 | 800,030 | 1,428,268 | 1,467,106 | 1,183,508 | |||||||||||||||
Amount due to a subsidiary of
a minority shareholder |
34 | 63,359 | 29,367 | 16,828 | 25,848 | |||||||||||||||
Amounts due to associated companies |
34 | 120,742 | 150,669 | 121,595 | 140,595 | |||||||||||||||
Amounts due to related parties |
24 | 709,598 | | | | |||||||||||||||
Amount due to a minority shareholder |
36 | | 343 | 60,466 | | |||||||||||||||
Borrowings |
28 | 1,026,247 | 961,107 | 858,525 | 635,911 | |||||||||||||||
Derivative financial instruments |
29 | | | 8,015 | 2,023 | |||||||||||||||
Dividend payable |
| | | 29,460 | ||||||||||||||||
Taxation payable |
16,865 | 25,652 | 10,443 | 24,590 | ||||||||||||||||
2,736,841 | 2,595,406 | 2,542,978 | 2,041,935 | |||||||||||||||||
Total liabilities |
3,500,120 | 4,795,008 | 5,660,353 | 5,300,103 | ||||||||||||||||
Total equity and liabilities |
4,437,847 | 7,617,814 | 8,864,292 | 8,777,217 | ||||||||||||||||
Net current (liabilities)/assets |
(908,313 | ) | (37,035 | ) | 156,540 | 653,513 | ||||||||||||||
Total assets less current liabilities |
1,701,006 | 5,022,408 | 6,321,314 | 6,735,282 | ||||||||||||||||
-VI-7-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||||||
At 31 December | 30 September | |||||||||||||||||||
Note | 2006 | 2007 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||||||
Assets |
||||||||||||||||||||
Non-current assets |
||||||||||||||||||||
Investments in subsidiaries |
20 | 777,000 | 777,000 | 777,000 | 777,000 | |||||||||||||||
Current assets |
||||||||||||||||||||
Debtors and prepayments |
23 | 7,532 | 312 | 582 | 235 | |||||||||||||||
Amounts due from subsidiaries |
35 | | 1,315,749 | 1,910,604 | 1,855,731 | |||||||||||||||
Taxation recoverable |
| | 9 | | ||||||||||||||||
Cash and bank balances |
25 | | 339 | 542 | 29,574 | |||||||||||||||
7,532 | 1,316,400 | 1,911,737 | 1,885,540 | |||||||||||||||||
Total assets |
784,532 | 2,093,400 | 2,688,737 | 2,662,540 | ||||||||||||||||
Equity |
||||||||||||||||||||
Capital and reserves attributable to
the equity holders of the Company |
||||||||||||||||||||
Share capital |
26 | 777,000 | 1,822,612 | 1,822,252 | 1,822,252 | |||||||||||||||
Reserves |
27 | (597 | ) | 173,464 | 831,478 | 802,018 | ||||||||||||||
Proposed final dividend |
14 | | 80,000 | 27,496 | | |||||||||||||||
Total equity |
776,403 | 2,076,076 | 2,681,226 | 2,624,270 | ||||||||||||||||
Liabilities |
||||||||||||||||||||
Current liabilities |
||||||||||||||||||||
Creditors and accruals |
33 | 1,004 | 17,324 | 7,509 | 8,810 | |||||||||||||||
Amounts due to subsidiaries |
35 | 7,125 | | | | |||||||||||||||
Dividend payable |
| | | 29,460 | ||||||||||||||||
Taxation payable |
| | 2 | | ||||||||||||||||
8,129 | 17,324 | 7,511 | 38,270 | |||||||||||||||||
Total equity and liabilities |
784,532 | 2,093,400 | 2,688,737 | 2,662,540 | ||||||||||||||||
Net current (liabilities)/assets |
(597 | ) | 1,299,076 | 1,904,226 | 1,847,270 | |||||||||||||||
Total assets less current liabilities |
776,403 | 2,076,076 | 2,681,226 | 2,624,270 | ||||||||||||||||
-VI-8-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||||||
Note | 2006 | 2007 | 2008 | 2008 | 2009 | |||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
Cash flows from operating activities |
||||||||||||||||||||||||
Profit before income tax |
433,642 | 522,675 | 585,932 | 575,339 | 303,483 | |||||||||||||||||||
Adjustments for: |
||||||||||||||||||||||||
Share of net profit of
associated companies |
(97,849 | ) | (107,858 | ) | (33,577 | ) | (75,278 | ) | (50,735 | ) | ||||||||||||||
Loss on share reform of an
associated company |
52,237 | | | | | |||||||||||||||||||
Interest income |
(6,034 | ) | (27,300 | ) | (5,095 | ) | (3,730 | ) | (1,324 | ) | ||||||||||||||
Finance costs |
88,171 | 109,737 | 132,011 | 96,791 | 64,057 | |||||||||||||||||||
Impairment of intangible assets |
55 | | 19,860 | | | |||||||||||||||||||
Impairment of property, plant
and equipment |
| 10,612 | | | 5,419 | |||||||||||||||||||
Amortisation of intangible
assets |
1,170 | 1,337 | 2,991 | 2,513 | 878 | |||||||||||||||||||
Amortisation of leasehold land
and land use rights |
2,472 | 2,904 | 4,353 | 3,252 | 3,297 | |||||||||||||||||||
Depreciation of property, plant
and equipment |
208,770 | 291,760 | 441,705 | 322,361 | 387,084 | |||||||||||||||||||
Dividend income from
available-for-sale financial
asset |
| | | | (1,971 | ) | ||||||||||||||||||
Negative goodwill from
acquisition of minority
interest in a subsidiary |
38 | (a) | (1,108 | ) | | | | | ||||||||||||||||
Income on partial disposal of
a subsidiary |
38 | (b) | | (41 | ) | | | | ||||||||||||||||
(Gain)/loss on disposal of
property, plant and equipment |
(684 | ) | 2,599 | 22,383 | 9,430 | 1,222 | ||||||||||||||||||
Gain on adjustment for
contingent consideration in
relation to business
combination |
| | (13,933 | ) | | (13,425 | ) | |||||||||||||||||
Net exchange differences |
(5,115 | ) | (45,043 | ) | (141,888 | ) | (143,518 | ) | | |||||||||||||||
Share award expenses |
| 254,502 | 11,661 | 9,198 | 10,772 | |||||||||||||||||||
-VI-9-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||||||
Note | 2006 | 2007 | 2008 | 2008 | 2009 | |||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
Operating profit before working
capital changes |
675,727 | 1,015,884 | 1,026,403 | 796,358 | 708,757 | |||||||||||||||||||
Changes in: |
||||||||||||||||||||||||
Inventories |
(114,271 | ) | (96,759 | ) | (46,904 | ) | (232,236 | ) | (865 | ) | ||||||||||||||
Debtors and prepayments |
(272,588 | ) | (139,214 | ) | 354,013 | (128,156 | ) | 71,182 | ||||||||||||||||
Restricted bank balances |
12,075 | (2,477 | ) | (1,972 | ) | 2,719 | (2,524 | ) | ||||||||||||||||
Creditors and accruals |
204,356 | 456,466 | 38,838 | 110,936 | (283,598 | ) | ||||||||||||||||||
Long-term other payables |
| 115,658 | (41,094 | ) | (16,265 | ) | (49,590 | ) | ||||||||||||||||
Amount due from a director |
20,809 | | | | | |||||||||||||||||||
Amounts due to associated
companies |
(23,210 | ) | 29,927 | (29,074 | ) | (44,085 | ) | 19,000 | ||||||||||||||||
Amounts due from/(to) related
parties |
(39,669 | ) | (9,598 | ) | | | | |||||||||||||||||
Amounts due from/(to) minority
shareholders |
| (38,712 | ) | 39,055 | 39,958 | | ||||||||||||||||||
Amount due to a subsidiary of
a minority shareholder |
39,565 | (33,992 | ) | (12,539 | ) | 32,099 | 9,020 | |||||||||||||||||
Cash generated from operating
activities |
502,794 | 1,297,183 | 1,326,726 | 561,328 | 471,382 | |||||||||||||||||||
Interest received |
6,034 | 27,300 | 5,095 | 3,730 | 1,324 | |||||||||||||||||||
Interest paid |
(88,171 | ) | (109,737 | ) | (90,770 | ) | (82,653 | ) | (66,768 | ) | ||||||||||||||
Hong Kong profits tax paid |
(2,900 | ) | (11,900 | ) | (3,285 | ) | (3,275 | ) | (5,605 | ) | ||||||||||||||
Overseas tax paid |
(36,396 | ) | (70,741 | ) | (110,034 | ) | (85,341 | ) | (51,625 | ) | ||||||||||||||
Net cash generated from operating
activities |
381,361 | 1,132,105 | 1,127,732 | 393,789 | 348,708 | |||||||||||||||||||
-VI-10-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||||||
Note | 2006 | 2007 | 2008 | 2008 | 2009 | |||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
Cash flows from investing activities |
||||||||||||||||||||||||
Purchase of property, plant
and equipment |
(654,442 | ) | (1,387,330 | ) | (1,409,181 | ) | (1,100,129 | ) | (268,216 | ) | ||||||||||||||
Purchase of leasehold land and
land use rights |
(30,805 | ) | | | | | ||||||||||||||||||
Proceeds from sale of property,
plant and equipment |
7,482 | 3,431 | 2,644 | 3,514 | 1,022 | |||||||||||||||||||
Acquisition of a subsidiary, net of
bank balances and cash acquired |
38 | (c) | | (694,715 | ) | | | | ||||||||||||||||
Partial disposal of a subsidiary |
38 | (b) | | 14,719 | | | | |||||||||||||||||
Acquisition of minority interest
in a subsidiary |
38 | (a) | (6,354 | ) | | | | | ||||||||||||||||
Purchase of available-for-sale
financial asset |
| (21,089 | ) | | | | ||||||||||||||||||
Investment in an associated company |
(33,305 | ) | (20,750 | ) | | | | |||||||||||||||||
Distribution to equity holders |
(6,698 | ) | | | | | ||||||||||||||||||
Dividends received from associated
companies |
41,112 | 26,511 | 27,749 | 27,749 | 36,114 | |||||||||||||||||||
Dividend received from
available-for-sale financial asset |
| | | | 1,971 | |||||||||||||||||||
Net cash used in investing activities |
(683,010 | ) | (2,079,223 | ) | (1,378,788 | ) | (1,068,866 | ) | (229,109 | ) | ||||||||||||||
-VI-11-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||||||
Note | 2006 | 2007 | 2008 | 2008 | 2009 | |||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||
(unaudited) | ||||||||||||||||||||||||
Cash flows from financing activities |
||||||||||||||||||||||||
New borrowings |
1,967,787 | 3,095,406 | 3,506,676 | 3,088,152 | 1,129,480 | |||||||||||||||||||
Repayment of borrowings |
(1,629,011 | ) | (2,186,244 | ) | (2,595,841 | ) | (2,173,344 | ) | (1,138,816 | ) | ||||||||||||||
Repurchase of own shares |
| | (69,855 | ) | (69,855 | ) | | |||||||||||||||||
Proceeds from issuance of shares |
| 1,125,000 | | | | |||||||||||||||||||
Share issue expenses |
| (79,388 | ) | | | | ||||||||||||||||||
Partial consideration pursuant to
the reorganisation |
38 | (d) | | (700,000 | ) | | | | ||||||||||||||||
Dividends paid to shareholders |
| (40,000 | ) | (134,992 | ) | (134,992 | ) | (27,496 | ) | |||||||||||||||
Dividends paid to minority
shareholders |
(30,174 | ) | (101,630 | ) | (3,127 | ) | (3,127 | ) | (91,361 | ) | ||||||||||||||
Capital contribution by minority
shareholders |
18,068 | 114,285 | | | 94,199 | |||||||||||||||||||
Net cash generated from/(used in)
financing activities |
326,670 | 1,227,429 | 702,861 | 706,834 | (33,994 | ) | ||||||||||||||||||
Net increase in cash and
cash equivalents |
25,021 | 280,311 | 451,805 | 31,757 | 85,605 | |||||||||||||||||||
Exchange differences on cash and
cash equivalents |
(16,497 | ) | (33,236 | ) | (7,822 | ) | (9,157 | ) | (411 | ) | ||||||||||||||
Cash and cash equivalents at
beginning of the year/period |
158,692 | 167,216 | 414,291 | 414,291 | 858,274 | |||||||||||||||||||
Cash and cash equivalents at end of
the year/period |
38 | (e) | 167,216 | 414,291 | 858,274 | 436,891 | 943,468 | |||||||||||||||||
-VI-12-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Attributable to the equity holders of the Company | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Available- | ||||||||||||||||||||||||||||||||||||||||||||||||||||
for-sale | Employee | |||||||||||||||||||||||||||||||||||||||||||||||||||
financial | Capital | share-based | Proposed | |||||||||||||||||||||||||||||||||||||||||||||||||
Share | Merger | Hedging | asset | redemption | compensation | General | Exchange | final | Retained | Minority | Total | |||||||||||||||||||||||||||||||||||||||||
capital | reserve | reserve | reserve | reserve | reserve | reserve | reserve | dividend | earnings | Total | interests | equity | ||||||||||||||||||||||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||||||||||||||||||||
At 1 January 2006 |
777,000 | (549,769 | ) | | | | | 68,286 | 22,789 | | 808,482 | 1,126,788 | 152,477 | 1,279,265 | ||||||||||||||||||||||||||||||||||||||
Profit for the year |
| | | | | | | | | 320,017 | 320,017 | 64,907 | 384,924 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Exchange differences |
| 2,934 | | | | | 336 | 41,529 | | | 44,799 | 6,100 | 50,899 | |||||||||||||||||||||||||||||||||||||||
Total comprehensive income
for the year ended |
||||||||||||||||||||||||||||||||||||||||||||||||||||
31 December 2006 |
| 2,934 | | | | | 336 | 41,529 | | 320,017 | 364,816 | 71,007 | 435,823 | |||||||||||||||||||||||||||||||||||||||
Transactions with equity
holders: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital contribution by
minority shareholders |
| | | | | | | | | | | 18,068 | 18,068 | |||||||||||||||||||||||||||||||||||||||
Partial consideration pursuant
to the reorganisation |
| (700,000 | ) | | | | | | | | | (700,000 | ) | | (700,000 | ) | ||||||||||||||||||||||||||||||||||||
Distribution to equity holders |
| | | | | | | | | (57,793 | ) | (57,793 | ) | | (57,793 | ) | ||||||||||||||||||||||||||||||||||||
Disposal of equity interest by
a minority shareholder |
| | | | | | | | | | | (7,462 | ) | (7,462 | ) | |||||||||||||||||||||||||||||||||||||
Dividends |
| | | | | | | | | | | (30,174 | ) | (30,174 | ) | |||||||||||||||||||||||||||||||||||||
Transfer |
| | | | | | 12,773 | | | (12,773 | ) | | | | ||||||||||||||||||||||||||||||||||||||
| (700,000 | ) | | | | | 12,773 | | | (70,566 | ) | (757,793 | ) | (19,568 | ) | (777,361 | ) | |||||||||||||||||||||||||||||||||||
At 31 December 2006 |
777,000 | (1,246,835 | ) | | | | | 81,395 | 64,318 | | 1,057,933 | 733,811 | 203,916 | 937,727 | ||||||||||||||||||||||||||||||||||||||
-VI-13-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Attributable to the equity holders of the Company | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Available- | ||||||||||||||||||||||||||||||||||||||||||||||||||||
for-sale | Employee | |||||||||||||||||||||||||||||||||||||||||||||||||||
financial | Capital | share-based | Proposed | |||||||||||||||||||||||||||||||||||||||||||||||||
Share | Merger | Hedging | asset | redemption | compensation | General | Exchange | final | Retained | Minority | Total | |||||||||||||||||||||||||||||||||||||||||
capital | reserve | reserve | reserve | reserve | reserve | reserve | reserve | dividend | earnings | Total | interests | equity | ||||||||||||||||||||||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||||||||||||||||||||
At 1 January 2007 |
777,000 | (1,246,835 | ) | | | | | 81,395 | 64,318 | | 1,057,933 | 733,811 | 203,916 | 937,727 | ||||||||||||||||||||||||||||||||||||||
Profit for the year |
| | | | | | | | | 341,648 | 341,648 | 108,911 | 450,559 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Exchange differences |
| | | | | | 713 | 126,627 | | 600 | 127,940 | 19,133 | 147,073 | |||||||||||||||||||||||||||||||||||||||
Total comprehensive income
for the year ended
31 December 2007 |
| | | | | | 713 | 126,627 | | 342,248 | 469,588 | 128,044 | 597,632 | |||||||||||||||||||||||||||||||||||||||
Transactions with equity
holders: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Capital contribution by
minority shareholders |
| | | | | | | | | | | 128,963 | 128,963 | |||||||||||||||||||||||||||||||||||||||
Proceeds from issuance
of shares |
1,125,000 | | | | | | | | | | 1,125,000 | | 1,125,000 | |||||||||||||||||||||||||||||||||||||||
Share issue expenses |
(79,388 | ) | | | | | | | | | | (79,388 | ) | | (79,388 | ) | ||||||||||||||||||||||||||||||||||||
Share award expenses
(Note 7)
|
| | | | | 254,502 | | | | | 254,502 | | 254,502 | |||||||||||||||||||||||||||||||||||||||
Dividend (Note 14)
|
| | | | | (40,000 | ) | | | | | (40,000 | ) | (101,630 | ) | (141,630 | ) | |||||||||||||||||||||||||||||||||||
Proposed final dividend
(Note 14)
|
| | | | | (80,000 | ) | | | 80,000 | | | | | ||||||||||||||||||||||||||||||||||||||
Transfer |
| | | | | | 48,461 | | | (48,461 | ) | | | | ||||||||||||||||||||||||||||||||||||||
1,045,612 | | | | | 134,502 | 48,461 | | 80,000 | (48,461 | ) | 1,260,114 | 27,333 | 1,287,447 | |||||||||||||||||||||||||||||||||||||||
At 31 December 2007 |
1,822,612 | (1,246,835 | ) | | | | 134,502 | 130,569 | 190,945 | 80,000 | 1,351,720 | 2,463,513 | 359,293 | 2,822,806 | ||||||||||||||||||||||||||||||||||||||
-VI-14-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Attributable to the equity holders of the Company | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Available- | ||||||||||||||||||||||||||||||||||||||||||||||||||||
for-sale | Employee | |||||||||||||||||||||||||||||||||||||||||||||||||||
financial | Capital | share-based | Proposed | |||||||||||||||||||||||||||||||||||||||||||||||||
Share | Merger | Hedging | asset | redemption | compensation | General | Exchange | final | Retained | Minority | Total | |||||||||||||||||||||||||||||||||||||||||
capital | reserve | reserve | reserve | reserve | reserve | reserve | reserve | dividend | earnings | Total | interests | equity | ||||||||||||||||||||||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||||||||||||||||||||
At 1 January 2008 |
1,822,612 | (1,246,835 | ) | | | | 134,502 | 130,569 | 190,945 | 80,000 | 1,351,720 | 2,463,513 | 359,293 | 2,822,806 | ||||||||||||||||||||||||||||||||||||||
Profit for the year |
| | | | | | | | | 402,468 | 402,468 | 106,077 | 508,545 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Exchange differences |
| | | | | | 649 | 105,782 | | | 106,431 | 22,374 | 128,805 | |||||||||||||||||||||||||||||||||||||||
Change in fair value of
available-for-sale
financial asset |
| | | (454 | ) | | | | | | | (454 | ) | | (454 | ) | ||||||||||||||||||||||||||||||||||||
Total comprehensive income
for the year ended
31 December 2008 |
| | | (454 | ) | | | 649 | 105,782 | | 402,468 | 508,445 | 128,451 | 636,896 | ||||||||||||||||||||||||||||||||||||||
Transactions with equity
holders: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Share award expenses
(Note 7)
|
| | | | | 11,661 | | | | | 11,661 | | 11,661 | |||||||||||||||||||||||||||||||||||||||
Dividend (Note 14)
|
| | | | | (54,992 | ) | | | (80,000 | ) | | (134,992 | ) | (62,577 | ) | (197,569 | ) | ||||||||||||||||||||||||||||||||||
Cancellation upon repurchase
of own shares (Note 26)
|
(360 | ) | | | | 360 | | | | | (69,855 | ) | (69,855 | ) | | (69,855 | ) | |||||||||||||||||||||||||||||||||||
Proposed final dividend
(Note 14)
|
| | | | | (27,496 | ) | | | 27,496 | | | | | ||||||||||||||||||||||||||||||||||||||
Transfer |
| | | | | | 35,388 | | | (35,388 | ) | | | | ||||||||||||||||||||||||||||||||||||||
(360 | ) | | | | 360 | (70,827 | ) | 35,388 | | (52,504 | ) | (105,243 | ) | (193,186 | ) | (62,577 | ) | (255,763 | ) | |||||||||||||||||||||||||||||||||
At 31 December 2008 |
1,822,252 | (1,246,835 | ) | | (454 | ) | 360 | 63,675 | 166,606 | 296,727 | 27,496 | 1,648,945 | 2,778,772 | 425,167 | 3,203,939 | |||||||||||||||||||||||||||||||||||||
-VI-15-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Attributable to the equity holders of the Company | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Available- | ||||||||||||||||||||||||||||||||||||||||||||||||||||
for-sale | Employee | |||||||||||||||||||||||||||||||||||||||||||||||||||
financial | Capital | share-based | Proposed | |||||||||||||||||||||||||||||||||||||||||||||||||
Share | Merger | Hedging | asset | redemption | compensation | General | Exchange | final | Retained | Minority | Total | |||||||||||||||||||||||||||||||||||||||||
capital | reserve | reserve | reserve | reserve | reserve | reserve | reserve | dividend | earnings | Total | interests | equity | ||||||||||||||||||||||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||||||||||||||||||||
At 1 January 2009 |
