Tribe Technology set to deliver healthy pipeline of orders from Tier-One miners. Watch the video here.

Less Ads, More Data, More Tools Register for FREE

Pin to quick picksUnivision Regulatory News (UVEL)

  • This share is currently suspended. It was suspended at a price of 0.15

Share Price Information for Univision (UVEL)

London Stock Exchange
Share Price is delayed by 15 minutes
Get Live Data
Share Price: 0.15
Bid: 0.00
Ask: 0.00
Change: 0.00 (0.00%)
Spread: 0.00 (0.00%)
Open: 0.00
High: 0.00
Low: 0.00
Prev. Close: 0.15
UVEL Live PriceLast checked at -

Watchlists are a member only feature

Login to your account

Alerts are a premium feature

Login to your account

Final Results

17 Sep 2013 07:00

RNS Number : 1348O
UniVision Engineering Ltd
17 September 2013
 



Univision Engineering Limited

("UniVision" or the "Company")

 

Final Results for the year ended 31 March 2013

 

 

DATE: 17 September 2013

 

UniVision, the Hong Kong based group whose principal activities are the supply, design, installation and maintenance of closed circuit television and surveillance systems, and the sale of security related products, today announces its audited final results for the year ended 31 March 2013. The full Annual Report and Accounts and Notice of AGM, to be held at UniVision Engineering Limited, 8/F Lever Tech Centre, 69-71 King Yip Street, Kwun Tong, Kowloon, Hong Kong, on 21 October 2013 at 5:00 p.m., will shortly be posted to shareholders and be made available on the Company's website, www.uvel.com.

 

Highlights:

 

· Turnover decreased by 6% to £7.3m (2012: £7.8m);

· Net cash generated from operating activities £48K (2012: £0.4m);

· Profit before income tax was £0.2m (2012: £1.8m), decrease mainly due to the forgiveness of interest and principal of £2m in 2012

· Basic earnings per share were to 0.02p (2012: 0.47p).

· Proposed payment of final dividend of HK 0.78 cents per share

 

For further information, please contact:

 

UniVision Engineering Limited

+852 2389 3256

Stephen Koo, Chairman

 

Chun Hung Wong, CEO

 

 

Nicholas Lyth, Non-Executive Director 

 

+44 (0) 7769 906686

 

 

Zeus Capital Limited (Nominated Adviser and Broker)

 

Tim Metcalfe

+44 (0) 207 533 7714

John Depasquale

 

 

 

 

CHAIRMAN'S STATEMENT

 

 

INTRODUCTION

 

I am pleased to report the Group's audited results for the financial year ended 31 March 2013.

Revenue from the Group's Security and Surveillance Systems business remained stable. A slight drop of revenue in Hong Kong was made up by growth of revenue in Taiwan during the year. The drop of revenue in Hong Kong was mainly due to a decline in new product sales. We remain focused on maintenance services. This business is particularly attractive as it generates stable cash flow. Our order book shows significant growth compared to last year and we expect that the Hong Kong order book will improve over the coming years due to the pipeline of large infrastructure projects.

The sale of the Group's interest in its shopping mall project in Zhongshan has moved to the arbitration process. We will keep the market informed of any updates. We remain committed to expanding our Electrical and Mechanical ("E&M") business but it is subject to the availability of additional funding and we are exploring various methods to obtain extra funding.

The Directors remain confident of the future of Univision and are optimistic about the Group's prospects.

FINANCIAL REVIEW 

The profit attributable to the equity holders of the Company is £92K (2012: £1.8m). The difference is due to last year the Group recognised a gain from forgiveness of interest and principal due from its former major shareholder totalling £2m. The Group has provided for an impairment loss on trade and other receivables totalling £0.2m (2012: £0.4m).

The Group generated positive net cash of £48K from its operating activities in the current year (2012: £0.4m). It maintained the cash and cash equivalents at 31 March 2013 of £0.6m (31 March 2012: £0.5m).

During the year under review the relative strengthening in the HK$ against sterling has led to a 1.7% appreciation in the GBP reporting amount in the Consolidated Statement of Comprehensive Income. Also, a relative strengthening closing rate at the year-end in the HK$ against sterling has led to a 5.5% appreciation in the GBP reporting amount in the Consolidated Balance Sheet. All figures in the Financial Statements therefore needed to be adjusted for comparison purposes.

Turnover in the year was decreased by 6% to £7.3m (2012: £7.8m). This decrease was mainly due to the reduction of £0.4m both in the Group's product sales income and E&M business which was mainly caused by loss of sales to a one-off customer and decrease in sales orders from the existing customers due to increased market competition. The delay in the PRC construction project was the reason for the decrease in E&M business income

The revenue from the construction contracts division (excluded the E&M business) recorded a growth of 7.8% and 6.7% respectively in Hong Kong and Taiwan even with increased market competition. The Group's maintenance contracts fell 3% compared with last year due to fewer large orders from MTR Corporation Limited.

The Group's Security and Surveillance Systems business continues to provide stable cash flows. The major customers in the Security and Surveillance Systems business are public organisations and sizeable private enterprises, such as MTR Corporation Limited in Hong Kong, which provide regular orders and reliable payment schedules. The maintenance contract with MTR Corporation Limited has been renewed for a further three year commencing January 2012. Further, the Group was awarded a new construction contract by Hong Kong Government as announced in August 2012, for the Kai Tak Cruise Terminal with a contract value of HK$10.96m. It further strengthens the Group's position in the Security and Surveillance Systems business in Hong Kong. Most of the revenue for this project will be booked in the first half financial year of 2013/14.

The Directors believe there will be higher demand for Security and Surveillance Systems business from the local government infrastructure projects and from the commercial sector, such as the extension lines of MTR in Hong Kong. We anticipate that the Group's turnover from this division will grow. The Management remain optimistic of the ability of the Group to compete in this highly competitive market place. 

Gross profit margin increased to 30.8% (2012: 29.2%). The major reason for this increase in was the improved gross profit from the Taiwan's maintenance contracts. These increased from 23% to 34% due to better pricing and cost control in projects. It did not though affect the growth in the value of Taiwan maintenance contracts in this current year. The increase in Gross Profit from38% to 42% in the Group's Hong Kong construction contracts and the increase in Gross Profit from 22% to 31% in the Group's product sales business also contributed to the increase. These increases were offset to an extent by the effect of increasing material costs, wages and sub-contracting charges due to inflation during the year.

Administration expenses remain constant at £1.7m (2012: £1.7m) mainly due to effective cost control .Finance costs dropped significantly during the year for the non-cash provision of financial guarantee liability in respect of a secured financing arrangement £ 304,831 in last year. The outstanding interest- free loan of US$3.95m due to Mayne Management Limited, the former shareholder of the Group, is repayable on 31 March, 2014. 

Our Taiwan subsidiary has improved and it declared a dividend of TWD3.2m (HK$0.84m) during the year. The holding company received the dividend HK$0.44m in December 2012 after deducting the withholding tax.

 No significant capital investment occurred in the current year.

Profit before Interest and Tax (PBIT) was £0.3m (2012: £2.1m). Net profit before income tax was £0.2m (2012: £1.8m). Basic earning per share for this year was 0.02p (2012: 0.47p).

The directors propose that the payment of a final dividend respect of 2013 of 0.78 HK cents (gross)per share for the financial year ended 31 March, 2013.(2012: Nil). The dividend timetable is as follows:

 

Ex date 25 September 2013-09-16

Record date . 27 September

Payment date 23 October

 

The dividend is subject to approved by shareholders at the Annual General Meeting and has not been included as a liability in the financial statements.

BUSINESS REVIEW

Markets

High Definition CCTV system has been a hot topic in recent time as IMS Research released the Video Surveillance Trends for 2013 about the predictions of key trends and opportunities in the video surveillance industry for 2013 and beyond. It has become more popular and a wide variety of equipment is available to the market. Apart from megapixel resolution network security cameras, which are predicted to out-sell standard resolution network security cameras, High Definition Serial Digital Interface (HD-SID) camera, which provides high definition real time and no latency video via coaxial cable are becoming another popular choice. It is ideally suited for existing analogue systems to migrate to High Definition system, as the existing cabling infrastructure can be re-used which reduces the expenditures of new cabling infrastructure. It also eliminates the requirement for further investment on IT infrastructure employed on IP based system.

 

We have identified a number of good suppliers, manufacturers as well as technology partners, to provide complete solutions to our customers using the latest available technology. Some pilot projects are underway. The Board is confident that we can exploit these opportunities in the coming years due to the expected growth of demand.

Our representative in the region of United Arab Emirates for CCTV business has made some progress. Some projects are under negotiation and we expect to get the results soon. We are exploring this model to expand our business overseas.

Our objective for the expansion of our Electrical and Mechanical ("E&M") business remains. However, due to the lack of available capital no new E&M contracts are currently being undertaken. The Board regards the extension of its activities in "Electrical and Mechanical" as the next step in delivering shareholder value.

Acquisitions and Investments

The Group continues to assess possible opportunities of new investments with a view to making a further strategic move.

PROSPECTS

Though we anticipate that the Taiwan business will slow down in the coming year, we are optimistic that our Security and Surveillance business will remain stable as we can see a strong pipeline of infrastructure projects in Hong Kong. The Board expect that the growing demand for its Network and the High Definition Security and Surveillance products will enable the Group to continue to prosper in these markets.

The growth of the E&M business remains the main priority for the Group. We are seeking ways to raise additional funds to undertake these capital intensive projects and seek potential opportunities to work with other strategic partners to enable us to exploit this business.

Finally, on behalf of the Board, I would like to thank our customers, suppliers and shareholders' for their continued support of UniVision. I would also like to acknowledge the hard work of the management and all the staff for their contribution and dedication to the Group.

MR. STEPHEN SIN MO KOO

EXECUTIVE CHAIRMAN

 

16 September 2013

 

CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

For the year ended 31 March 2013

 

Note

2013

2012

£

£

Revenue

7,313,425

7,780,444

Cost of sales

(5,060,805)

(5,505,251)

Gross profit

2,252,620

2,275,193

Other income

8

17,775

24,629

Selling and distribution expenses

(106,807)

(94,583)

Administrative expenses

(1,696,030)

(1,696,706)

Impairment loss recognised on trade and other receivables

10

(188,148)

(427,642)

Gain from forgiveness of interest and principal

25(b)

-

2,031,901

Finance costs

9

(37,727)

(350,067)

Profit before income tax

10

241,683

1,762,725

Income tax expense

13

(57,278)

(15,700)

Profit for the year

184,405

1,747,025

Other comprehensive income:

Exchange differences arising on translation of foreign operations

615,952

384,304

Total comprehensive income for the year

800,357

2,131,329

Profit / (loss) attributable to :

Equity holders of the Company

92,143

1,798,569

Non-controlling interests

92,262

(51,544)

184,405

1,747,025

Total comprehensive income / (loss) attributable to:

Equity holders of the Company

697,526

2,181,901

Non-controlling interests

102,831

(50,572)

800,357

2,131,329

Earnings per share

Basic

14

0.02p

0.47p

Diluted

14

0.02p

0.47p

 

All revenues are from continuing operations.

