Quarterly Results (Unaudited) | ||||||||||||
Q1 2008 | Q1 2007 | YoY(%) | ||||||||||
Net sales |
$ | 147,129 | $ | 191,571 | (23.2 | ) | ||||||
Gross profit |
$ | 19,530 | $ | 17,201 | 13.5 | |||||||
% of sales |
13.3 | % | 9.0 | % | | |||||||
Operating income |
$ | 7,812 | $ | 7,217 | 8.2 | |||||||
% of sales |
5.3 | % | 3.8 | % | | |||||||
per share (diluted) |
$ | 0.17 | $ | 0.16 | 6.3 | |||||||
Net income |
$ | 28,366 | $ | 8,399 | 237.7 | |||||||
% of sales |
19.3 | % | 4.4 | % | | |||||||
Basic earnings per share |
$ | 0.63 | $ | 0.19 | 231.6 | |||||||
Diluted earnings per share |
$ | 0.63 | $ | 0.19 | 231.6 | |||||||
Weighted average number of shares (000) |
||||||||||||
Basic |
44,804 | 43,911 | | |||||||||
Diluted |
44,804 | 44,804 | |
Three Months ended March 31, | ||||||||
2008 | 2007 | |||||||
(unaudited) | ||||||||
Segments | Q1 (%) | Q1 (%) | ||||||
Consumer Electronic and Communication Products (CECP) |
48 | % | 28 | % | ||||
Telecommunication Component Assembly (TCA) |
40 | % | 63 | % | ||||
LCD Products (LCDP) |
12 | % | 9 | % | ||||
100 | % | 100 | % | |||||
As at March 31, | As at December 31, | |||||||||||
2008 | 2007 | 2007 | ||||||||||
(unaudited) | ||||||||||||
Cash on hand (a) |
$267.2 million | $209.0 million | $272.5 million | |||||||||
Ratio of cash (a) to current liabilities |
2.32 | 1.43 | 1.87 | |||||||||
Current ratio |
3.42 | 2.78 | 2.83 | |||||||||
Ratio of total assets to total liabilities |
4.49 | 3.63 | 3.70 | |||||||||
Return on equity |
33.4 | % | 10.4 | % | 21.5 | % | ||||||
Ratio of total liabilities to equity |
0.33 | 0.44 | 0.45 | |||||||||
Debtors turnover |
56 days | 52 days | 45 days | |||||||||
Inventory turnover |
20 days | 16 days | 17 days | |||||||||
Average payable period |
56 days | 56 days | 56 days |
| Condensed Consolidated Statements of Income for the Periods Ended March 31, 2008 and 2007 | ||
| Condensed Consolidated Balance Sheets as At March 31, 2008 and December 31, 2007 | ||
| Condensed Consolidated Statements of Cash Flows for the Periods Ended March 31, 2008 and 2007 | ||
| Notes to Consolidated Financial Statements (Unaudited) for the Periods Ended March 31, 2008 and 2007 |
Unaudited | ||||||||
Three months ended | ||||||||
March 31 | ||||||||
2008 | 2007 | |||||||
Net sales |
147,129 | 191,571 | ||||||
Cost of sales |
127,599 | 174,370 | ||||||
Gross profit |
19,530 | 17,201 | ||||||
Costs and expenses |
||||||||
Selling, general and administrative expenses |
9,351 | 7,807 | ||||||
Research and development expenses |
2,367 | 2,177 | ||||||
11,718 | 9,984 | |||||||
Operating income |
7,812 | 7,217 | ||||||
Other income (expenses) net |
1,386 | (466 | ) | |||||
Gain on sale of shares of a subsidiary |
20,206 | | ||||||
Interest income |
1,715 | 2,171 | ||||||
Interest expense |
(74 | ) | (101 | ) | ||||
Income before income tax and minority interests |
31,045 | 8,821 | ||||||
Income tax (expenses) credit |
(259 | ) | 1,588 | |||||
Income before minority interests |
30,786 | 10,409 | ||||||
Minority interests |
(2,420 | ) | (2,010 | ) | ||||
Net income |
$ | 28,366 | $ | 8,399 | ||||
Earnings per share |
||||||||
Basic |
$ | 0.63 | $ | 0.19 | ||||
Diluted |
$ | 0.63 | $ | 0.19 | ||||
Weighted average number of shares (000) |
||||||||
Basic |
44,804 | 43,911 | ||||||
Diluted |
44,804 | 44,804 |
Unaudited | Audited | |||||||
March 31 | December 31 | |||||||
2008 | 2007 | |||||||
