28 Apr 2009 07:00
ο»Ώ
Final ResultsΒ
Preliminary ResultsΒ
|
Press Release |
28Β April 2009 |
China Shoto plc
("ChinaΒ Shoto" or "the Group")Β
Preliminary ResultsΒ
China Shoto plc (AIM: CHNS), a leading Chinese producer of industrial batteries and power supply systems, announces its preliminary results for the year ended 31 December 2008.
HighlightsΒ
|
β’ |
Revenue increased by 70% to Β£183.08 million (2007: Β£107.50 million) |
|
|
β’ |
Net profit up 79% to Β£10.07 million (excluding minority interests)Β (2007: Β£5.62 million) |
|
|
β’ |
Net cash flows from operating activitiesΒ were greatly improvedΒ to Β£38.57 million (2007:Β outflowΒ Β£3.11 million) Β |
|
|
β’ |
Foreign sales revenue up 329% to Β£29.71 million (2007: Β£6.92 million)Β |
|
|
β’ |
Diluted earnings per share up 76% to 43.14p (2007: 24.45p) |
|
|
β’ |
Awarded "China Environment Friendly Enterprise", the highest State Environmental Protection honour |
|
|
β’ |
An interim dividend of 1.5 pence per share paid; the Board recommends a final dividend for 2008 of 3.5 pence per share |
|
Cao Guifa, Chairman, commented:Β "Despite the global financial crisis continuing to worsen with international market demand continuing to shrink andΒ the trendΒ towards strongΒ global deflationΒ all of which bring uncertainties forΒ the Group's business, I am confident thatΒ investmentsΒ after the issue ofΒ 3GΒ licencesΒ will bring new developmentΒ opportunitiesΒ for the Group."Β
"AsΒ China's largest producer of back up batteries and a China Environment FriendlyΒ Enterprise,Β the GroupΒ intends to,Β ultimately,Β become a worldwide green energyΒ solutionΒ provider.Β To that end, a new type of green energy storage product withΒ high technology content is being developed."
|
For further information: |
|
|
China Shoto plc Cao Guifa, Executive Chairman |
Tel: +44 (0) 20 7242 2666 / +86 159 6108 0515 www.chinashoto.com |
|
Seymour Pierce Limited John Depasquale/Huaizheng Peng jdp@seymourpierce.com |
Tel: +44 (0) 20 7107 8000 www.seymourpierce.com |
|
Media enquiries: Allan Piper/Β Jiang Lei lei@firstcitypr.com |
Tel: +44 (0) 20 7242 2666 / +852 2854 2666 www.firstcitypr.cn |
Β
Chairman's StatementΒ
2008 was a turbulent year for the Chinese economy with the snowΒ disaster inΒ Southern China, Wenchuan, theΒ 12 May Earthquake, sharpΒ turbulentΒ fluctuationsΒ inΒ theΒ internationalΒ market price of raw material and energy, and the fast appreciation in RMB. As a consequence,Β Chinese economic policy has changed from the initial anti-inflationΒ actionsΒ toΒ steps required to sustain economicΒ growthΒ byΒ the end of the year. Under such economicΒ conditions,Β the Group,Β as the largest Chinese producer of back up batteries, has delivered excellent results which greatly exceeded market expectations,Β withΒ revenue increasing by 70% toΒ Β£183.08 millionΒ (2007:Β Β£107.50 million), net assetsΒ per share increasing 74% toΒ Β£2.25 (2007:Β Β£1.29), diluted earnings per share increasing by 76% to 43.14p (2007:Β 24.45p). These excellent results fully reflect the effectiveness ofΒ the Group's annual operation strategy, market explorationΒ orientationΒ and risk control countermeasures.
Results and dividendΒ
RevenueΒ increased by 70%Β in 2008Β to Β£183.08Β millionΒ (2007: Β£107.50Β million).
Operating profit increased byΒ 66% to Β£14.17Β million (2007: Β£8.53 million).
Net profit for the financial year attributable to equity holders of the parentΒ increased by 79%Β to Β£10.07Β million (2007: Β£5.62 million).
In the light of the strong overall performance ofΒ the business,Β the Board is pleased to recommend aΒ final dividend of 3.5 pence per share. Following an interim dividend of 1.5 pence per share this brings the full year dividend for 2008 to 5 pence per share,Β which is in line with its stated dividend policy.Β The Dividend will be paid on 30 June 2009 to members on the register at the close of business onΒ 19Β June 2009. The ordinary shares will be marked ex-dividend onΒ 17Β June 2009.