CONSOLIDATED BALANCE SHEET

As at 31 March 2013

Note

2013

2012

£

£

ASSETS

Non-current assets

Plant and equipment

16

86,833

109,766

Goodwill

17

25,830

25,830

Trade and other receivables

21

1,436,027

1,340,393

Total non-current assets

1,548,690

1,475,989

Current assets

Inventories

19

1,134,747

1,091,389

Trade and other receivables

21

15,952,660

14,643,264

Cash and bank balances

22

585,046

504,323

Total current assets

17,672,453

16,238,976

Total assets

19,221,143

17,714,965

LIABILITIES AND EQUITY

Current liabilities

Trade and other payables

23

4,534,103

4,221,000

Current tax liability

24(a)

1,350,264

1,233,412

Loan and borrowings

25

3,528,205

3,235,052

Financial guarantee liabilities

31

332,588

310,438

Obligation under finance lease

26

7,522

8,062

Total current liabilities

9,752,682

9,007,964

Non-current liability

Obligation under finance lease

26

15,669

21,918

Total liabilities

9,768,351

9,029,882

Equity

Share capital

27

1,697,617

1,697,617

Reserves

7,470,794

6,773,268

Equity attributable to equity holders of the Company

9,168,411

8,470,885

Non-controlling interests

284,381

214,198

Total equity

9,452,792

8,685,083

Total liabilities and equity

19,221,143

17,714,965

COMPANY BALANCE SHEET

As at 31 March 2013

 

Note

2013

2012

£

£

ASSETS

Non-current assets

 

Plant and equipment

16

33,521

36,798

Investment in subsidiary undertakings

18

3,093,724

2,814,159

Total non-current assets

3,127,245

2,850,957

Current assets

Inventories

19

803,163

756,769

Trade and other receivables

21

1,683,139

1,510,299

Cash and bank balances

22

456,758

432,672

Total current assets

2,943,060

2,699,740

Total assets

6,070,305

5,550,697

LIABILITIES AND EQUITY

Current liabilities

Trade and other payables

23

1,369,206

1,337,418

Loan and borrowings

25

2,621,723

2,493,966

Obligation under finance lease

26

7,522

8,062

Total current liabilities

3,998,451

3,839,446

Non-current liability

Obligation under finance lease

26

15,669

21,918

Total liabilities

4,014,120

3,861,364

Equity

Share capital

27

1,697,617

1,697,617

Reserves

358,568

(8,284)

Total equity

2,056,185

1,689,333

Total liabilities and equity

6,070,305

5,550,697

 

 

 

 

 

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

For the year ended 31 March 2013

 

 

Share

capital

Share

premium

Retained earnings/

(accumulated losses)

Special capital reserve "A"

Special

capital reserve "B"

Statutory surplus reserves

Translation

reserve

Sub-total

Non-controlling interest

Total

equity

£

£

£

£

£

£

£

£

£

£

(Note 1)

(Note 2)

(Note 3)

At 1 April 2011

1,697,617

2,192,640

467,159

155,876

143,439

-

1,632,253

6,288,984

264,770

6,553,754

Profit/ (loss) for the year

-

-

1,798,569

-

-

-

-

1,798,569

(51,544)

1,747,025

Exchange difference arising on translation of foreign operations

-

-

-

-

-

-

383,332

383,332

972

384,304

Total comprehensive income for the year

-

-

1,798,569

-

-

-

383,332

2,181,901

(50,572)

2,131,329

At 31 March 2012

1,697,617

2,192,640

2,265,728

155,876

143,439

-

2,015,585

8,470,885

214,198

8,685,083

Profit for the year

-

-

92,143

-

-

-

-

92,143

92,262

184,405

Dividend distributed by a subsidiary

-

-

-

-

-

-

-

-

(32,648)

(32,648)

Transfer to statutory surplus reserves

-

-

(7,927)

-

-

7,927

-

-

-

-

Exchange difference arising on translation of foreign operations

-

-

-

-

-

-

605,383

605,383

10,569

615,952

Total comprehensive income for the year

-

-

84,216

-

-

7,927

605,383

697,526

70,183

767,709

At 31 March 2013

1,697,617

2,192,640

2,349,944

155,876

143,439

7,927

2,620,968

9,168,411

284,381

9,452,792

 

The currency translation from Hong Kong Dollars ("HK$") to the presentational currency of Sterling Pound ("£")used in the financial statements has no impact on the available distributable reserves of the Company at 31 March 2013.

 

Notes:

 

1. Share premium

 

The Company may by resolution reduce the share premium account in any manner authorised and subject to any conditions prescribed by law.

 

2. Special capital reserve "A"

 

Pursuant to the Order of the High Court dated 20 November 2004, any future recoveries of the Company's accumulated provision for obsolete inventories and provision for bad debts amounting to HK$1,935,002 and HK$3,592,540 respectively will be credited to non-distributable special capital reserve "A" account.

 

3. Special capital reserve "B"

 

By a special resolution passed on 30 July 2004 and Order of the High Court dated 20 November 2004, the authorised and issued capital of the Company was reduced from HK$159,245,000 divided into 31,849 ordinary shares of HK$5,000 each to HK$16,405,000 divided into 3,281 ordinary shares of HK$5,000 each. The reduction of capital was effected by cancellation of 28,568 ordinary shares of HK$5,000 each in the issued and paid up share capital of the Company. The Company established a non-distributable special capital reserve "B" account into which HK$2,071,307 was credited as a result of the capital reduction.

 

 

 

COMPANY STATEMENT OF CHANGES IN EQUITY

For the year ended 31 March 2013

 

 

 

Share

capital

 

Share

premium

Retained earnings/

(accumulated

losses)

Special

capital

 reserve "A"

Special

capital

reserve "B"

Translation

reserve

Total

equity/ (capital deficiency)

£

£

£

£

£

£

£

At 1 April 2011

1,697,617

2,192,640

(5,159,781)

155,876

143,439

494,578

(475,631)

Profit for the year

-

-

2,160,317

-

-

-

2,160,317

Exchange difference arising on translation of foreign operations

-

-

-

-

-

4,647

4,647

Total comprehensive income for the year

-

-

2,160,317

-

-

4,647

2,164,964

At 31 March 2012

1,697,617

2,192,640

(2,999,464)

155,876

143,439

499,225

1,689,333

Profit for the year

-

-

257,598

-

-

-

257,598

Exchange difference arising on translation of foreign operations

-

-

-

-

-

109,254

109,254

Total comprehensive income for the year

-

-

257,598

-

-

109,254

366,852

At 31 March 2013

1,697,617

2,192,640

(2,741,866)

155,876

143,439

608,479

2,056,185

 

 

 

CONSOLIDATED STATEMENT OF CASH FLOWS

For the year ended 31 March 2013

Note

2013

2012

£

£

Cash flows from operating activities

Profit before income tax

241,683

1,762,725

Adjustments for:

Non-cash finance costs

-

304,831

Finance costs paid

37,726

45,236

Interest income recognised in profit or loss

8

(1,516)

(805)

Depreciation of plant and equipment

16

65,904

78,402

Allowance for obsolete inventories

10

27,585

31,061

Impairment loss recognised on trade and other receivables

10

188,148

427,642

Gain on disposal of plant and equipment

10

(510)

(281)

Gain from forgiveness of interest and principal

25(b)

-

(2,031,901)

559,020

616,910

Changes in operating assets and liabilities:

Increase in inventories

(13,029)

(214,364)

Increase in trade and other receivables

(506,618)

(37,430)

Increase in trade and other payables

35,950

65,578

Cash generated from operations

75,323

430,694

Income tax paid

(27,793)

(9,024)

Net cash generated from operating activities

47,530

421,670

Cash flows from investing activities

Interest received

8

1,516

805

Purchase of plant and equipment

(38,549)

(43,409)

Proceeds from disposal of plant and equipment

510

281

Net cash used in investing activities

(36,523)

(42,323)

Note

2013

2012

£

£

Cash flows from financing activities

Interest paid

(37,726)

(45,236)

Dividend paid

(32,648)

-

Repayment of obligation under finance lease

(8,175)

(10,291)

Proceed from loan and borrowings

112,060

-

Repayment of loan and borrowings

-

(849,081)

Net cash from/(used in) financing activities

33,510

(904,608)

Net increase/(decrease) in cash and cash equivalents

44,517

(525,261)

Cash and cash equivalents at beginning of year

504,323

1,023,526

Effect of changes in exchange rates

36,206

6,058

Cash and cash equivalents at end of year

22

585,046

504,323

 

COMPANY STATEMENT OF CASH FLOWS

For the year ended 31 March 2013

Note

2013

2012

£

£

Cash flows from operating activities

Profit before income tax

257,598

2,160,317

Adjustments for:

Non-cash finance costs

-

Finance costs paid

1,361

1,800

Interest income recognised in profit or loss

(1,275)

(572)

Depreciation of plant and equipment

16

15,081

6,760

Dividend income

(35,631)

-

Impairment loss recognised on investment in subsidiary undertakings

18

-

154,648

Impairment loss recognised on trade and other receivables

-

40,387

Gain from forgiveness of interest and principal

-

(2,031,901)

237,134

331,439

Changes in operating assets and liabilities:

Increase in inventories

(2,359)

(53,889)

(Increase)/decrease in trade and other receivables

(87,899)

70,646

Increase in amounts due from subsidiaries

(111,362)

(483,001)

(Decrease)/increase in trade and other payables

(43,944)

363,241

Net cash (used in)/generated from operating activities

(8,430)

228,436

Cash flows from investing activities

Interest received

1,275

572

Purchase of plant and equipment

(9,894)

(6,711)

Dividend received

35,631

-

Proceeds from disposal of plant and equipment

-

-

Net cash from/(used in) investing activities

27,012

(6,139)

Cash flows from financing activities

Interest paid

(1,361)

(1,800)

Repayment of obligation under finance lease

(8,175)

(10,291)

Repayment of loan and borrowings

(16,316)

(641,231)

Net cash used in financing activities

(25,852)

(653,322)

Net decrease in cash and cash equivalents

(7,270)

(431,025)

Cash and cash equivalents at beginning of year

432,672

859,245

Effect of changes in exchange rates

31,356

4,452

Cash and cash equivalents at end of year

22

456,758

432,672

 

1. GENERAL

 

UniVision Engineering Limited ("the Company") is incorporated in Hong Kong with limited liability and its shares are listed on the Alternative Investment Market of the London Stock Exchange ("AIM"). The address of the registered office is 8/F Lever Tech Centre, 69-71 King Yip Street, Kwun Tong, Kowloon, Hong Kong.

 

The Company and its subsidiaries (hereinafter collectively referred to as the "Group") are engaged in the supply, design, installation and maintenance of closed circuit television and surveillance systems, the sale of security system related products and provision for electronic and mechanical services. The principal activities of its subsidiaries are set out in note 18 to the financial statements.

 

 

2. BASIS OF PREPARATION

 

The financial statements have been prepared in accordance with International Financial Reporting Standards ("IFRS") as issued by the International Accounting Standards Board ("IASB").

 

The financial statements have been prepared underthe historical costconvention basis, except as disclosed in the accounting policies below.

 

The preparation of financial statements in conformity with IFRS requires the use of certain critical accounting estimates. It also requires management to exercise its judgement and assumptions in the process of applying its accounting policies. The areas involving a higher degree of judgement or complexity, or areas where assumptions and estimates are significant to the financial statements are disclosed in note 4.

 

 

3. APPLICATION OF NEW AND REVISED INTERNATIONAL FINANCIAL REPORTING STANDARDS ("IFRSs")

 

(i) New and amended standards, and interpretations mandatory for the first time for the financial year beginning 1 January 2012 and relevant to the Company:

 

There are no IFRSs or IFRIC interpretations that are effective for the first time for the financial year beginning 1 January 2012 that would be expected to have a material impact on the Company.

 

(ii) New and amended standards, and interpretations mandatory for the first time for the financial year beginning 1 January 2012 but not currently relevant to the Company:

 

A number of new standards and amendments to standards and interpretations are effective for annual periods beginning after 1 January 2012, and have not been applied in preparing the financial statements. None of these is expected to have a significant effect on the financial statements of the Company.

Amendments to IFRS 1, 'First time adoption' on fixed dates and hyperinflation. The first amendment replaces references to a fixed date of 1 January 2004 with "the date of transition to IFRSs", thus eliminating the need for companies adopting IFRSs for the first time to restate derecognition transactions that occurred before the date of transition to IFRSs. The second amendment provides guidance on how an entity should resume presenting Financial Information in accordance with IFRSs after a period when the entity was unable to comply with IFRSs because its functional currency was subject to severe hyperinflation.

 

- IFRS 7, 'Financial instruments: Disclosures' was amended in October 2012 for the transfer of financial assets. These amendments are as part of the IASB's comprehensive review of off Statement of Financial Position activities. The amendments promote transparency in the reporting of transfer transactions and improve users' understanding of the risk exposures relating to transfers of financial assets and the effect of those risks on an entity's financial position, particularly those involving securitisation of financial asset.