(Note) | ||||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 267,212 | $ | 272,459 | ||||
Accounts receivable, net |
89,812 | 95,802 | ||||||
Inventories |
28,487 | 32,356 | ||||||
Prepaid expenses and other receivables |
4,262 | 5,803 | ||||||
Income tax recoverable |
3,567 | 5,483 | ||||||
Deferred tax assets current |
395 | 54 | ||||||
Total current assets |
393,735 | 411,957 | ||||||
Property, plant and equipment, net |
90,751 | 94,669 | ||||||
Land use right |
3,906 | 3,930 | ||||||
Deposits for property, plant and equipment |
227 | 536 | ||||||
Prepayment for land use right |
9,682 | 9,019 | ||||||
Goodwill |
20,296 | 20,296 | ||||||
Deferred tax assets |
3,499 | 3,192 | ||||||
Other assets |
1,219 | 1,219 | ||||||
Total assets |
$ | 523,315 | $ | 544,818 | ||||
LIABILITIES AND SHAREHOLDERS EQUITY |
||||||||
Current liabilities: |
||||||||
Notes payable |
$ | 3,859 | $ | 4,580 | ||||
Long-term bank loans current portion |
890 | 1,990 | ||||||
Accounts payable |
78,334 | 107,326 | ||||||
Accrued expenses and other payables |
21,197 | 21,690 | ||||||
Dividend payable |
10,057 | 9,509 | ||||||
Income tax payable |
795 | 556 | ||||||
Total current liabilities |
115,132 | 145,651 | ||||||
Long-term bank loans non-current portion |
1,335 | 1,558 | ||||||
Deferred tax liabilities |
153 | | ||||||
Total liabilities |
116,620 | 147,209 | ||||||
Minority interests |
57,251 | 67,428 | ||||||
Shareholders equity: |
||||||||
Common shares |
448 | 448 | ||||||
Additional paid-in capital |
282,649 | 281,895 | ||||||
Retained earnings |
66,355 | 47,846 | ||||||
Accumulated other comprehensive income (Note 1) |
(8 | ) | (8 | ) | ||||
Total shareholders equity |
349,444 | 330,181 | ||||||
Total liabilities and shareholders equity |
$ | 523,315 | $ | 544,818 | ||||
Note: | Information extracted from the audited financial statements included in the 2007 Form 20-F of the Company filed with the Securities and Exchange Commission on March 17, 2008. |
Unaudited | |||||||||
Three months ended | |||||||||
March 31 | |||||||||
2008 | 2007 | ||||||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|||||||||
Net income |
$ | 28,366 | $ | 8,399 | |||||
Adjustments to reconcile net income to net cash provided by operating activities: |
|||||||||
Depreciation and amortization of property, plant and equipment and land use right |
5,695 | 5,024 | |||||||
Net loss on disposal of property, plant and equipment |
4 | 7 | |||||||
Gain on sales of subsidiaries shares of a subsidiary |
(20,206 | ) | | ||||||
Share-based compensation expenses |
1,000 | 87 | |||||||
Minority interests |
2,420 | 2,010 | |||||||
Deferred income tax credit |
(495 | ) | (1,983 | ) | |||||
Unrealised exchange gain |
(2,570 | ) | (124 | ) | |||||
Changes in current assets and liabilities: |
|||||||||
Decrease in accounts receivable |
5,839 | 9,207 | |||||||
Decrease (increase) in inventories |
3,869 | (190 | ) | ||||||
Decrease (increase) in prepaid expenses and other receivables |
1,460 | (258 | ) | ||||||
Decrease (increase) in income tax recoverable |
1,872 | (198 | ) | ||||||
(Decrease) increase in notes payable |
(721 | ) | 906 | ||||||
Decrease in accounts payable |
(28,992 | ) | (18,016 | ) | |||||
(Decrease) increase in accrued expenses and other payables |
(560 | ) | 1,873 | ||||||
Increase in income tax payable |
393 | | |||||||
Total adjustments |
(30,992 | ) | (1,655 | ) | |||||
Net cash (used in) provided by operating activities |