Cash flowΒ
Against the background of a global financial crisis,Β the GroupΒ has substantially improved its cash flow through furtherΒ strengthening its cash flow management and business risk controls. Net cash flows from operating activities in 2008 wereΒ Β£38.57Β million (2007:Β outflowΒ Β£3.11million).Β
Business progressΒ
RevenuesΒ from the back up battery businessΒ grew by 111% toΒ Β£164.79Β million (2007:Β Β£78.02 million).
Foreign sales increasedΒ byΒ 329% toΒ Β£29.71Β millionΒ (2007:Β Β£6.92 million).
Directorate changeΒ
There has been no change to the Board of DirectorsΒ inΒ duringΒ the year ended 31stΒ DecemberΒ 2008 and up to the date of signing of the annual report.
SocialΒ responsibility
TheΒ GroupΒ has undertakenΒ to operateΒ toΒ the highest ethical standards, andΒ toΒ contribute towardsΒ environmentallyΒ sustainable developmentΒ through theΒ appropriateΒ useΒ ofΒ recyclableΒ resources. TheΒ GroupΒ has continued to work towards the development of green energy storage productsΒ andΒ energy saving and emission reduction programmesΒ as a responsibility toΒ give back toΒ society, to reward societyΒ andΒ toΒ promote social development.
The GroupΒ isΒ dedicatedΒ toΒ deliveringΒ attractive returnsΒ to ourΒ shareholders, andΒ theΒ return on year end capital employed in 2008 reachedΒ 19.1%.Β We seek to maintain trust andΒ keepΒ harmonious relationshipsΒ with partners such as customers and suppliers,Β to effectΒ a win-win situation for everybody.
EnvironmentalΒ standards
TheΒ GroupΒ passed the certification of ISO14001Β environment management systemΒ and GB/T18001 vocation health and safety management,Β and itsΒ products passed CE Verification, UL Verification and EU RoHS test.
OutlookΒ
Despite the global financial crisis continuing to worsen with international market demand continuing to shrink andΒ the trendΒ towards strongΒ global deflationΒ all of whichΒ mightΒ bring uncertainties forΒ the Group'sΒ internationalΒ business, I am confident thatΒ investmentsΒ after the issue ofΒ 3GΒ licencesΒ inΒ ChinaΒ will bring new developmentΒ opportunitiesΒ for the Group.Β
AsΒ China's largest producer of back up batteries and a China Environment FriendlyΒ Enterprise,Β the GroupΒ intends to,Β ultimately,Β become a worldwide green energyΒ solutionΒ provider. To that end, a new type of green energy storage product with high technology content is being developed.
Β
Cao Guifa
Chairman
Β
Chief Executive's ReviewΒ
The global financial crisis had its inevitable effects inΒ ChinaΒ during 2008, exacerbated byΒ natural disastersΒ andΒ sharpΒ turbulentΒ fluctuationsΒ inΒ theΒ internationalΒ market price of raw materialsΒ and energy,Β and the rapid appreciation of the Renminbi.Β China Shoto, as a public listed company on AIM and the largest Chinese producer of back up batteries, has achieved excellent results which greatly exceeded market expectations. Revenues increased by 70% toΒ Β£183.08 millionΒ (2007:Β Β£107.50 million), net profitΒ (excluding minority interests) up 79%Β to Β£10.07Β millionΒ (2007: Β£5.62 million)Β and foreign sales revenue increased by 329% toΒ Β£29.71 million (2007:Β Β£6.92 million).Β These excellent results fully reflect the effectiveness ofΒ the Group's annual operationalΒ strategy, market explorationΒ orientationΒ and risk control measures.
Β
Market overview
Business segmentsΒ
Back up batteryΒ
Revenue from back up battery salesΒ in 2008 reachedΒ Β£164.79Β million accounting for 90% ofΒ the Group's total revenueΒ (2007:Β Β£78.02Β million and 73%).
PTBΒ
Sales revenue of PTBs in 2008 reachedΒ Β£18.29Β million accounting for 10% of the total revenueΒ (2007:Β Β£29.48 million and 27%).
Geographical segments
Domestic sales
Domestic sales revenue in 2008 rose toΒ Β£153.37 million accounting for 84% ofΒ the GroupΒ revenue (2007:Β Β£106.39Β millionΒ andΒ 94%).
Foreign salesΒ
Foreign sales revenue in 2008 rose toΒ Β£29.71 million accounting for 16% ofΒ the GroupΒ total (2007:Β Β£6.92Β million and 6%).