 

- Amendments to IAS 12, 'Income Taxes' on deferred tax. Currently IAS 12 requires an entity to measure the deferred tax relating to an asset depending on whether the entity expects to recover the carrying amount of the asset through use or sale. It can be difficult and subjective to assess whether recovery will be through use or through sale when the asset is measured using the fair value model in IAS 40 Investment Property. Hence this amendment introduces an exception to the existing principle for the measurement of deferred tax assets or liabilities arising on investment property measured at fair value. As a result of the amendments, SIC 21, 'income taxes - recovery of revalued non-depreciable assets', would no longer apply to investment properties carried at fair value. The amendments also incorporate into IAS 12 the remaining guidance previously contained in SIC 21, which is accordingly withdrawn.

 

(iii) New standards, amendments and interpretations issued but not effective for the financial year beginning 1 January 2012 and not early adopted are as follows.

 

Unless otherwise stated, the Directors are assessing the possible impact of the following standards on the Company:

 

- IFRS 9, 'Financial instruments', addresses the classification, measurement and recognition of financial assets and financial liabilities. IFRS 9 was issued in November 2009 and October 2010. It replaces parts of IAS 39 that relate to the classification and measurement of financial instruments. IFRS 9 requires financial assets to be classified into two measurement categories: those measured as at fair value and those measured at amortised cost. The determination is made at initial recognition. The classification depends on the entity's business model for managing its financial instruments and the contractual cash flow characteristics for the instrument. For financial liabilities, the standard retains most of the IAS 39 requirements. The main change is that, in cases where the fair value option is taken for financial liabilities, the part of a fair value change due to an entity's own credit risk is recorded in other comprehensive income rather than the income statement, unless this creates an accounting mismatch. The Company is yet to assess IFRS 9's full impact and intends to adopt IFRS 9 no later than the accounting period beginning on or after 1 January 2015. The Company will also consider the impact of the remaining phases of IFRS 9 when completed by the Board.

 

- IFRS 10 "Consolidated Financial Statements" builds on existing principles by identifying the concept of control as the determining factor in whether an entity should be included within the consolidated Financial Information of the parent company. The standard provides additional guidance to assist in the determination of control where this is difficult to assess. This standard is effective for periods beginning on or after 1 January 2013;

 

- IFRS 11 "Joint Arrangements" provides for a more realistic reflection of joint arrangements by focusing on the rights and obligations of the arrangement, rather than its legal form (as is currently the case). The standard addresses inconsistencies in the reporting of joint arrangements by requiring a single method to account for interests in jointly controlled entities. This standard is effective for periods beginning on or after 1 January 2013;

 

- IFRS 12 "Disclosure of Interests in Other Entities" is a new and comprehensive standard on disclosure requirements for all forms of interests in other entities, including joint arrangements, associates, special purpose vehicles and other off balance sheet vehicles. This standard is effective for periods beginning on or after 1 January 2013;

 

- Amendments to IFRS 10, 'Consolidated Financial Statements', IFRS 11, 'Joint Arrangements and IFRS 12, 'Disclosure of Interests in Other Entities', provide additional transition relief to IFRSs 10,11 and 12 by limiting the requirement to provide adjusted comparative information to only the preceding comparative period. For disclosures related to unconsolidated structured entities, the amendments will remove the requirement to present comparative information for periods before IFRS 12 is first applied. The Company is yet to assess the full impact of these amendments and intends to adopt the amended standards no later than the accounting period beginning on or after 1 January 2013.

 

- IFRS 13 "Fair Value Measurement" improves consistency and reduces complexity by providing, for the first time, a precise definition of fair value and a single source of fair value measurement and disclosure requirements for use across IFRSs. It does not extend the use of fair value accounting, but provides guidance on how it should be applied where its use is already required or permitted by other standards. This standard is effective for periods beginning on or after 1 January 2013;

 

- Amendments to IFRS 1 "First-time Adoption of International Financial Reporting Standards" require that first-time adopters apply the requirements in IFRS 9 "Financial Instruments" and IAS 20 "Accounting for Government Grants and Disclosure of Government Assistance" prospectively to government loans existing at the date of transition to IFRSs. Entities may choose to apply the requirements retrospectively if the information needed to do so had been obtained at the time of initially accounting for the loan. This standard is effective for annual periods beginning on or after 1 January 2013.

 

- IAS 27 "Separate Financial Statements" replaces the current version of IAS 27 "Consolidated and Separate Financial Statements" as a result of the issue of IFRS 10 (see above). This revised standard is effective for periods beginning on or after 1 January 2013;

 

- IAS 28 "Investments in Associates and Joint Ventures" replaces the current version of IAS 28 "Investments in Associates" as a result of the issue of IFRS 11 (see above). This revised standard is effective for periods beginning on or after 1 January 2013;

 

- Amendments to IAS 19 "Employment Benefits" eliminate the option to defer the recognition of gains and losses, known as the "corridor method"; streamline the presentation of changes in assets and liabilities arising from defined benefit plans, including requiring remeasurements to be presented in other comprehensive income; and enhance the disclosure requirements for defined benefit plans, providing better information about the characteristics of defined benefit plans and the risks that entities are exposed to through participation in those plans. This standard is effective for annual periods beginning on or after 1 January 2013;

 

- Amendments to IAS 32 "Financial Instruments: Presentation" add application guidance to address inconsistencies identified in applying some of the criteria when offsetting financial assets and financial liabilities. This includes clarifying the meaning of "currently has a legally enforceable right of set-off" and that some gross settlement systems may be considered equivalent to net settlement. This standard is effective for annual periods beginning on or after 1 January 2014;

 

- 'Annual Improvements 2009 - 2011 Cycle' sets out amendments to various IFRSs as follows:

 

§ An amendment to IFRS 1, 'First-time Adoption' clarifies whether an entity may apply IFRS 1:

(a) if the entity meets the criteria for applying IFRS 1 and has applied IFRS 1 in a previous reporting period; or

(b) if the entity meets the criteria for applying IFRS 1 and has applied IFRSs in a previous reporting period when IFRS 1 did not exist.

 

§ The amendment to IFRS 1 also addresses the transitional provisions for borrowing costs relating to qualifying assets for which the commencement date for capitalization was before the date of transition to IFRSs.

 

§ An amendment to IAS 1, 'Presentation of Financial Statements' clarifies the requirements for providing comparative information:

(a) for the opening Statement of Financial Position when an entity changes accounting policies, or makes retrospective restatements or reclassifications; and

(b) when an entity provides Financial Statements beyond the minimum comparative information requirements.

 

§ An amendment to IAS 16, 'Property, Plant and Equipment' addresses a perceived inconsistency in the classification requirements for servicing equipment.

 

§ An amendment to IAS 32, 'Financial Instruments: Presentation' addresses perceived inconsistencies between IAS 12, 'Income Taxes' and IAS 32 with regard to recognizing the consequences of income tax relating to distributions to holders of an equity instrument and to transaction costs of an equity transaction.

 

§ An amendment to IAS 34, 'Interim Financial Reporting' clarifies the requirements on segment information for total assets and liabilities for each reportable segment.

 

4. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES 

 

4.1 Basis of consolidation

 

(a) Subsidiaries

 

Subsidiaries are all entities (including special purpose entities) over which the Group has the power to govern the financial and operating policies generally accompanying a shareholding of more than one half of the voting rights. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the Group controls another entity. Subsidiaries are fully consolidated from the date on which control is transferred to the Group. They are deconsolidated from the date that control ceases.

The Group uses the acquisition method of accounting to account for business combinations. The consideration transferred for the acquisition of a subsidiary is the fair values of the assets transferred, the liabilities incurred and the equity interests issued by the Group. The consideration transferred includes the fair value of any asset or liability resulting from a contingent consideration arrangement. Acquisitions related costs are expensed as incurred. Identifiable assets acquired and liabilities and contingent liabilities assumed in a business combination are measured initially at their fair values at the acquisition date. On an acquisition-by-acquisition basis, the Group recognises any non-controlling interest in the acquiree either at fair value or at the non-controlling interest's proportionate share of the acquiree's net assets.Investments in subsidiaries are accounted for at cost less impairment. Cost is adjusted to reflect changes in consideration arising from contingent consideration amendments.

Cost also includes direct attributable costs of investment. The excess of the consideration transferred, the amount of any non-controlling interest in the acquiree and the acquisition-date fair value of any previous equity interest in the acquiree over the fair value of the Group's share of the identifiable net assets acquired is recorded as goodwill. If this is less than the fair value of the net assets of the subsidiary acquired in the case of a bargain purchase, the difference is recognised directly in the statement of comprehensive income.

Inter-company transactions, balances and unrealised gains on transactions between group companies are eliminated. Unrealised losses are also eliminated. Accounting policies of subsidiaries have been changed where necessary to ensure consistency with the policies adopted by the Group.

(b) Transactions with non-controlling interests

 

The Group treats transactions with non-controlling interests as transactions with equity owners of the Group. For purchases from non-controlling interests, the difference between any consideration paid and the relevant share acquired of the carrying value of net assets of the subsidiary is recorded in equity. Gains or losses on disposals to non-controlling interests are also recorded in equity.

When the Group ceases to have control or significant influence, any retained interest in the entity is remeasured to its fair value, with the change in carrying amount recognised in profit or loss. The fair value is the initial carrying amount for the purposes of subsequently accounting for the retained interest as an associate, joint venture or financial asset. In addition, any amounts previously recognised in other comprehensive income in respect of that entity are accounted for as if the Group had directly disposed of the related assets or liabilities. This may mean that amounts previously recognised in other comprehensive income are reclassified to profit or loss.

If the ownership interest in an associate is reduced but significant influence is retained, only a proportionate share of the amounts previously recognised in other comprehensive income are reclassified to profit or loss where appropriate.

4.2 Seggent reporting

An operating segment is a component of the Group that engages in business activities from which it may earn revenues and incurs expenses, including revenues and expenses that relate to transactions with other components of the Group. Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker. The chief operating decision-maker is responsible for allocating resources and assessing performance of the operating segments.

4.3 Foreign currency

(a) Functional and presentation currency

Items included in the financial statements of each of the Group's entities are measured using the currency of the primary economic environment in which the entity operates ("the functional currency"). The consolidated and company financial statements are presented in Sterling Pound ("£"), which is the Group's presentation currency. As the Company is listed on AIM, the directors consider that this presentation is more useful for its current and potential investors.

The functional currency of the Group's entity is summarised as follows:

 

1.

UniVision Engineering Limited

Hong Kong Dollars

("HK$")

2.

T-Com Technology Co. Limited

New Taiwan Dollars

("NTD")

3.

Leader Smart Engineering Limited

Hong Kong Dollars

("HK$")

4.

Leader Smart Engineering (Shanghai) Limited ("LSSH")

Renminbi Yuan

("RMB")

 

 (b) Transactions and balances

Foreign currency transactions are translated into the functional currency using the exchange rates prevailing at the dates of the transactions or valuation where items are remeasured. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the income statement, except when deferred in other comprehensive income as qualifying cash flow hedges and qualifying net investment hedges.

Foreign exchange gains and losses that relate to borrowings and cash and bank balances are presented in the income statement within "finance income or cost". All other foreign exchange gains and losses are presented in the statement of comprehensive income within "administrative expense" or "other income".

Changes in the fair value of monetary securities denominated in foreign currency classified as available for sale are analysed between translation differences resulting from changes in the amortised cost of the security and other changes in the carrying amount of the security. Translation differences in respect of changes in amortised cost are recognised in profit or loss, and other changes in carrying amount are recognised in other comprehensive income.

Translation differences on non-monetary financial assets and liabilities such as equities held at fair value through profit or loss are recognised in profit or loss as part of the fair value gain or loss. Translation differences on non-monetary financial assets, such as equities classified as available for sale, are included in other comprehensive income.

(c) Group companies

The results and financial position of all the group entities (none of which has the currency of a hyper-inflationary economy) that have a functional currency different from the presentation currency are translated into the presentation currency as follows:

(i) assets and liabilities for each balance sheet presented are translated at the closing rate at the date of that balance sheet;

(ii) 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 rate on the dates of the transactions); and

(iii) all resulting exchange differences are recognised in other comprehensive income.