1,822,252 | (1,246,835 | ) | | (454 | ) | 360 | 63,675 | 166,606 | 296,727 | 27,496 | 1,648,945 | 2,778,772 | 425,167 | 3,203,939 | |||||||||||||||||||||||||||||||||||||
Profit for the period |
| | | | | | | | | 178,307 | 178,307 | 72,098 | 250,405 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Exchange differences |
| | | | | | 8 | 2,846 | | | 2,854 | 381 | 3,235 | |||||||||||||||||||||||||||||||||||||||
Change in fair value of
available-for-sale
financial asset |
| | | (2,921 | ) | | | | | | | (2,921 | ) | | (2,921 | ) | ||||||||||||||||||||||||||||||||||||
Cash flow hedge |
||||||||||||||||||||||||||||||||||||||||||||||||||||
change in fair value of
hedging instruments |
| | 22,796 | | | | | | | | 22,796 | | 22,796 | |||||||||||||||||||||||||||||||||||||||
transfer to income
statement upon change
in fair value of
hedged item |
| | (17,226 | ) | | | | | | | | (17,226 | ) | | (17,226 | ) | ||||||||||||||||||||||||||||||||||||
transfer to property, plant
and equipment |
| | (178 | ) | | | | | | | | (178 | ) | | (178 | ) | ||||||||||||||||||||||||||||||||||||
Total comprehensive income
for the nine months ended
30 September 2009 |
| | 5,392 | (2,921 | ) | | | 8 | 2,846 | | 178,307 | 183,632 | 72,479 | 256,111 | ||||||||||||||||||||||||||||||||||||||
Transactions with equity
holders: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Share award expenses
(Note 7)
|
| | | | | 10,772 | | | | | 10,772 | | 10,772 | |||||||||||||||||||||||||||||||||||||||
Dividend (Note 14)
|
| | | | | (29,460 | ) | | | (27,496 | ) | | (56,956 | ) | (30,951 | ) | (87,907 | ) | ||||||||||||||||||||||||||||||||||
Capital contribution by
minority shareholders |
| | | | | | | | | | | 94,199 | 94,199 | |||||||||||||||||||||||||||||||||||||||
Transfer |
| | | | | | 28,183 | | | (28,183 | ) | | | | ||||||||||||||||||||||||||||||||||||||
| | | | | (18,688 | ) | 28,183 | | (27,496 | ) | (28,183 | ) | (46,184 | ) | 63,248 | 17,064 | ||||||||||||||||||||||||||||||||||||
At 30 September 2009 |
1,822,252 | (1,246,835 | ) | 5,392 | (3,375 | ) | 360 | 44,987 | 194,797 | 299,573 | | 1,799,069 | 2,916,220 | 560,894 | 3,477,114 | |||||||||||||||||||||||||||||||||||||
-VI-16-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Attributable to the equity holders of the Company | ||||||||||||||||||||||||||||||||||||||||||||||||||||
Available- | ||||||||||||||||||||||||||||||||||||||||||||||||||||
for-sale | Employee | |||||||||||||||||||||||||||||||||||||||||||||||||||
financial | Capital | share-based | Proposed | |||||||||||||||||||||||||||||||||||||||||||||||||
Share | Merger | Hedging | asset | redemption | compensation | General | Exchange | final | Retained | Minority | Total | |||||||||||||||||||||||||||||||||||||||||
capital | reserve | reserve | reserve | reserve | reserve | reserve | reserve | dividend | earnings | Total | interests | equity | ||||||||||||||||||||||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||||||||||||||||||||
At 1 January 2008 |
1,822,612 | (1,246,835 | ) | | | | 134,502 | 130,569 | 190,945 | 80,000 | 1,351,720 | 2,463,513 | 359,293 | 2,822,806 | ||||||||||||||||||||||||||||||||||||||
Profit for the period |
| | | | | | | | | 417,642 | 417,642 | 75,768 | 493,410 | |||||||||||||||||||||||||||||||||||||||
Other comprehensive income: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Exchange differences |
| | | | | | 717 | 133,966 | | | 134,683 | 24,905 | 159,588 | |||||||||||||||||||||||||||||||||||||||
Change in fair value of
available-for-sale
financial asset |
| | | 3,564 | | | | | | | 3,564 | | 3,564 | |||||||||||||||||||||||||||||||||||||||
Total comprehensive income
for the nine months ended 30
September 2008 |
| | | 3,564 | | | 717 | 133,966 | | 417,642 | 555,889 | 100,673 | 656,562 | |||||||||||||||||||||||||||||||||||||||
Transactions with equity
holders: |
||||||||||||||||||||||||||||||||||||||||||||||||||||
Share award expenses (Note 7)
|
| | | | | 9,198 | | | | | 9,198 | | 9,198 | |||||||||||||||||||||||||||||||||||||||
Dividend (Note 14)
|
| | | | | (54,992 | ) | | | (80,000 | ) | | (134,992 | ) | (38,607 | ) | (173,599 | ) | ||||||||||||||||||||||||||||||||||
Cancellation upon repurchase
of own shares (Note 26)
|
(360 | ) | | | | 360 | | | | | (69,855 | ) | (69,855 | ) | | (69,855 | ) | |||||||||||||||||||||||||||||||||||
Transfer |
| | | | | | 13,229 | | | (13,229 | ) | | | | ||||||||||||||||||||||||||||||||||||||
(360 | ) | | | | 360 | (45,794 | ) | 13,229 | | (80,000 | ) | (83,084 | ) | (195,649 | ) | (38,607 | ) | (234,256 | ) | |||||||||||||||||||||||||||||||||
At 30 September 2008 |
1,822,252 | (1,246,835 | ) | | 3,564 | 360 | 88,708 | 144,515 | 324,911 | | 1,686,278 | 2,823,753 | 421,359 | 3,245,112 | ||||||||||||||||||||||||||||||||||||||
-VI-17-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
II | NOTES TO THE FINANCIAL INFORMATION | |
1 | General information, reorganisation and basis of preparation | |
(a) | General information |
(b) | Reorganisation |
| MTG Investment (BVI) Limited (MTG(INV)) was incorporated in the British Virgin Islands on 23 August 2006 by Mr. Tang Hsiang Chien, a shareholder of MTG(INV). Pursuant to an agreement dated 30 December 2006 entered into between MTG(INV) and PHKL, MTG(INV) acquired the equity interests in the subsidiaries of PHKL engaged in the PCB Business and Laminate Business (including their holding companies) and certain assets and liabilities in relation to the PCB Business and Laminate Business of PHKL for a total consideration of approximately HK$1,219 million, which was satisfied partly by payment of cash of HK$700 million and partly by issue of 99,999 shares in MTG(INV). As a result of the transfer, PHKL ceased its operation in the PCB Business and Laminate Business and only conducted the Photomask Business thereafter. |
-VI-18-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
| Pursuant to an agreement dated 30 December 2006, the Company acquired the entire issued capital of MTG(INV) through a share swap, and the Company became the holding company of the companies now comprising the Group. Details of the Companys interests in its subsidiaries and associated companies are set out in Note 20 and Note 19 respectively. |
-VI-19-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(c) | Basis of preparation |
(i) | The following new standards, amendments to standards and interpretations are mandatory for the first time for the financial year beginning 1 January 2009: |
Effective for | ||||
accounting | ||||
periods | ||||
beginning | ||||
on or after | ||||
HKAS 1 (Revised)
|
Presentation of financial statements | 1 January 2009 | ||
HKAS 23 (Revised)
|
Borrowing costs | 1 January 2009 | ||
HKAS 32 and HKAS 1
(Amendments)
|
Puttable financial instruments and
obligations arising on liquidation
|
1 January 2009 | ||
HKFRS 1 and HKAS 27
(Amendments)
|
Cost of an investment in a subsidiary, jointly controlled entity or associate | 1 January 2009 | ||
HKFRS 2 (Amendment)
|
Share-based payment Vesting conditions and cancellations | 1 January 2009 | ||
HKFRS 7 (Amendments)
|
Financial instruments: Disclosures | 1 January 2009 | ||
HKFRS 8
|
Operating segments | 1 January 2009 | ||
HK(IFRIC) Int 13
|
Customer loyalty programmes | 1 July 2008 | ||
HK(IFRIC) Int 15
|
Agreements for construction of real estates | 1 January 2009 | ||
HK(IFRIC) Int 16
|
Hedges of a net investment in a foreign operation | 1 October 2008 |
HK(IFRIC) Int 18 Transfer of assets from customers is effective to transfers of assets from customers received on or after 1 July 2009. | |||
The adoption of the above new standards, amendments to standards and interpretations has no significant impact on the results and financial position of the Group. |
-VI-20-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
In addition, HKICPA also published a number of amendments for the existing standards under its annual improvement project. These amendments are also not expected to have a significant financial impact on the results and financial position of the Group. | |||
(ii) | The following new standards, amendments to standards and interpretations have been issued but are not effective for the period beginning on 1 January 2009 and are relevant to the Groups operations and have not been early adopted: |
Effective for | ||||
accounting | ||||
periods | ||||
beginning | ||||
on or after | ||||
HKAS 24 (Revised)
|
Related party disclosures | 1 January 2011 | ||
HKAS 27 (Revised)
|
Consolidated and separate financial statements | 1 July 2009 | ||
HKAS 39 (Amendment)
|
Eligible hedged items | 1 July 2009 | ||
HKFRS 3 (Revised)
|
Business combinations | 1 July 2009 | ||
HKFRS 9
|
Financial instruments | 1 January 2013 | ||
HK(IFRIC) Int 9 and
HKAS 39 (Amendments)
|
Reassessment of embedded derivatives | 30 June 2009 | ||
HK(IFRIC) Int 17
|
Distributions of non-cash assets to owners | 1 July 2009 |
Whether the adoption of HKFRS 3 (Revised) and HKAS 27 (Revised) has any material impact on the results and financial position of the Group will depend on the incidence and timing of business combinations occurring on or after 1 January 2010. The directors are not yet in a position to state whether any substantial changes to the financial statements will be resulted from adopting HKFRS 9. The directors anticipate that the adoption of other new standards, amendments and interpretations to standards will not result in a significant impact on the results and financial position of the Group. |
-VI-21-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(iii) | The following new standards, amendments to standards and interpretations have been issued but are not effective for the period beginning on 1 January 2009 and are not relevant to the Groups operations and have not been early adopted: |
Effective for | ||||
accounting | ||||
periods | ||||
beginning | ||||
on or after | ||||
HKAS 32 (Amendment)
|
Classification of right issues | 1 February 2010 | ||
HKFRS 1 (Revised)
|
First-time adoption of Hong Kong Financial Reporting Standards | 1 July 2009 | ||
HKFRS 1 (Amendment)
|
Additional exemptions for first-time adopters |
1 January 2010 | ||
HKFRS 2 (Amendment)
|
Group cash-settled share-based payment transactions |
1 January 2010 | ||
HK(IFRIC) Int 14
(Amendment)
|
Prepayments of a minimum funding requirement | 1 January 2011 | ||
HK(IFRIC) Int 19
|
Extinguishing financial liabilities with equity instruments |
1 July 2010 |
(iv) | HKICPAs improvements to HKFRS have been published in October 2008 but are not effective for the period beginning on 1 January 2009 and have not been early adopted by the Group. Amendment has been made to the following standard according to the improvements: |
Effective for | ||||
accounting | ||||
periods | ||||
beginning | ||||
on or after | ||||
HKFRS 5
|
Non-current assets held for sale and discontinued operations (and consequential amendment to HKFRS 1, First time adoption of Hong Kong Financial Reporting Standards) | 1 July 2009 |
-VI-22-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(v) | HKICPAs improvements to HKFRS have been published in May 2009 but are not effective for the period beginning on 1 January 2009 and have not been early adopted by the Group. Amendments have been made to the following standards according to the improvements: |
Effective for | ||||
accounting | ||||
periods | ||||
beginning | ||||
on or after | ||||
HKAS 1 (Revised)
|
Presentation of financial statements | 1 January 2010 | ||
HKAS 7
|
Statement of cash flows | 1 January 2010 | ||
HKAS 17
|
Leases | 1 January 2010 | ||
HKAS 18
|
Revenue | 1 January 2010 | ||
HKAS 36
|
Impairment of assets | 1 January 2010 | ||
HKAS 38
|
Intangible assets | 1 July 2009 | ||
HKAS 39
|
Financial instruments: Recognition and measurement | 1 January 2010 | ||
HKFRS 2
|
Share-based payment Scope of HKFRS 2 and HKFRS 3 (Revised) | 1 July 2009 | ||
HKFRS 5
|
Non-current assets held for sale and discontinued operations | 1 January 2010 | ||
HKFRS 8
|
Operating segments | 1 January 2010 | ||
HK Int 4 (Revised)
|
Leases Determination of the length of
lease term in respect of Hong Kong
land leases
|
1 January 2010 | ||
HK(IFRIC) Int 9
|
Reassessment of embedded derivatives | 1 July 2009 | ||
HK(IFRIC) Int 16
|
Hedges of a net investment in a foreign operation | 1 July 2009 |
The directors anticipate that the adoption of the above amendments to HKFRS mentioned in Note 1(c) (iii), (iv) and (v) will not result in a significant impact on the results and financial position of the Group. |
2 | Summary of significant accounting policies | |
(a) | Merger accounting for common control combinations |
-VI-23-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
The net assets of the combining entities or businesses are combined using the existing book values from the controlling parties perspective. No amount is recognised in respect of goodwill or excess of acquirers interest in the net fair value of acquirees identifiable assets, liabilities and contingent liabilities over cost at the time of common control combination, to the extent of the continuation of the controlling partys interest. |
The consolidated income statement includes the results of the combining entities or businesses from the earliest date presented or since the date when the combining entities first came under the common control, where this is a shorter period, regardless of the date of the common control combination. |
(b) | Consolidation |
(i) | Subsidiaries |
-VI-24-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(ii) | Transactions with minority interests |
(iii) | Associated companies |
(c) | Segment reporting |
(d) | Property, plant and equipment |
Property, plant and equipment are stated at historical cost less accumulated depreciation and accumulated impairment losses. Historical cost includes expenditure that is directly attributable to the acquisition of the items. |
-VI-25-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Buildings |
22 - 25 years | |||
Leasehold improvements |
22 - 25 years | |||
Furniture and equipment |
5 - 6 years | |||
Plant, machinery and equipment |
10 - 12 years | |||
Motor vehicles |
5 - 6 years |
(e) | Intangible assets |
(i) | Goodwill |
-VI-26-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(ii) | Technologies fee |
(iii) | Customer relationship |
(f) | Trade and other receivables |
(g) | Impairment of non-financial assets |
-VI-27-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(h) | Available-for-sale financial assets |
(i) | Inventories |
(j) | Operating leases |
-VI-28-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(k) | Borrowings |
(l) | Derivative financial instruments and hedging activities |
(i) | Fair value hedge |
-VI-29-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(ii) | Cash flow hedge |
(m) | Current and deferred income tax |
-VI-30-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(n) | Cash and cash equivalents |
(o) | Trade payables |
(p) | Provisions |
(q) | Employee benefits |
(i) | Employee leave entitlements |
-VI-31-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(ii) | Retirement benefits |
(iii) | Bonus plans |
(iv) | Share-based compensation |
(v) | Other benefits |
-VI-32-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(r) | Government grants |
(s) | Share capital |
(t) | Financial liabilities put option |
(u) | Revenue recognition |
-VI-33-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(v) | Interest income | |
Interest income is recognised on a time proportion basis, using the effective interest method. |
(w) | Foreign currency translation |
(i) | Functional and presentation currency |
(ii) | Transactions and balances |
(iii) | Group companies |
| assets and liabilities for each statement of financial position presented are translated at the closing rate at the end of reporting period; |
-VI-34-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
| income and expenses for each income statement are translated at average exchange rates (unless this average is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the dates of the transactions); and | ||
| all resulting exchange differences are recognised as a separate component of equity. |
(x) | Dividend distribution |
3 | Financial risk management | |
(a) | Financial risk factors |
(i) | Foreign exchange risk |
-VI-35-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(ii) | Credit risk |
-VI-36-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||||||
At 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||||||
Counterparty | Rating (i) | HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||||
Bank 1 |
Aa1 | 79,249 | 147,178 | 268,348 | 230,826 | |||||||||||||||
Bank 2 |
Aa3 | 10,863 | 8,756 | 169,273 | 125,495 | |||||||||||||||
Bank 3 |
A1 | 19,941 | 61,034 | 162,303 | 157,753 | |||||||||||||||
Bank 4 |
A1 | 66,902 | 106,732 | 144,979 | 184,715 | |||||||||||||||
Bank 5 |
Baa1 | | | | 82,654 | |||||||||||||||
Bank 6 |
A1 | 10,771 | 76,187 | 104,461 | | |||||||||||||||
187,726 | 399,887 | 849,364 | 781,443 | |||||||||||||||||
At | ||||||||||||||||||||
At 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||||||
Counterparty | Rating | HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||||
Debtors A (ii) |
5A3 | 156,732 | 297,354 | 213,849 | 261,164 | |||||||||||||||
Debtors B (ii) |
4A3 | | 28,475 | 27,985 | 61,645 | |||||||||||||||
Debtors C (ii) |
3A3 | 72,349 | 229,850 | 180,920 | 17,605 | |||||||||||||||
Debtors D (iii) |
AAA | | | 4,287 | | |||||||||||||||
Debtors E (iii) |
AA- | | | | 3,644 | |||||||||||||||
Debtors F (iii) |
A+ | 39,883 | 41,770 | 6,808 | 10,914 | |||||||||||||||
Debtors G (iii) |
A- | | 6,685 | 19,337 | 19,050 | |||||||||||||||
Debtors H (iii) |
BBB | | 1,266 | 10,418 | 5,592 | |||||||||||||||
Debtors I (iii) |
BB+ | 69,679 | 117,629 | 77,148 | 62,106 | |||||||||||||||
Debtors J (iii) |
B+ | 19,995 | 46,736 | 11,021 | 14,687 | |||||||||||||||
Debtors K (iii) |
BB- | 9,251 | 30,386 | 26,518 | 25,287 | |||||||||||||||
367,889 | 800,151 | 578,291 | 481,694 | |||||||||||||||||
-VI-37-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(iii) | Liquidity risk |
Between | Between | |||||||||||||||||||
Within | 1 and | 2 and | Over | |||||||||||||||||
1 year | 2 years | 5 years | 5 years | Total | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
At 30 September 2009 |
||||||||||||||||||||
Debtors |
1,035,016 | | | | 1,035,016 | |||||||||||||||
Cash and bank balances |
943,468 | | | | 943,468 | |||||||||||||||
1,978,484 | | | | 1,978,484 | ||||||||||||||||
-VI-38-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Between | Between | |||||||||||||||||||
Within | 1 and | 2 and | Over | |||||||||||||||||
1 year | 2 years | 5 years | 5 years | Total | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
At 31 December 2006 |
||||||||||||||||||||
Creditors and accruals |
800,030 | | | | 800,030 | |||||||||||||||
Amount due to a subsidiary
of minority shareholder |
63,359 | | | | 63,359 | |||||||||||||||