$ | (2,626 | ) | $ | 6,744 | ||||
CASH FLOWS FROM INVESTING ACTIVITIES |
|||||||||
Purchase of property, plant and equipment |
(1,888 | ) | (2,048 | ) | |||||
Decrease in deposits for purchase of property, plant and equipment |
309 | 157 | |||||||
Increase in prepayment for land use right |
(663 | ) | (5 | ) | |||||
Proceeds from disposal of property, plant and equipment |
8 | | |||||||
Net cash inflow from disposal of subsidiaries |
6,775 | | |||||||
Net cash provided by (used in) investing activities |
$ | 4,541 | $ | (1,896 | ) | ||||
CASH FLOWS FROM FINANCING ACTIVITIES |
|||||||||
Cash dividends paid |
$ | (9,309 | ) | $ | (16,639 | ) | |||
Repayment of bank loans |
(423 | ) | (438 | ) | |||||
Cash used in financing activities |
$ | (9,732 | ) | $ | (17,077 | ) | |||
Net decrease in cash and cash equivalents |
(7,817 | ) | (12,229 | ) | |||||
Cash and cash equivalents at beginning of period |
272,459 | 221,084 | |||||||
Effect of exchange rate changes on cash and cash equivalents |
2,570 | 124 | |||||||
Cash and cash equivalents at end of period |
$ | 267,212 | $ | 208,979 | |||||
1. | Accumulated other comprehensive income represents foreign currency translation adjustments and unrealized gain on marketable securities. The comprehensive income of the Company was $28,366 and $21,685 for the three months ended March 31, 2008 and March 31, 2007, respectively. | |
2. | Business segment information The Company operates primarily in three segments, the Consumer Electronic and Communication Products (CECP) segment, Telecommunication Component Assembly (TCA) segment, and the LCD Products (LCDP) segment. |
Unaudited | ||||||||
Three months ended | ||||||||
March 31 | ||||||||
2008 | 2007 | |||||||
NET SALES : |
||||||||
- CECP |
$ | 69,787 | $ | 54,559 | ||||
- TCA |
59,282 | 120,162 | ||||||
- LCDP |
18,060 | 16,850 | ||||||
Total net sales |
$ | 147,129 | $ | 191,571 | ||||
NET INCOME : |
||||||||
- CECP |
$ | 7,658 | $ | 4,583 | ||||
- TCA |
2,113 | 4,021 | ||||||
- LCDP |
37 | 195 | ||||||
- Corporate |
18,558 | (400 | ) | |||||
Total net income |
$ | 28,366 | $ | 8,399 | ||||
Unaudited | Audited | |||||||
Mar. 31, | Dec. 31, | |||||||
2008 | 2007 | |||||||
IDENTIFIABLE ASSETS BY SEGMENT: |
||||||||
- CECP |
$ | 229,877 | $ | 212,098 | ||||
- TCA |
116,870 | 150,963 | ||||||
- LCDP |
62,196 | 64,628 | ||||||
- Corporate |
114,372 | 117,129 | ||||||
Total assets |
$ | 523,315 | $ | 544,818 | ||||
3. | A summary of the net sales, net income and long-lived assets by geographic areas is as follows: |
Unaudited | ||||||||
Three months ended | ||||||||
March 31 | ||||||||
2008 | 2007 | |||||||
NET SALES FROM OPERATIONS WITHIN: |
||||||||
- PRC, excluding Hong Kong and Macao: |
||||||||
Unaffiliated customers |
147,129 | 191,571 | ||||||
Intercompany sales |
80 | 107 | ||||||
- Intercompany eliminations |
(80 | ) | (107 | ) | ||||
Total net sales |
$ | 147,129 | $ | 191,571 | ||||
NET INCOME WITHIN: |
||||||||
- PRC, excluding Hong Kong and Macao |
$ | 4,876 | $ | 4,000 | ||||
- Hong Kong and Macao |
23,490 | 4,399 | ||||||
Total net income |
$ | 28,366 | $ | 8,399 | ||||
Unaudited | Audited | |||||||
Mar. 31, | Dec. 31, | |||||||
2008 | 2007 | |||||||
LONG-LIVED ASSETS WITHIN: |
||||||||
- PRC, excluding Hong Kong and Macao |
$ | 94,524 | $ | 98,441 | ||||
- Hong Kong and Macao |
133 | 158 | ||||||
Total long-lived assets |
$ | 94,657 | $ | 98,599 | ||||