Half Year Financial Statement And Dividend Announcement For The Period Ended 30/04/2004
BackJun 18, 2004
PART I - INFORMATION REQUIRED FOR ANNOUNCEMENTS OF QUARTERLY (Q1, Q2 & Q3),
- HALF-YEAR AND FULL YEAR RESULTS
1(a) An income statement (for the group) together with a comparative statement for the
- corresponding period of the immediately preceding financial year.
Group |
Company | |||||
6 months ended 30/04/2004 |
6 months ended 30/04/2003 |
Increase / (Decrease) |
6 months ended 30/04/2004 |
6 months ended 30/04/2003 |
Increase / (Decrease) | |
S$'000 |
S$'000 |
% |
S$'000 |
S$'000 |
% | |
Turnover |
78,344 |
45,615 |
71.8 |
69,578 |
37,869 |
83.7 |
Cost of Sales |
(64,840) |
(39,496) |
64.2 |
(58,128) |
(33,637) |
72.8 |
Gross Profit |
13,504 |
6,119 |
120.7 |
11,450 |
4,232 |
170.6 |
Other Operating Income including Interest Income |
327 |
182 |
79.7 |
264 |
268 |
(1.5) |
Distribution Costs |
(908) |
(726) |
25.1 |
(885) |
(665) |
33.1 |
Administrative Costs |
(2,705) |
(2,479) |
9.1 |
(2,514) |
(2,138) |
17.6 |
Other Operating Expenses |
(1,936) |
(418) |
363.2 |
(1,691) |
(285) |
493.3 |
Profit from Operations |
8,282 |
2,678 |
209.3 |
6,624 |
1,412 |
369.1 |
Finance Costs |
(915) |
(750) |
22.0 |
(826) |
(587) |
40.7 |
Profit Before Taxation |
7,367 |
1,928 |
282.1 |
5,798 |
825 |
602.8 |
Taxation |
(1,954) |
(534) |
265.9 |
(1,500) |
(231) |
549.4 |
Net Profit After Taxation |
5,413 |
1,394 |
288.3 |
4,298 |
594 |
623.6 |
Minority Interests |
(95) |
(80) |
18.8 |
- |
- |
- |
Net Profit Attributable to Shareholders |
5,318 |
1,314 |
304.7 |
4,298 |
594 |
623.6 |
The net profit attributable to shareholders included the following for the 6 months ended 30 April 2004:
Group | ||
6 months ended 30/04/2004 |
6 months ended 30/04/2003 | |
S$'000 |
S$'000 | |
Investment Income |
- |
- |
Other Income including Interest Income |
327 |
182 |
Interest Income |
32 |
30 |
Interest on Borrowings |
915 |
750 |
Depreciation & Amortisation |
447 |
378 |
Allowance for / (Write-back of) Doubtful Debts & Bad Debts written off |
1,215 |
(22) |
Write-off of Stock Obsolescence |
- |
- |
Provision for Stock Obsolescence |
34 |
* |
Impairment in Value of Investments |
- |
- |
Gain on Disposal of Fixed Assets |
(19) |
- |
Foreign Exchange (Gain) / Loss |
(88) |
97 |
Adjustments for Under or (Over)provision of Tax in respect of prior years |
- |
- |
Exceptional Items |
- |
- |
Extraordinary Items |
- |
- |
1(b)(i) A balance sheet (for the issuer and group), together with a comparative statement
- as at the end of the immediately preceding financial year.