Market Sectors
With the rapid development ofΒ China's domesticΒ telecom industry during 2008, the revenue from the sales of back up batteriesΒ increased by 111% toΒ Β£164.79 million (2007:Β Β£78.02Β million).Β
The GroupΒ shifted part of PTB production lines capacity so as to increase the output of back up battery to satisfy the fast development ofΒ theΒ telecom industry.Β As a result, revenues from PTB decreased by 38% toΒ Β£18.29Β millionΒ in 2008Β (2007: Β£29.48 million).
Key customers
Back up battery
Sales to five major telecommunication operators accounted for 71% of the total back up battery revenue and increasing by 83% toΒ Β£117.36 million, compared withΒ Β£64.22 million in 2007. Sales to China Telecom and China Netcom increased 335% and 193% respectively year on year. Sales toΒ IndiaΒ IndusΒ TowerΒ accounted for 36% of the total foreign sales.Β
PTBΒ
The key customers of the PTB business are Beijing Xinri,Β Shenzhen Shenling, andΒ Tianjin Taifeng which areΒ allΒ importantΒ domestic manufacturers. TheyΒ accounted forΒ 47.30%, 6.67%, and 4.46%Β of total PTB salesΒ respectively.
Sales andΒ Marketing
Back up batteryΒ Β
The GroupΒ successfullyΒ wonΒ theΒ honour ofΒ "BestΒ Global Partner of ZTE Telecommunication"Β 2008-2009.Β The GroupΒ further increased OEM sales to ZTE and Huawei while continuing to maintain its high market shares inΒ theΒ three key domestic telecom operators, and greatly enlargedΒ itsΒ order book withΒ IndusΒ Tower, Bharti, Tata and other Indian main telecom operators.
Products successfully served in the construction of the mainΒ venues forΒ theΒ Olympic Games.Β The GroupΒ also participated in China Mobile base station constructionΒ at an elevation ofΒ 6500Β metersΒ toΒ supportΒ theΒ OlympicΒ Holy FireΒ Torch Relay onΒ MountΒ Everest.
PTB
In 2008,Β theΒ GroupΒ continued to manage its program of working with the distributors of well-known electric bicycle manufacturers and appointed experienced sales agents in many regions.
Technical Support and FairsΒ
The GroupΒ strengthened its communications with customers withΒ improvedΒ technical support and perfect after-sale service.Β
The GroupΒ voluntarily took part in rescue action at the serious natural disasters which resulted from heavy snowΒ in theΒ southΒ of China and the 12 May Earthquake in Wenchuan,Β Sichuan Province,Β to support and serve telecommunication rush repairsΒ in the disaster areas.Β The GroupΒ checked battery performance inΒ Southern ChinaΒ key base stations to ensure safe power supply, and assisted with the telecommunication rescue work and base station rebuilding in the areas affected by the earthquake.Β
The GroupΒ also presented at the China Sourcing Fair inΒ Dubai, the 2008 China International InformationΒ & Telecom Fair, the 8th China International Battery Technology Exchange Fair,Β the InternationalΒ BatteryΒ Fair (Indian Hyderabad), and the 19th International Communications and Information Technology ExhibitionΒ &Β Conference (Singapore).Β
Operating OverviewΒ
Product
Quality Control
The GroupΒ manufactures batteries according to IEC and German DIN standards, and ensures the highest quality controls, using advanced manufacturing equipment and production processes.Β In addition,Β the GroupΒ passed the re-examination to retain its ISO9001 Quality Management System Authentication.Β The GroupΒ has also been rated as a First Class Export Product Enterprise inΒ JiangsuΒ by theΒ Jiangsu Entry-Exit Inspection and Quarantine BureauΒ ofΒ theΒ People's Republic ofΒ China.
ManufacturingΒ management
Product quality has beenΒ guaranteedΒ byΒ strict monitoringΒ ofΒ manufacturing processes and detailed checks. Production capacity has alsoΒ beenΒ increased throughΒ constant process improvement andΒ fillingΒ upΒ of production lineΒ vacancies.
Cost management
In 2008, the price of the main raw material, lead ingot,Β varied betweenΒ RMBΒ 7,969Β Yuan per tonΒ andΒ RMBΒ 19,201 YuanΒ per ton.Β The GroupΒ continued to maintain the price linkage scheme with telecom operators and OEM customers which effectively reduced its exposure to price fluctuations.Β Meanwhile,Β the GroupΒ lowered design costsΒ through technology innovation, and reduced manufacturingΒ costsΒ throughΒ the implementation of measures to reduce waste and thereby use raw materials more effectively.