On consolidation, exchange differences arising from the translation of the net investment in foreign operations, and of borrowings and other currency instruments designated as hedges of such investments, are taken to other comprehensive income. When a foreign operation is partially disposed of or sold, exchange differences that were recorded in equity are recognised in the income statement as part of the gain or loss on sale. Goodwill and fair value adjustments arising on the acquisition of a foreign entity are treated as assets and liabilities of the foreign entity and translated at the closing rate.

4.4 Plant and equipment

Plant and equipment are initially recognised at cost and subsequently carried at cost less accumulated depreciation and accumulated impairment loss. The cost of an asset comprises its purchase price and any directly attributable costs of bringing the asset to working condition for its intended use.

On disposal of an item of plant and equipment, the difference between the net disposal proceeds and its carrying amount is taken to profit or loss.

Depreciation is calculated using the straight-line method to allocate their depreciable amounts over the estimated useful lives as follows:

Furniture and fixtures

3 - 5 years

Computer equipment

2 to 5 years

Motor vehicles

3 years

Research assets

3 to 5 years

Fully depreciated plant and equipment are retained in the financial statements until they are no longer in use and no further charge for depreciation is made in respect of these assets.

The residual values, useful life and depreciation method are reviewed at the end of each reporting period to ensure that the amount, method and period of depreciation are consistent with previous estimates and the expected pattern of consumption of the future economic benefits embodied in the items of plant and equipment. The effects of any revision are recognised in profit or loss when the changes arise.

Subsequent expenditure relating to plant and equipment that has already been recognised is added to carrying amount of the asset only when it is probable that future economic benefits associated with the item will flow to the Group and the cost of the item can be measured reliably. All other repair and maintenance expenses are recognised in profit or loss when incurred.

4.5 Goodwill

Goodwill represents the excess of the cost of an acquisition over the fair value of the Group's share of the net identifiable assets of the acquired subsidiary at the date of acquisition. Goodwill is tested annually for impairment and carried at cost less accumulated impairment losses. Impairment losses on goodwill are not reversed. Gains and losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold.

Goodwill is allocated to cash-generating units for the purpose of impairment testing. The allocation is made to those cash-generating units or groups of cash-generating units that are expected to benefit from the business combination in which the goodwill arose, identified according to operating segment.

4.6 Research and development expenditure

Expenditure on research activities is recognised as an expense in the period in which it is incurred.

An internally-generated intangible asset arising from development (or from the development phase of an internal project) is recognised if, and only if, all of the following have been demonstrated:

§ the technical feasibility of completing the intangible asset so that it will be available for use or sale;

§ the intention to complete the intangible asset and use or sell it;

§ the ability to use or sell the intangible asset;

§ how the intangible asset will generate probable future economic benefits;

§ the availability of adequate technical, financial and other resources to complete the development and to use or sell the intangible asset; and

§ the ability to measure reliably the expenditure attributable to the intangible asset during its development.

The amount initially recognised for internally-generated intangible asset is the sum of the expenditure incurred from the date when the intangible asset first meets the recognition criteria. Where no internally-generated intangible asset can be recognised, development expenditure is charged to profit or loss in the period in which it is incurred.

Subsequent to initial recognition, internally-generated intangible asset is reported at cost less accumulated amortisation and accumulated impairment losses.

4.7 Impairment of non-financial assets

Assets that have an indefinite useful life, for example, goodwill or intangible assets not ready to use are not subject to amortisation and are tested annually for impairment. Other assets that are subject to amortisation or depreciation are reviewed for impairment whenever events or changes in circumstances indicate that the carrying amount may not be recoverable. The difference between the carrying amount and the recoverable amount is recognised as an impairment loss in profit or loss. The recoverable amount is the higher of an asset's fair value less costs to sell and value in use. For the purposes of assessing impairment, assets are grouped at the lowest levels for which there are separately identifiable cash flows (cash-generating units). Non-financial assets other than goodwill that have suffered an impairment are reviewed for possible reversal of the impairment at each reporting date.

4.8 Financial assets

Financial assets are recognised on the balance sheet when, and only when, the Group becomes a party to the contractual provisions of the financial instruments.

(i) Classification

The Group classifies its financial assets as loans and receivables. The classification depends on the purpose for which the assets were acquired. Management determines the classification of its financial assets at initial recognition.

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They are presented as current assets, except for those maturing later than twelve months after the end of the reporting period which are presented as non-current assets. Loans and receivables are presented as "trade and other receivables" and "cash and bank balances" on the balance sheet.

 

Type of item

 

Nature and terms of item

 

1.

Bills receivable

 

Certain customers pay accounts receivable with bills receivable from Taiwan banks with maturities less than twelve months. These are also referred to as "bankers" acceptances, which are unsecured, interest-free and to be matured in twelve months.

 

 

 

 

 

 

2.

Loans

 

Unsecured temporary advances to the subsidiaries, which are interest-free and eliminated upon consolidation.

 

 

 

 

 

 

3.

Other receivables

 

They include:

 

 

 

 

a. Retention receivable under warranty provision among certain construction contracts for a period of twelve months

 

 

 

 

b. Accrued income from maintenance contracts, which are billed or collected within twelve months.

 

 

(ii) Recognition and derecognition

Purchases and sales of financial assets are recognised and derecognised on trade dates - the dates on which the Group commits to purchase or sell the assets.

Financial assets are derecognised when the rights to receive cash flows from the financial assets have expired or have been transferred and the Group has transferred substantially all risks and rewards of ownership. On disposal of a financial asset, the difference between the carrying amount and the sale proceeds is recognised in profit or loss.

 (iii) Initial measurement

Loans and receivables are initially recognised at fair value plus transaction costs.

(iv) Subsequent measurement

Loans and receivables are subsequently carried at amortised cost using the effective interest method, less any impairment.

(v) Impairment of financial assets

The Group assesses at the end of each reporting period whether there is objective evidence that a financial asset or a group of financial assets is impaired and recognises an allowance for impairment when such evidence exists.

Significant financial difficulties of the debtor, probability that the debtor will enter bankruptcy, and default or significant delay in payments are objective evidence that these financial assets are impaired.

The carrying amount of these assets is reduced through the use of an impairment allowance account which is calculated as the difference between the carrying amount and the present value of estimated future cash flows, discounted at the original effective interest rate. When the asset becomes uncollectible, it is written off against the allowance account. Subsequent recoveries of amounts previously written off are recognised against the same line item in profit or loss.

The allowance for impairment loss account is reduced through profit or loss in a subsequent period when the amount of impairment loss decreases and the related decrease can be objectively measured. The carrying amount of the asset previously impaired is increased to the extent that the new carrying amount does not exceed the amortised cost, had no impairment been recognised in prior periods.

4.9 Financial liabilities

Financial liabilities are recognised on the balance sheet when, and only when, the Group and Company becomes a party to the contractual provisions of the financial instrument.

Financial liabilities are recognised initially at fair value, plus, in the case of financial liabilities other than derivatives, directly attributable transaction costs.

Subsequent to initial recognition, financial liabilities are measured at amortised cost using the effective interest method.

For financial liabilities, gains and losses are recognised in profit or loss when the liabilities are derecognised, and through the amortisation process. A financial liability is derecognised when the obligation under the liability is extinguished.

4.10 Construction contracts

When the outcome of a construction contract can be estimated reliably, contract costs are recognised as an expense by reference to the stage of completion of the contract at the balance sheet date. When it is probable that total contract costs will exceed total contract revenue, the expected loss is recognised as an expense immediately. When the outcome of a construction contract cannot be estimated reliably, contract costs are recognised as an expense in the period in which they are incurred.

Contracts in progress at the balance sheet date are recorded in the balance sheet at the net amount of costs incurred plus recognised profit less recognised losses and progress billings, and are presented under the caption of "Trade and other receivables" or "Trade and other payables" in the balance sheet as the "Amounts due from customers for contracts-in-progress" (as an asset) or the "Amounts due to customers for contracts-in-progress" (as a liability), as applicable. Progress billings not yet paid by the customer are included in the balance sheet. Amounts received before the related work is performed are included in the balance sheet, as a liability, as "Advances received".

4.11 Inventories

Inventories are stated at the lower of cost and net realisable value. Cost is determined using the weighted average method and comprises design costs, raw materials, direct labour, other direct costs and other costs incurred in bringing the inventories to their present location and condition. Net realisable value is the estimated selling price in the ordinary course of business less the estimated costs of completion and the estimated costs necessary to make the sale.

4.12 Borrowing costs

Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale are added to the cost of those assets until such time as the assets are substantially ready for their intended use or sale. Investment income earned on the temporary investment of specific borrowings pending their expenditure on qualifying assets is deducted from the borrowing costs eligible for capitalisation.

All other borrowing costs are recognised in profit or loss in the period in which they are incurred.

4.13 Financial guarantee contracts

A financial guarantee contract is a contract that requires the issuer to make specified payments to reimburse the holder for a loss it incurs because a specified debtor fails to make payment when due in accordance with the original or modified terms of debt instrument. A financial guarantee contract issued by the Group is initially measured at its fair value, less transaction costs that are directly attributable to the issue of the financial guarantee contract. Subsequently, the Group measures the financial guarantee contract at the higher of: (i) the amount of the present legal or constructive obligation under the contract at the reporting date, as determined in accordance with IAS 37 Provisions, Contingent Liabilities and Contingent Assets; and (ii) the amount initially recognised less, where appropriate, cumulative amortisation.

4.14 Revenue recognition

Revenue comprises the fair value of the consideration received or receivable for the sale of goods and rendering of services in the ordinary course of the Group's activities. Revenue is shown net of business tax, value-added tax, rebates and discounts, and after eliminating sales within the Group.

The Group recognises revenue when the amount of revenue and related cost can be reliably measured, it is probable that future economic will flow to the entity and when specific criteria have been met for each of the Group's activities as described below. The amount of revenue is not considered to be reliably measurable until all contingencies relating to the sale have been resolved. The Group bases its estimates on historical results, taking into consideration the type of customer, the type of transaction and the specifics of each arrangement.

(i) Construction contracts

Revenue from construction contracts is recognised when the outcome of a construction contract can be estimated reliably:

§ revenue from a fixed price contract is recognised using the percentage of completion method, measured by reference to the percentage of contract costs incurred to date to estimated total contract costs for the contract; and

§ revenue from a cost plus contract is recognised by reference to the recoverable costs incurred during the period plus an appropriate proportion of the total fee, measured by reference to the proportion that costs incurred to date bear to the estimated total costs of the contract.

When the outcome of a construction contract cannot be estimated reliably, revenue is recognised only to the extent of contract costs incurred that it is probable will be recoverable.

(ii) Maintenance contracts

Revenue from maintenance contracts is recognised on a straight line basis over the term of the maintenance contract.

(iii) Product sales

Revenue from product sales is recognised on the transfer of risks and rewards of ownership, which generally coincides with the delivery of goods to customers and the passing of title to customers.

(iv) Interest income

Interest income is recognised as it accrues using the effective interest method.4.

4.15 Income tax

 

Income tax expense for the period comprises current and deferred tax. Tax is recognised in the income statement, except to the extent that it relates to items recognised in other comprehensive income or directly in equity. In this case, the tax is also recognised in other comprehensive income or directly in equity, respectively.

 

The current income tax charge is calculated on the basis of the tax laws enacted or substantively enacted at the balance sheet date in the countries where the company and its subsidiaries operate and generate taxable income. Management periodically evaluates positions taken in tax returns with respect to situations in which applicable tax regulation is subject to interpretation. It establishes provisions where appropriate on the basis of amounts expected to be paid to the tax authorities.

 

Deferred income tax is recognised, using the liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the consolidated financial statements. However, deferred tax liabilities are not recognised if they arise from the initial recognition of goodwill; deferred income tax is not accounted for if it arises from initial recognition of an asset or liability in a transaction other than a business combination that at the time of the transaction affects neither accounting nor taxable profit or loss. Deferred income tax is determined using tax rates (and laws) that have been enacted or substantially enacted by the balance sheet date and are expected to apply when the related deferred income tax asset is realised or the deferred income tax liability is settled.

 

Deferred income tax assets are recognised only to the extent that it is probable that future taxable profit will be available against which the temporary differences can be utilised. 