Group |
Company | |||
Unaudited as at 30/04/2004 |
Audited as at 31/10/2003 |
Unaudited as at 30/04/2004 |
Audited as at 31/10/2003 | |
S$'000 |
S$'000 |
S$'000 |
S$'000 | |
Fixed assets |
9,827 |
9,897 |
4,599 |
4,583 |
Intangible assets |
(56) |
(80) |
186 |
212 |
Subsidiary companies |
- |
- |
4,854 |
4,854 |
9,771 |
9,817 |
9,639 |
9,649 | |
Current assets | ||||
Stocks |
48,769 |
34,471 |
39,889 |
27,811 |
Trade debtors |
29,304 |
29,307 |
24,945 |
24,855 |
Other debtors, deposits and prepayments |
1,234 |
1,195 |
785 |
1,062 |
Due from related parties |
1,024 |
442 |
1,024 |
442 |
Due from subsidiary |
- |
- |
4,503 |
5,411 |
Fixed deposits with banks |
5,091 |
1,596 |
5,000 |
1,503 |
Cash and bank balances |
7,072 |
3,449 |
6,307 |
2,798 |
92,494 |
70,460 |
82,453 |
63,882 | |
Less:- | ||||
Current liabilities | ||||
Trade creditors |
6,749 |
6,290 |
5,987 |
5,207 |
Other creditors and accruals |
2,372 |
1,975 |
1,576 |
1,650 |
Finance lease creditors |
61 |
58 |
- |
11 |
Provision for taxation |
1,891 |
1,077 |
1,640 |
782 |
Bank borrowings |
46,826 |
38,288 |
41,337 |
35,077 |
57,899 |
47,688 |
50,540 |
42,727 | |
Net current assets |
34,595 |
22,772 |
31,913 |
21,155 |
Non-current liabilities | ||||
Finance lease creditors |
(145) |
(185) |
- |
- |
Bank borrowings |
(7,416) |
(6,592) |
(7,416) |
(6,592) |
Deferred taxation |
(321) |
(328) |
(16) |
(16) |
(7,882) |
(7,105) |
(7,432) |
(6,608) | |
36,484 |
25,484 |
34,120 |
24,196 | |
Share capital and Reserves | ||||
Share capital |
26,432 |
18,266 |
26,432 |
18,266 |
Share premium |
3,030 |
657 |
3,030 |
657 |
Retained profits |
6,447 |
6,042 |
4,658 |
5,273 |
Foreign currency translation reserve |
(50) |
(27) |
- |
- |
Minority interests |
625 |
546 |
- |
- |
36,484 |
25,484 |
34,120 |
24,196 |
1(b)(ii) Aggregate amount of group's borrowings and debt securities.
- Amount repayable in one year or less, or on demand
As at 30/04/2004 |
As at 31/10/2003 |
Secured |
Unsecured |
Secured |
Unsecured |
473,000 |
46,414,000 |
2,621,000 |
35,725,000 |
Amount repayable after one year
As at 30/04/2004 |
As at 31/10/2003 |
Secured |
Unsecured |
Secured |
Unsecured |
7,561,000 |
- |
6,777,000 |
- |
Details of any collateral
Transferable Loan Facilities outstanding of S$7.8 million is secured by legal mortgage over leasehold buildings of the Group with net book value of S$6,879,200 as at 30 April 2004 (31/10/2003: S$7,077,615). The balance is amount due to finance lease creditors which are secured by fixed assets acquired under the respective finance lease contracts.
1(c) A cash flow statement (for the group), together with a comparative statement for
- the corresponding period of the immediately preceding financial year.