Amounts due to associated
companies |
120,742 | | | | 120,742 | |||||||||||||||
Amounts due to related
parties |
709,598 | | | | 709,598 | |||||||||||||||
Borrowings |
1,094,408 | 301,114 | 506,801 | 14,086 | 1,916,409 | |||||||||||||||
2,788,137 | 301,114 | 506,801 | 14,086 | 3,610,138 | ||||||||||||||||
At 31 December 2007 |
||||||||||||||||||||
Creditors and accruals |
1,428,268 | | | | 1,428,268 | |||||||||||||||
Amount due to a subsidiary
of minority shareholder |
29,367 | | | | 29,367 | |||||||||||||||
Amounts due to associated
companies |
150,669 | | | | 150,669 | |||||||||||||||
Borrowings |
1,056,941 | 527,472 | 1,338,753 | | 2,923,166 | |||||||||||||||
Amount due to a minority
shareholder |
343 | | | | 343 | |||||||||||||||
Financial liabilities |
| | | 393,823 | 393,823 | |||||||||||||||
Long-term other payables |
2,482 | 6,081 | 124,020 | | 132,583 | |||||||||||||||
2,668,070 | 533,553 | 1,462,773 | 393,823 | 5,058,219 | ||||||||||||||||
-VI-39-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Between | Between | |||||||||||||||||||
Within | 1 and | 2 and | Over | |||||||||||||||||
1 year | 2 years | 5 years | 5 years | Total | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
At 31 December 2008 |
||||||||||||||||||||
Creditors and accruals |
1,467,106 | | | | 1,467,106 | |||||||||||||||
Derivative financial
instruments |
12,185 | 6,491 | 6,675 | | 25,351 | |||||||||||||||
Amount due to a subsidiary
of minority shareholder |
16,828 | | | | 16,828 | |||||||||||||||
Amounts due to associated
companies |
121,595 | | | | 121,595 | |||||||||||||||
Borrowings |
912,291 | 565,979 | 2,277,395 | | 3,755,665 | |||||||||||||||
Amount due to a minority
shareholder |
60,466 | | | | 60,466 | |||||||||||||||
Financial liabilities |
| | 190,587 | | 190,587 | |||||||||||||||
Long-term other payables |
810 | 15,817 | 61,064 | | 77,691 | |||||||||||||||
2,591,281 | 588,287 | 2,535,721 | | 5,715,289 | ||||||||||||||||
At 30 September 2009 |
||||||||||||||||||||
Creditors and accruals |
1,183,508 | | | | 1,183,508 | |||||||||||||||
Derivative financial
instruments |
8,084 | 6,126 | 2,938 | | 17,148 | |||||||||||||||
Amount due to a subsidiary
of minority shareholder |
25,848 | | | | 25,848 | |||||||||||||||
Amounts due to associated
companies |
140,595 | | | | 140,595 | |||||||||||||||
Borrowings |
716,860 | 1,247,403 | 1,802,646 | | 3,766,909 | |||||||||||||||
Financial liabilities |
| | 196,806 | | 196,806 | |||||||||||||||
Long-term other payables |
21 | 23,267 | 1,780 | | 25,068 | |||||||||||||||
2,074,916 | 1,276,796 | 2,004,170 | | 5,355,882 | ||||||||||||||||
-VI-40-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Between | Between | |||||||||||||||||||
Within | 1 and | 2 and | Over | |||||||||||||||||
1 year | 2 years | 5 years | 5 years | Total | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
At 30 September 2009 |
||||||||||||||||||||
Forward foreign exchange
contracts cash flow
hedges: |
||||||||||||||||||||
Outflow |
(5,114 | ) | | (174,541 | ) | | (179,655 | ) | ||||||||||||
Inflow |
5,517 | | 196,794 | | 202,311 | |||||||||||||||
(iv) | Cash flow and fair value interest-rate risk |
-VI-41-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(b) | Capital risk management |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Total borrowings |
1,775,307 | 2,699,174 | 3,635,635 | 3,600,673 | ||||||||||||
Less: cash and bank balances
(Note 25)
|
(211,150 | ) | (418,192 | ) | (889,773 | ) | (951,865 | ) | ||||||||
Net debt |
1,564,157 | 2,280,982 | 2,745,862 | 2,648,808 | ||||||||||||
Total capital |
937,727 | 2,822,806 | 3,203,939 | 3,477,114 | ||||||||||||
Gearing ratio |
167 | % | 81 | % | 86 | % | 76 | % |
-VI-42-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(c) | Fair value estimation |
| Quoted prices (unadjusted) in active markets for identical assets or liabilities (level 1). | ||
| Inputs other than quoted prices included within level 1 that are observable for the asset or liability, either directly (that is, as prices) or indirectly (that is, derived from prices) (level 2). | ||
| Inputs for the asset or liability that are not based on observable market data (that is, unobservable inputs) (level 3). |
At 30 September | ||||
2009 | ||||
HK$000 | ||||
Assets |
||||
Level 2 |
||||
Derivative financial instruments |
22,796 | |||
Level 3 |
||||
Available-for-sale financial asset |
17,714 | |||
Total assets |
40,510 | |||
Liabilities |
||||
Level 2 |
||||
Derivative financial instruments |
15,967 | |||
-VI-43-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(i) | The fair value of interest rate swaps is calculated as the present value of the estimated future cash flows based on observable yield curve. | ||
(ii) | The fair value of forward foreign exchange contracts is determined using forward exchange rates at the end of reporting period, with the resulting value discounted back to present value. | ||
(iii) | Enterprise value calculation method is used to determine the fair value for the available-for-sale financial asset which use an average of the latest two years earnings before interest, tax and depreciation and amortisation (EBITDA) extracted from the latest unaudited financial results of the security and an enterprise value multiplier of 5.5 times. The enterprise value multiplier used is within the range of the multiplier of similar companies within the same industry. |
4 | Critical accounting estimates and judgements |
(a) | Useful lives of property, plant and equipment |
-VI-44-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(c) | Provision for impairment of trade and other receivables |
(d) | Net realisable values of inventories |
-VI-45-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(e) | Present value of financial liabilities |
5 | Segment information |
-VI-46-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Revenue/turnover |
||||||||||||||||||||
PCB |
2,838,773 | 4,108,638 | 5,212,437 | 3,930,212 | 3,505,389 | |||||||||||||||
Prepreg and laminate |
512,466 | 663,943 | 759,302 | 604,195 | 475,026 | |||||||||||||||
Inter-segment revenue |
(210,841 | ) | (282,319 | ) | (345,288 | ) | (264,909 | ) | (279,524 | ) | ||||||||||
Subtotal for Prepreg
and laminate |
301,625 | 381,624 | 414,014 | 339,286 | 195,502 | |||||||||||||||
Total revenue/ turnover |
3,140,398 | 4,490,262 | 5,626,451 | 4,269,498 | 3,700,891 | |||||||||||||||
Segment results |
||||||||||||||||||||
PCB |
412,303 | 448,462 | 693,667 | 570,831 | 294,151 | |||||||||||||||
Prepreg and laminate |
57,864 | 48,792 | (14,396 | ) | 22,291 | 21,330 | ||||||||||||||
470,167 | 497,254 | 679,271 | 593,122 | 315,481 | ||||||||||||||||
Loss on share reform of
an associated company |
(52,237 | ) | | | | | ||||||||||||||
Interest income |
6,034 | 27,300 | 5,095 | 3,730 | 1,324 | |||||||||||||||
Finance costs |
(88,171 | ) | (109,737 | ) | (132,011 | ) | (96,791 | ) | (64,057 | ) | ||||||||||
Share of net profit of
associated companies |
97,849 | 107,858 | 33,577 | 75,278 | 50,735 | |||||||||||||||
Income tax expense |
(48,718 | ) | (72,116 | ) | (77,387 | ) | (81,929 | ) | (53,078 | ) | ||||||||||
Profit for the year/period |
384,924 | 450,559 | 508,545 | 493,410 | 250,405 | |||||||||||||||
-VI-47-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Segment assets |
||||||||||||||||
PCB |
3,553,250 | 6,455,973 | 7,529,187 | 7,482,444 | ||||||||||||
Prepreg and laminate |
440,968 | 563,084 | 660,030 | 590,738 | ||||||||||||
3,994,218 | 7,019,057 | 8,189,217 | 8,073,182 | |||||||||||||
Associated companies |
441,409 | 579,543 | 620,573 | 635,563 | ||||||||||||
Deferred tax assets |
| 13,124 | 32,682 | 42,935 | ||||||||||||
Taxation recoverable |
2,220 | 6,090 | 21,820 | 25,537 | ||||||||||||
Total assets |
4,437,847 | 7,617,814 | 8,864,292 | 8,777,217 | ||||||||||||
Segment liabilities |
||||||||||||||||
PCB |
2,994,694 | 4,268,289 | 5,293,837 | 4,836,369 | ||||||||||||
Prepreg and laminate |
353,600 | 268,915 | 137,397 | 176,359 | ||||||||||||
3,348,294 | 4,537,204 | 5,431,234 | 5,012,728 | |||||||||||||
Associated companies |
120,742 | 150,669 | 121,595 | 140,595 | ||||||||||||
Deferred tax liabilities |
14,219 | 81,483 | 97,081 | 92,730 | ||||||||||||
Dividend payable |
| | | 29,460 | ||||||||||||
Taxation payable |
16,865 | 25,652 | 10,443 | 24,590 | ||||||||||||
Total liabilities |
3,500,120 | 4,795,008 | 5,660,353 | 5,300,103 | ||||||||||||
-VI-48-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Capital expenditures |
||||||||||||||||||||
PCB |
665,753 | 2,119,814 | 1,357,112 | 1,058,114 | 259,637 | |||||||||||||||
Prepreg and laminate |
19,494 | 170,288 | 52,069 | 42,015 | 8,579 | |||||||||||||||
Total capital expenditures |
685,247 | 2,290,102 | 1,409,181 | 1,100,129 | 268,216 | |||||||||||||||
Depreciation of property,
plant and equipment |
||||||||||||||||||||
PCB |
200,264 | 278,663 | 421,325 | 309,313 | 363,413 | |||||||||||||||
Prepreg and laminate |
8,506 | 13,097 | 20,380 | 13,048 | 23,671 | |||||||||||||||
Total depreciation of
property, plant and
equipment |
208,770 | 291,760 | 441,705 | 322,361 | 387,084 | |||||||||||||||
Amortisation of leasehold
land and land use rights |
||||||||||||||||||||
PCB |
1,876 | 2,167 | 3,600 | 2,688 | 2,730 | |||||||||||||||
Prepreg and laminate |
596 | 737 | 753 | 564 | 567 | |||||||||||||||
Total amortisation of
leasehold land and
land use rights |
2,472 | 2,904 | 4,353 | 3,252 | 3,297 | |||||||||||||||
Amortisation of intangible
assets |
||||||||||||||||||||
PCB |
1,170 | 1,337 | 2,991 | 2,513 | 878 | |||||||||||||||
Prepreg and laminate |
| | | | | |||||||||||||||
Total amortisation of
intangible assets |
1,170 | 1,337 | 2,991 | 2,513 | 878 | |||||||||||||||
-VI-49-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Impairment of
property, plant and
equipment |
||||||||||||||||||||
PCB |
| 10,612 | | | 5,419 | |||||||||||||||
Prepreg and laminate |
| | | | | |||||||||||||||
Total impairment of
property, plant and
equipment |
| 10,612 | | | 5,419 | |||||||||||||||
Impairment of
intangible assets |
||||||||||||||||||||
PCB |
55 | | 19,860 | | | |||||||||||||||
Prepreg and laminate |
| | | | | |||||||||||||||
Total
impairment of
intangible assets |
55 | | 19,860 | | | |||||||||||||||
Provision for/
(written-back of)
bad and doubtful
debts |
||||||||||||||||||||
PCB |
15,818 | 6,587 | (1,638 | ) | 2,754 | 2,253 | ||||||||||||||
Prepreg and laminate |
192 | 149 | 27 | | | |||||||||||||||
Total
provision for/
(written-back of)
bad and doubtful
debts |
16,010 | 6,736 | (1,611 | ) | 2,754 | 2,253 | ||||||||||||||
Provision for/
(written-back of)
inventories |
||||||||||||||||||||
PCB |
12,264 | 12,572 | 6,646 | 5,550 | (2,315 | ) | ||||||||||||||
Prepreg and laminate |
(81 | ) | 1,026 | 997 | 361 | 272 | ||||||||||||||
Total
provision for/
(written-back of)
inventories |
12,183 | 13,598 | 7,643 | 5,911 | (2,043 | ) | ||||||||||||||
-VI-50-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
The Groups revenue by geographical locations (the final destination to where the products are delivered) is as follows: |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Mainland China |
1,959,283 | 3,038,429 | 3,599,620 | 2,683,361 | 2,651,399 | |||||||||||||||
Hong Kong |
186,272 | 411,155 | 481,912 | 394,698 | 210,242 | |||||||||||||||
North Asia |
447,602 | 278,155 | 270,265 | 213,151 | 117,861 | |||||||||||||||
North America |
182,759 | 223,689 | 402,344 | 319,934 | 153,565 | |||||||||||||||
Europe |
224,517 | 308,387 | 467,434 | 375,891 | 285,427 | |||||||||||||||
Southeast Asia |
139,965 | 230,447 | 404,876 | 282,463 | 282,397 | |||||||||||||||
Total revenue |
3,140,398 | 4,490,262 | 5,626,451 | 4,269,498 | 3,700,891 | |||||||||||||||
The Groups non-current assets are located in the following geographical areas: |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Non-current assets |
||||||||||||||||
Mainland China |
1,879,619 | 3,791,484 | 5,119,950 | 5,023,239 | ||||||||||||
Hong Kong |
288,291 | 309,356 | 287,513 | 297,466 | ||||||||||||
Finland |
| 301,489 | 44,738 | 31,808 | ||||||||||||
India |
| 64,447 | 59,318 | 50,758 | ||||||||||||
-VI-51-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
6 | Other income |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Sales of scrap |
64,805 | 129,767 | 167,961 | 134,533 | 91,674 | |||||||||||||||
Dividend received from
available-for-sale
financial asset |
| | | | 1,971 | |||||||||||||||
Investment tax credits |
16,317 | 34,414 | | | | |||||||||||||||
Negative goodwill from
acquisition of minority
interest in a subsidiary
(Note 38(a))
|
1,108 | | | | | |||||||||||||||
Income on partial disposal
of a subsidiary
(Note 38(b))
|
| 41 | | | | |||||||||||||||
Tooling charges |
10,146 | 5,757 | | | | |||||||||||||||
Sundries |
4,769 | 7,071 | 4,534 | 2,836 | 5,264 | |||||||||||||||
97,145 | 177,050 | 172,495 | 137,369 | 98,909 | ||||||||||||||||
7 | Share award expenses |
-VI-52-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
8 | Employee benefit expenses (including directors emoluments) |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Wages and salaries |
400,923 | 590,904 | 753,804 | 565,545 | 554,080 | |||||||||||||||
Share award expenses
(Note 7)
|
| 254,502 | 11,661 | 9,198 | 10,772 | |||||||||||||||
Retirement benefit costs |
18,146 | 22,927 | 33,292 | 24,062 | 20,263 | |||||||||||||||
419,069 | 868,333 | 798,757 | 598,805 | 585,115 | ||||||||||||||||
The Group also operates a defined contribution scheme in accordance with the requirements of the Mandatory Provident Fund Ordinance for all eligible employees in Hong Kong. Contributions to the scheme are calculated based on certain percentage of the applicable salary costs or pre-determined fixed sums. The assets of the scheme are held under separate independent trust funds. |
-VI-53-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(a) | Directors emoluments |
Nine months ended | ||||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||
(unaudited) | ||||||||||||||||||||||
Fees |
145 | 1,314 | 1,200 | 900 | 900 | |||||||||||||||||
Other emoluments |
13,412 | 173,268 | 26,966 | 19,396 | 15,513 | |||||||||||||||||
13,557 | 174,582 | 28,166 | 20,296 | 16,413 | ||||||||||||||||||
The remuneration of every director of the Company for the year ended 31 December 2006 is set out below: |
Employers | ||||||||||||||||||||||||||||
Share | contribution | |||||||||||||||||||||||||||
award | Discretionary | Other | to pension | |||||||||||||||||||||||||
Name of director | expenses | Fees | Salary | bonuses | benefits | scheme | Total | |||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||
(Note 7) | ||||||||||||||||||||||||||||
Tang Hsiang Chien |
| 73 | | | | | 73 | |||||||||||||||||||||
Tang Chung Yen, Tom |
| 36 | 3,491 | 1,046 | 1,042 | 148 | 5,763 | |||||||||||||||||||||
Tang Ying Ming, Mai |
| 36 | 3,327 | | | 143 | 3,506 | |||||||||||||||||||||
Chung Tai Keung, Canice |
| | 2,897 | | 1,209 | 109 | 4,215 | |||||||||||||||||||||
Leung Kwan Yuen, Andrew |
| | | | | | | |||||||||||||||||||||
Lee Eugene |
| | | | | | | |||||||||||||||||||||
Li Ka Cheung, Eric |
| | | | | | | |||||||||||||||||||||
| 145 | 9,715 | 1,046 | 2,251 | 400 | 13,557 | ||||||||||||||||||||||
-VI-54-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Employers | ||||||||||||||||||||||||||||
Share | contribution | |||||||||||||||||||||||||||
award | Discretionary | Other | to pension | |||||||||||||||||||||||||
Name of director | expenses | Fees | Salary | bonuses | benefits | scheme | Total | |||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||
(Note 7) | ||||||||||||||||||||||||||||
Tang Hsiang Chien |
| 75 | 4,200 | 300 | | 180 | 4,755 | |||||||||||||||||||||
Tang Chung Yen, Tom |
| 38 | 6,300 | | | 270 | 6,608 | |||||||||||||||||||||
Tang Ying Ming, Mai |
| 38 | 5,320 | | | 228 | 5,586 | |||||||||||||||||||||
Chung Tai Keung, Canice |
149,400 | | 3,920 | 1,230 | 1,680 | 240 | 156,470 | |||||||||||||||||||||
Leung Kwan Yuen, Andrew |
| 349 | | | | | 349 | |||||||||||||||||||||
Lee Eugene |
| 465 | | | | | 465 | |||||||||||||||||||||
Li Ka Cheung, Eric |
| 349 | | | | | 349 | |||||||||||||||||||||
149,400 | 1,314 | 19,740 | 1,530 | 1,680 | 918 | 174,582 | ||||||||||||||||||||||
Employers | ||||||||||||||||||||||||||||
Share | contribution | |||||||||||||||||||||||||||
award | Discretionary | Other | to pension | |||||||||||||||||||||||||
Name of director | expenses | Fees | Salary | bonuses | benefits | scheme | Total | |||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||
(Note 7) | ||||||||||||||||||||||||||||
Tang Hsiang Chien |
| | 4,130 | 1,000 | | 177 | 5,307 | |||||||||||||||||||||
Tang Chung Yen, Tom |
| | 6,195 | 1,000 | | 266 | 7,461 | |||||||||||||||||||||
Tang Ying Ming, Mai |
| | 5,231 | 1,000 | | 224 | 6,455 | |||||||||||||||||||||
Chung Tai Keung, Canice |
| | 3,647 | 2,000 | 1,860 | 236 | 7,743 | |||||||||||||||||||||
Leung Kwan Yuen, Andrew |
| 360 | | | | | 360 | |||||||||||||||||||||
Lee Eugene |
| 480 | | | | | 480 | |||||||||||||||||||||
Li Ka Cheung, Eric |
| 360 | | | | | 360 | |||||||||||||||||||||
| 1,200 | 19,203 | 5,000 | 1,860 | 903 | 28,166 | ||||||||||||||||||||||
-VI-55-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Employers | ||||||||||||||||||||||||||||
Share | contribution | |||||||||||||||||||||||||||
award | Discretionary | Other | to pension | |||||||||||||||||||||||||
Name of director | expenses | Fees | Salary | bonuses | benefits | scheme | Total | |||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||
(Note 7) | ||||||||||||||||||||||||||||
Tang Hsiang Chien |
| | 2,700 | 1,000 | | 135 | 3,835 | |||||||||||||||||||||
Tang Chung Yen, Tom |
| | 4,050 | 1,000 | | 203 | 5,253 | |||||||||||||||||||||
Tang Ying Ming, Mai |
| | 3,420 | 1,000 | | 171 | 4,591 | |||||||||||||||||||||
Chung Tai Keung, Canice |
| | 2,160 | 2,000 | 1,380 | 177 | 5,717 | |||||||||||||||||||||
Leung Kwan Yuen, Andrew |
| 270 | | | | | 270 | |||||||||||||||||||||
Lee Eugene |
| 360 | | | | | 360 | |||||||||||||||||||||
Li Ka Cheung, Eric |
| 270 | | | | | 270 | |||||||||||||||||||||
| 900 | 12,330 | 5,000 | 1,380 | 686 | 20,296 | ||||||||||||||||||||||
Employers | ||||||||||||||||||||||||||||
Share | contribution | |||||||||||||||||||||||||||
award | Discretionary | Other | to pension | |||||||||||||||||||||||||
Name of director | expenses | Fees | Salary | bonuses | benefits | scheme | Total | |||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||
(Note 7) | ||||||||||||||||||||||||||||
Tang Hsiang Chien |
| | 2,430 | 500 | | 122 | 3,052 | |||||||||||||||||||||
Tang Chung Yen, Tom |
| | 3,645 | 500 | | 182 | 4,327 | |||||||||||||||||||||
Tang Ying Ming, Mai |
| | 3,078 | 500 | | 154 | 3,732 | |||||||||||||||||||||
Chung Tai Keung, Canice |
| | 1,920 | 1,000 | 1,320 | 162 | 4,402 | |||||||||||||||||||||
Leung Kwan Yuen, Andrew |
| 270 | | | | | 270 | |||||||||||||||||||||
Lee Eugene |
| 360 | | | | | 360 | |||||||||||||||||||||
Li Ka Cheung, Eric |