Research and DevelopmentΒ
In 2008,Β the GroupΒ increased itsΒ R&DΒ capacity to reflectΒ theΒ marketΒ demands,Β and acceleratedΒ the pace of commercialization of its new products, and made good progress onΒ R&DΒ and new projects for the development of future products.
Patents GrantedΒ
The GroupΒ now holds 115 patents, includingΒ 11 invention patents.Β
Back up batteryΒ
GelΒ Battery
The GroupΒ successfully developed 12V 110Ah and 12V 140Ah front-terminal gel batteries.
AGMΒ BatteryΒ
TheΒ 12V65Ah,Β 12V100Ah,Β 12V150AhΒ front-terminal AGM battery and series fifth 2VAGM VRLA battery have been successfully developed.Β
Spiral WoundΒ Battery
TheΒ 12V50Ah Spiral Wound Battery was successfully developed.
Power TypeΒ BatteryΒ
The GroupΒ successfully developedΒ theΒ 12V25Ah battery for light motor bikes.Β
Super CapacitorΒ
A newly developed solar energy storage super capacitor for street lampsΒ was successfully applied to the solar energy powered lighting in the Beijing Olympic Village.Β
ProspectsΒ
TheΒ GroupΒ intends to become a recognized green energy solution provider. Its high quality products and excellent service record have been fully demonstrated in domestic and overseas markets.
Notwithstanding the global financial crisis,Β theΒ GroupΒ believes that its current plans to intensify marketing both domestically and internationally will increase revenues. The plan is to improve supply capability for existing clients and widen the customer base. Additionally, scientific and technological input in new product development and outsourcing for some products provide assurance of longer term growth.Β
The plans envisage a continuous improvement in finance and risk controls.
Success inΒ theΒ Group's performance will enable China Shoto to participate in the huge market opportunity provided by the PRC's Ministry of Industry and Information plan announced in January 2009 to invest within 3 years RMB 400 billion forΒ 3GΒ networks.
Yang ShanjiΒ
Chief ExecutiveΒ
Β
Β
Finance Director's ReviewΒ
ResultsΒ
TheΒ Board regard the following measures as key performance indicators:Β
Sales revenue increased byΒ 70% to Β£183.08Β million (2007: Β£107.50Β million).
Operating profit increased by 66% toΒ Β£14.17Β million (2007: Β£8.53Β million).
Pre-tax profitΒ increased by 61% toΒ Β£11.55Β million (2007: Β£7.16Β million).
Net profit attributable to equity holders of the parentΒ increased byΒ 79%Β toΒ Β£10.07Β million (2007: Β£5.62Β million).
Diluted earnings per shareΒ from continuing operationsΒ in 2008 increased by 76% to 43.14Β pΒ (2007:Β 24.45Β p).
Income taxΒ
China Shoto plcΒ
China Shoto is a non-residentΒ UKΒ company, only subject toΒ UKΒ corporation tax for any activities undertaken in theΒ UK.
The latest PRC taxation laws which came into effect on 1 January 2008 uniformly adjust the applicable income tax rate for both domestic capital and foreign capital enterprise to 25%.Β The GroupΒ and significant subsidiary undertakings are subject to income tax at the following tax rate:Β
Jiangsu Shuangdeng Group Co., LtdΒ
As a foreign enterprise,Β the GroupΒ enjoys a preferential policy of a five-year transition period between New and Old Enterprise income tax laws.Β TheΒ GroupΒ will be free of tax in 2008 and 2009, and aΒ half-reliefΒ tax rate of 12.5% will beΒ appliedΒ from 2010 to 2012,Β the fullΒ applicable income tax rate will be 25% from 2013.
Jiangsu Fuste Power Supply Co., LtdΒ
In 2008οΌJiangsu Fuste Power Supply enjoyed tax preference at a half-relief tax rate of 12.5%. From 2009, the full income tax rate of 25% will be applied.
Jiangsu Best Power Supply Co., LtdΒ
Jiangsu Best Power Supply's applicable income tax rate is 12.5% for the years 2008 to 2010. After the preferential period, its applicable income tax rate will be 25%.
Jiangsu Shuangdeng Power Supply Co.,Β Ltd
Jiangsu Shuangdeng Power Supply wasΒ recognisedΒ asΒ a "National High Technology Enterprise"Β in 2008, so it enjoys tax preference for the years 2008 to 2010. Its applicable income tax rate will be 15%.
NanjingΒ Shuangdeng Science and Technology Development Academy Co.,Β LtdΒ
Since 2008 is the first profit-making year for the Academy, it is entitled to income tax exemption in 2008 and 2009 and a half relief of 12.5% tax rate will be imposed in 2010, 2011 and 2012. After the preferential period, the applicable income tax rate will be 25%.