Group | ||
30/04/2004 |
30/04/2003 | |
S$'000 |
S$'000 | |
CASH FLOWS FROM OPERATING ACTIVITIES | ||
Profit before taxation |
7,367 |
1,928 |
Adjustments for non-cash items: | ||
Gain on disposal of fixed assests |
(19) |
- |
Amortisation of negative goodwill |
(51) |
(50) |
Amortisation of purchased goodwill |
27 |
27 |
Depreciation of fixed assets |
471 |
401 |
Interest expenses |
915 |
750 |
Interest income |
(32) |
(30) |
Currency re-alignment |
(46) |
(12) |
Provision for stock obsolescence |
34 |
- |
Provision for doubtful debts |
1,081 |
- |
Bad trade debts written off |
134 |
- |
Operating profit before working capital changes |
9,881 |
3,014 |
Working capital changes: | ||
Increase in stocks |
(14,332) |
(2,421) |
Increase in trade and other debtors |
(1,422) |
(2,992) |
Increase/(Decrease) in trade and other creditors |
856 |
(701) |
Increase in amounts due by related parties |
(582) |
(20) |
Decrease in amounts due to related parties |
- |
(282) |
Cash used in operations |
(5,599) |
(3,402) |
Interest paid |
(744) |
(750) |
Interest received |
32 |
30 |
Income tax paid |
(1,140) |
(526) |
Net cash used in operating activities |
(7,451) |
(4,648) |
CASH FLOWS FROM INVESTING ACTIVITIES | ||
Purchase of fixed assets |
(403) |
(809) |
Proceeds from the disposal of fixed assets |
21 |
- |
Net cash used in investing activities |
(382) |
(809) |
CASH FLOWS FROM FINANCING ACTIVITIES | ||
Net proceeds from bank borrowings |
9,362 |
4,808 |
Net repayments to finance lease creditors |
(37) |
(11) |
Proceeds from placement of shares |
6,539 |
- |
Dividends paid |
(913) |
(773) |
Net cash used in financing activities |
14,951 |
4,024 |
Increase / (Decrease) in cash and cash equivalents |
7,118 |
(1,433) |
Cash and cash equivalents at beginning of year |
5,045 |
3,276 |
Cash and cash equivalents at end of six months at 30/04/2004* |
12,163 |
1,843 |
* Cash and cash equivalents included in the cash flow statement comprise the following balance sheet amounts:
As At 30/04/2004 |
As At 30/04/2003 | |
S$'000 |
S$'000 | |
Cash and bank balances |
7,072 |
1,252 |
Fixed deposits with banks |
5,091 |
591 |
12,163 |
1,843 |
1(d)(i) A statement (for the issuer and group) showing either (i) all changes in equity or
- (ii) changes in equity other than those arising from capitalisation issues and
distributions to shareholders, together with a comparative statement for the
corresponding period of the immediately preceding financial year.
The Group |
Share Capital |
Share Premium |
Retained Profits |
Foreign Currency Translation Reserve |
Total |
S$'000 |
S$'000 |
S$'000 |
S$'000 |
S$'000 | |
Balance as at 1 November 2002 |
15,466 |
115 |
3,650 |
(14) |
19,217 |
Net profit for the six months ended 30 April 2003 |
- |
- |
1,314 |
- |
1,314 |
Dividends paid |
- |
- |
(773) |
- |
(773) |
Balance as at 30 April 2003 |
15,466 |
115 |
4,191 |
(14) |
19,758 |
Balance as at 1 November 2003 |
18,266 |
657 |
6,042 |
(27) |
24,938 |
Bonus issue from retained profits |
4,000 |
- |
(4,000) |
- |
- |
Bonus issue from share premium |
566 |
(566) |
- |
- |
- |
Placement of 18,000,000 new ordinary shares of S$0.20 each at S$0.3633 each |
3,600 |
2,939 |
- |
- |
6,539 |
Dividends paid |
- |
- |
(913) |
- |
(913) |
Translation difference on financial statements of foreign subsidiary |
- |
- |
- |
(23) |
(23) |
Net profit for the six months ended 30 April 2004 |
- |
- |
5,318 |
- |
5,318 |
Balance as at 30 April 2004 |
26,432 |
3,030 |
6,447 |
(50) |
35,859 |
Company |
Share Capital |
Share Premium |
Retained Profits |
Total |
S$'000 |
S$'000 |
S$'000 |
S$'000 | |
Balance as at 1 November 2002 |
15,466 |
115 |
2,412 |
17,993 |
Net profit for the six months ended 30 April 2003 |
- |
- |
594 |
594 |
Dividends paid |
- |
- |
(773) |
(773) |
Balance as at 30 April 2003 |
15,466 |
115 |
2,233 |
17,814 |
Balance as at 1 November 2003 |
18,266 |
657 |
5,273 |
24,196 |
Bonus issue from retained profits |
4,000 |
- |
(4,000) |
- |
Bonus issue from share premium |
566 |
(566) |
- |
- |
Placement of 18,000,000 new ordinary shares of S$0.20 each at S$0.3633 each |
3,600 |
2,939 |
- |
6,539 |
Dividends paid |
- |
- |
(913) |
(913) |
Net profit for the six months ended 30 April 2004 |
- |
- |
4,298 |
4,298 |
Balance as at 30 April 2004 |
26,432 |
3,030 |
4,658 |
34,120 |
1(d)(ii) Details of any changes in the company's share capital arising from rights issue,
- bonus issue, share buy-backs, exercise of share options or warrants, conversion of
other issues of equity securities, issue of shares for cash or as consideration for
acquisition or for any other purpose since the end of the previous period reported
on. State also the number of shares that may be issued on conversion of all the
outstanding convertibles as at the end of the current financial period reported on
and as at the end of the corresponding period of the immediately preceding
financial year.