| 270 | | | | | 270 | |||||||||||||||||||||
| 900 | 11,073 | 2,500 | 1,320 | 620 | 16,413 | ||||||||||||||||||||||
-VI-56-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(b) | Five highest paid individuals |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Basic salaries, bonuses, allowances
and benefits in kind |
4,432 | 2,380 | 3,686 | 2,910 | 2,337 | |||||||||||||||
Share award expenses (Note 7)
|
| 14,500 | 560 | 420 | 268 | |||||||||||||||
Retirement benefit defined
contribution scheme |
65 | 43 | 94 | 71 | 14 | |||||||||||||||
4,497 | 16,923 | 4,340 | 3,401 | 2,619 | ||||||||||||||||
No. of individuals | |||||||||||||||||||||
Nine months ended | |||||||||||||||||||||
Year ended 31 December | 30 September | ||||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | |||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||||||
(unaudited) | |||||||||||||||||||||
Emolument bands |
|||||||||||||||||||||
Under HK$1,000,000 |
| | | | | ||||||||||||||||
HK$1,000,001 - HK$1,500,000 |
| | | | | ||||||||||||||||
HK$1,500,001 - HK$2,000,000 |
1 | | | | | ||||||||||||||||
HK$2,000,001 - HK$2,500,000 |
| | | | | ||||||||||||||||
HK$2,500,001 - HK$3,000,000 |
1 | | | | 1 | ||||||||||||||||
HK$3,000,001 - HK$3,500,000 |
| | | 1 | | ||||||||||||||||
Over HK$3,500,001 |
| 1 | 1 | | | ||||||||||||||||
2 | 1 | 1 | 1 | 1 | |||||||||||||||||
-VI-57-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
9 | Expenses by nature |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Raw materials and
consumables used |
1,568,490 | 2,254,881 | 2,825,665 | 2,209,681 | 1,767,911 | |||||||||||||||
Employee benefit expenses
(Note 8)
|
419,069 | 868,333 | 798,757 | 598,805 | 585,115 | |||||||||||||||
Amortisation of intangible
assets |
1,170 | 1,337 | 2,991 | 2,513 | 878 | |||||||||||||||
Amortisation of leasehold
land and land use rights |
2,472 | 2,904 | 4,353 | 3,252 | 3,297 | |||||||||||||||
Depreciation of property,
plant and equipment |
208,770 | 291,760 | 441,705 | 322,361 | 387,084 | |||||||||||||||
Impairment of property,
plant and equipment |
| 10,612 | | | 5,419 | |||||||||||||||
Impairment of intangible
assets |
55 | | 19,860 | | | |||||||||||||||
(Gain)/loss on disposal of
property, plant and
equipment |
(684 | ) | 2,599 | 22,383 | 9,430 | 1,222 | ||||||||||||||
Provision for/(written-back
of) bad and doubtful debts |
16,010 | 6,736 | (1,631 | ) | 2,754 | 2,253 | ||||||||||||||
Provision for/(written-back
of) inventories |
12,183 | 13,598 | 7,643 | 5,911 | (2,043 | ) | ||||||||||||||
Management fee expense to
a related company |
5,000 | | | | | |||||||||||||||
Sales commission |
12,367 | 27,430 | 37,910 | 32,215 | 18,499 | |||||||||||||||
Subcontracting expenses |
79,688 | 90,283 | 98,987 | 77,515 | 27,413 | |||||||||||||||
Auditors remuneration |
2,887 | 4,661 | 6,432 | 4,399 | 4,078 | |||||||||||||||
Operating lease rental
expense
Land and buildings |
3,365 | 5,010 | 5,964 | 4,639 | 3,619 | |||||||||||||||
Exchange (gain)/loss |
(15,479 | ) | (67,203 | ) | (158,174 | ) | (154,469 | ) | 11,839 | |||||||||||
Others |
452,013 | 657,117 | 1,006,830 | 694,739 | 667,735 | |||||||||||||||
Total cost of sales, selling
and distribution expenses,
general and administrative
expenses and share award
expenses |
2,767,376 | 4,170,058 | 5,119,675 | 3,813,745 | 3,484,319 | |||||||||||||||
-VI-58-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
10 | Interest income |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Interest income from banks |
2,291 | 13,317 | 5,095 | 3,730 | 1,324 | |||||||||||||||
Interest income from
related parties |
3,743 | | | | | |||||||||||||||
Interest income
from
deposits relating to share
subscription during the
global offering |
| 13,983 | | | | |||||||||||||||
6,034 | 27,300 | 5,095 | 3,730 | 1,324 | ||||||||||||||||
11 | Finance costs |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Interest expenses on bank
loans, overdrafts and
other short-term loans
wholly repayable within
five years |
88,171 | 109,737 | 141,014 | 100,091 | 69,838 | |||||||||||||||
Less: amounts capitalised in
property, plant and
equipment (Note)
|
| | (24,879 | ) | (17,438 | ) | (12,468 | ) | ||||||||||||
88,171 | 109,737 | 116,135 | 82,653 | 57,370 | ||||||||||||||||
Interest on accretion of
discount of financial
liabilities |
| | 15,876 | 14,138 | 6,687 | |||||||||||||||
88,171 | 109,737 | 132,011 | 96,791 | 64,057 | ||||||||||||||||
-VI-59-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Note: | Interest expenses of nil, nil, approximately HK$24,879,000, approximately HK$17,438,000 (unaudited) and approximately HK$12,468,000 arising on borrowings for the construction and acquisition of qualifying assets were capitalised during the years ended 31 December 2006, 2007 and 2008 and nine months ended 30 September 2008 and 2009 respectively and are included in Additions under property, plant and equipment. A capitalisation rate of nil, nil, 3.9%, 3.8% (unaudited) and 2.0% per annum was used for the years ended 31 December 2006, 2007 and 2008 and nine months ended 30 September 2008 and 2009, representing the interest rate of the loans used to finance the projects. |
12 | Income tax expense | |
The amounts of taxation charged to the consolidated income statement represent: |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Current income tax |
||||||||||||||||||||
Hong Kong profits tax |
3,151 | 5,859 | 3,532 | 2,664 | 4,408 | |||||||||||||||
Overseas taxation |
44,875 | 73,472 | 78,675 | 89,706 | 63,268 | |||||||||||||||
Deferred income tax (Note 30)
|
692 | (7,215 | ) | (4,820 | ) | (10,441 | ) | (14,598 | ) | |||||||||||
48,718 | 72,116 | 77,387 | 81,929 | 53,078 | ||||||||||||||||
-VI-60-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Profit before income tax and share
of net profit of associated
companies |
335,793 | 414,817 | 552,355 | 500,061 | 252,748 | |||||||||||||||
Tax calculated at domestic
applicable tax rate |
116,031 | 164,723 | 130,468 | 117,520 | 65,723 | |||||||||||||||
Effect of change in tax rate |
| (10,940 | ) | (15,296 | ) | (1,088 | ) | | ||||||||||||
Effect of relief on income tax |
(87,477 | ) | (133,516 | ) | (40,090 | ) | (45,866 | ) | (59,588 | ) | ||||||||||
Expenses not deductible for
taxation purposes |
43,258 | 73,134 | 43,970 | 41,225 | 39,179 | |||||||||||||||
Income not subject to taxation |
(27,863 | ) | (31,042 | ) | (54,475 | ) | (45,536 | ) | (11,067 | ) | ||||||||||
Unrecognised tax loss utilised
during the year/period |
| (15,900 | ) | (1,086 | ) | (4,678 | ) | (4,486 | ) | |||||||||||
Tax losses for which no deferred
income tax recognised |
4,769 | 25,657 | 13,896 | 20,352 | 23,317 | |||||||||||||||
Income tax expense |
48,718 | 72,116 | 77,387 | 81,929 | 53,078 | |||||||||||||||
Weighted average domestic
applicable tax rate |
34.6 | % | 39.7 | % | 23.6 | % | 23.5 | % | 26.0 | % | ||||||||||
-VI-61-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
13 | Earnings per share | |
(a) | Basic |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Profit attributable to equity holders
of the Company (HK$000) |
320,017 | 341,648 | 402,468 | 417,642 | 178,307 | |||||||||||||||
Weighted average number of
shares in issue (shares in
thousands) |
1,500,000 | 1,956,164 | 1,987,360 | 1,995,232 | 1,964,000 | |||||||||||||||
Basic earnings per share
(HK$ per share) |
0.21 | 0.17 | 0.20 | 0.21 | 0.09 | |||||||||||||||
(b) | Diluted |
-VI-62-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
14 | Dividends |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Interim dividend paid |
| 40,000 | 54,992 | 54,992 | 29,460 | |||||||||||||||
Proposed final dividend |
| 80,000 | 27,496 | | | |||||||||||||||
| 120,000 | 82,488 | 54,992 | 29,460 | ||||||||||||||||
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Interim dividend paid
(HK$ per share) |
| 0.020 | 0.028 | 0.028 | 0.015 | |||||||||||||||
Proposed final dividend
(HK$ per share) |
| 0.040 | 0.014 | | | |||||||||||||||
| 0.060 | 0.042 | 0.028 | 0.015 | ||||||||||||||||
-VI-63-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
15 | (Loss)/profit attributable to equity holders of the Company |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
(Loss)/profit attributable to
equity holders of the Company |
(597 | ) | 39,559 | 798,336 | 800,920 | (10,772 | ) | |||||||||||||
16 | Property, plant and equipment Group |
Plant, | ||||||||||||||||||||||||||||
Leasehold | Furniture and | machinery and | Motor | Construction | ||||||||||||||||||||||||
Buildings | improvements | equipment | equipment | vehicles | in progress | Total | ||||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||
At 1 January 2006 |
||||||||||||||||||||||||||||
Cost |
496,435 | 18,780 | 82,511 | 1,558,211 | 17,549 | 194,534 | 2,368,020 | |||||||||||||||||||||
Accumulated
depreciation and
accumulated
impairment |
(91,605 | ) | (8,237 | ) | (41,109 | ) | (679,328 | ) | (11,775 | ) | | (832,054 | ) | |||||||||||||||
Net book amount |
404,830 | 10,543 | 41,402 | 878,883 | 5,774 | 194,534 | 1,535,966 | |||||||||||||||||||||
Year ended 31 December
2006 |
||||||||||||||||||||||||||||
Opening net book
amount |
404,830 | 10,543 | 41,402 | 878,883 | 5,774 | 194,534 | 1,535,966 | |||||||||||||||||||||
Exchange differences |
13,056 | | 1,064 | 38,849 | 179 | 3,269 | 56,417 | |||||||||||||||||||||
Additions |
9,447 | 560 | 16,378 | 221,779 | 4,549 | 401,729 | 654,442 | |||||||||||||||||||||
Reclassification |
46,985 | 42 | 8,131 | 431,402 | | (486,560 | ) | | ||||||||||||||||||||
Disposals |
(823 | ) | (1,913 | ) | (226 | ) | (3,809 | ) | (25 | ) | (2 | ) | (6,798 | ) | ||||||||||||||
Distribution to equity
holders |
(391 | ) | | | | (66 | ) | | (457 | ) | ||||||||||||||||||
Depreciation |
(26,842 | ) | (1,490 | ) | (12,176 | ) | (165,820 | ) | (2,442 | ) | | (208,770 | ) | |||||||||||||||
Closing net book amount |
446,262 | 7,742 | 54,573 | 1,401,284 | 7,969 | 112,970 | 2,030,800 | |||||||||||||||||||||
-VI-64-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Plant, | ||||||||||||||||||||||||||||
Leasehold | Furniture and | machinery and | Motor | Construction | ||||||||||||||||||||||||
Buildings | improvements | equipment | equipment | vehicles | in progress | Total | ||||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||
At 31 December 2006 |
||||||||||||||||||||||||||||
Cost |
566,448 | 13,857 | 103,917 | 2,203,193 | 20,416 | 112,970 | 3,020,801 | |||||||||||||||||||||
Accumulated
depreciation and
accumulated
impairment |
(120,186 | ) | (6,115 | ) | (49,344 | ) | (801,909 | ) | (12,447 | ) | | (990,001 | ) | |||||||||||||||
Net book amount |
446,262 | 7,742 | 54,573 | 1,401,284 | 7,969 | 112,970 | 2,030,800 | |||||||||||||||||||||
Year ended 31
December
2007 |
||||||||||||||||||||||||||||
Opening net book
amount |
446,262 | 7,742 | 54,573 | 1,401,284 | 7,969 | 112,970 | 2,030,800 | |||||||||||||||||||||
Exchange differences |
30,449 | | 4,454 | 106,326 | 401 | 43,760 | 185,390 | |||||||||||||||||||||
Additions |
8,950 | 864 | 22,055 | 298,404 | 5,372 | 1,051,685 | 1,387,330 | |||||||||||||||||||||
Acquisition through
business combination
(Note 38 (c))
|
160,233 | | 4,998 | 298,651 | 127 | 362,241 | 826,250 | |||||||||||||||||||||
Reclassification |
28,338 | 562 | 49,845 | 156,857 | | (235,602 | ) | | ||||||||||||||||||||
Disposals |
(173 | ) | (19 | ) | (191 | ) | (5,034 | ) | | (613 | ) | (6,030 | ) | |||||||||||||||
Depreciation |
(31,820 | ) | (451 | ) | (28,835 | ) | (227,377 | ) | (3,277 | ) | | (291,760 | ) | |||||||||||||||
Impairment |
| | (579 | ) | (10,033 | ) | | | (10,612 | ) | ||||||||||||||||||
Closing net book
amount |
642,239 | 8,698 | 106,320 | 2,019,078 | 10,592 | 1,334,441 | 4,121,368 | |||||||||||||||||||||
At 31 December 2007 |
||||||||||||||||||||||||||||
Cost |
801,977 | 15,234 | 226,252 | 3,028,310 | 24,564 | 1,334,441 | 5,430,778 | |||||||||||||||||||||
Accumulated
depreciation and
accumulated
impairment |
(159,738 | ) | (6,536 | ) | (119,932 | ) | (1,009,232 | ) | (13,972 | ) | | (1,309,410 | ) | |||||||||||||||
Net book amount |
642,239 | 8,698 | 106,320 | 2,019,078 | 10,592 | 1,334,441 | 4,121,368 | |||||||||||||||||||||
Year ended 31
December
2008 |
||||||||||||||||||||||||||||
Opening net book
amount |
642,239 | 8,698 | 106,320 | 2,019,078 | 10,592 | 1,334,441 | 4,121,368 | |||||||||||||||||||||
Exchange differences |
41,748 | | 5,327 | 124,262 | 375 | 54,766 | 226,478 | |||||||||||||||||||||
Additions |
6,581 | 588 | 19,000 | 75,471 | 4,091 | 1,303,450 | 1,409,181 | |||||||||||||||||||||
Reclassification |
489,972 | | 19,993 | 888,628 | | (1,398,593 | ) | | ||||||||||||||||||||
Disposals |
(19,073 | ) | (1,238 | ) | (158 | ) | (2,970 | ) | (118 | ) | (1,470 | ) | (25,027 | ) | ||||||||||||||
Depreciation |
(44,178 | ) | (452 | ) | (36,807 | ) | (356,431 | ) | (3,837 | ) | | (441,705 | ) | |||||||||||||||
Closing net book
amount |
1,117,289 | 7,596 | 113,675 | 2,748,038 | 11,103 | 1,292,594 | 5,290,295 | |||||||||||||||||||||
-VI-65-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Plant, | ||||||||||||||||||||||||||||
Leasehold | Furniture and | machinery and | Motor | Construction | ||||||||||||||||||||||||
Buildings | improvements | equipment | equipment | vehicles | in progress | Total | ||||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||
At 31 December 2008 |
||||||||||||||||||||||||||||
Cost |
1,322,248 | 12,545 | 271,217 | 4,101,005 | 29,108 | 1,292,594 | 7,028,717 | |||||||||||||||||||||
Accumulated
depreciation and
accumulated
impairment |
(204,959 | ) | (4,949 | ) | (157,542 | ) | (1,352,967 | ) | (18,005 | ) | | (1,738,422 | ) | |||||||||||||||
Net book amount |
1,117,289 | 7,596 | 113,675 | 2,748,038 | 11,103 | 1,292,594 | 5,290,295 | |||||||||||||||||||||
Nine months ended
30 September 2009 |
||||||||||||||||||||||||||||
Opening net book
amount |
1,117,289 | 7,596 | 113,675 | 2,748,038 | 11,103 | 1,292,594 | 5,290,295 | |||||||||||||||||||||
Exchange differences |
629 | | 24 | 1,790 | 3 | 516 | 2,962 | |||||||||||||||||||||
Additions |
4,849 | 157 | 21,341 | 365 | 446 | 241,058 | 268,216 | |||||||||||||||||||||
Reclassification |
95,579 | | 8,869 | 208,804 | | (313,252 | ) | | ||||||||||||||||||||
Disposals |
| | (381 | ) | (1,355 | ) | | (508 | ) | (2,244 | ) | |||||||||||||||||
Depreciation |
(48,489 | ) | (177 | ) | (32,209 | ) | (303,144 | ) | (3,065 | ) | | (387,084 | ) | |||||||||||||||
Impairment |
| | | | | (5,419 | ) | (5,419 | ) | |||||||||||||||||||
Closing net book amount |
1,169,857 | 7,576 | 111,319 | 2,654,498 | 8,487 | 1,214,989 | 5,166,726 | |||||||||||||||||||||
At 30 September 2009 |
||||||||||||||||||||||||||||
Cost |
1,423,438 | 12,702 | 300,214 | 4,309,014 | 29,506 | 1,220,408 | 7,295,282 | |||||||||||||||||||||
Accumulated
depreciation and
accumulated
impairment |
(253,581 | ) | (5,126 | ) | (188,895 | ) | (1,654,516 | ) | (21,019 | ) | (5,419 | ) | (2,128,556 | ) | ||||||||||||||
Net book amount |
1,169,857 | 7,576 | 111,319 | 2,654,498 | 8,487 | 1,214,989 | 5,166,726 | |||||||||||||||||||||
-VI-66-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Cost of sales |
192,229 | 271,912 | 414,521 | 305,247 | 350,450 | |||||||||||||||
Selling and distribution expenses |
3,490 | 3,580 | 3,716 | 2,777 | 3,012 | |||||||||||||||
General and administrative
expenses |
13,051 | 16,268 | 23,468 | 14,337 | 33,622 | |||||||||||||||
208,770 | 291,760 | 441,705 | 322,361 | 387,084 | ||||||||||||||||
-VI-67-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
17 | Leasehold land and land use rights Group |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Beginning of the year/period |
||||||||||||||||
Cost |
90,825 | 124,378 | 187,691 | 196,641 | ||||||||||||
Accumulated amortisation |
(7,171 | ) | (9,829 | ) | (13,271 | ) | (18,211 | ) | ||||||||
Net book amount |
83,654 | 114,549 | 174,420 | 178,430 | ||||||||||||
Opening net book amount |
83,654 | 114,549 | 174,420 | 178,430 | ||||||||||||
Exchange differences |
2,562 | 6,882 | 8,363 | 48 | ||||||||||||
Additions |
30,805 | | | | ||||||||||||
Acquisition through business
combination (Note 38(c))
|
| 55,893 | | | ||||||||||||
Amortisation |
(2,472 | ) | (2,904 | ) | (4,353 | ) | (3,297 | ) | ||||||||
Closing net book amount |
114,549 | 174,420 | 178,430 | 175,181 | ||||||||||||
End of the year/period |
||||||||||||||||
Cost |
124,378 | 187,691 | 196,641 | 196,696 | ||||||||||||
Accumulated amortisation |
(9,829 | ) | (13,271 | ) | (18,211 | ) | (21,515 | ) | ||||||||
Net book amount |
114,549 | 174,420 | 178,430 | 175,181 | ||||||||||||
-VI-68-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Cost of sales |
157 | 157 | 157 | 118 | 118 | |||||||||||||||
General and administrative
expenses |
2,315 | 2,747 | 4,196 | 3,134 | 3,179 | |||||||||||||||
2,472 | 2,904 | 4,353 | 3,252 | 3,297 | ||||||||||||||||
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
In Hong Kong held on: |
||||||||||||||||
Leases of leasehold land between
10 to 50 years |
29,388 | 28,669 | 27,951 | 27,412 | ||||||||||||
In mainland China held on: |
||||||||||||||||
Leases of land use rights between
10 to 50 years |
85,161 | 139,595 | 144,604 | 141,991 | ||||||||||||
In India held on: |
||||||||||||||||
Leases of land use rights between
10 to 50 years |
| 6,156 | 5,875 | 5,778 | ||||||||||||
114,549 | 174,420 | 178,430 | 175,181 | |||||||||||||
-VI-69-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Techno- | Customer | |||||||||||||||||||
Goodwill | logies fee | relationship | Others | Total | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(Note (a)) | ||||||||||||||||||||
At 1 January 2006 |
||||||||||||||||||||
Cost |
33,779 | 11,700 | | 800 | 46,279 | |||||||||||||||
Accumulated amortisation and
accumulated impairment |
(19,724 | ) | (2,925 | ) | | (321 | ) | (22,970 | ) | |||||||||||
Net book amount |
14,055 | 8,775 | | 479 | 23,309 | |||||||||||||||
Year ended 31 December 2006 |
||||||||||||||||||||
Opening net book amount |
14,055 | 8,775 | | 479 | 23,309 | |||||||||||||||
Exchange differences |
477 | | | | 477 | |||||||||||||||
Impairment |
(55 | ) | | | | (55 | ) | |||||||||||||
Amortisation |
| (1,170 | ) | | | (1,170 | ) | |||||||||||||
Closing net book amount |
14,477 | 7,605 | | 479 | 22,561 | |||||||||||||||
At 31 December 2006 |
||||||||||||||||||||
Cost |
34,201 | 11,700 | | 800 | 46,701 | |||||||||||||||
Accumulated amortisation and
accumulated impairment |
(19,724 | ) | (4,095 | ) | | (321 | ) | (24,140 | ) | |||||||||||
Net book amount |
14,477 | 7,605 | | 479 | 22,561 | |||||||||||||||
Year ended 31 December 2007 |
||||||||||||||||||||
Opening net book amount |
14,477 | 7,605 | | 479 | 22,561 | |||||||||||||||
Exchange differences |
1,014 | | 294 | | 1,308 | |||||||||||||||
Acquisition through business
combination (Note 38(c))
|
106,738 | | 20,629 | | 127,367 | |||||||||||||||
Amortisation |
| (1,170 | ) | (167 | ) | | (1,337 | ) | ||||||||||||
Closing net book amount |
122,229 | 6,435 | 20,756 | 479 | 149,899 | |||||||||||||||