Yangzhou Zhenghe Power Supply Co., LtdΒ
Yangzhou Zhenghe Power Supply Co., LtdΒ was entitled to tax exemption in 2007 and 2008, and a half reliefΒ ofΒ 12.5% for the years 2009 to 2011. Its applicable income tax will be 25% from 2012.
Earnings and Dividends
Diluted earnings per share increased 76% to 43.14p (2007:Β 24.45p).Β In light of the strong performance ofΒ the business, the BoardΒ recommends a final dividend for 2008 of 3.5 pence per share,Β which with theΒ interim dividend ofΒ 1.5 pence per share,Β makesΒ the dividend for whole year is 5 pence per share, which is in line with its stated dividend policy.
Shareholders'Β equity
Equity ofΒ the groupΒ attributableΒ to shareholders of the parent increasedΒ byΒ 75% toΒ Β£52.52 million in 2008 (2007:Β Β£30.09 million). Retained earnings increasedΒ 62% toΒ Β£15.82Β million (2007:Β Β£9.73 million).
Cash flows
Facing a global financial crisis, we made and implementedΒ aΒ timely cash flow management plan to further enhance the receivablesΒ management,Β andΒ weΒ strictly controlled financial risks. Adequate cash flow ensures the normal run ofΒ the Group's manufacture and operation. Net cash flows from operating activities in 2008 wereΒ Β£38.57 million,Β the net cash flow being equivalent to 383% of net profit.Β
Debtor days
The average debt days reduced from 69 days in 2007 to 57 days in 2008,Β an improvement of 17%.
Borrowing
In 2008Β the GroupΒ entered into credit agreements with Jiangyan Branch ofΒ Industrial and CommercialΒ Bank ofΒ China, Jiangyan Branch of Agricultural Bank ofΒ China,Β Jiangyan Branch of China Construction Bank, andΒ JiangyanΒ Branch of BankΒ of China, JiangyanΒ Branch of Bank of Communications.Β At 31 DecemberΒ 2008,Β the Group's short term bank borrowing is RMB 324.5Β million compared with RMBΒ 339.5 million as at 31 DecemberΒ 2007 (at 31 DecemberΒ 2008Β Β£32.85millionΒ andΒ at 31 DecemberΒ 2007Β Β£23.28Β million).
Liquidity RiskΒ
Liquidity risk arises fromΒ the Group's management of working capital.Β
The Group's policy as regards liquidity is to ensure sufficient cash resources are maintained to meet short-term liabilities.Β In 2008,Β the GroupΒ obtained a credit line of RMBΒ 770 million from various financial institutions whichΒ wasΒ increased by RMB 263 million,Β compared with 2007. Liquidity risk was greatly reduced by increasing facilities from the banks.
Foreign exchange riskΒ
ApproximatelyΒ 16%Β ofΒ the Group's salesΒ wereΒ denominated in USDΒ in 2008.Β The Group's policy in regard to currency risk is to limit payment terms to immediate letters of credit or prepayment before transporting goods to clients, and exchange USD to RMB throughΒ banking instruments in timeΒ whichΒ effectively minimize the exchange fluctuation impact onΒ the Group's results.
Foreign sales in 2008 wereΒ Β£29.71 million, increased 329%,Β compared withΒ Β£6.92 million in 2007.Β At 31 December 2008, the year-end exchange rate between RMB andΒ PoundΒ Sterling hadΒ appreciatedΒ by 32% toΒ 9.8798Β (2007: 14.5807).Β The latestΒ reportΒ ofΒ theΒ National Development and Reform Commission andΒ StateΒ informationΒ CenterΒ of PRC shows that appreciation range of RMB will be 1% to 2% in 2009.Β We review and control foreign currencyΒ transaction and settlement riskΒ regularly and takeΒ exchange rate movement as part of the pricing policy aiming at possible changes.
Interest rate risk
There is no significant interest rate risk forΒ the Group, and the main interest rate risk is the rate of return on short term cash deposit and bank borrowings.