- On 10 March 2004, the Company issued bonus shares of 22,832,500 new ordinary shares of S$0.20 each on the basis of one new ordinary share of S$0.20 each for every four existing shares held.
On 28 April 2004, the Company issued 18,000,000 new ordinary shares by way of placement shares at a placement price of S$0.3633 per placement share.
2. Whether the figures have been audited or reviewed and in accordance with
- which auditing standard or practice.
- The figures have not been audited.
3. Where the figures have been audited or reviewed, the auditors' report (including
- any qualifications or emphasis of a matter).
- N.A.
4. Whether the same accounting policies and methods of computation as in the
- issuer's most recently audited annual financial statements have been applied.
- The Group has adopted the same accounting policies and methods of computations as presented in the most recently audited annual financial statements.
5. If there are any changes in the accounting policies and methods of computation,
- including any required by an accounting standard, what has changed, as well as
the reasons for, and the effect of, the change.
- N.A.
6. Earnings per ordinary share of the group for the current financial period reported
- on and the corresponding period of the immediately preceding financial year,
after deducting any provision for preference dividends.
Group | ||
6 months ended 30/04/2004 |
6 months ended 30/04/2003 | |
Earning per ordinary share for the year based on net profit attributable to shareholders: | ||
(i) Based on the weighted average number of ordinary shares in issue* |
5.38 cents |
1.70 cents |
(ii) On a fully diluted basis |
5.38 cents |
1.70 cents |
* Weighted average number of ordinary shares |
98,940,833 |
77,330,000 |
7. Net asset value (for the issuer and group) per ordinary share based on issued share
- capital of the issuer at the end of the:-
(a) current financial period reported on; and
(b) immediately preceding financial year.
Group |
As at 30/04/2004 |
As at 31/10/2003 |
Net asset for the Group (S$'000) |
35,859 |
24,938 |
Number of ordinary shares (S$'000) |
132,163 |
91,330 |
Net assets value per ordinary share (cents) |
27.13 |
27.31 |
Company |
As at 30/04/2004 |
As at 31/10/2003 |
Net asset for the Group (S$'000) |
34,120 |
24,196 |
Number of ordinary shares (S$'000) |
132,163 |
91,330 |
Net assets value per ordinary share (cents) |
25.82 |
26.49 |
8. A review of the performance of the group, to the extent necessary for a reasonable
- understanding of the group's business. It must include a discussion of the
following:-
(a) any significant factors that affected the turnover, costs, and earnings of the
group for the current financial period reported on, including (where applicable)
seasonal or cyclical factors; and
(b) any material factors that affected the cash flow, working capital, assets or
liabilities of the group during the current financial period reported on.