-VI-70-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Techno- | Customer | |||||||||||||||||||
Goodwill | logies fee | relationship | Others | Total | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(Note (a)) | ||||||||||||||||||||
At 31 December 2007 |
||||||||||||||||||||
Cost |
141,953 | 11,700 | 20,931 | 800 | 175,384 | |||||||||||||||
Accumulated amortisation and
accumulated impairment |
(19,724 | ) | (5,265 | ) | (175 | ) | (321 | ) | (25,485 | ) | ||||||||||
Net book amount |
122,229 | 6,435 | 20,756 | 479 | 149,899 | |||||||||||||||
Year ended 31 December 2008 |
||||||||||||||||||||
Opening net book amount |
122,229 | 6,435 | 20,756 | 479 | 149,899 | |||||||||||||||
Exchange differences |
9,253 | | 925 | | 10,178 | |||||||||||||||
Impairment |
| | (19,860 | ) | | (19,860 | ) | |||||||||||||
Adjustment for change in
estimate of contingent
consideration (Note (b))
|
(115,067 | ) | | | | (115,067 | ) | |||||||||||||
Amortisation |
| (1,170 | ) | (1,821 | ) | | (2,991 | ) | ||||||||||||
Closing net book amount |
16,415 | 5,265 | | 479 | 22,159 | |||||||||||||||
At 31 December 2008 |
||||||||||||||||||||
Cost |
36,139 | 11,700 | 22,260 | 800 | 70,899 | |||||||||||||||
Accumulated amortisation and
accumulated impairment |
(19,724 | ) | (6,435 | ) | (22,260 | ) | (321 | ) | (48,740 | ) | ||||||||||
Net book amount |
16,415 | 5,265 | | 479 | 22,159 | |||||||||||||||
Nine months ended
30 September 2009 |
||||||||||||||||||||
Opening net book amount |
16,415 | 5,265 | | 479 | 22,159 | |||||||||||||||
Exchange differences |
11 | | | | 11 | |||||||||||||||
Amortisation |
| (878 | ) | | | (878 | ) | |||||||||||||
Closing net book amount |
16,426 | 4,387 | | 479 | 21,292 | |||||||||||||||
-VI-71-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Techno- | Customer | |||||||||||||||||||
Goodwill | logies fee | relationship | Others | Total | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(Note (a)) | ||||||||||||||||||||
At 30 September 2009 |
||||||||||||||||||||
Cost |
36,150 | 11,700 | 22,260 | 800 | 70,910 | |||||||||||||||
Accumulated amortisation and
accumulated impairment |
(19,724 | ) | (7,313 | ) | (22,260 | ) | (321 | ) | (49,618 | ) | ||||||||||
Net book amount |
16,426 | 4,387 | | 479 | 21,292 | |||||||||||||||
(a) | Impairment test for goodwill |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Mainland China |
14,477 | 122,229 | 16,415 | 16,426 | ||||||||||||
-VI-72-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
Gross margin |
21.0 | % | 23.0 | % | 19.2 | % | 19.7 | % | ||||||||
Growth rate |
16.8 | % | 20.0 | % | 10.0 | % | 10.0 | % | ||||||||
Discount rate |
10.0 | % | 8.3 | % | 6.1 | % | 6.1 | % | ||||||||
(b) | Adjustment for change in estimate of contingent consideration |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Share of net assets |
440,782 | 578,871 | 619,859 | 634,849 | ||||||||||||
Goodwill |
627 | 672 | 714 | 714 | ||||||||||||
441,409 | 579,543 | 620,573 | 635,563 | |||||||||||||
-VI-73-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Beginning of the year/period |
389,947 | 441,409 | 579,543 | 620,573 | ||||||||||||
Exchange differences |
13,657 | 36,037 | 35,202 | 369 | ||||||||||||
Additional investments in an
associated company |
33,305 | 20,750 | | | ||||||||||||
Loss on share reform of an associated
company (Note)
|
(52,237 | ) | | | | |||||||||||
Share of associated companies results |
||||||||||||||||
net profit after income tax |
97,849 | 107,858 | 33,577 | 50,735 | ||||||||||||
dividend received |
(41,112 | ) | (26,511 | ) | (27,749 | ) | (36,114 | ) | ||||||||
End of the year/period |
441,409 | 579,543 | 620,573 | 635,563 | ||||||||||||
Note: | Guangdong Shengyi Sci. Tech Co., Ltd. (GSST) is listed on the Shanghai Stock Exchange. The Groups shares in GSST carrying at cost at 31 December 2005 of HK$70.1 million were promoter shares, which were restricted and could not be freely traded on the public market till 9 March 2007. On 19 January 2006, GSST approved to convert all restricted shares to unrestricted shares by paying 3.3 shares to the shareholders of every 10 unrestricted shares (the Share Reform). Immediately after the Share Reform, the number of shares and percentage of equity held by the Group decreased from 165,305,000 shares to 141,525,000 and from 25.91% to 22.18% respectively and such share become gradually tradable effective from 9 March 2007. Pursuant to this Share Reform, the Groups share of net assets value in GSST had decreased by an amount of HK$52,237,000 and was charged to the consolidated income statement for the year ended 31 December 2006. |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Assets |
||||||||||||||||
Non-current assets |
365,549 | 578,155 | 636,153 | 655,825 | ||||||||||||
Current assets |
537,867 | 788,048 | 675,439 | 747,223 | ||||||||||||
903,416 | 1,366,203 | 1,311,592 | 1,403,048 | |||||||||||||
-VI-74-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At 31 December | At | |||||||||||||||
2006 | 2007 | 2008 | 30 September 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Liabilities |
||||||||||||||||
Non-current liabilities |
84,094 | 128,369 | 127,470 | 158,249 | ||||||||||||
Current liabilities |
378,540 | 658,963 | 564,263 | 609,950 | ||||||||||||
462,634 | 787,332 | 691,733 | 768,199 | |||||||||||||
Net assets |
440,782 | 578,871 | 619,859 | 634,849 | ||||||||||||
Share of net assets
of: |
||||||||||||||||
A listed associated
company |
355,901 | 458,911 | 509,056 | 522,632 | ||||||||||||
An unlisted associated
company |
84,881 | 119,960 | 110,803 | 112,217 | ||||||||||||
440,782 | 578,871 | 619,859 | 634,849 | |||||||||||||
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Income |
917,130 | 1,197,411 | 1,294,194 | 717,489 | 819,154 | |||||||||||||||
Expenses |
(819,281 | ) | (1,089,553 | ) | (1,260,617 | ) | (642,211 | ) | (768,419 | ) | ||||||||||
Profit after income tax |
97,849 | 107,858 | 33,577 | 75,278 | 50,735 | |||||||||||||||
Place of | Percentage of | |||||||
Name | establishment | Principal activities | equity held | |||||
GSST
|
Mainland China | Manufacturing of prepreg and laminate | 22.18 | |||||
Suzhou Shengyi Sci. Tech
Co., Ltd. (SSST)
|
Mainland China | Manufacturing of prepreg and laminate | 41.64 |
-VI-75-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At 31 December | At | |||||||||||||||
2006 | 2007 | 2008 | 30 September 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Market value of the listed equity
securities |
1,736,981 | 3,604,569 | 1,114,503 | 2,023,420 | ||||||||||||
20 | Investments in subsidiaries Company |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Unlisted investment, at cost |
777,000 | 777,000 | 777,000 | 777,000 | ||||||||||||
Proportion of | ||||||||
issued and fully | ||||||||
paid share capital/ | ||||||||
Issued and | registered capital | |||||||
Place of | fully paid up | held by the | ||||||
incorporation/ | Principal activities and | share capital/ | Company directly/ | |||||
Name | establishment | place of operation | registered capital | indirectly | ||||
ACP Electronics Co.,
Ltd.2
(ACPE)
|
Mainland China | Manufacturing and sales of high precision PCB/Mainland China | US$51,400,000 | 80.00 | ||||
Aspocomp Chin-Poon
Holdings Limited3
(ACPH)
|
British Virgin Islands (BVI) | Investment holding/ BVI |
US$54,300,000 | 80.00 | ||||
Aspocomp Electronics
India Private Limited3
(ACI)
|
India | Manufacturing of PCB/ India | INR100,000 | 80.00 | ||||
Dongguan Meadville Circuits Limited2 |
Mainland China | Manufacturing of PCB/Mainland China | US$78,000,000 | 80.00 |
-VI-76-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Proportion of | ||||||||
issued and fully | ||||||||
paid share capital/ | ||||||||
Issued and | registered capital | |||||||
Place of | fully paid up | held by the | ||||||
incorporation/ | Principal activities and | share capital/ | Company directly/ | |||||
Name | establishment | place of operation | registered capital | indirectly | ||||
Dongguan Shengyi
Electronics Ltd.2
|
Mainland China | Manufacturing, sales and distribution of PCB/Mainland China | US$89,420,000 | 70.20 | ||||
Guangzhou Meadville
Electronics Co., Ltd.2
|
Mainland China | Manufacturing of PCB/Mainland China | US$60,000,000 | 100.00 | ||||
OPC Manufacturing Limited3 |
Hong Kong | Manufacturing of PCB/Hong Kong | HK$8,000,000 | 100.00 | ||||
Meadville Innovations
(Shanghai) Co., Ltd.2
|
Mainland China | Provision of PCB design services/Mainland China | US$1,000,000 | 100.00 | ||||
Meadville International
Trading (Shanghai) Co.,
Ltd.2
|
Mainland China | Trading of PCB and liaison office/ Mainland China | US$500,000 | 100.00 | ||||
Meadville Enterprises (HK) Limited3 |
Hong Kong | Administration and treasury/ Hong Kong | HK$1 | 100.00 | ||||
Mica-Ava (No.3) Limited3
(MA3)
|
BVI | Investment holding/ BVI |
| 93.71 | ||||
Mica-Ava China Limited3
|
Hong Kong | Investment holding/Hong Kong |
HK$2,200,000,000 | 100.00 | ||||
Mica-AVA (Guangzhou)
Material Company Ltd.2
(MAGL)
|
Mainland China | Manufacturing of prepreg and laminate/Mainland China | US$42,000,000 | 93.71 | ||||
Mica-Ava (Far East) Industrial Limited3 |
Hong Kong | Manufacturing of prepreg and laminate/Hong Kong | HK$13,088 | 93.71 | ||||
Meadville Aspocomp (BVI) Holdings Limited3 |
BVI | Investment holding/ BVI |
| 80.00 | ||||
MTG Investment (BVI) Limited1,3 |
BVI | Investment holding/ BVI |
| 100.00 | ||||
MTG(PCB) No.2 (BVI)
Limited3 (MTG(PCB2))
|
BVI | Investment holding/ BVI |
| 100.00 |
-VI-77-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Proportion of | ||||||||
issued and fully | ||||||||
paid share capital/ | ||||||||
Issued and | registered capital | |||||||
Place of | fully paid up | held by the | ||||||
incorporation/ | Principal activities and | share capital/ | Company directly/ | |||||
Name | establishment | place of operation | registered capital | indirectly | ||||
Oriental Printed Circuits Limited3 |
Hong Kong | Sales and distribution of PCB/ Hong Kong | HK$90,000,000 | 100.00 | ||||
Shanghai Kaiser
Electronics Co., Ltd.2
|
Mainland China | Provision of PCB drilling service/Mainland China | US$16,420,000 | 100.00 | ||||
Shanghai Meadville
Electronics Co., Ltd.2
|
Mainland China | Manufacturing of PCB/Mainland China | US$67,500,000 | 100.00 | ||||
Shanghai Meadville
Science & Technology
Co., Ltd.2
|
Mainland China | Research and development of high-end multi-layer PCB / Mainland China | US$48,000,000 | 100.00 |
1 | Direct subsidiary | |
2 | Foreign investment enterprise | |
3 | Limited liability company |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
% | % | % | % | |||||||||||||
ACPE |
| 80.00 | 80.00 | 80.00 | ||||||||||||
ACPH |
| 80.00 | 80.00 | 80.00 | ||||||||||||
ACI |
| 80.00 | 80.00 | 80.00 | ||||||||||||
MA3 |
100.00 | 93.71 | 93.71 | 93.71 | ||||||||||||
MAGL |
100.00 | 93.71 | 93.71 | 93.71 | ||||||||||||
MAH |
| 80.00 | 80.00 | 80.00 | ||||||||||||
MTG(PCB2) |
| 100.00 | 100.00 | 100.00 | ||||||||||||
-VI-78-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
21 | Available-for-sale financial asset Group |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Unlisted equity security |
||||||||||||||||
Beginning of the year/period |
| | 21,089 | 20,635 | ||||||||||||
Addition |
| 21,089 | | | ||||||||||||
Less: fair value loss recognised
directly in available-for-sale
financial asset reserve |
| | (454 | ) | (2,921 | ) | ||||||||||
End of the year/period |
| 21,089 | 20,635 | 17,714 | ||||||||||||
22 | Inventories Group |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Raw materials |
136,733 | 162,314 | 201,606 | 204,809 | ||||||||||||
Work in progress |
93,488 | 133,448 | 124,109 | 148,250 | ||||||||||||
Finished goods |
139,644 | 201,203 | 216,812 | 187,988 | ||||||||||||
Consumable stocks |
3,594 | 1,035 | 2,377 | 4,722 | ||||||||||||
373,459 | 498,000 | 544,904 | 545,769 | |||||||||||||
-VI-79-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Cost of inventories |
2,474,377 | 3,416,624 | 4,538,384 | 3,420,723 | 2,972,891 | |||||||||||||||
23 | Debtors and prepayments | |
Group |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Debtors |
1,124,995 | 1,471,542 | 1,058,029 | 1,035,016 | ||||||||||||
Prepayments and other receivables |
116,704 | 125,492 | 184,992 | 136,823 | ||||||||||||
1,241,699 | 1,597,034 | 1,243,021 | 1,171,839 | |||||||||||||
-VI-80-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
During the years/period, the Group normally granted credit terms of 60-90 days. The ageing analysis of the debtors, based on the invoice date and net of provision, is as follows: |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Within credit period |
827,403 | 977,641 | 768,021 | 839,100 | ||||||||||||
0 - 30 days |
171,962 | 235,108 | 190,703 | 108,337 | ||||||||||||
31 - 60 days |
61,396 | 138,175 | 37,824 | 43,190 | ||||||||||||
61 - 90 days |
26,449 | 72,902 | 41,262 | 25,202 | ||||||||||||
Over 90 days |
37,785 | 47,716 | 20,219 | 19,187 | ||||||||||||
1,124,995 | 1,471,542 | 1,058,029 | 1,035,016 | |||||||||||||
At 31 December 2006, 2007, 2008 and 30 September 2009, debtors of approximately HK$271,800,000, HK$486,553,000, HK$264,314,000 and HK$192,975,000 were past due but not considered impaired. These relate to a number of independent customers for whom there is no recent history of default. The ageing analysis of these debtors is as follows: |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
0 - 30 days |
171,962 | 235,108 | 190,703 | 108,337 | ||||||||||||
31 - 60 days |
61,396 | 138,175 | 37,824 | 43,190 | ||||||||||||
61 - 90 days |
14,552 | 67,748 | 21,794 | 24,517 | ||||||||||||
Over 90 days |
23,890 | 45,522 | 13,993 | 16,931 | ||||||||||||
271,800 | 486,553 | 264,314 | 192,975 | |||||||||||||
-VI-81-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
HK$ |
130,531 | 24,440 | 19,597 | 19,872 | ||||||||||||
US$ |
467,004 | 783,160 | 628,890 | 702,277 | ||||||||||||
RMB |
639,607 | 785,117 | 572,953 | 409,876 | ||||||||||||
EUR |
2,866 | 2,257 | 21,540 | 32,565 | ||||||||||||
Other currencies |
1,691 | 2,060 | 41 | 7,249 | ||||||||||||
1,241,699 | 1,597,034 | 1,243,021 | 1,171,839 | |||||||||||||
Movements on the provision for impairment of debtors are as follows: |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Beginning of the year/period |
35,535 | 35,049 | 24,936 | 15,160 | ||||||||||||
Exchange differences |
773 | 999 | 484 | 10 | ||||||||||||
Provision for impairment of
receivables |
17,127 | 12,240 | 7,685 | 5,125 | ||||||||||||
Receivables written off during the
year/period as uncollectible |
(17,269 | ) | (17,848 | ) | (8,629 | ) | (4,753 | ) | ||||||||
Unused amounts reversed |
(1,117 | ) | (5,504 | ) | (9,316 | ) | (2,872 | ) | ||||||||
End of the year/period |
35,049 | 24,936 | 15,160 | 12,670 | ||||||||||||
-VI-82-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Prepayments and other receivables |
7,532 | 312 | 582 | 235 | ||||||||||||
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
HK$ |
7,532 | 251 | 517 | 220 | ||||||||||||
US$ |
| 61 | 65 | 15 | ||||||||||||
7,532 | 312 | 582 | 235 | |||||||||||||
24 | Amounts due to related parties |
25 | Cash and bank balances | |
Group |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Cash in hand |
1,960 | 404 | 536 | 393 | ||||||||||||
Bank balances |
209,190 | 417,788 | 889,237 | 951,472 | ||||||||||||
211,150 | 418,192 | 889,773 | 951,865 | |||||||||||||
-VI-83-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
HK$ |
5,801 | 20,941 | 25,468 | 60,354 | ||||||||||||
RMB |
73,309 | 203,620 | 394,097 | 565,301 | ||||||||||||
US$ |
118,831 | 139,293 | 427,032 | 299,722 | ||||||||||||
Other currencies |
13,209 | 54,338 | 43,176 | 26,488 | ||||||||||||
211,150 | 418,192 | 889,773 | 951,865 | |||||||||||||
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Restricted bank balances |
1,424 | 3,901 | 5,873 | 8,397 | ||||||||||||
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Bank balances |
| 339 | 542 | 29,574 | ||||||||||||
-VI-84-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
26 | Share capital |
Nominal | ||||||||||||||||
Number | value of | Share | ||||||||||||||
of shares | shares | premium | Total | |||||||||||||
HK$000 | HK$000 | HK$000 | ||||||||||||||
Authorised |
||||||||||||||||
Shares of HK$0.1 each upon
incorporation (Note (a))
|
3,800,000 | 380 | | 380 | ||||||||||||
Sub-division of issued shares
(Note (b)(i))
|
34,200,000 | | | | ||||||||||||
38,000,000 | 380 | | 380 | |||||||||||||
Increase in authorised share capital of
HK$0.01 each (Note (b)(ii))
|
19,962,000,000 | 199,620 | | 199,620 | ||||||||||||
At 31 December 2006, 2007, 2008
and 30 September 2009 |
20,000,000,000 | 200,000 | | 200,000 | ||||||||||||
Issued and fully paid |
||||||||||||||||
Shares of HK$0.1 each issued (Note (a))
|
1 | | | | ||||||||||||
Sub-division of issued shares
(Note (b)(i))
|
9 | | | | ||||||||||||
10 | | | | |||||||||||||
Shares issued to Tang Hsiang Chien
credited as fully paid of HK$0.01
each (Note (b)(iii))
|
235,305,000 | 2,353 | 119,535 | 121,888 | ||||||||||||
Shares issued to Su Sih credited as fully
paid of HK$0.01 each (Note (b)(iii))
|
1,264,694,990 | 12,647 | 642,465 | 655,112 | ||||||||||||
At 31 December 2006 |
1,500,000,000 | 15,000 | 762,000 | 777,000 | ||||||||||||
Shares issued by global offering as fully
paid of HK$0.01 each (Note (c))
|
500,000,000 | 5,000 | 1,040,612 | 1,045,612 | ||||||||||||
At 31 December 2007 |
2,000,000,000 | 20,000 | 1,802,612 | 1,822,612 | ||||||||||||
Cancellation upon repurchase of own
shares (Note (d))
|
(36,000,000 | ) | (360 | ) | | (360 | ) | |||||||||
At 31 December 2008 and
30 September 2009 |
1,964,000,000 | 19,640 | 1,802,612 | 1,822,252 | ||||||||||||
-VI-85-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(a) | As at the date of incorporation of the Company, its authorised share capital was HK$380,000 divided into 3,800,000 shares of HK$0.10 each. On 28 August 2006, one subscribers share of HK$0.10 in the Company was allotted and issued to the initial subscriber and was transferred by the initial subscriber on the same day to Tang Hsiang Chien, a director of the Company, for cash at par. | |
(b) | Pursuant to a written resolution of the sole shareholder of the Company passed on 30 December 2006, |
(i) | Each of the then issued and unissued shares of HK$0.10 each in the share capital of the Company was subdivided into 10 shares of HK$0.01 each so that the authorised and issued share capital of the Company comprises shares of HK$0.01 each; | ||
(ii) | The authorised share capital of the Company was increased from HK$380,000 to HK$200,000,000 by the issue of an additional 19,962,000,000 shares. On 30 December 2006, Tang Hsiang Chien transferred 10 shares to Su Sih, a company wholly owned by Tang Hsiang Chien for cash at par value; and | ||