Zhou Weigang
Finance Director
Β
Β
Β
Consolidated income statementΒ Β
For the year ended 31 December 2008
|
notes |
2008 |
2007 |
||
|
Β£000 |
Β£000 |
|||
|
Revenue |
183,083Β |
107,497Β |
||
|
Cost of sales |
(134,794) |
(82,376) |
||
|
Gross profit |
48,289Β |
25,121Β |
||
|
Other operating income |
382Β |
503Β |
||
|
Distribution expenses |
(23,259) |
(11,131) |
||
|
Administrative expensesΒ |
(10,866) |
(5,869) |
||
|
Other operating expenses |
(377) |
(96) |
||
|
Profit from operations |
14,169Β |
8,528Β |
||
|
Finance income |
194Β |
73Β |
||
|
Finance costs |
(2,811) |
(1,445) |
||
|
Profit before tax from continuing operations |
11,552Β |
7,156Β |
||
|
Tax expense |
4 |
(1,258) |
(1,255) |
|
|
Profit from continuing operations |
10,294Β |
5,901Β |
||
|
Loss on discontinued operations, net of tax |
-Β |
(14) |
||
|
Profit for the year |
10,294Β |
5,887Β |
||
|
Attributable to: |
||||
|
Equity holders of the parent |
10,070Β |
5,618Β |
||
|
Minority interests |
224Β |
269Β |
||
|
10,294Β |
5,887Β |
|||
|
Earnings per share for profit attributable to the equity holders of the parent during the year |
||||
|
Β -Basic |
43.14p |
24.07p |
||
|
Β -Diluted |
43.14p |
23.66p |
||
|
Continuing operations |
||||
|
Β -Basic |
43.14p |
24.87p |
||
|
Β -Diluted |
43.14p |
24.45p |
Β
Consolidated balance sheetΒ
As at 31 December 2008
|
notes |
2008 |
2007 |
||
|
Assets |
Β£000 |
Β£000 |
||
|
Non-current assets |
||||
|
Property, plant and equipment |
25,249 |
15,590Β |
||
|
Available-for-sale investmentΒ |
- |
137Β |
||
|
Intangible assets |
3,123 |
1,778Β |
||
|
Deferred tax assets |
43 |
92Β |
||
|
28,415 |
17,597Β |
|||
|
Current assets |
||||
|
Inventories |
28,410 |
19,426Β |
||
|
Trade and other receivables |
36,056 |
32,778Β |
||
|
Short-term investments |
3,946 |
1,290Β |
||
|
Cash and cash equivalents |
50,797 |
11,087Β |
||
|
119,209 |
64,581Β |
|||
|
Total assets |
147,624 |
82,178Β |
||
|
Liabilities |
||||
|
Current liabilities |
||||
|
Bank borrowings |
32,845 |
23,284Β |
||
|
Trade and other payables |
61,122 |
27,817Β |
||
|
Income tax payable |
164 |
516Β |
||
|
94,131 |
51,617Β |
|||
|
Total liabilities |
94,131 |
51,617Β |
||
|
Equity |
||||
|
Share capital |
8 |
2,334 |
2,334Β |
|
|
Share premium |
8,630 |
8,630Β |
||
|
Other reserves |
2,916 |
2,916Β |
||
|
Share option reserve |
977 |
679Β |
||
|
Statutory reserves |
9,252 |
6,678Β |
||
|
Retained earnings |
15,823 |
9,727Β |
||
|
Foreign currency translation reserve |
12,588 |
(871) |
||
|
Total equity attributable to equity holders of the parent |
52,520 |
30,093Β |
||
|
Minority interests |
973 |
468Β |
||
|
Total equity and liabilities |
147,624 |
82,178Β |
Β
Consolidated statement of changes in equityΒ Β
For the year ended 31 December 2008
|
Attributable to equity holders |
Minority interests |
Total |
||||||||
|
Foreign |
||||||||||
|
Share |
Share |
Other |
Share |
Statutory |
Retained |
currency |
Total |
|||
|
capital |
premium |
reserves |
option |
reserves |
earnings |
translation |
||||
|
reserve |
reserve |
|||||||||
|
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
|
|
Balance as at 1 January 2007 |
2,334 |
8,630 |
2,916 |
353 |
5,071 |
6,416Β |
(2,272) |
23,448Β |
1,140Β |
24,588Β |
|
Profit for the financial yearΒ |
- |
- |
- |
- |
- |
5,618Β |
-Β |
5,618Β |
269Β |
5,887Β |
|
Foreign currency translation |
- |
- |
- |
- |
- |
-Β |
1,401Β |
1,401Β |
17Β |
1,418Β |
|
Total recognized income and expense |
7,019Β |
7,305Β |
||||||||
|
Disposal of subsidiary |
- |
- |
- |
- |
- |
-Β |
-Β |
-Β |
(712) |
(712) |
|
Transfer to statutory reserves |
- |
- |
- |
- |
1,607 |
(1,607) |
-Β |
-Β |
-Β |
-Β |
|
Share based payment expense |
||||||||||
|
EmployeeΒ share options |
- |
- |
- |
326 |
- |
-Β |
-Β |
326Β |
-Β |
326Β |
|
Dividends paid |
- |
- |
- |
- |
- |
(700) |
-Β |
(700) |
-Β |
(700) |
|