 

Deferred income tax is provided on temporary differences arising on investments in subsidiaries and associates, except for deferred income tax liability where the timing of the reversal of the temporary difference is controlled by the group and it is probable that the temporary difference will not reverse in the foreseeable future.

 

Deferred income tax assets and liabilities are offset when there is a legally enforceable right to offset current tax assets against current tax liabilities and when the deferred income taxes assets and liabilities relate to income taxes levied by the same taxation authority on either the same taxable entity or different taxable entities where there is an intention to settle the balances on a net basis.

 

 

4.16 Cash and cash equivalents

 

In the statement of cash flows, cash and cash equivalents includes cash in hand, deposits held at call with banks, other short-term highly liquid investments with original maturities of three months or less and bank overdrafts.

 

4.17 Provisions

 

Provisions are recognised for liabilities of uncertain timing or amount when the Group or the Company has a legal or constructive obligation arising as a result of a past event, it is probable that an outflow of economic benefits will be required to settle the obligation and the amount can been reliably estimated. Where the time value of money is material, provisions are stated at the present value of the expenditure expected to settle the obligation.

 

Where it is not probable that an outflow of economic benefits will be required, or the amount cannot be reliably estimated, the obligation is disclosed as a contingent liability, unless the probability of outflow is remote. Possible obligations, whose existence will only be confirmed by the occurrence or non-occurrence of one or more future events, are also disclosed as contingent liabilities unless the probability of outflow of economic benefits is remote.

 

4.18 Employee benefit

 

These comprise short term employee benefits and contributions to defined contribution retirement plan.

 

Salaries, annual bonuses, paid annual leave, contributions to defined contribution retirement plans and the cost of non-monetary benefits are accrued in the year in which the associated services are rendered by employees. Where payment or settlement is deferred and the effect would be material, these amounts are stated at their present values.

 

4.19 Leases

 

Leases are classified as finance leases whenever the terms of the lease transfer substantially all the risks and rewards of ownership to the lessee. All other leases are classified as operating leases.

 

The Company and the Group as lessee -

 

Assets held under finance leases are recognised as assets of the Company and the Group at their fair value at the inception of the lease or, if lower, at the present value of the minimum lease payments. The corresponding liability to the lessor is included in the balance sheet as a finance lease obligation. Lease payments are apportioned between finance charges and reduction of the lease obligation so as to achieve a constant rate of interest on the remaining balance of the liability. Finance charges are charged directly to profit or loss.

 

Operating lease payments are recognised as an expense on a straight line basis over the term of the relevant lease. Benefits received and receivable as an incentive to enter into an operating lease are recognised as a reduction of rental expense over the lease term on a straight line basis.

 

5. CRITICAL ACCOUNTING JUDGEMENTS AND KEY SOURCES OF ESTIMATION UNCERTAINTY

 

In the application of the Group's accounting policies, which are described in note 4, the directors of the Company are required to make judgements, estimates and assumptions about the carrying amounts of assets and liabilities that are not readily apparent from other sources. The estimates and associated assumptions are based on historical experience and other factors that are considered to be relevant. Actual results may differ from these estimates.

 

The estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimate is revised if the revision affects only that period, or in the period of the revision and future periods if the revision affects both current and future periods.

 

(a) Critical judgements in applying the entity's accounting policies

 

The following are the critical judgements, apart from those involving estimations (see below), that the directors have made in the process of applying the entity's accounting policies and that have the most significant effect on the amounts recognised in financial statements.

 

(i) Estimation of contract costs

 

Estimated costs to complete contracts are judged by the directors through the application of their experience and knowledge of the industry in which the Group operates. However, contract performance can be difficult to predict accurately. The directors believe that contract budgets do not deviate materially from actual costs incurred due to a strong cost control system with regular review of budgets which highlight any incidences that could affect estimated costs to completion.

 

(b) Key sources of estimation uncertainty

 

The key assumptions concerning the future and other key sources of estimation uncertainty at the end of the reporting periods, that have a significant risk of causing a material adjustment to the carrying amounts of assets and liabilities within the next financial year.

 

(i) Impairment of trade and other receivables

 

The estimation of impairment of trade and other receivables includes an assessment of recoverability of individual account balances and a review of ageing analysis of trade and other receivables by the directors. The directors will also review the credit history of customers in assessing the recoverability of trade and other receivables. When any indication comes to their attention that a trade and other receivable might not be recovered in full, impairment will be made and recognised as an expense in the consolidated statement of comprehensive income. As at 31 March 2013, the total carrying amount of trade and other receivables are £15,952,660 (2012: £14,643,264).

 

 

(b) Key sources of estimation uncertainty (continued)

 

(ii) Deferred income tax

 

As at 31 March 2013, the Group has unused tax losses of £5,331,538, (2012: £4,950,190) available for offset against future profits. A deferred tax asset of £879,740 (2012: £870,494) has not been recognised in respect of the unused tax losses. In cases where there are future profits generated to utilise the tax losses, a material deferred tax asset may arise, which would be recognised in the consolidated statement of comprehensive income for the period in which such future profits are recorded.

 

 

6. FINANCIAL INSTRUMENTS

 

(a) Categories of financial instruments

 

 

2013

2012

 

£

£

 

Financial assets:

Loans and receivables (including cash and bank balances)

- Trade and other receivables

15,952,660

14,643,264

- Cash and bank balances

585,046

504,323

Financial liabilities:

- Trade and other payables

4,534,103

4,221,000

- Loan and borrowings

3,528,205

3,235,052

- Financial guarantee liabilities

332,588

310,438

- Obligation under finance lease

23,191

29,980

 

(b) Financial risk management objectives and policies

 

The Group's major financial instruments include borrowings, trade and other receivables and trade and other payables. Details of these financial instruments are disclosed in the respective notes. The risks associated with these financial instruments include currency risk, interest rate risk, credit risk and liquidity risk.  The policies on how these risks are mitigated are set out below. The management manages and monitors these exposures to ensure appropriate measures are implemented in a timely and effective manner.

 

(i) Market risk

 

(1) Currency risk

 

Certain entities in the Group have foreign currency transactions and have foreign currency denominated monetary assets and liabilities, which expose the Group to foreign currency risk.

 

The Company has foreign currency transactions, which expose the Company to foreign currency risk.

 

The carrying amounts of the Group's and the Company's foreign currency denominated monetary assets and monetary liabilities, mainly represented by trade and other receivables, cash and bank balances, trade and other payables and borrowings, at the end of the reporting period are as follows:

 

The Group

The Company

 

Assets

Liabilities

Assets

Liabilities

2013

2012

2013

2012

2013

2012

2013

2012

NTD

91,745,343

72,480,103

77,936,668

66,761,917

-

-

-

-

RMB

114,796,596

128,211,210

37,918,302

37,841,095

116,700

23,850

85,597

-

USD

102,480

150,604

3,948,718

3,974,359

101,159

142,250

3,948,718

3,974,359

HK$

25,823,460

26,225,513

16,251,432

16,996,772

23,643,127

22,897,287

`

15,978,539

16,996,772

 

The Group currently does not have any policy on hedges of foreign currency risk. However, management monitors the foreign currency risk exposure and will consider hedging significant foreign currency risk should the need arise.

 

Sensitivity analysis

 

The following table details the Group's sensitivity to a 5% increase and decrease in £ against the relevant foreign currencies and all other variables were held constant. 5% (2012: 5%) is the sensitivity rate used when reporting foreign currency risk internally to key management personnel and represents management's assessment of the reasonably possible change in foreign exchange rates. The sensitivity analysis includes only outstanding foreign currencies denominated monetary items and adjusts their translation at the year end for a 5% (2012: 5%) change in foreign currency rates. A positive/(negative) number indicates a decrease/(increase) in post-tax profit/(loss) for the year when £strengthens 5% (2012: 5%) against the relevant foreign currencies. For a 5% (2012: 5%) weakening of £ against the relevant currency, there would be an equal but opposite impact on the post-tax profit/(loss) for the year.

 

 

2013

2012

 

£

£

NTD

Post-tax profit for the year

16,068

6,372

RMB

Post-tax profit for the year

430,178

471,997

USD

Post-tax loss for the year

(134,404)

(126,287)

HK$

Post-tax profit for the year

42,883

39,077

 

(2) Interest rate risk

 

The Group and the Company is exposed to fair value interest rate risk in relation to fixed rate bank deposits and borrowings at fixed rates. The Group and the Company is exposed to cash flow interest rate risk due to fluctuation of the prevailing market interest rate on certain bank borrowings which carry at prevailing market interest rates as shown in notes 25 and 26. The Group currently does not have an interest rate hedging policy. However, management monitors interest rate exposure and will consider hedging significant interest rate exposure should the need arises.

 

The Group's and the Company's exposures to interest rates on financial liabilities are detailed in the liquidity risk management section of this note.

Sensitivity analysis

 

The sensitivity analysis below has been determined based on the change in interest rates and the exposure to interest rates for the non-derivative financial liabilities at the balance sheet date and on the assumption that the amount outstanding at the balance sheet date was outstanding for the whole year and held constant throughout the financial year. The 25 basis points increase or decrease represents management's assessment of a reasonably possible change in interest rates over the period until the next annual balance sheet date. The analysis is performed on the same basis for 2012.

 

For the year ended 31 March 2013, if interest rates had been 25 basis points higher/lower, with all other variables held constant, the Group's post-tax profit for the year would increase/decrease by approximately £2,510 (2012: £2,646).

 

(ii) Credit risk

 

At 31 March 2013, the Group's and the Company's maximum exposure to credit risk in the event of the counterparties' failure to perform their obligations in relation to each class of recognised financial assets is the carrying amount of those assets as stated in the consolidated balance sheet.

 

The Group's credit risk is primarily attributable to its trade and other receivables. In order to minimise the credit risk, the management of the Group has a credit policy in place and the exposures to these credit risks are monitored on an ongoing basis. Credit evaluations of its customers' financial position and condition are performed on each and every major customer periodically. These evaluations focus on the customer's past history of making payments their due and current ability to pay, and take into account information specific to the customer as well as pertaining to the economic environment in which the customer operates. Debts are usually due within 90 days from the date of billing.

 

The Group's exposure to credit risk is influenced mainly by the individual characteristics of each customer. The default risk of the industry and country in which customers operate also has an influence on credit risk. At the balance sheet date, the Group had no significant concentrations of credit risk where individual trade and other receivables balance exceed 10% of the total trade and other receivables at the balance sheet date.

 

The credit risk on liquid funds is limited because the counterparties are banks with high credit ratings assigned by international credit rating agencies. Also, the Group has no significant concentration of credit risk, with exposure spread over a number of counterparties and customers.

 

Further quantitative disclosures in respect of the Group's and the Company's exposure to credit risk arising from trade and other receivables are set out in note 21.

 

(iii) Liquidity risk

 

In managing the liquidity risk, the Group's policy is to regularly monitor and maintain an adequate level of cash and cash equivalents determined by management to finance the Group's operations. Management also needs to ensure the continuity of funding for both the short and long terms, and to mitigate the effects of cash flow fluctuation. At 31 March 2013, the Group had aggregate banking facilities of £2,456,940 (2012: £2,355,824), of which £1,550,458 were unused (2012: £1,614,739).

 

The following table details the contractual maturities of the Group's and the Company's financial liabilities at the balance sheet date, which is based on the undiscounted cash flows and the earliest date on which the Group can be required to pay. The table includes both interest and principal cash flows.