(iii) | On 30 December 2006, the Company issued and allotted, credited as fully paid, 235,305,000 shares to Tang Hsiang Chien (in his capacity as the trustee of Mein et Moi Trust (MEM Trust) and 1,264,694,990 shares to Su Sih respectively in consideration of a total of 100,000 shares representing the entire issued shares of MTG(INV) transferred to the Company by Tang Hsiang Chien (in his capacity as the trustee of MEM Trust) and Su Sih pursuant to a sale and purchase agreement entered into by the Company as purchaser and Tang Hsiang Chien (in his capacity as the trustee of MEM Trust) and Su Sih as the vendor. |
(c) | On 2 February 2007, the Company completed a global offering of 500,000,000 shares with a par value of HK$0.01 each at a price of HK$2.25 per share and raised HK$1,125,000,000 share proceeds. All these shares rank pari passu in respect with the then existing shares. The Companys shares commenced trading on the Stock Exchange on 2 February 2007. The listing proceeds of the aforementioned shares, net of direct listing expenses of approximately HK$79,388,000, amounted to approximately HK$1,045,612,000. The resulting share premium amounted to approximately HK$1,040,612,000. | |
(d) | The Company repurchased 36,000,000 of its own shares through purchases on the Stock Exchange during the year ended 31 December 2008. The total amount paid to repurchase the shares, including relevant direct costs of HK$431,000, was HK$69,855,000 and has been deducted from retained earnings (Note 27). |
-VI-86-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
27 | Reserves | |
Group |
Employee | ||||||||||||||||||||||||||||||||||||
Available-for- | Capital | share-based | ||||||||||||||||||||||||||||||||||
Merger | Hedging | sale financial | redemption | compensation | General | Exchange | Retained | |||||||||||||||||||||||||||||
reserve | reserve | asset reserve | reserve | reserve | reserve | reserve | earnings | Total | ||||||||||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||||||||
Note (i) | Note (iii) | Note (iv) | ||||||||||||||||||||||||||||||||||
At 1 January 2006 |
(549,769 | ) | | | | | 68,286 | 22,789 | 808,482 | 349,788 | ||||||||||||||||||||||||||
Exchange differences |
2,934 | | | | | 336 | 41,529 | | 44,799 | |||||||||||||||||||||||||||
Profit for the year |
| | | | | | | 320,017 | 320,017 | |||||||||||||||||||||||||||
Partial consideration pursuant
to the Reorganisation |
(700,000 | ) | | | | | | | | (700,000 | ) | |||||||||||||||||||||||||
Distribution to equity holders
(Note (ii))
|
| | | | | | | (57,793 | ) | (57,793 | ) | |||||||||||||||||||||||||
Transfer |
| | | | | 12,773 | | (12,773 | ) | | ||||||||||||||||||||||||||
At 31 December 2006 |
(1,246,835 | ) | | | | | 81,395 | 64,318 | 1,057,933 | (43,189 | ) | |||||||||||||||||||||||||
Exchange differences |
| | | | | 713 | 126,627 | 600 | 127,940 | |||||||||||||||||||||||||||
Profit for the year |
| | | | | | | 341,648 | 341,648 | |||||||||||||||||||||||||||
Share award expenses (Note 7)
|
| | | | 254,502 | | | | 254,502 | |||||||||||||||||||||||||||
Interim dividend (Note 14)
|
| | | | (40,000 | ) | | | | (40,000 | ) | |||||||||||||||||||||||||
Proposed final dividend
(Note 14)
|
| | | | (80,000 | ) | | | | (80,000 | ) | |||||||||||||||||||||||||
Transfer |
| | | | | 48,461 | | (48,461 | ) | | ||||||||||||||||||||||||||
At 31 December 2007 |
(1,246,835 | ) | | | | 134,502 | 130,569 | 190,945 | 1,351,720 | 560,901 | ||||||||||||||||||||||||||
Exchange differences |
| | | | | 649 | 105,782 | | 106,431 | |||||||||||||||||||||||||||
Profit for the year |
| | | | | | | 402,468 | 402,468 | |||||||||||||||||||||||||||
Share award expenses (Note 7)
|
| | | | 11,661 | | | | 11,661 | |||||||||||||||||||||||||||
Interim dividend (Note 14)
|
| | | | (54,992 | ) | | | | (54,992 | ) | |||||||||||||||||||||||||
Proposed final dividend
(Note 14)
|
| | | | (27,496 | ) | | | | (27,496 | ) | |||||||||||||||||||||||||
Cancellation upon repurchase
of own shares (Note 26)
|
| | | 360 | | | | (69,855 | ) | (69,495 | ) | |||||||||||||||||||||||||
Change in fair value of
available-for-sale
financial asset |
| | (454 | ) | | | | | | (454 | ) | |||||||||||||||||||||||||
Transfer |
| | | | | 35,388 | | (35,388 | ) | | ||||||||||||||||||||||||||
At 31 December 2008 |
(1,246,835 | ) | | (454 | ) | 360 | 63,675 | 166,606 | 296,727 | 1,648,945 | 929,024 | |||||||||||||||||||||||||
-VI-87-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Employee | ||||||||||||||||||||||||||||||||||||
Available-for- | Capital | share-based | ||||||||||||||||||||||||||||||||||
Merger | Hedging | sale financial | redemption | compensation | General | Exchange | Retained | |||||||||||||||||||||||||||||
reserve | reserve | asset reserve | reserve | reserve | reserve | reserve | earnings | Total | ||||||||||||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||||||||||||||
Note (i) | Note (iii) | Note (iv) | ||||||||||||||||||||||||||||||||||
At 1 January 2009 |
(1,246,835 | ) | | (454 | ) | 360 | 63,675 | 166,606 | 296,727 | 1,648,945 | 929,024 | |||||||||||||||||||||||||
Exchange differences |
| | | | | 8 | 2,846 | | 2,854 | |||||||||||||||||||||||||||
Profit for the period |
| | | | | | | 178,307 | 178,307 | |||||||||||||||||||||||||||
Share award expenses (Note
7)
|
| | | | 10,772 | | | | 10,772 | |||||||||||||||||||||||||||
Interim dividend (Note 14)
|
| | | | (29,460 | ) | | | | (29,460 | ) | |||||||||||||||||||||||||
Cash flow hedge |
||||||||||||||||||||||||||||||||||||
Change in fair value of
hedging instrument |
| 22,796 | | | | | | | 22,796 | |||||||||||||||||||||||||||
Transfer to income
statement upon
change in fair value
of hedged item |
| (17,226 | ) | | | | | | | (17,226 | ) | |||||||||||||||||||||||||
Transfer to property,
plant and equipment |
| (178 | ) | | | | | | | (178 | ) | |||||||||||||||||||||||||
Change in fair value of
available-for-sale
financial assets |
| | (2,921 | ) | | | | | | (2,921 | ) | |||||||||||||||||||||||||
Transfer |
| | | | | 28,183 | | (28,183 | ) | | ||||||||||||||||||||||||||
At 30 September 2009 |
(1,246,835 | ) | 5,392 | (3,375 | ) | 360 | 44,987 | 194,797 | 299,573 | 1,799,069 | 1,093,968 | |||||||||||||||||||||||||
Unaudited |
||||||||||||||||||||||||||||||||||||
At 1 January 2008 |
(1,246,835 | ) | | | | 134,502 | 130,569 | 190,945 | 1,351,720 | 560,901 | ||||||||||||||||||||||||||
Exchange differences |
| | | | | 717 | 133,966 | | 134,683 | |||||||||||||||||||||||||||
Profit for the period |
| | | | | | | 417,642 | 417,642 | |||||||||||||||||||||||||||
Share award expenses (Note
7)
|
| | | | 9,198 | | | | 9,198 | |||||||||||||||||||||||||||
Interim dividend (Note 14)
|
| | | | (54,992 | ) | | | | (54,992 | ) | |||||||||||||||||||||||||
Cancellation upon repurchase
of own shares |
| | | 360 | | | | (69,855 | ) | (69,495 | ) | |||||||||||||||||||||||||
Change in fair value of
available-for-sale
financial asset |
| | 3,564 | | | | | | 3,564 | |||||||||||||||||||||||||||
Transfer |
| | | | | 13,229 | | (13,229 | ) | | ||||||||||||||||||||||||||
At 30 September 2008 |
(1,246,835 | ) | | 3,564 | 360 | 88,708 | 144,515 | 324,911 | 1,686,278 | 1,001,501 | ||||||||||||||||||||||||||
-VI-88-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(i) | The merger reserve of the Group represents the difference between the nominal amount of the share capital issued by the Company and the nominal amount of the share capital of the subsidiaries transferred to the Company pursuant to the Reorganisation. | |
(ii) | The reduction during the year ended 31 December 2006 represented the assets and liabilities related to the Photomask Business which were excluded from the Group as a result of the Reorganisation. The above reduction is reflected as a distribution made to the equity holders of the Company. | |
(iii) | The employee share-based compensation reserve relates to the share award expenses, details of which are described in Note 7. | |
(iv) | As stipulated by regulations in mainland China, the Companys subsidiaries established and operated in mainland China are required to appropriate a portion of their after-tax profit (after offsetting prior year losses) to the general reserve, at rates determined by their respective boards of directors. The general reserve can be utilised to offset prior year losses or be utilised for the issuance of bonus shares. During the years ended 31 December 2006, 2007 and 2008 and nine months ended 30 September 2008 and 2009, the boards of directors of certain of the Companys subsidiaries established in mainland China appropriated an aggregate amount of approximately HK$12,773,000, HK$48,461,000 HK$35,388,000, HK$13,229,000 (unaudited) and HK$28,183,000 to the general reserve respectively. |
-VI-89-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Company |
Employee | Retained | |||||||||||||||||||
Capital | share-based | profit/ | ||||||||||||||||||
redemption | compensation | (accumulated | Proposed | |||||||||||||||||
reserve | reserve | loss) | final dividend | Total | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
At 1 January 2006 |
| | | | | |||||||||||||||
Loss for the year (Note 15)
|
| | (597 | ) | | (597 | ) | |||||||||||||
At 31 December 2006 |
| | (597 | ) | | (597 | ) | |||||||||||||
Profit for the year (Note 15)
|
| | 39,559 | | 39,559 | |||||||||||||||
Share award expenses (Note 7)
|
| 254,502 | | | 254,502 | |||||||||||||||
Interim dividend (Note 14)
|
| (40,000 | ) | | | (40,000 | ) | |||||||||||||
Final dividend (Note 14)
|
| (80,000 | ) | | 80,000 | | ||||||||||||||
At 31 December 2007 |
| 134,502 | 38,962 | 80,000 | 253,464 | |||||||||||||||
Profit for the year (Note 15)
|
| | 798,336 | | 798,336 | |||||||||||||||
Share award expenses (Note 7)
|
| 11,661 | | | 11,661 | |||||||||||||||
Cancellation upon repurchase of
own shares (Note 26)
|
360 | | (69,855 | ) | | (69,495 | ) | |||||||||||||
Interim dividend (Note 14)
|
| (54,992 | ) | | (80,000 | ) | (134,992 | ) | ||||||||||||
Final dividend (Note 14)
|
| (27,496 | ) | | 27,496 | | ||||||||||||||
At 31 December 2008 |
360 | 63,675 | 767,443 | 27,496 | 858,974 | |||||||||||||||
Loss for the period (Note 15)
|
| | (10,772 | ) | | (10,772 | ) | |||||||||||||
Share award expenses (Note 7)
|
| 10,772 | | | 10,772 | |||||||||||||||
Interim dividend (Note 14)
|
| (29,460 | ) | | (27,496 | ) | (56,956 | ) | ||||||||||||
At 30 September 2009 |
360 | 44,987 | 756,671 | | 802,018 | |||||||||||||||
Unaudited |
||||||||||||||||||||
At 1 January 2008 |
| 134,502 | 38,962 | 80,000 | 253,464 | |||||||||||||||
Profit for the period (Note 15)
|
| | 800,920 | | 800,920 | |||||||||||||||
Share award expenses (Note 7)
|
| 9,198 | | | 9,198 | |||||||||||||||
Interim dividend (Note 14)
|
| (54,992 | ) | | (80,000 | ) | (134,992 | ) | ||||||||||||
Cancellation upon repurchase of
own shares (Note 26)
|
360 | | (69,855 | ) | | (69,495 | ) | |||||||||||||
At 30 September 2008 |
360 | 88,708 | 770,027 | | 859,095 | |||||||||||||||
-VI-90-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
28 | Borrowings Group |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Non-current |
||||||||||||||||
Long-term bank loans (Note (a))
|
749,060 | 1,738,067 | 2,777,110 | 2,964,762 | ||||||||||||
Current |
||||||||||||||||
Current portion of long-term bank
loans (Note (a))
|
166,200 | 394,334 | 364,022 | 472,996 | ||||||||||||
Short-term bank loans (Note (b))
|
817,537 | 566,773 | 468,877 | 162,915 | ||||||||||||
Bank overdrafts (Note (b))
|
42,510 | | 25,626 | | ||||||||||||
1,026,247 | 961,107 | 858,525 | 635,911 | |||||||||||||
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Long-term bank loans |
915,260 | 2,132,401 | 3,141,132 | 3,437,758 | ||||||||||||
Less: current portion included under
current liabilities |
(166,200 | ) | (394,334 | ) | (364,022 | ) | (472,996 | ) | ||||||||
Long-term portion under non-current
liabilities |
749,060 | 1,738,067 | 2,777,110 | 2,964,762 | ||||||||||||
-VI-91-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(a) | The carrying amounts and fair values of the long-term bank loans are as follows: |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Long-term bank loans |
||||||||||||||||
Carrying amounts |
915,260 | 2,132,401 | 3,141,132 | 3,437,758 | ||||||||||||
Fair values |
927,277 | 2,192,181 | 3,439,069 | 3,444,471 | ||||||||||||
The fair values of non-current borrowings are estimated based on discounted cash flow approach using the prevailing market rates of interest available to the Group of 5.09%, 4.08%, 0.50% and 2.05% per annum for financial instruments with substantially the same terms and characteristics for the years ended 31 December 2006, 2007 and 2008 and nine months ended 30 September 2009, depending on the types and currencies of borrowings. | |||
(b) | The carrying amounts of the short-term bank loans and bank overdrafts approximate their fair values. All short-term bank loans are unsecured. | ||
(c) | The carrying amounts of bank borrowings are denominated in the following currencies: |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
RMB |
593,846 | 570,494 | 493,893 | 249,634 | ||||||||||||
HK$ |
569,918 | 1,093,492 | 728,564 | 717,833 | ||||||||||||
US$ |
610,932 | 966,217 | 2,413,178 | 2,633,206 | ||||||||||||
EUR |
611 | 45,718 | | | ||||||||||||
Japanese Yen (JPY) |
| 23,253 | | | ||||||||||||
1,775,307 | 2,699,174 | 3,635,635 | 3,600,673 | |||||||||||||
-VI-92-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(d) | The effective interest rates (per annum) at the dates of statement of financial position are as follows: |
At 31 December 2006 | ||||||||||||||||||||
RMB | HK$ | US$ | JPY | EUR | ||||||||||||||||
Long-term loans |
5.58 | % | 5.11 | % | 6.51 | % | | | ||||||||||||
Short-term loans |
5.09 | % | 4.95 | % | 6.32 | % | | 5.63 | % | |||||||||||
Bank overdrafts |
5.58 | % | 7.75 | % | | | | |||||||||||||
At 31 December 2007 | ||||||||||||||||||||
RMB | HK$ | US$ | JPY | EUR | ||||||||||||||||
Long-term loans |
5.73 | % | 4.20 | % | 6.23 | % | | | ||||||||||||
Short-term loans |
6.34 | % | 4.35 | % | 6.14 | % | 3.03 | % | 5.43 | % | ||||||||||
At 31 December 2008 | ||||||||||||||||||||
RMB | HK$ | US$ | JPY | EUR | ||||||||||||||||
Long-term loans |
6.36 | % | 4.10 | % | 4.33 | % | | | ||||||||||||
Short-term loans |
5.79 | % | | 3.71 | % | | | |||||||||||||
Bank overdrafts |
5.10 | % | | | | | ||||||||||||||
At 30 September 2009 | ||||||||||||||||||||
RMB | HK$ | US$ | JPY | EUR | ||||||||||||||||
Long-term loans |
5.06 | % | 0.99 | % | 1.48 | % | | | ||||||||||||
Short-term loans |
4.90 | % | | 1.75 | % | | | |||||||||||||
-VI-93-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(e) | All short-term bank loans and bank overdrafts will mature within one year. The maturity of long-term bank loans is as follows: |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Within one year |
166,200 | 394,334 | 364,022 | 472,996 | ||||||||||||
Between one and two years |
263,736 | 466,225 | 530,265 | 1,190,800 | ||||||||||||
Between two and five years |
471,524 | 1,271,842 | 2,246,845 | 1,773,962 | ||||||||||||
Wholly repayable within
five years |
901,460 | 2,132,401 | 3,141,132 | 3,437,758 | ||||||||||||
Over five years |
13,800 | | | | ||||||||||||
915,260 | 2,132,401 | 3,141,132 | 3,437,758 | |||||||||||||
(f) | The Group has the following undrawn borrowing facilities: |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Fixed rate
expiring within
one year |
382,293 | 408,472 | 631,289 | 1,090,642 | ||||||||||||
Floating rate
expiring within
one year |
1,148,817 | 2,026,269 | 1,646,924 | 2,373,958 | ||||||||||||
1,531,110 | 2,434,741 | 2,278,213 | 3,464,600 | |||||||||||||
At 31 December 2006, 2007, 2008 and 30 September 2009, the facilities were subject to annual review at various dates. |
-VI-94-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(g) | The exposure of the Groups borrowings to interest rate changes and the contractual repricing dates at the end of each reporting period are as follows: |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Changes in interest rates |
||||||||||||||||
6 months or less |
906,047 | 674,061 | 1,378,821 | 421,105 | ||||||||||||
over 6 months and up to
12 months |
869,260 | 2,025,113 | 2,256,814 | 3,179,568 | ||||||||||||
1,775,307 | 2,699,174 | 3,635,635 | 3,600,673 | |||||||||||||
29 | Derivative financial instruments Group |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Assets |
||||||||||||||||
Forward foreign exchange contracts
(Note (i))
|
| | | 22,796 | ||||||||||||
Less: current portion included under
current assets |
| | | (438 | ) | |||||||||||
Long-term portion under non-current
assets |
| | | 22,358 | ||||||||||||
Liabilities |
||||||||||||||||
Interest rates swap contracts
(Note (ii))
|
| | 25,365 | 15,967 | ||||||||||||
Less: current portion included under
current liabilities |
| | (8,015 | ) | (2,023 | ) | ||||||||||
Long-term portion under non-current
liabilities |
| | 17,350 | 13,944 | ||||||||||||
-VI-95-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Note: | ||
(i) | At 30 September 2009, the Group entered into certain forward foreign exchange contracts to buy EUR17,523,720 and JPY48,000,000 (equivalent to approximately HK$202,311,000) and to sell US$23,179,838 (equivalent to approximately HK$179,655,000). These outstanding forward foreign exchange contracts were mainly entered into to hedge against the foreign exchange risk in relation to the financial liabilities denominated in EUR which will mature in 2013 and payables denominated in EUR and JPY for property, plant and equipment which will mature within twelve months from date of statement of financial position. | |
(ii) | At 31 December 2008 and 30 September 2009, the aggregate notional principal amounts of the outstanding swap contracts were HK$774,990,000 and HK$775,050,000 respectively, of which the Group pays fixed interest at 2.72% or 3.43% per annum and receives variable rates to hedge against interest rate risk in relation to the bank borrowings and will be matured between 19 November 2009 and 30 July 2012. |
30 | Deferred income tax Group |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Deferred tax assets: |
||||||||||||||||
Deferred tax assets to be
recovered after more than
12 months |
| (13,124 | ) | (32,682 | ) | (42,935 | ) | |||||||||
Deferred tax liabilities: |
||||||||||||||||
Deferred tax liabilities to be
settled after more than
12 months |
14,219 | 81,483 | 97,081 | 92,730 | ||||||||||||
Deferred tax liabilities net |
14,219 | 68,359 | 64,399 | 49,795 | ||||||||||||
-VI-96-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Beginning of the year/period |
13,642 | 14,219 | 68,359 | 64,399 | ||||||||||||
Exchange differences |
| (57 | ) | 860 | (6 | ) | ||||||||||
Recognised in the consolidated income
statement (Note 12)
|
692 | (7,215 | ) | (4,820 | ) | (14,598 | ) | |||||||||
Acquisition through business
combination (Note 38(c))
|
| 61,412 | | | ||||||||||||
Distribution to equity holders
(Note 27(ii))
|
(115 | ) | | | | |||||||||||
End of the year/period |
14,219 | 68,359 | 64,399 | 49,795 | ||||||||||||
Representing: |