Dividends announced to minority shareholders of subsidiaries |
- |
- |
- |
- |
- |
-Β |
-Β |
-Β |
(246) |
(246) |
|
Balance as at 31 December 2007 |
2,334 |
8,630 |
2,916 |
679 |
6,678 |
9,727Β |
(871) |
30,093Β |
468Β |
30,561Β |
|
Profit for the financial yearΒ |
-Β |
- |
- |
- |
- |
10,070Β |
-Β |
10,070Β |
224Β |
10,294Β |
|
Foreign currency translation |
-Β |
- |
- |
- |
- |
-Β |
13,459Β |
13,459Β |
281Β |
13,740Β |
|
Total recognized income and expense |
23,529Β |
24,034Β |
||||||||
|
Transfer to statutory reserves |
-Β |
- |
- |
- |
2,574 |
(2,574) |
-Β |
-Β |
-Β |
-Β |
|
Share based payment expense |
||||||||||
|
EmployeeΒ share options |
-Β |
- |
- |
298 |
- |
-Β |
-Β |
298Β |
-Β |
298Β |
|
Dividends paid |
-Β |
- |
- |
- |
- |
(1,400) |
-Β |
(1,400) |
-Β |
(1,400) |
|
Balance as at 31 December 2008 |
2,334 |
8,630 |
2,916 |
977 |
9,252 |
15,823Β |
12,588Β |
52,520Β |
973Β |
53,493Β |
Consolidated cash flow statementsΒ
For the year ended 31 December 2008Β
|
note |
2008 |
2007 |
||
|
Β£000 |
Β£000 |
|||
|
Cash flows from operating activities |
||||
|
Profit before tax from continuing operations |
11,552Β |
7,156Β |
||
|
Profit before tax from discontinued operations |
-Β |
351Β |
||
|
Profit before tax |
11,552Β |
7,507Β |
||
|
Adjustments for:Β |
||||
|
Amortisation of intangible assets |
53Β |
50Β |
||
|
Depreciation of property, plant and equipment |
1,557Β |
1,137Β |
||
|
Losses on disposal of property, plant and equipment |
36Β |
42Β |
||
|
Gain on disposal of available-for-sale investments |
(10) |
-Β |
||
|
Impairment loss on loans and receivables |
224Β |
295Β |
||
|
Share based payment expenseΒ |
298Β |
326Β |
||
|
Financial incomeΒ |
(194) |
(88) |
||
|
Financial expenseΒ |
2,811Β |
1,460Β |
||
|
Cash flow from operating activities before changes of working capital and provisions |
16,327Β |
10,729Β |
||
|
Working capital changes:Β |
||||
|
Decrease/(Increase) in: |
||||
|
Inventories |
208Β |
(8,997) |
||
|
Trade and other receivablesΒ |
8,848Β |
(13,027) |
||
|
Increase in: |
||||
|
Trade and other payables |
14,845Β |
9,157Β |
||
|
Cash generated from/(used in) operationsΒ |
40,228Β |
(2,138) |
||
|
Income tax paidΒ |
(1,661) |
(976) |
||
|
Net cash flows from operating activities |
38,567Β |
(3,114) |
||
|
Cash flows from investing activities |
||||
|
Financial incomeΒ |
194Β |
88Β |
||
|
Purchase of land use right |
(450) |
(422) |
||
|
Purchase of property, plant and equipment |
(3,971) |
(3,627) |
||
|
Funds placed on deposit |
(1,622) |
(283) |
||
|
Disposal of a subsidiary undertaking, net of cash transferredΒ |
7 |
-Β |
(361) |
|
|
Disposal of available-for-sale |
170Β |
-Β |
||
|
Proceeds from disposal of property, plant and equipmentΒ |
126Β |
307Β |
||
|
Dividend from former subsidiary (declared before and received after disposal) |
-Β |
175Β |
||
|
Cash flows used in investing activities |
(5,553) |
(4,123) |
||
|
Cash flows from financing activities |
||||
|
Increase in bank borrowings |
50,354Β |
37,853Β |
||
|
Decrease in bank borrowings |
(51,560) |
(27,864) |
||
|
Interest paid |
(2,811) |
(1,460) |
||
|
Dividends paidΒ |
5 |
(1,400) |
(700) |
|
|
Cash flows from financing activities |
(5,417) |
7,829Β |
||
|
Net increase in cash and cash equivalents |
27,597Β |
592Β |
||
|
Cash and cash equivalents at beginning of year |
11,087Β |
9,937Β |
||
|
Foreign exchange differences |
12,113Β |
558Β |
||
|
Cash and cash equivalents at end of year |
50,797Β |
11,087Β |
Β Β
Notes to the financial statements
For the year ended 31 December 2008
1. Basis of preparation
The financial information set out in the announcement does not constitute theΒ Group's statutory accounts for the years ended 31 December 2008 or 2007. The financial information for the year ended 31 December 2007 is derived from the statutory accounts for that year which have been delivered to the Registrar of Companies.