- Our Group's turnover for the six months ended 30 April 2004 jumped nearly 72% over the same period last year to reach S$78.3 million (was S$45.6 million). The strong growth in turnover coincides with the strong recovery of steel prices and the pick-up in global steel demand in the first quarter of 2004. This increase in turnover was spearheaded by our trading division. Our trading business saw an increase in trading volumes averaging 15,000 metric tonnes a month compared to 12,000 metric tonnes a month in FY 2003. As a result of the increase in revenue contribution from trading, trading accounts for 93% of total turnover for the six months ended 30 April 2004 compared to 88% for the six months ended 30 April 2003. In line with the increase in turnover, other operating expenses such as subcontract costs and provision for doubtful debts have also increased.
PBT for the six months ended 30 April 2004 was up 282% over the same period last year to reach S$7.36 million. Due to the shortage in steel supply, our trading division was able to enjoy higher profit margins. On a Group basis, we were therefore able to achieve significantly higher gross profit margins of 17.2% compared to 13.4% last year. Despite an increase in the number of shares through the bonus share issue and share placements, EPS improved from 1.70 cents per share to 5.38 cents per share for the first half ended 30 April 2004.
Cash and cash equivalents strenghtened more than six-fold from S$1.8 million to S$12.2 million. In line with the increase in turnover, working capital requirements as reflected in net current assets, increased from S$22.7 million as at 31 October 2003 to S$34.5 million as at 30 April 2004. The increase in working capital was met by funds from operating profit, bank borrowings and proceeds from share placements.
9. Where a forecast, or a prospect statement, has been previously disclosed to
- shareholders, any variance between it and the actual results.
- No forecasts have been previously made to the shareholders.
10. A commentary at the date of the announcement of the significant trends and
- competitive conditions of the industry in which the group operates and any
known factors or events that may affect the group in the next reporting period
and the next 12 months.
- In February 2004, the Group successfully completed our bonus shares issue exercise. As a result of our bonus share issue, the Group's number of shares increased from 91,330,000 shares to 114,162,500 shares.
In April 2004, the Group has placed out 18,000,000 new shares to a group of institutional investors and high networth individuals. This brings the total number of shares in the Group to 132,162,500 shares. The monies raised will be used mainly for working capital and for further expansion of the Group.
In May 2004, the Group was successfully upgraded to the Main Board of the Singapore Exchange, two years after our IPO in March 2002. We believe that both the share placement and our upgrade to the Main Board will further raise the profile of the Group as well as attract institutional investors as shareholders.
While steel prices have corrected from its March peaks, we believe that this correction is healthy. Prices appear to have stabilised at current levels. The correction has been more pronounced for steel products used directly in the construction industry. For products used in other industries like shipbuilding, the price correction has been less significant. For example, steel plates has corrected less than 10%. The directors remain positive about the Group's performance for the remainder of FY 2004 and expect the second half of FY 2004 to be better than the same period last year.
11. Dividend
- (a) Current Financial Period Reported On
Any dividend declared for the current financial period reported on? None
(b) Corresponding Period of the Immediately Preceding Financial Year
Any dividend declared for the corresponding period of the immediately preceding financial year? None
(c) Date payable
N.A.
(d) Books closure date
N.A.
12. If no dividend has been declared/recommended, a statement to that effect.
- No dividend has been declared.
PART II - ADDITIONAL INFORMATION REQUIRED FOR FULL YEAR ANNOUNCEMENT
- (This part is not applicable to Q1, Q2, Q3 or Half Year Results)
13. Segmented revenue and results for business or geographical segments (of the
- group) in the form presented in the issuer's most recently audited annual financial
statements, with comparative information for the immediately preceding year.
- N.A.
14. In the review of performance, the factors leading to any material changes in
- contributions to turnover and earnings by the business or geographical segments.
- N.A.
15. A breakdown of sales.
- N.A.
16. A breakdown of the total annual dividend (in dollar value) for the issuer's latest
- full year and its previous full year.
Total Annual Dividend (Refer to Para 16 of Appendix 7.2 for the required details)
Latest Full Year () |
Previous Full Year () | |
Ordinary | ||
Preference | ||
Total: |
BY ORDER OF THE BOARD
Wee Piew
Chief Executive Officer
18/06/2004