||||||||||||||||
Accelerated tax depreciation |
24,329 | 28,774 | 33,378 | 30,343 | ||||||||||||
Tax losses |
(10,110 | ) | (9,726 | ) | (11,034 | ) | (18,376 | ) | ||||||||
Valuation adjustment resulting from
acquisition of a subsidiary |
| 78,203 | 67,633 | 62,104 | ||||||||||||
Decelerated tax depreciation |
| (27,210 | ) | (38,206 | ) | (43,529 | ) | |||||||||
Others |
| (1,682 | ) | 12,628 | 19,253 | |||||||||||
14,219 | 68,359 | 64,399 | 49,795 | |||||||||||||
-VI-97-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Decelerated | ||||||||||||||||
tax | ||||||||||||||||
depreciation | Tax losses | Others | Total | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
At 1 January 2006 |
| (4,902 | ) | | (4,902 | ) | ||||||||||
Recognised in the consolidated
income statement |
| (5,208 | ) | | (5,208 | ) | ||||||||||
At 31 December 2006 |
| (10,110 | ) | | (10,110 | ) | ||||||||||
Exchange differences |
(754 | ) | | (3 | ) | (757 | ) | |||||||||
Recognised in the consolidated
income statement |
(12,360 | ) | 384 | 699 | (11,277 | ) | ||||||||||
Acquisition through business combination
(Note 38(c))
|
(14,096 | ) | | (2,378 | ) | (16,474 | ) | |||||||||
At 31 December 2007 |
(27,210 | ) | (9,726 | ) | (1,682 | ) | (38,618 | ) | ||||||||
Exchange differences |
(1,806 | ) | | (134 | ) | (1,940 | ) | |||||||||
Recognised in the consolidated
income statement |
(9,190 | ) | (1,308 | ) | (4,050 | ) | (14,548 | ) | ||||||||
At 31 December 2008 |
(38,206 | ) | (11,034 | ) | (5,866 | ) | (55,106 | ) | ||||||||
Exchange differences |
(29 | ) | (1 | ) | (5 | ) | (35 | ) | ||||||||
Recognised in the consolidated
income statement |
(5,294 | ) | (7,341 | ) | (168 | ) | (12,803 | ) | ||||||||
At 30 September 2009 |
(43,529 | ) | (18,376 | ) | (6,039 | ) | (67,944 | ) | ||||||||
-VI-98-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Valuation | ||||||||||||||||
adjustment | ||||||||||||||||
resulting from | Accelerated | |||||||||||||||
acquisition of | tax | |||||||||||||||
a subsidiary | depreciation | Others | Total | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
At 1 January 2006 |
| 18,544 | | 18,544 | ||||||||||||
Recognised in the
consolidated
income statement |
| 5,900 | | 5,900 | ||||||||||||
Distribution to equity holder
(Note 27(ii))
|
| (115 | ) | | (115 | ) | ||||||||||
At 31 December 2006 |
| 24,329 | | 24,329 | ||||||||||||
Exchange differences |
700 | | | 700 | ||||||||||||
Recognised in the
consolidated
income statement |
(383 | ) | 4,445 | | 4,062 | |||||||||||
Acquisition through business
combination (Note 38(c))
|
77,886 | | | 77,886 | ||||||||||||
At 31 December 2007 |
78,203 | 28,774 | | 106,977 | ||||||||||||
Exchange differences |
2,801 | | (1 | ) | 2,800 | |||||||||||
Recognised in the
consolidated
income statement |
(13,371 | ) | 4,604 | 18,495 | 9,728 | |||||||||||
At 31 December 2008 |
67,633 | 33,378 | 18,494 | 119,505 | ||||||||||||
Exchange differences |
20 | | 9 | 29 | ||||||||||||
Recognised in the
consolidated
income statement |
(5,549 | ) | (3,035 | ) | 6,789 | (1,795 | ) | |||||||||
At 30 September 2009 |
62,104 | 30,343 | 25,292 | 117,739 | ||||||||||||
-VI-99-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
31 | Financial liabilities Group |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Put option |
| 264,394 | 151,270 | 161,758 | ||||||||||||
-VI-100-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months | ||||||||||||||||
ended | ||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
Gross margin |
| 17.8 | % | 19.2 | % | 19.7 | % | |||||||||
Growth rate |
| 25.0 | % | 10.0 | % | 10.0 | % | |||||||||
Discount rate |
| 8.3 | % | 6.1 | % | 6.1 | % | |||||||||
32 | Long-term other payables Group |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
HK$ |
| | | 1,257 | ||||||||||||
US$ |
| 87,862 | 44,349 | 23,717 | ||||||||||||
JPY |
| 26,272 | 13,039 | | ||||||||||||
EUR |
| 1,524 | 17,176 | | ||||||||||||
| 115,658 | 74,564 | 24,974 | |||||||||||||
-VI-101-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
33 | Creditors and accruals |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Creditors |
382,330 | 675,853 | 711,895 | 655,170 | ||||||||||||
Accruals |
417,700 | 752,415 | 755,211 | 528,338 | ||||||||||||
800,030 | 1,428,268 | 1,467,106 | 1,183,508 | |||||||||||||
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Within credit period |
286,059 | 435,324 | 431,516 | 482,243 | ||||||||||||
0 - 30 days |
58,823 | 136,473 | 193,084 | 116,768 | ||||||||||||
31 - 60 days |
21,214 | 60,111 | 62,425 | 38,099 | ||||||||||||
61 - 90 days |
9,629 | 25,042 | 10,600 | 6,324 | ||||||||||||
Over 90 days |
6,605 | 18,903 | 14,270 | 11,736 | ||||||||||||
382,330 | 675,853 | 711,895 | 655,170 | |||||||||||||
-VI-102-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
HK$ |
266,815 | 244,018 | 182,414 | 152,490 | ||||||||||||
RMB |
356,555 | 659,374 | 789,154 | 753,153 | ||||||||||||
US$ |
162,127 | 366,513 | 443,314 | 230,235 | ||||||||||||
EUR |
3,338 | 91,365 | 39,963 | 33,233 | ||||||||||||
JPY |
9,854 | 46,480 | 12,020 | 13,238 | ||||||||||||
Other currencies |
1,341 | 20,518 | 241 | 1,159 | ||||||||||||
800,030 | 1,428,268 | 1,467,106 | 1,183,508 | |||||||||||||
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Accruals |
1,004 | 17,324 | 7,509 | 8,810 | ||||||||||||
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
HK$ |
1,004 | 16,651 | 7,165 | 8,526 | ||||||||||||
RMB |
| 267 | 283 | 283 | ||||||||||||
US$ |
| 392 | 60 | | ||||||||||||
EUR |
| 4 | 1 | 1 | ||||||||||||
JPY |
| 10 | | | ||||||||||||
1,004 | 17,324 | 7,509 | 8,810 | |||||||||||||
-VI-103-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
34 | Amounts due to a subsidiary of a minority shareholder/associated companies |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
RMB |
23,727 | | 43,633 | 72,418 | ||||||||||||
US$ |
97,015 | 150,669 | 77,962 | 68,177 | ||||||||||||
120,742 | 150,669 | 121,595 | 140,595 | |||||||||||||
35 | Amounts due from/(to) subsidiaries |
-VI-104-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
36 | Amounts due from/(to) a minority shareholder |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
US$ |
| 2,529 | | | ||||||||||||
EUR |
| 36,526 | | | ||||||||||||
| 39,055 | | | |||||||||||||
37 | Commitments |
(a) | Capital commitments |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Contracted but not provided for |
271,270 | 658,567 | 347,543 | 279,249 | ||||||||||||
Authorised but not contracted for |
6,998 | 123,153 | 10,880 | 2,173 | ||||||||||||
278,268 | 781,720 | 358,423 | 281,422 | |||||||||||||
-VI-105-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(b) | Operating lease commitments |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Within one year |
3,387 | 3,055 | 2,391 | 3,713 | ||||||||||||
One to five years |
2,035 | 3,908 | 2,992 | 4,018 | ||||||||||||
More than five years |
5,027 | 18,956 | 18,695 | 18,507 | ||||||||||||
10,449 | 25,919 | 24,078 | 26,238 | |||||||||||||
-VI-106-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
38 | Notes to the consolidated statements of cash flows |
(a) | Acquisition of minority interest in a subsidiary |
Acquirees | ||||
carrying amount | ||||
2006 | ||||
HK$000 | ||||
Net assets acquired comprised of: |
||||
Property, plant and equipment |
69,646 | |||
Land use right |
2,242 | |||
Inventories |
857 | |||
Debtors and prepayments |
9,283 | |||
Cash and bank balances |
5,237 | |||
Creditors and accruals |
(10,187 | ) | ||
Balances with group companies |
(2,461 | ) | ||
Net assets value |
74,617 | |||
Additional share of net assets value (10%) |
7,462 | |||
Less: Consideration paid |
(6,354 | ) | ||
Negative goodwill credited to consolidated
income statement (Note 6)
|
1,108 | |||
Note: | Negative goodwill represents excess of acquirers interest in the net fair value of acquirees identifiable assets, liabilities and contingent liabilities over cost. |
-VI-107-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(b) | Partial disposal of a subsidiary |
Acquirees | ||||
carrying amount | ||||
2007 | ||||
HK$000 | ||||
Net assets disposed of: |
||||
Property, plant and equipment |
3,579 | |||
Land use right |
8,596 | |||
Debtors and prepayments |
29,039 | |||
Cash and bank balances |
200,651 | |||
Creditors and accruals |
(248 | ) | ||
Balances with group companies |
(8,267 | ) | ||
Net assets value |
233,350 | |||
Disposal of share of net assets value (6.29%) |
14,678 | |||
Income on partial disposal of a subsidiary (Note 6)
|
41 | |||
Total consideration |
14,719 | |||
-VI-108-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(c) | Acquisition of a subsidiary through business combination |
HK$000 | ||||
Purchase consideration: |
||||
Cash paid |
707,666 | |||
Financial liabilities put
option (Note 31)
|
264,394 | |||
Direct costs
relating to the acquisition |
16,500 | |||
Total purchase consideration |
988,560 | |||
Fair value of net assets acquired
shown as below |
(881,822 | ) | ||
Goodwill (Note 18)
|
106,738 | |||
-VI-109-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Acquirees | ||||||||||||
carrying | ||||||||||||
amount before | Fair value | Acquirees | ||||||||||
acquisition | adjustment | fair amount | ||||||||||
HK$000 | HK$000 | HK$000 | ||||||||||
Net assets acquired comprised of: |
||||||||||||
Property, plant and equipment (Note 16)
|
568,776 | 257,474 | 826,250 | |||||||||
Leasehold land and land use rights (Note 17)
|
21,099 | 34,794 | 55,893 | |||||||||
Intangible assets (Note 18)
|
| 20,629 | 20,629 | |||||||||
Inventories |
27,782 | | 27,782 | |||||||||
Debtors and prepayments |
216,121 | | 216,121 | |||||||||
Deferred tax assets |
16,474 | | 16,474 | |||||||||
Cash and bank balances |
29,451 | | 29,451 | |||||||||
Creditors and accruals |
(171,772 | ) | | (171,772 | ) | |||||||
Tax payable |
(3,905 | ) | | (3,905 | ) | |||||||
Borrowings |
(57,215 | ) | | (57,215 | ) | |||||||
Deferred tax liabilities |
| (77,886 | ) | (77,886 | ) | |||||||
646,811 | 235,011 | 881,822 | ||||||||||
Goodwill (Note 18)
|
106,738 | |||||||||||
988,560 | ||||||||||||
Satisfied by: |
||||||||||||
Cash consideration |
724,166 | |||||||||||
Financial liabilities (Note 31)
|
264,394 | |||||||||||
988,560 | ||||||||||||
Net cash outflow arising on acquisition |
||||||||||||
Cash consideration |
724,166 | |||||||||||
Bank balances and cash acquired |
(29,451 | ) | ||||||||||
Net outflow of cash and cash equivalents in
respect of the acquisition of a subsidiary |
694,715 | |||||||||||
-VI-110-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(d) | Partial consideration pursuant to the reorganisation |
(e) | Analysis of cash and cash equivalents |
At 31 December | At 30 September | ||||||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | |||||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||||||||
(unaudited) | |||||||||||||||||||||||
Cash and bank balances (Note 25)
|
211,150 | 418,192 | 889,773 | 463,856 | 951,865 | ||||||||||||||||||
Bank overdrafts (Note 28)
|
(42,510 | ) | | (25,626 | ) | (25,782 | ) | | |||||||||||||||
168,640 | 418,192 | 864,147 | 438,074 | 951,865 | |||||||||||||||||||
Less: restricted bank balances
(Note 25)
|
(1,424 | ) | (3,901 | ) | (5,873 | ) | (1,183 | ) | (8,397 | ) | |||||||||||||
Cash and cash equivalents |
167,216 | 414,291 | 858,274 | 436,891 | 943,468 | ||||||||||||||||||
39 | Related party transactions |
-VI-111-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(a) | Purchases of raw materials (Note i) |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Associated companies |
||||||||||||||||||||
GSST |
304,836 | 421,549 | 406,840 | 340,560 | 225,458 | |||||||||||||||
SSST |
34,280 | 37,272 | 30,047 | 17,690 | 42,498 | |||||||||||||||
A subsidiary of a minority
shareholder Hitachi Chemical Co. (Hong Kong) Limited |
176,922 | 156,910 | 225,838 | 206,150 | 101,014 | |||||||||||||||
(b) | Purchases of finished goods (Note i) |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
A subsidiary of a minority
shareholder Hitachi Chemical Co. (Hong Kong) Limited |
2,361 | 1,869 | 3,221 | 2,815 | 1,337 | |||||||||||||||
(c) | Sales of finished goods (Note ii) |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
A subsidiary of a minority
shareholder Hitachi Chemical Co. (Hong Kong) Limited |
27,230 | 75,471 | 136,031 | 114,930 | 52,739 | |||||||||||||||
-VI-112-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(d) | Commissions (Note iii) |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
A subsidiary of a minority
shareholder
Hitachi Chemical Co.
(Hong Kong) Limited |
22,810 | 19,379 | 20,872 | 16,891 | 12,310 | |||||||||||||||
(e) | Interest income (Note iv) |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Companies beneficially owned by
directors of the Company
Su Sih Enterprises Limited |
714 | | | | | |||||||||||||||
Le Baron International Ltd. |
1,275 | | | | | |||||||||||||||
A director
Tang Hsiang Chien |
1,754 | | | | | |||||||||||||||
(f) | Management fee expenses (Note v) |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Companies controlled by directors
of the Company
Su Sih Enterprises Limited |
5,000 | | | | | |||||||||||||||
-VI-113-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(g) | Amounts due from/(to) related parties |
At | ||||||||||||||||||||
At 31 December | 30 September | |||||||||||||||||||
Note | 2006 | 2007 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||||||
A minority shareholder
|
||||||||||||||||||||
Non-trade balance
Aspocomp Group OYJ |
36 | | 39,055 | | | |||||||||||||||
Related parties |
24 | |||||||||||||||||||
Non-trade balances
|
||||||||||||||||||||
Companies controlled by
directors of the Company
|
||||||||||||||||||||
Qingyi Precision Maskmaking
(Shenzhen) Ltd |
5 | | | | ||||||||||||||||
PHKL |
(709,603 | ) | | | | |||||||||||||||
(709,598 | ) | | | | ||||||||||||||||
A subsidiary of a minority
shareholder
|
||||||||||||||||||||
Trade balance
|
||||||||||||||||||||
Hitachi Chemical Co.
(Hong Kong) Limited |
34 | (63,359 | ) | (29,367 | ) | (16,828 | ) | (25,848 | ) | |||||||||||
Associated companies
Trade balance |
||||||||||||||||||||
GSST |
(110,026 | ) | (146,062 | ) | (109,257 | ) | (122,344 | ) | ||||||||||||
SSST |
(10,716 | ) | (4,607 | ) | (12,338 | ) | (18,251 | ) | ||||||||||||
34 | (120,742 | ) | (150,669 | ) | (121,595 | ) | (140,595 | ) | ||||||||||||
A minority shareholder
|
||||||||||||||||||||
Dividend payable
GSST |
36 | | (343 | ) | (60,466 | ) | | |||||||||||||
-VI-114-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(h) | Key management compensation |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(Unaudited) | ||||||||||||||||||||
Basic salaries, allowances and
benefits in kind |
31,219 | 39,956 | 51,826 | 33,657 | 34,140 | |||||||||||||||
Share award expenses (Note 7)
|
| 171,831 | 4,367 | 3,276 | 3,276 | |||||||||||||||
Bonuses |
5,919 | 11,559 | 14,417 | 13,215 | 7,050 | |||||||||||||||
37,138 | 223,346 | 70,610 | 50,148 | 44,466 | ||||||||||||||||
(i) | Purchases of raw materials/finished goods from associated companies and a subsidiary of a minority shareholder of a subsidiary are made at prices and terms comparable to those charged by and contracted with other third party suppliers of the Group. | |
(ii) | Sales of finished goods are made at prices and terms comparable to those sold by and contracted with other third party customers of the Group which are due within normal credit terms. | |
(iii) | Commission on sales of finished goods are based on terms of the underlying agreement. | |
(iv) | Interest income from a controlling shareholder and a director are calculated at prime rate and 5.30% per annum on the amount receivable, respectively. | |
(v) | Management fee expense is subject to the terms of an agreement signed by the parties at a fixed monthly fee for the provision of management services and consultancy services by the controlling shareholder. The service contract expired on 31 October 2006. |
40 | Events after the end of reporting period |
-VI-115-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(a) | The PCB Business of Meadville Holdings Limited |
-VI-116-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
-VI-117-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(i) | Combined income statements |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Revenue |
2,838,773 | 4,108,638 | 5,212,437 | 3,930,212 | 3,505,389 | |||||||||||||||
Cost of sales |
(2,261,374 | ) | (3,150,277 | ) | (4,205,020 | ) | (3,156,792 | ) | (2,844,527 | ) | ||||||||||
Gross profit |
577,399 | 958,361 | 1,007,417 | 773,420 | 660,862 | |||||||||||||||
Other income |
87,226 | 161,330 | 158,810 | 125,233 | 91,733 | |||||||||||||||
Selling and distribution
expenses |
(118,899 | ) | (199,790 | ) | (227,397 | ) | (179,097 | ) | (164,209 | ) | ||||||||||
General and administrative
expenses |
(129,493 | ) | (200,869 | ) | (259,762 | ) | (140,314 | ) | (276,255 | ) | ||||||||||
Share award expenses |
| (226,097 | ) | (10,601 | ) | (8,404 | ) | (9,897 | ) | |||||||||||
Operating profit |
416,233 | 492,935 | 668,467 | 570,838 | 302,234 | |||||||||||||||
Interest income |
5,871 | 28,507 | 17,440 | 13,010 | 5,192 | |||||||||||||||
Finance costs |
(77,974 | ) | (104,311 | ) | (129,359 | ) | (94,503 | ) | (63,759 | ) | ||||||||||
Profit before income tax |
344,130 | 417,131 | 556,548 | 489,345 | 243,667 | |||||||||||||||
Income tax expense |
(41,577 | ) | (64,193 | ) | (72,895 | ) | (76,927 | ) | (45,002 | ) | ||||||||||
Profit for the year/period |
302,553 | 352,938 | 483,653 | 412,418 | 198,665 | |||||||||||||||
Attributable to: |
||||||||||||||||||||
Equity holders of the
PCB Business |
239,762 | 246,094 | 376,071 | 336,258 | 127,245 | |||||||||||||||
Minority interests |
62,791 | 106,844 | 107,582 | 76,160 | 71,420 | |||||||||||||||
302,553 | 352,938 | 483,653 | 412,418 | 198,665 | ||||||||||||||||
-VI-118-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(ii) | Combined statements of financial position |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Assets |
||||||||||||||||
Non-current assets |
||||||||||||||||
Property, plant and equipment |
1,893,672 | 3,821,412 | 4,941,778 | 4,840,601 | ||||||||||||
Leasehold land and land
use rights |
83,045 | 143,042 | 147,256 | 144,567 | ||||||||||||
Intangible assets |
22,561 | 149,899 | 22,159 | 21,292 | ||||||||||||
Available-for-sale financial
asset |
| 21,089 | 20,635 | 17,714 | ||||||||||||
Derivative financial
instruments |
| | | 22,358 | ||||||||||||
Deferred tax assets |
155 | 13,124 | 32,517 | 42,437 | ||||||||||||
Loan to a fellow subsidiary |
| | 41,074 | 10,076 | ||||||||||||
1,999,433 | 4,148,566 | 5,205,419 | 5,099,045 | |||||||||||||
Current assets |
||||||||||||||||
Inventories |
266,565 | 398,420 | 427,053 | 457,569 | ||||||||||||
Debtors and prepayments |
1,114,910 | 1,480,853 | 1,163,672 | 1,083,759 | ||||||||||||
Derivative financial
instruments |
| | | 438 | ||||||||||||
Amounts due from fellow