 

The Group

 

 

2013

 

Weighted

 

Within

More than

More than

Carrying

 

average

 

1 year

1 year but

2 years but

Total

amount

 

effective

 

or on

less than

less than

undiscounted

at 31

 

interest rate

Demand

2 years

5 years

cash flow

March 2013

 

%

£

£

£

£

£

Non-derivative financial liabilities:

Loan and borrowings

3.39% - 3.91%

3,538,642

-

-

3,538,642

3,528,205

Trade and other payables

-

4,534,103

-

-

4,534,103

4,534,103

Financial guarantee liabilities

332,588

332,588

332,588

Obligation under finance lease

3.25%-3.95%

8,744

8,744

9,471

26,959

23,191

8,525,077

8,744

9,471

8,432,292

8,418,087

Financial guarantee

Maximum amount guaranteed

(note 31)

7,930,000

-

-

7,930,000

7,930,000

 

 

 

 

 

The Group

 

 

2012

 

Weighted

 

Within

More than

More than

Carrying

 

average

 

1 year

1 year but

2 years but

Total

amount

 

effective

 

or on

less than

less than

undiscounted

at 31

 

interest rate

demand

2 years

5 years

cash flow

March 2012

 

%

£

£

£

£

£

Non-derivative financial liabilities:

Loan and borrowings

3.27%-5.75%

3,243,689

-

-

3,243,689

3,235,052

Trade and other payables

-

4,221,000

-

-

4,221,000

4,221,000

Financial guarantee liabilities

-

310,438

-

-

310,438

310,438

Obligation under finance lease

3.25%-3.95%

9,404

16,528

8,953

34,885

29,980

7,784,531

16,528

8,953

7,810,012

7,796,470

Financial guarantee

Maximum amount guaranteed (note 31)

4,400,000

-

-

4,400,000

4,400,000

 

The Company

 

 

2013

 

Weighted

 

Within

More than

More than

Carrying

 

average

 

1 year

1 year but

2 years but

Total

Amount

 

effective

 

or on

less than

less than

undiscounted

at 31

 

interest rate

demand

2 years

5 years

cash flow

March 2013

 

%

£

£

£

£

£

Non-derivative financial liabilities:

Loan and borrowings

-

2,621,723

-

-

2,621,723

2,621,723

Trade and other payables

-

1,369,206

-

-

1,369,206

1,369,206

Obligation under finance lease

3.25%-3.95%

8,744

8,744

9,471

26,959

23,191

3,999,673

8,744

9,471

4,017,888

4,014,120

 

 

The Company

 

 

2012

 

Weighted

 

Within

More than

More than

Carrying

 

average

 

1 year

1 year but

2 years but

Total

amount

 

effective

 

or on

less than

less than

undiscounted

at 31

 

interest rate

Demand

2 years

5 years

cash flow

March 2013

 

%

£

£

£

£

£

Non-derivative financial liabilities:

Loan and borrowings

-

2,493,966

-

-

2,493,966

2,493,966

Trade and other payables

-

1,337,418

-

-

1,337,418

1,337,418

Obligation under finance lease

3.25%-3.95%

9,404

16,528

8,953

34,885

29,980

3,840,788

16,528

8,953

3,866,269

3,861,364

 

 

(c) Fair value

 

The fair values of financial assets and financial liabilities are determined in accordance with generally accepted pricing models based on discounted cash flow analysis.

 

The directors of the Company consider that the carrying amounts of financial assets and financial liabilities recorded at amortised cost in the financial statements approximate to their fair values.

 

(d) Capital risk management

 

The Group's primary objectives when managing capital are to safeguard the Group's ability to continue as a going concern, so that it can continue to provide returns for shareholders and benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital.

 

The Group actively and regularly reviews and manages its capital structure to maintain a balance between the higher shareholder returns that might be possible with a higher level of borrowings and the advantages and security afforded by a sound capital position, and makes adjustments to the capital structure in light of changes in economic conditions.

 

The Group monitors its capital structure on the basis of a net debt-to-adjusted capital ratio. For this purpose the Group defines net debt as total debt (which includes bank borrowings and other financial liabilities) less bank deposits and cash. Adjusted capital comprises all components of equity less unaccrued proposed dividends.

 

During 2013, the Group's strategy, which was unchanged from 2012, was to maintain the net debt-to-adjusted capital ratio as low as feasible. In order to maintain or adjust the ratio, the Group may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt. 

 

Neither the Company nor any of its subsidiary undertakings are subject to externally imposed capital requirements.

 

The net debt-to-adjusted capital ratios of the Group and the Company at the end of the reporting period were as follows:

 

The Group

The Company

 

2013

2012

2013

2012

 

£

£

£

£

Current liabilities

Trade and other payables

4,534,103

4,221,000

1,369,206

1,337,418

Loan and borrowings

3,528,205

3,235,052

2,621,723

2,493,966

Current tax liability

1,350,264

1,233,412

-

-

Financial guarantee liabilities

332,588

310,438

-

-

Obligation under finance lease

7,522

8,062

7,522

8,062

9,752,682

9,007,964

3,998,451

3,839,446

Non-current liabilities

Obligation under finance lease

15,669

21,918

15,669

21,918

Total debt

9,768,351

9,029,882

4,014,120

3,861,364

Less: cash and bank balances

585,046

504,323

456,758

432,672

Net debt

9,183,305

8,525,559

3,557,362

3,428,692

Total equity / (capital deficiency)

9,452,792

8,685,083

2,056,185

1,689,333

Net debt-to-adjusted capital ratio

97%

98%

173%

203%

 

 

7. SEGMENT INFORMATION

 

Management has determined the operating segments based on the reports reviewed by the chief operating decision maker, being the chief executive officer, that are used to make strategic decisions.

 

Information reported to the chief operating decision maker for the purpose of resource allocation and assessment of segment performance focuses on types of goods or services delivered or provided. The Group's reportable operating segments are summarised as follows:

 

- Security and surveillance

- Electrical and mechanical

 

(i) (a) Segment revenues and results

 

The following is an analysis of the Group's revenue and results by operating segment:

 

Year ended 31 March 2013

Security and surveillance

Electrical and mechanical

 

Total

£

£

£

Segment revenue by major products and services:

- Construction contracts

4,528,152

53,798

4,581,950

- Maintenance contracts

2,382,445

-

2,382,445

- Product sales

349,030

-

349,030

Revenue from external customers

7,259,627

53,798

7,313,425

Segment profit/(loss)

509,740

(230,330)

279,410

Finance costs

(37,727)

-

(37,727)

Profit/(loss) before income tax

472,013

(230,330)

241,683

 

Year ended 31 March 2012

Security and surveillance

Electrical and mechanical

 

Total

£

£

£

Segment revenue by major products and services:

- Construction contracts

4,155,995

419,031

4,575,026

- Maintenance contracts

2,451,304

-

2,451,304

- Product sales

754,114

-

754,114

Revenue from external customers

7,361,413

419,031

7,780,444

Segment profit/(loss)

236,406

(155,515)

80,891

Gain from forgiveness of interest and principal

2,031,901

-

2,031,901

Finance costs

(45,236)

(304,831)

(350,067)

Profit/(loss) before income tax

2,223,071

(460,346)

1,762,725

 

 (b) Segment assets and liabilities

 

The following is an analysis of the Group's assets and liabilities by operating segment:

 

At 31 March 2013

Security and surveillance

Electrical and mechanical

 

Total

£

£

£

Segment assets

5,415,732

13,805,411

19,221,143

Unallocated assets

-

-

-

Consolidated total assets

5,415,732

13,805,411

19,221,143

Segment liabilities

5,746,092

4,022,259

9,768,351

Unallocated liabilities

-

-

-

Consolidated total liabilities

5,746,092

4,022,259

9,768,351

 

At 31 March 2012

Security and surveillance

Electrical and mechanical

 

Total

£

£

£

Segment assets

4,709,805

13,005,160

17,714,965

Unallocated assets

-

-

-

Consolidated total assets

4,709,805

13,005,160

17,714,965

Segment liabilities

5,274,794

3,755,088

9,029,882

Unallocated liabilities

-

-

-

Consolidated total liabilities

5,274,794

3,755,088

9,029,882

 

 

 

(c) Other segment information

 

Amounts regularly provided to the chief operating decision maker but not included in the measure of segment profit or segment assets and not allocated to any operating segments:

 

Year ended 31 March 2013

Security and surveillance

Electrical and mechanical

 

Total

£

£

£

Capital expenditure

38,548

-

38,548

Depreciation

65,904

-

65,904

Impairment loss recognised on goodwill

-

-

-

 

Year ended 31 March 2012

Security and surveillance

Electrical and mechanical

 

Total

£

£

£

Capital expenditure

43,409

-

43,409

Depreciation

78,402

-

78,402

Impairment loss recognised on goodwill

-

-

-

 

* Capital expenditure represented plant and equipment.

 

(d) Geographical segments

 

In determining the Group's geographical segments, revenues are attributed to the segments based on the location of the customers and assets are attributed to the segments based on the location of the assets.

 

No further geographical segment information is presented as the Group's revenue is materially derived from customers based in one geographic segment comprising Hong Kong, Macau, Taiwan and the PRC, and all of the Group's assets are located in the same geographic segment.

 

(e) Information about major customers

 

Revenues of approximately £3,619,984 (2012: £3,316,110) are derived from three single external customers (2012: two), who contributed to 10% or more of the Group's revenue for 2013 fiscal year.

 

 

8. OTHER INCOME

 

 

2013

2012

 

£

£

 

Exchange gain

6,337

20,429

Interest income

1,516

805

Gain on disposal of plant and equipment

510

281

Sundry income

9,412

3,114

17,775

24,629

 

 

9. FINANCE COSTS

 

 

2013

2012

 

£

£

 

Interest on bank loans and other borrowings wholly repayable within one year

36,366

43,436

Finance charge on obligation under finance lease

1,361

1,800

Financial guarantee liabilities

-

304,831

37,727

350,067

 

 

10. PROFIT BEFORE INCOME TAX

 

Profit before income tax is stated after charging/(crediting):

 

 

2013

2012

 

£

£

 

Cost of inventories recognised as expenses

2,396,205

3,412,939

Impairment loss recognised on trade and other receivables

188,148

427,642

Bad debts written off

8,670

-

Allowance for obsolete inventories

27,585

31,061

Auditor's remuneration

- audit services (parent company)

37,938

40,379

Depreciation - leased plant and equipment

10,813

5,313

Depreciation - owned plant and equipment

55,091

73,089

Research and development costs

11,134

8,819

Operating lease charges - minimum lease payments

131,072

116,654

Gain on disposal of plant and equipment

(510)

(281)

Gain from forgiveness of interest and principal

-

(2,031,901)

 

11. DIRECTORS' REMUNERATION

 

Directors' remuneration for the year is disclosed as follows:

 

 

2013

2012

 

£

£

 

Directors' fees

39,158

83,358

Other emoluments:

Salaries, bonuses and allowances

159,194

147,738

Pension scheme contributions

4,120

3,525

202,472

234,621

 

 

12. STAFF COSTS (including directors' remuneration)

 

 

2013

2012

 

£

£

Wages and salaries

1,890,833

1,780,716

Pension scheme contributions

77,642

69,905

1,968,475

1,850,621

 

 

13. INCOME TAX IN THE CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

 

(a) Income tax in the consolidated statement of comprehensive income:

 

 

2013

2012

 

£

£

 

Income tax expense

Hong Kong profits tax

-

-

PRC income tax

-

-

Taiwan income tax

57,278

15,700

57,278

15,700

 

No Hong Kong profits tax has been provided for in the financial statements as the Company has unused tax losses to offset against its taxable profit during the year.

 

Taxes for subsidiary undertakings are calculated using the rates prevailing in the local jurisdictions, whereas PRC income tax rate is charged at 25% (2012: 25%) and Taiwan income rate is charged at 25% (2012: 25%).

 

(b) Reconciliation between income tax expense and accounting profit at the applicable tax rates:

 

 

2013

2012

 

£

£

 

Profit before income tax

241,683

1,762,725

Notional tax on profit before income tax, calculated at the rates applicable to profit in the tax jurisdictions concerned

61,865

216,397

Tax effect of non-taxable income

(6,806)

(499,342)

Tax effect of non-deductible expenses

53,970

206,357

Tax effect of temporary differences not recognised

(943)

(2,772)

Utilisation of tax losses previously unrecognised deferred tax assets

(36,431)

(3,704)

Tax losses not recognised as deferred tax assets

27,797

104,785

Tax adjustments

(42,174)

(6,021)

Income tax expense

57,278

15,700

 

14. EARNINGS PER SHARE

 

The calculation of basic earnings per share is based on the profit attributable to the equity holders of the Company for the year of £92,143 (2012: £1,798,569), and the weighted average of 383,677,323 (2012: 383,677,323) ordinary shares in issue during the year.

 

There were no potential dilutive instruments at either financial year end.

 

 

15. DIVIDENDS

 

The Board of Directors recommended the payment of a final dividend in respect of 2013 of 0.78 HK cents. (2012: Nil). The dividend is subject to approved by shareholders at the Annual General Meeting and has not been included as a liability in the financial statements.

 

 

16. PLANT AND EQUIPMENT

 

The Group

 

Furniture and fixtures

Computer

equipment

Motor

vehicles

Research

assets

Total

£

£

£

£

£

Cost

At 1 April 2011

155,218

153,076

88,640

544,566

941,500

Additions

14,311

2,930

61,580

-

78,821

Disposals

(401)

-

(1,582)

-

(1,983)

Foreign translation difference

766

761

663

2,393

4,583

At 31 March 2012

169,894

156,767

149,301

546,959

1,022,921

At 1 April 2012

169,894

156,767

149,301

546,959

1,022,921

Additions

28,563

3,867

6,118

-

38,548

Disposals

-

-

(10,426)

-

(10,426)

Foreign translation difference

8,642

7,556

7,339

24,235

47,772

At 31 March 2013

207,099

168,190

152,332

571,194

1,098,815

Accumulated depreciation

At 1 April 2011

131,869

138,666

74,119

487,982

832,636

Charge for the year

14,679

13,571

17,925

32,227

78,402

Disposals

(401)

-

(1,582)

-

(1,983)

Foreign translation difference

662

736

439

2,263

4,100

At 31 March 2012

146,809

152,973

90,901

522,472

913,155

At 1 April 2012

146,809

152,973

90,901

522,472

913,155

Charge for the year

19,178

2,675

23,584

20,467

65,904

Disposals

-

-

(10,426)

-

(10,426)

Foreign translation difference

7,295

7,296

4,941

23,817

43,439

At 31 March 2013

173,282

162,944

109,000

566,756

1,011,982

Net book value

At 31 March 2013

33,817

5,246

43,332

4,438

86,833

At 31 March 2012

23,085

3,794

58,400

24,487

109,766

 

At the balance sheet date, the net book value of motor vehicle held under finance lease of the Group and the Company was £20,683 (2012: £Nil).

 

 

The Company

 

Furniture and

fixtures

Computer

equipment

Motor

vehicles

Total

£

£

£

£

Cost

At 1 April 2011

12,116

29,533

19,347

60,996

Additions

816

2,930

38,378

42,124

Disposals

-

-

-

-

Foreign translation difference

60

149

233

442

At 31 March 2012

12,992

32,612

57,958

103,562

At 1 April 2012

12,992

32,612

57,958

103,562

Additions

445

3,330

6,118

9,893

Disposals

-

-

-

-

Foreign translation difference

773

2,038

3,630

6,441

At 31 March 2013

14,210

37,980

67,706

119,896

Accumulated depreciation

At 1 April 2011

11,218

29,136

19,347

59,701

Charge for the year

402

823

5,535

6,760

Disposals

-

-

-

-

Foreign translation difference

53

139

111

303

At 31 March 2012

11,673

30,098

24,993

66,764

At 1 April 2012

11,673

30,098

24,993

66,764

Charge for the year

415

1,571

13,095

15,081

Disposals

-

-

-

-

Foreign translation difference

695

1,816

2,019

4,530

At 31 March 2013

12,783

33,485

40,107

86,375

Net book value

At 31 March 2013

1,427

4,495

27,599

33,521

At 31 March 2012

1,319

2,514

32,965

36,798

 

 

17. GOODWILL

 

The Group

 

£

 

Cost

At 31 March 2012 and 31 March 2013

961,845

Less: accumulated impairment loss

 

At 31 March 2012 and 31 March 2013

936,015

Net carrying amount

At 31 March 2012 and 31 March 2013

25,830

 

Impairment test for cash-generating unit containing goodwill

 

Goodwill is allocated to the Group's cash-generating unit ("CGU") identified according to operating segment as follows:

 

 

2013

2012

 

£

£

Security and surveillance

25,830

25,830

 

The recoverable amount of the CGU is determined based on value-in-use calculations. These calculations use cash flow projections based on financial budgets approved by management covering a twelve month period. A discount rate of 15% has been used for the value-in-use calculations.

 

Key assumptions used for value-in-use calculations:

 

 

2013

2012

Gross margin

25%

25%

Growth rate

13%

13%

 

Management determined the budgets based on their experience and knowledge in the construction contracts operations. The discount rate used is pre-tax and reflects specific risks relating to the relevant segment.

 

Based on the impairment test performed, no impairment loss is recognised for the year (2012: £Nil).

 

18. INVESTMENT IN SUBSIDIARY UNDERTAKINGS

 

 

2013

2012

 

£

£

Shares in subsidiary undertakings

1,053,475

1,053,475

Less: impairment loss

(1,201,190)

(1,201,190)

Add: foreign translation difference

161,537

161,537

13,822

13,822

Amounts due from subsidiary undertakings

7,541,040

7,431,823

Less: impairment loss

(4,631,485)

(5,194,501)

Add: foreign translation difference

170,347

563,015

3,079,902

2,800,337

Total

3,093,724

2,814,159

 

The amounts due from subsidiary undertakings are unsecured, interest-free and not expected to be recovered within one year.

 

Particulars of the Group's subsidiary undertakings at 31 March 2013 are set out below:

 

Name

Place of

incorporation and

operations

Issued and

fully paid up

share capital/

registered capital

Percentage

of equity

attributable to

the Company

Principal activities

 

 

 

Directly

Indirectly

 

 

 

 

 

 

 

T-Com Technology Co Limited

Taiwan

NT$80,000,000

Ordinary share

52.25%

-

Supply, design, installation and maintenance of closed circuit television and surveillance systems and the sale of security system related products

 

Leader Smart Engineering Limited

 

Hong Kong

HK$10,000

Ordinary share

100%

-

Investment holding and engineering contractor

Leader Smart Engineering (Shanghai) Limited

The PRC

US$1,000,000

Registered capital

-

100%

Supply, design, installation and maintenance of electrical and mechanical systems, construction decorations and provision of engineering consultancy services

 

Note: Leader Smart Engineering (Shanghai) Limited ("LSSH") is a wholly-foreign owned enterprise established in the PRC to operate for 20 years up to 2025.

19. INVENTORIES

 

The Group

The Company

 

2013

2012

2013

2012

 

£

£

£

£

 

Raw materials

327,168

309,713

327,168

309,713

Work in progress

365

-

-

-

Finished goods

931,783

873,685

475,995

447,056

1,259,316

1,183,398

803,163

756,769

Less: impairment loss

(124,569)

(92,009)

-

-

1,134,747

1,091,389

803,163

756,769

 

The Group recognised a provision for obsolete inventories of £27,585 (2012: £31,061) on slow-moving inventories.

 

 

20. CONTRACTS-IN-PROGRESS

(ii)

The Group

The Company

 

2013

2012

2013

2012

 

£

£

£

£

 

Contract costs incurred plus attributable profits less foreseeable losses

31,130,690

27,501,135

13,281,207

10,954,384

Progress billings to date

(16,068,072)

(13,828,772)

(13,198,376)

(10,969,760)

15,062,618

13,672,363

82,831

(15,376)

Represented by:

Amounts due from customers for contracts-in-progress

15,885,794

14,481,967

619,646

476,053

Less: allowance for doubtful debts

(415,066)

(389,300)

(159,908)

(151,134)

Amounts due from customers for contracts-in-progress, net (note 21)

15,470,728

14,092,667

459,738

324,919

Amounts due to customers for contracts-in-progress (note 23)

(408,110)

(420,304)

(376,907)

(340,294)

15,062,618

13,672,363

82,831

(15,375)

 

At 31 March 2013, the amount of retention receivables from construction customers recorded within "trade and other receivables" is £22,112 (2012: £3,915).

 

Within amounts due from customers for construction contracts-in-progress are receivables totalling £11,901,827 (2012: £11,109,209), which have been pledged as security by the original land use rights certificate and the developing property of the customer in LSSH and expected to be collected within twelve months.

 

21. TRADE AND OTHER RECEIVABLES

 

The Group

The Company

 

2013

2012

2013

2012

 

£

£

£

£

 

Trade receivables

1,254,491

1,259,604

551,822

557,961

Less: allowance for doubtful debts

(637,847)

(584,602)

(240,929)

(227,710)

Trade receivables, net

616,644

675,002

310,893

330,251

Other receivables

638,220

660,350

530,104

560,843

Deposits and prepayments

417,087

316,933

136,396

55,581

Amounts due from customers for contracts-in-progress, net (note 20)

15,470,728

14,092,667

459,738

324,919

Pledged bank deposits

246,008

238,705

246,008

238,705

17,388,687

15,983,657

1,683,139

1,510,299

Less: non-current portion - amounts due from customers for contracts-in-progress

(1,436,027)

(1,340,393)

-

-

15,952,660

14,643,264

1,683,139

1,510,299

 

All of trade and other receivables are expected to be recovered within one year, other than those separately disclosed.

 

At 31 March 2013, the Group had pledged bank deposits of £246,008 (2012: £238,705) to banks for performance bonds in respect of construction contracts undertaken by the Group and the Company.

 

(a) Impairment of trade receivables

 

Impairment losses in respect of trade receivables are recorded using an allowance account unless the Group is satisfied that recovery of the amount is remote, in which case the impairment loss is written off against trade receivables directly. Movements in the allowance for doubtful debts:

 

The Group

The Company

 

2013

2012

2013

2012

 

£

£

£

£

 

At 1 April

584,602

1,442,176

227,710

1,201,983

Impairment loss recognised

184,190

135,394

-

7,103

Reversal of impairment loss

(162,923)

-

-

-

Bad debts written off

-

(1,008,679)

-

(986,215)

Foreign translation difference

31,978

15,711

13,219

4,839

At 31 March

637,847

584,602

240,929

227,710

 

Note: At 31 March 2013, trade receivables of the Group and the Company amounting to £184,190 (2012: £135,394) and £Nil (2012: £7,103) respectively are individually determined to be impaired and an impairment was provided. These individually impaired receivables were outstanding over one year at the balance sheet date.

 

(b) Trade receivables that are not impaired

 

The following is an ageing analysis of trade receivables at the balance sheet date that were past due but not impaired:

 

The Group

The Company

 

2013

2012

2013

2012

 

£

£

£

£

 

0 to 90 days

497,928

387,396

292,375

281,463

91 to 365 days

37,603

169,755

18,518

48,788

Over 365 days

81,113

117,851

-

-

616,644

675,002

310,893

330,251

 

Receivables that were past due but not impaired relate to a number of independent customers that have a good track record with the Group. Based on past experience, management believes that no impairment allowance is necessary in respect of these balances as there has not been a significant change in credit quality and the balances are still considered fully recoverable. The Company does not hold any collateral over these balances.

 

 

22. CASH AND CASH EQUIVALENTS

 

The Group

The Company

 

2013

2012

2013

2012

 

£

£

£

£

 

Cash and bank balances*

585,046

504,323

456,758

432,672

Cash and cash equivalents in the consolidated and the Company's statement of cash flows

585,046

504,323

456,758

432,672

 

* At 31 March 2013, the Group maintained £34,264 (2012: £37,186) as restricted cash to secure against the banking facility.

 

23. TRADE AND OTHER PAYABLES

 

The Group

The Company

 

2013

2012

2013

2012

 

£

£

£

£

 

Trade payables

2,329,100

2,093,917

48,325

50,228

Bills payable

125,359

110,770

-

-

Due to a related party (note 30(b))

42,376

39,061

-

-

Accruals and other payables

1,629,158

1,556,948

943,974

946,896

Amounts due to customers for contracts-in-progress (note 20)

408,110

420,304

376,907

340,294

4,534,103

4,221,000

1,369,206

1,337,418

 

 

24. INCOME TAX IN THE BALANCE SHEET

 

(a) Current tax liability in the balance sheet represents:

 

The Group

The Company

 

2013

2012

2013

2012

 

£

£

£

£

Hong Kong profits tax

-

-

-

-

PRC income tax

1,258,234

1,174,441

-

-

Taiwan income tax

92,030

58,971

-

-

1,350,264

1,233,412

-

-

 

(b) Unrecognised deferred tax assets

 

At 31 March 2013, the Company had unused tax losses of £5,331,538 (2012: £4,950,190) that were available for offset against future taxable profits of the Company. No deferred tax assets have been recognised due to the unpredictability of the future profit streams. Such unused tax losses are available to be carried forward at no expiration.