subsidiaries |
| 244,296 | 390,242 | 13,889 | ||||||||||||
Amount due from intermediate
holding company |
| 40,177 | | | ||||||||||||
Amount due from a minority
shareholder |
| 39,055 | | | ||||||||||||
Taxation recoverable |
1,129 | 3,500 | 19,269 | 23,752 | ||||||||||||
Cash and bank balances |
164,964 | 402,822 | 797,874 | 849,012 | ||||||||||||
1,547,568 | 2,609,123 | 2,798,110 | 2,428,419 | |||||||||||||
Total assets |
3,547,001 | 6,757,689 | 8,003,529 | 7,527,464 | ||||||||||||
Equity |
||||||||||||||||
Capital and reserves |
433,621 | 1,524,327 | 1,371,198 | 1,779,298 | ||||||||||||
Minority interests in equity |
197,475 | 335,728 | 405,411 | 534,598 | ||||||||||||
Total equity |
631,096 | 1,860,055 | 1,776,609 | 2,313,896 | ||||||||||||
-VI-119-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Liabilities |
||||||||||||||||
Non-current liabilities |
||||||||||||||||
Borrowings |
667,600 | 1,679,147 | 2,763,230 | 2,954,662 | ||||||||||||
Derivative financial
instruments |
| | 17,350 | 13,944 | ||||||||||||
Deferred tax liabilities |
| 65,183 | 79,520 | 74,779 | ||||||||||||
Financial liabilities |
| 264,394 | 151,270 | 161,758 | ||||||||||||
Long-term other payables |
| 115,658 | 74,564 | 24,974 | ||||||||||||
667,600 | 2,124,382 | 3,085,934 | 3,230,117 | |||||||||||||
Current liabilities |
||||||||||||||||
Creditors and accruals |
711,257 | 1,270,757 | 1,388,419 | 1,060,395 | ||||||||||||
Amounts due to fellow
subsidiaries |
66,454 | 99,838 | 88,481 | 97,952 | ||||||||||||
Amount due to immediate
holding company |
| 290,000 | 643,961 | 49,492 | ||||||||||||
Amount due to a related party |
417,859 | | | | ||||||||||||
Amount due to a minority
shareholder |
119,918 | 173,677 | 169,659 | 122,334 | ||||||||||||
Amount due to a subsidiary of
a minority shareholder |
10,716 | 5,040 | 12,338 | 18,251 | ||||||||||||
Borrowings |
905,236 | 908,288 | 823,013 | 609,794 | ||||||||||||
Derivative financial
instruments |
| | 8,015 | 2,023 | ||||||||||||
Taxation payable |
16,865 | 25,652 | 7,100 | 23,210 | ||||||||||||
2,248,305 | 2,773,252 | 3,140,986 | 1,983,451 | |||||||||||||
Total liabilities |
2,915,905 | 4,897,634 | 6,226,920 | 5,213,568 | ||||||||||||
Total equity and liabilities |
3,547,001 | 6,757,689 | 8,003,529 | 7,527,464 | ||||||||||||
Net current (liabilities)/assets |
(700,737 | ) | (164,129 | ) | (342,876 | ) | 444,968 | |||||||||
Total assets less current
liabilities |
1,298,696 | 3,984,437 | 4,862,543 | 5,544,013 | ||||||||||||
-VI-120-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(iii) | Combined statements of cash flows |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Cash flows from operating
activities |
||||||||||||||||||||
Profit before income tax |
344,130 | 417,131 | 556,548 | 489,345 | 243,667 | |||||||||||||||
Adjustments for: |
||||||||||||||||||||
Finance costs |
77,974 | 104,311 | 129,359 | 94,503 | 63,759 | |||||||||||||||
Interest income |
(5,871 | ) | (28,507 | ) | (17,440 | ) | (13,010 | ) | (5,192 | ) | ||||||||||
Impairment of intangible
assets |
55 | | 19,860 | | | |||||||||||||||
Impairment of property,
plant and equipment |
| 10,612 | | | 5,419 | |||||||||||||||
Amortisation of intangible
assets |
1,170 | 1,337 | 2,991 | 2,513 | 878 | |||||||||||||||
Amortisation of leasehold
land and land use rights |
1,876 | 2,167 | 3,600 | 2,688 | 2,730 | |||||||||||||||
Depreciation of property,
plant and equipment |
200,264 | 278,664 | 420,885 | 309,313 | 363,980 | |||||||||||||||
Dividend income from
available-for-sale
financial asset |
| | | | (1,971 | ) | ||||||||||||||
Negative goodwill from
acquisition of minority
interest in a subsidiary |
(1,108 | ) | | | | | ||||||||||||||
(Gain)/loss on disposal of
property, plant and
equipment |
(780 | ) | 2,563 | 19,493 | 6,540 | 735 | ||||||||||||||
Gain on adjustment for
contingent consideration
in relation to business
combination |
| | (13,933 | ) | | (13,425 | ) | |||||||||||||
Net exchange differences |
(7,849 | ) | (48,270 | ) | (138,453 | ) | (139,271 | ) | 74 | |||||||||||
Share award expenses |
| 226,097 | 10,601 | 8,404 | 9,897 | |||||||||||||||
-VI-121-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Operating profit before
working capital changes |
609,861 | 966,105 | 993,511 | 761,025 | 670,551 | |||||||||||||||
Changes in: |
||||||||||||||||||||
Inventories |
(56,692 | ) | (104,073 | ) | (28,633 | ) | (136,445 | ) | (30,516 | ) | ||||||||||
Debtors and prepayments |
(235,328 | ) | (149,822 | ) | 317,181 | (135,694 | ) | 79,913 | ||||||||||||
Restricted bank balances |
12,075 | (2,477 | ) | (1,972 | ) | 2,719 | (2,524 | ) | ||||||||||||
Creditors and accruals |
202,160 | 387,728 | 117,662 | 167,349 | (328,024 | ) | ||||||||||||||
Long-term other payables |
| 115,658 | (41,094 | ) | (16,266 | ) | (49,590 | ) | ||||||||||||
Amounts due
from/(to) fellow subsidiaries |
(53,667 | ) | (210,912 | ) | (157,303 | ) | (153,013 | ) | 112,359 | |||||||||||
Amount due from
intermediate holding
company |
| (40,177 | ) | 40,177 | 40,177 | | ||||||||||||||
Amount due to immediate
holding company |
| 290,000 | 353,961 | 353,187 | (54,884 | ) | ||||||||||||||
Amount due to a related party |
(26,340 | ) | (7,859 | ) | | | | |||||||||||||
Amounts due from/(to)
minority shareholders |
(3,240 | ) | 14,704 | (25,429 | ) | (17,499 | ) | 13,141 | ||||||||||||
Amount due to a subsidiary
of a minority shareholder |
1,686 | (5,676 | ) | 7,298 | 3,968 | 5,913 | ||||||||||||||
Cash generated from
operating activities |
450,515 | 1,253,199 | 1,575,359 | 869,508 | 416,339 | |||||||||||||||
Interest received |
5,871 | 28,507 | 17,440 | 13,010 | 5,192 | |||||||||||||||
Interest paid |
(77,974 | ) | (104,311 | ) | (88,118 | ) | (80,365 | ) | (66,470 | ) | ||||||||||
Hong Kong profits tax paid |
(2,627 | ) | (4,451 | ) | (3,226 | ) | (3,275 | ) | | |||||||||||
Overseas tax paid |
(36,396 | ) | (70,693 | ) | (110,083 | ) | (85,341 | ) | (48,015 | ) | ||||||||||
Net cash generated from
operating activities |
339,389 | 1,102,251 | 1,391,372 | 713,537 | 307,046 | |||||||||||||||
-VI-122-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | |||||||||||||||||||||
Year ended 31 December | 30 September | ||||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | |||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||||||
(unaudited) | |||||||||||||||||||||
Cash flows from investing
activities |
|||||||||||||||||||||
Purchase of property, plant
and equipment |
(643,282 | ) | (1,218,320 | ) | (1,347,624 | ) | (1,058,114 | ) | (269,023 | ) | |||||||||||
Purchase of leasehold land
and land use rights |
(22,473 | ) | | | | | |||||||||||||||
Proceeds from sale of
property, plant and
equipment |
6,627 | 3,370 | 2,650 | 3,497 | 2,878 | ||||||||||||||||
Acquisition of minority
interest in a subsidiary |
(6,354 | ) | | | | | |||||||||||||||
Acquisition of a subsidiary,
net of bank balances and
cash acquired |
| (694,715 | ) | | | | |||||||||||||||
Purchase of available-for-sale
financial asset |
| (21,089 | ) | | | | |||||||||||||||
Dividend from
available-for-sale financial
asset |
| | | | 1,971 | ||||||||||||||||
Net cash used in investing
activities |
(665,482 | ) | (1,930,754 | ) | (1,344,974 | ) | (1,054,617 | ) | (264,174 | ) | |||||||||||
-VI-123-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Cash flows from financing
activities |
||||||||||||||||||||
New borrowings |
1,743,682 | 3,030,033 | 3,355,784 | 2,965,040 | 1,086,128 | |||||||||||||||
Repayment of borrowings |
(1,433,973 | ) | (2,030,992 | ) | (2,382,602 | ) | (2,013,526 | ) | (1,082,289 | ) | ||||||||||
Capital contribution from
immediate holding
company |
| 826,612 | | | | |||||||||||||||
Loan to a fellow subsidiary |
| | (41,074 | ) | (41,227 | ) | | |||||||||||||
Repayment of loan to a
fellow subsidiary |
| | | | 30,998 | |||||||||||||||
Dividend paid to shareholders |
| (290,000 | ) | (600,100 | ) | (600,100 | ) | | ||||||||||||
Dividend paid to a minority
shareholder |
(29,227 | ) | (101,630 | ) | | | (91,361 | ) | ||||||||||||
Capital contribution by a
minority shareholder |
18,068 | 114,285 | | | 88,349 | |||||||||||||||
Distribution to a shareholder |
| (410,000 | ) | | | | ||||||||||||||
Net cash generated from
financing activities |
298,550 | 1,138,308 | 332,008 | 310,187 | 31,825 | |||||||||||||||
Net (decrease)/increase in
cash and cash equivalents |
(27,543 | ) | 309,805 | 378,406 | (30,893 | ) | 74,697 | |||||||||||||
Exchange differences on cash
and cash equivalents |
(8,229 | ) | (32,767 | ) | (10,952 | ) | (13,123 | ) | (457 | ) | ||||||||||
Cash and cash equivalents at
beginning of the
year/period |
157,655 | 121,883 | 398,921 | 398,921 | 766,375 | |||||||||||||||
Cash and cash equivalents
at end of the year/period |
121,883 | 398,921 | 766,375 | 354,905 | 840,615 | |||||||||||||||
-VI-124-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
-VI-125-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Revenue |
512,466 | 663,943 | 759,302 | 604,195 | 475,026 | |||||||||||||||
Cost of sales |
(438,632 | ) | (563,726 | ) | (688,079 | ) | (535,847 | ) | (406,730 | ) | ||||||||||
Gross profit |
73,834 | 100,217 | 71,223 | 68,348 | 68,296 | |||||||||||||||
Other income |
13,161 | 17,183 | 15,470 | 13,232 | 8,061 | |||||||||||||||
Selling and distribution
expenses |
(7,568 | ) | (40,392 | ) | (53,026 | ) | (40,140 | ) | (32,011 | ) | ||||||||||
General and administrative
expenses |
(24,890 | ) | (44,280 | ) | (29,866 | ) | (18,355 | ) | (22,141 | ) | ||||||||||
Share award expenses |
| (28,405 | ) | (1,060 | ) | (794 | ) | (875 | ) | |||||||||||
Operating profit |
54,537 | 4,323 | 2,741 | 22,291 | 21,330 | |||||||||||||||
Loss on share reform of an
associated company |
(52,237 | ) | | | | | ||||||||||||||
Share of net profit of
associated companies |
97,849 | 107,858 | 33,577 | 75,278 | 50,735 | |||||||||||||||
Interest income |
361 | 5,398 | 315 | 221 | 55 | |||||||||||||||
Finance costs |
(10,395 | ) | (12,109 | ) | (15,312 | ) | (11,789 | ) | (4,221 | ) | ||||||||||
Profit before income tax |
90,115 | 105,470 | 21,321 | 86,001 | 67,899 | |||||||||||||||
Income tax expense |
(7,141 | ) | (7,924 | ) | (3,252 | ) | (5,000 | ) | (9,314 | ) | ||||||||||
Profit for the year/period |
82,974 | 97,546 | 18,069 | 81,001 | 58,585 | |||||||||||||||
Attributable to: |
||||||||||||||||||||
Equity holders of the
Laminate Business |
80,858 | 95,479 | 19,574 | 81,393 | 57,907 | |||||||||||||||
Minority interests |
2,116 | 2,067 | (1,505 | ) | (392 | ) | 678 | |||||||||||||
82,974 | 97,546 | 18,069 | 81,001 | 58,585 | ||||||||||||||||
-VI-126-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(ii) | Combined statements of financial position |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Assets |
||||||||||||||||
Non-current assets |
||||||||||||||||
Property, plant and equipment |
137,128 | 299,956 | 339,699 | 326,125 | ||||||||||||
Leasehold land and land
use rights |
31,504 | 31,378 | 31,174 | 30,614 | ||||||||||||
Interests in associated companies |
441,409 | 579,543 | 620,573 | 635,563 | ||||||||||||
Deferred tax assets |
| | 165 | 498 | ||||||||||||
610,041 | 910,877 | 991,611 | 992,800 | |||||||||||||
Current assets |
||||||||||||||||
Inventories |
106,894 | 99,580 | 117,851 | 88,200 | ||||||||||||
Debtors and prepayments |
126,388 | 115,859 | 79,500 | 87,833 | ||||||||||||
Amounts due from fellow
subsidiaries |
66,454 | 99,838 | 88,481 | 97,952 | ||||||||||||
Amounts due from associated
companies |
9,892 | 27,705 | | | ||||||||||||
Taxation recoverable |
1,091 | 2,590 | 2,542 | 1,785 | ||||||||||||
Cash and bank balances |
46,186 | 15,031 | 91,357 | 73,279 | ||||||||||||
356,905 | 360,603 | 379,731 | 349,049 | |||||||||||||
Total assets |
966,946 | 1,271,480 | 1,371,342 | 1,341,849 | ||||||||||||
Equity |
||||||||||||||||
Capital and reserves |
300,793 | 689,713 | 556,024 | 1,095,879 | ||||||||||||
Minority interests in equity |
6,441 | 23,565 | 19,756 | 26,296 | ||||||||||||
Total equity |
307,234 | 713,278 | 575,780 | 1,122,175 | ||||||||||||
-VI-127-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
At | ||||||||||||||||
At 31 December | 30 September | |||||||||||||||
2006 | 2007 | 2008 | 2009 | |||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | |||||||||||||
Liabilities |
||||||||||||||||
Non-current liabilities |
||||||||||||||||
Borrowings |
81,460 | 58,920 | 13,880 | 10,100 | ||||||||||||
Deferred tax liabilities |
14,374 | 16,300 | 16,323 | 17,951 | ||||||||||||
Loan from a fellow subsidiary |
| | 41,074 | 10,076 | ||||||||||||
95,834 | 75,220 | 71,277 | 38,127 | |||||||||||||
Current liabilities |
||||||||||||||||
Creditors and accruals |
87,770 | 156,500 | 78,298 | 114,303 | ||||||||||||
Amount due to a subsidiary of
a minority shareholder |
63,358 | 29,367 | 16,828 | 25,848 | ||||||||||||
Amount due to immediate
holding company |
| | 200,000 | | ||||||||||||
Amounts due to fellow
subsidiaries |
| 244,296 | 390,242 | 13,889 | ||||||||||||
Amounts due to related parties |
291,739 | | | | ||||||||||||
Amounts due to associated
companies |
| | 64 | 10 | ||||||||||||
Borrowings |
121,011 | 52,819 | 35,512 | 26,117 | ||||||||||||
Taxation payable |
| | 3,341 | 1,380 | ||||||||||||
563,878 | 482,982 | 724,285 | 181,547 | |||||||||||||
Total liabilities |
659,712 | 558,202 | 795,562 | 219,674 | ||||||||||||
Total equity and liabilities |
966,946 | 1,271,480 | 1,371,342 | 1,341,849 | ||||||||||||
Net current (liabilities)/assets |
(206,973 | ) | (122,379 | ) | (344,554 | ) | 167,502 | |||||||||
Total assets less current
liabilities |
403,068 | 788,498 | 647,057 | 1,160,302 | ||||||||||||
-VI-128-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
(iii) | Combined statements of cash flows |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Cash flows from operating
activities |
||||||||||||||||||||
Profit before income tax |
90,115 | 105,470 | 21,321 | 86,001 | 67,899 | |||||||||||||||
Adjustments for: |
||||||||||||||||||||
Share of net profit of
associated companies |
(97,849 | ) | (107,858 | ) | (33,577 | ) | (75,278 | ) | (50,735 | ) | ||||||||||
Loss on share reform of
an associated company |
52,237 | | | | | |||||||||||||||
Finance costs |
10,395 | 12,109 | 15,312 | 11,789 | 4,221 | |||||||||||||||
Interest income |
(361 | ) | (5,398 | ) | (315 | ) | (221 | ) | (55 | ) | ||||||||||
Amortisation of leasehold
land and land use rights |
596 | 737 | 753 | 564 | 567 | |||||||||||||||
Depreciation of property,
plant and equipment |
8,507 | 13,097 | 20,252 | 13,049 | 23,671 | |||||||||||||||
Gain on partial disposal of
a subsidiary |
| (41 | ) | | | | ||||||||||||||
Loss on disposal of
property, plant and
equipment |
76 | 36 | 2,890 | 2,890 | 487 | |||||||||||||||
Net exchange differences |
2,734 | 3,228 | (3,435 | ) | (4,246 | ) | (74 | ) | ||||||||||||
Share award expenses |
| 28,405 | 1,060 | 794 | 875 | |||||||||||||||
Operating profit before
working capital changes |
66,450 | 49,785 | 24,261 | 35,342 | 46,856 | |||||||||||||||
Changes in: |
||||||||||||||||||||
Inventories |
(57,539 | ) | 7,314 | (18,271 | ) | (95,791 | ) | 29,651 | ||||||||||||
Debtors and prepayments |
(36,860 | ) | 10,529 | 36,359 | 7,508 | (8,333 | ) | |||||||||||||
Creditors and accruals |
1,193 | 68,730 | (78,202 | ) | (55,828 | ) | 36,005 | |||||||||||||
Amounts due to associated
companies |
(21,655 | ) | (17,813 | ) | 27,769 | 9,404 | (54 | ) | ||||||||||||
Amounts due from/(to) fellow
subsidiaries |
69,667 | 210,912 | 157,303 | 153,013 | 94,761 | |||||||||||||||
Amount due from/(to)
immediate holding
company |
| | 200,000 | 200,000 | (200,000 | ) | ||||||||||||||
Amounts due from/(to)
related parties |
3,720 | (1,739 | ) | | | | ||||||||||||||
Amount due to a subsidiary
of a minority shareholder |
39,564 | (33,991 | ) | (12,539 | ) | 32,100 | 9,020 | |||||||||||||
-VI-129-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Cash generated from
operating activities |
64,540 | 293,727 | 336,680 | 285,748 | 7,906 | |||||||||||||||
Interest received |
361 | 5,398 | 315 | 221 | 55 | |||||||||||||||
Interest paid |
(10,395 | ) | (12,109 | ) | (15,312 | ) | (11,789 | ) | (4,221 | ) | ||||||||||
Hong Kong profits tax paid |
(273 | ) | (7,448 | ) | (51 | ) | | (5,611 | ) | |||||||||||
Overseas tax (paid)/refund |
| (48 | ) | 50 | | (3,610 | ) | |||||||||||||
Net cash generated
from/(used in) operating
activities |
54,233 | 279,520 | 321,682 | 274,180 | (5,481 | ) | ||||||||||||||
Cash flows from investing
activities |
||||||||||||||||||||
Purchase of property, plant
and equipment |
(11,162 | ) | (169,009 | ) | (52,178 | ) | (42,015 | ) | (11,259 | ) | ||||||||||
Purchase of leasehold land
and land use rights |
(8,332 | ) | | | | | ||||||||||||||
Proceeds from sales of
property, plant and
equipment |
875 | 60 | | 16 | 825 | |||||||||||||||
Partial disposal of
a subsidiary |
| 14,719 | | | | |||||||||||||||
Investment in an associated
company |
(33,305 | ) | (20,750 | ) | | | | |||||||||||||
Dividends received from
associated companies |
41,112 | 26,511 | 27,749 | 27,749 | 36,114 | |||||||||||||||
Capital contribution to
previous shareholders |
| (290,000 | ) | | | | ||||||||||||||
Net cash (used in)/generated
from investing activities |
(10,812 | ) | (438,469 | ) | (24,429 | ) | (14,250 | ) | 25,680 | |||||||||||
-VI-130-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
Nine months ended | ||||||||||||||||||||
Year ended 31 December | 30 September | |||||||||||||||||||
2006 | 2007 | 2008 | 2008 | 2009 | ||||||||||||||||
HK$000 | HK$000 | HK$000 | HK$000 | HK$000 | ||||||||||||||||
(unaudited) | ||||||||||||||||||||
Cash flows from financing
activities |
||||||||||||||||||||
New borrowings |
224,105 | 65,373 | 150,893 | 123,112 | 43,352 | |||||||||||||||
Repayment of borrowings |
(195,038 | ) | (155,252 | ) | (213,240 | ) | (159,818 | ) | (56,527 | ) | ||||||||||
Loan from parent company |
(16,000 | ) | | | | | ||||||||||||||
Loan from a fellow
subsidiary |
| | 41,074 | 41,227 | (30,998 | ) | ||||||||||||||
Proceeds from issuance
of shares |
| 219,000 | | | | |||||||||||||||
Dividend paid to shareholders |
| | (200,000 | ) | (200,000 | ) | | |||||||||||||
Dividend paid to minority
shareholders |
(946 | ) | | (3,127 | ) | (3,127 | ) | | ||||||||||||
Capital contribution by
minority shareholders |
| | | | 5,850 | |||||||||||||||
Net cash generated
from/(used in) financing
activities |
12,121 | 129,121 | (224,400 | ) | (198,606 | ) | (38,323 | ) | ||||||||||||
Net increase/(decrease) in
cash and cash equivalents |
55,542 | (29,828 | ) | 72,853 | 61,324 | (18,124 | ) | |||||||||||||
Exchange differences on cash
and cash equivalents |
(8,932 | ) | (474 | ) | 3,473 | 3,967 | 46 | |||||||||||||
Cash and cash equivalents at
beginning of the year
/period |
(1,277 | ) | 45,333 | 15,031 | 15,031 | 91,357 | ||||||||||||||
Cash and cash equivalents at
end of the year/period |
45,333 | 15,031 | 91,357 | 80,322 | 73,279 | |||||||||||||||
-VI-131-
APPENDIX VI | ACCOUNTANTS REPORT ON THE MEADVILLE GROUP |
-VI-132-