 

No provision for deferred tax liabilities has been made in the financial statements as the tax effect of temporary differences is immaterial to the Group and the Company.

 

 

25. LOAN AND BORROWINGS

 

The Group

The Company

 

2013

2012

2013

2012

 

£

£

£

£

Within one year or on demand:

Secured bank loans (note a)

906,482

741,086

-

-

Loan from a former shareholder (note b)

2,621,723

2,493,966

2,621,723

2,493,966

3,528,205

3,235,052

2,621,723

2,493,966

 

Notes:

(a) The secured bank loans carried interest at rates ranging from 3.39% to 3.91% per annum (2012: 3.232% to 5.75% per annum) and were secured by:-

 

(i) Restricted cash (note 22) and;

(ii) Personal guarantee by the Chairman of the Company, Mr. Stephen Sin Mo KOO (note 30(c)).

 

(b)A loan of US$5,000,000 was provided on 31 December 2007 by Mayne Management Limited ("Mayne"), the former ultimate controlling party of UniVision Holdings Limited, which previously owned a 47.9% equity interest of the Company. The loan facility is used exclusively to finance a major construction project in the PRC.

 

On 15 December 2011, Mayne agreed with the Company to forgive the accrued interest totalling US$2.865 million and US$1.0 million of the outstanding principal. The remaining loan balance becomes interest-free and is repayable by 31 March 2014. Security over the Group's interest in a shopping mall contract within the PRC has been provided.

 

 

26. OBLIGATION UNDER FINANCE LEASE

 

At 31 March 2013 and 2012, the Group and the Company had obligations under finance leases as follows:

Minimum lease payment

Present value of the minimum lease payment

 

2013

2012

2013

2012

 

£

£

£

£

 

Within one year

8,744

9,404

7,522

8,062

Between two to five years

18,215

25,481

15,669

21,918

Total minimum finance lease payments

26,959

34,885

23,191

29,980

Less: future finance charges

3,768

4,905

Present value of lease obligation

23,191

29,980

 

27. SHARE CAPITAL

 

 

2013

2012

 

£

£

Authorised :

800,000,000 ordinary shares of HK$0.0625 each

3,669,470

3,669,470

Issued and fully paid:

383,677,323 ordinary shares (2012: 383,677,323 ordinary shares) of HK$0.0625 each

1,697,617

1,697,617

 

The Company has one class of ordinary shares.

 

 

29. OPERATING LEASE COMMITMENTS

 

At the balance sheet date, the total future minimum lease payments under non-cancellable operating leases for the office and warehouse premises are payable as follows:

 

The Group

The Company

 

2013

2012

2013

2011

 

£

£

£

£

 

Within one year

60,728

62,547

19,074

18,574

Between two to five years

6,080

27,367

-

13,415

66,808

89,914

19,074

31,989

 

30. RELATED PARTY TRANSACTIONS

 

Compensation of key management personnel

 

The remuneration of the key management of the Group during the year was as follows:-

 

 

2013

2012

 

£

£

Salaries, bonus and allowances

284,533

307,270

 

The remuneration of key management personnel comprises the remuneration of Executive Directors and key executives.

 

Executive Directors include Executive Chairman, Chief Executive Officer, Technical Director and Finance Director of the Company. The remuneration of the Executive Directors is determined by the Remuneration Committee having regard to the performance of individuals, the overall performance of the Group and market trends. Further information about the Remuneration Committee and the directors' remuneration is provided in the Remuneration Report and the Report on Corporate Governance to the Annual Report and note 11 to the financial statements.

 

Key executives include Director of Operations and Director of Sales and Marketing of the Company. The remuneration of the key executives is determined by the Executive Directors annually having regard to the performance of individuals and market trends.

 

Biographical information on key management personnel is disclosed in the Directors' and Senior Management's Biographies section of the Annual Report.

 

Transactions with related parties

 

(a) A loan of US$5,000,000 was provided on 31 December 2007 by Mayne Management Limited, the former ultimate controlling party of UniVision Holdings Limited, which previously owned a 47.9% equity interest in the Company. Effective from 15 December 2011, the principal amount was reduced to US$2,493,966 upon the forgiveness of certain accrued interest and principal. The balance becomes interest-free and will mature due on 31 March 2014 (note 25(b)).

 

(b) At 31 March 2013, there is a payable balance of £42,376(2012: £39,061) due to Mr. Stephen Sin Mo KOO, the director of the Company, which is unsecured, interest-free and repayable on demand (note 23).

 

(c) At 31 March 2013, the bank loans amounting to £0 (2012: £31,851) are personally guaranteed by the director of the Company, Mr. Stephen Sin Mo KOO. No charge has been requested for this guarantee (note 25(a)).

 

Apart from the transactions disclosed above and elsewhere in the financial statements, the Group and the Company had no other material transactions with related parties during the year.

 

 

31. FINANCIAL GUARANTEE

 

In accordance with those certain supplemental agreements on the Sales and Purchase Contract regarding the Zhongshan shopping mall project dated 10 December 2009, the Group's wholly-owned subsidiary, LSSH provided a guarantee in respect of secured short-term financing arrangement with a maximum amount of up to £7.9million (including outstanding principal and accrued interest and charges) at the date of report. Pursuant to the terms of the guarantee, at any time from the date of guarantee, in event of default in repayments, the Group is fully liable to repay the outstanding loan principal, together with penalty charges, accrued interest and related late fees, after netting off the pledged assets. The Group's guarantee period starts from the date of grant of the financial arrangement and ends when it is fully repaid. At 31 March 2013, the secured short-term loan has become overdue and the financial arrangement is in negotiations for extension, but has not yet reached a final agreement as to repayment of the borrowings.

 

In connection with the Zhongshan shopping mall project (the "Zhongshan Project"), the Group is secured by certain beneficial interest in the Zhongshan Project on a recourse basis. At 31 March 2013, the fair market value of the Zhongshan Project amounted to £31 million, based on the appraisal report issued by an independent valuer. At 31 March 2013, the Company expects their interest in Zhongshan Project to be transferred to a committed purchaser at the consideration of RMB110 million (approximately £11 million), together with the contingent liability under the guarantee, in the next twelve months. Hence, no additional provision of financial guarantee liabilities is required and the provision is expected to be reversed upon the subsequent sale of the Zhongshan Project.

 

 

2013

2012

 

£

£

Financial guarantee liabilities

332,588

310,438

 

 

32. LEGAL PROCEEDINGS

Up to the date of this report, the Group has received several legal claims against its wholly-owned subsidiary and the Company from its vendors in China in connection with the transactions previously entered into by the former director of LSSH. The Group plans to file counter-claims to the Court against the former director of LSSH for all costs and compensations in respect of these legal claims. At this point, the Group does not believe that these legal proceedings would have a material impact or result in significant contingencies to the Group and the Company, therefore no provision for any costs has been made.

 

33. EVENTS AFTER THE REPORTING DATE

 

On 22 August 2013, the Company, amongHua Xin and Jun Heng entered into an agreement on 22 August, 2013 which is supplementary to 22 June 2012 agreement. This agreement commits Hua Xin and Jun Heng to complete the purchase of the Company's interest in the Zhongshan Project no later than 28 February, 2014 ("backstop date").

 

The first hearing of the Guangzhou Arbitration Commission in relation to the dispute was heard on 14 June 2013 during which the Commission requested that all relevant parties provide it with further documentation relating to the dispute. Since that date there have been further hearings. The Arbitration Commission will decide it has sufficient information to make a binding decision at a later date. Up to date of this report, the arbitration over the Zhongshan Project is still ongoing and is in the provision of evidence stage.

 

There remains uncertainty as to both the decision of the Arbitration Commission and the timing of this decision. In event that either the decision is still pending on 28 February 2014 or a decision has been handed down which is not in Hong Yi's favour, the Company would have the option of either enforcing this agreement or renegotiating the backstop date. As part of consideration for the 51% interest include some assets that are currently owned by Hua Xin, Jun Heng or Hong Yi, the Board of Directors consider to allow some extension to the backstop date so as to improve its negotiating position over the precise composition of the consideration.

 

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR LFMFTMBIBBIJ
Date   Source Headline
16th Oct 202311:04 amRNSFurther re Winding up Petition - Petition Granted
11th Oct 20239:52 amRNSFurther re Winding up petition - Hearing adjourned
2nd Oct 20237:30 amRNSSuspension - Univision Engineering Limited
27th Sep 202311:53 amRNSPublication of Annual Report and Accounts delayed
27th Sep 20237:47 amRNSFurther re Winding up petition – Hearing adjourned
14th Sep 202311:26 amRNSResponse to Winding up Petition
29th Aug 202310:26 amRNSResponse to Winding up Petition
28th Jul 202311:48 amRNSResponse to Winding up Petition
6th Jul 20232:36 pmRNSResponse to Share Price Movement
19th Jun 20238:09 amRNSLifting of Suspension in trading
19th Jun 20237:53 amRNSRestoration - Univision Engineering Limited
19th Jun 20237:00 amRNSInterim Results - Six Months Ended 30 Sept 2022
9th Jun 20234:21 pmRNSResult of AGM
19th May 20235:42 pmRNSFinal Results for the year ended 31 March 2022
16th Feb 20232:34 pmRNSWinding up petition dismissed
13th Dec 202211:12 amRNSDirectorate change
13th Dec 202211:11 amRNSResponse to Winding up Petition
23rd Nov 202212:20 pmRNSDirectorate Change
18th Oct 202212:25 pmRNSWinding up petition dismissed
12th Oct 202211:50 amRNSLoan Agreement
3rd Oct 20227:30 amRNSSuspension - Univision Engineering Limited
29th Sep 202211:16 amRNSPublication of Annual Report and Accounts Delayed
29th Jul 20221:34 pmRNSDirectorate Change
17th Jun 202211:43 amRNSNotice of Contract Termination
11th May 20221:27 pmRNSFurther re: Response to Winding up petition
19th Apr 202211:20 amRNSFurther re: Response to Winding up petition
15th Mar 20222:46 pmRNSFurther re: Response to Winding up petition
4th Jan 202210:06 amRNSResponse re Winding up petition
30th Dec 20217:20 amRNSInterim Results for the 6m ended 30 Sept 2021
20th Dec 20214:24 pmRNSDirectorate Change
30th Sep 20212:06 pmRNSResult of AGM
18th Jun 202111:26 amRNSUniVision wins invention award
10th Jun 202112:06 pmRNSDirectorate Change
7th Jun 20213:09 pmRNSUpdate on proposed PDMR Dealing
4th Mar 20212:49 pmRNSReplacement: Proposed PDMR Dealing
3rd Mar 20211:32 pmRNSProposed PDMR Dealing
21st Jan 20211:41 pmRNSContract win
30th Dec 202012:34 pmRNSContract win
29th Dec 20207:00 amRNSInterim Results - 6 months ended 30 September 2020
22nd Dec 20203:09 pmRNSContractual Claim
30th Sep 202011:30 amRNSResult of AGM
7th Sep 20207:00 amRNSFinal Results for the year ended 31 March 2020
1st Sep 202011:23 amRNSContract Win
3rd Jul 20201:36 pmRNSTrading Update
23rd Jun 20202:56 pmRNSDirectorate Changes
17th Jan 20209:35 amRNSCooperation Framework Agreement
27th Dec 20199:30 amRNSInterim Results
13th Nov 201910:25 amRNSUniVision appoints major sub-contractor
6th Nov 20199:10 amRNSDirectorate changes
17th Oct 20192:04 pmRNSDirectorate Change

Due to London Stock Exchange licensing terms, we stipulate that you must be a private investor. We apologise for the inconvenience.

To access our Live RNS you must confirm you are a private investor by using the button below.

Login to your account

Don't have an account? Click here to register.

Quickpicks are a member only feature

Login to your account

Don't have an account? Click here to register.