The auditors reported on the statutory accounts 2007 and their report was unqualified and did not include references to any matters to which the auditors drew attention to by way of emphasis without qualifying their report and did not contain a statement under s237(2) or (3) Companies Act 1985.
The audit of the statutory accounts for the year ended 31 December 2008 is complete. The auditors reported on those accounts; their report was unqualified and did not include references to any matters to which the auditors drew attention to by way of emphasis without qualifying their report and did not contain a statement under s237(2) or (3) Companies Act 1985. These accounts will be delivered to the Registrar of Companies following theΒ Group's annual general meeting.
The accounting policies applied in the preparation of this financial information are consistent with those that will be set out in the annual report for the year ended 31 December 2008. However, while the financial information included in this preliminary announcement has been prepared in accordance with the recognition and measurement criteria of International Financial Reporting Standards (IFRS), this announcement does not itself contain sufficient information to comply with IFRS.Β
The GroupΒ plans to publish full financial statements that comply with IFRSs in middle May 2009.
2.Β Principles of consolidation
The consolidated financial statements comprise the financial statements of the China Shoto plc and its subsidiaries as at the balance sheet date. The financial statements of the subsidiaries are prepared for the same reporting date as the parentΒ company. Consistent accounting policies are applied for like transactions and events in similar circumstances.
All inter-group balances, transactions, income, expenses, profits and losses resulting from inter-group transactions that are recognized as assets, are eliminated in full.Β
Subsidiaries are fully consolidated from the date of acquisition, being the date on whichΒ the GroupΒ obtains control, and continue to be consolidated until the date such control ceases.
Acquisitions of subsidiaries are accounted for using the purchase method. The cost of an acquisition is measured asΒ the fairΒ value of the assets given, equity instruments issued and liabilities incurred or assumed at the date of exchange, plus cost directly attributable to the acquisition. Identified assets acquired and liabilities and contingent liabilities assumed inΒ a businessΒ combination are measured initially at their fair value at the acquisition date.
Any excess of the cost ofΒ the businessΒ combination overΒ the Group's interest in the net fair value of the identified assets, liabilities and contingent liabilities represents goodwill. The goodwill is accounted for in accordance with the accounting policy for goodwill stated below.
Minority interests represent the portion of profit or loss and net assets in subsidiaries not held by the Group. These are presented in the consolidated balance sheet within equity, separately from the parent shareholder's equity, and are separately disclosed in the consolidated income statement.
The acquisition of Leadstar Enterprises Limited by China Shoto plc on 30 November 2005 has been accounted for using the principles of reverse acquisition accounting, in accordance with IFRS 3 'Business Combinations', on the basis thatΒ the management, who are the former majority shareholders of Leadstar Enterprises Limited, retained effective control of the Group. The fairΒ value of the assets of China Shoto plc at the date ofΒ the businessΒ combination were equivalent toΒ the fairΒ value ofΒ theΒ GroupΒ andΒ the fairΒ value of the notional number of equity instruments which would have been issued by Leadstar Enterprises Limited to acquire China Shoto plc, and therefore no goodwill arose in respect of this transaction.Β
Foreign currenciesΒ
The functional currency of the subsidiary undertakings is Renminbi ("RMB"), and the financial statements of the subsidiary undertakings have been drawn up in RMB. As sales and purchases are denominated primarily in RMB and receipts from operations are usually retained in RMB, the directors are of the opinion that RMB reflects the economic substance of the underlying events and circumstances relevant to the Group. Monetary assets and liabilities maintained in currencies other than RMB are translated into the RMB at the rates of exchange ruling at the balance sheet date. Transactions in currencies other than RMB are translated at rates ruling on the transaction dates. All resulting exchange differences are dealt with in the income statements.
The consolidated results are presented inΒ SterlingΒ reflectingΒ theΒ Group'sΒ UKΒ quotation and investor base. Assets and liabilities are translated into sterling at the closing rate, and all income and expenses are translated at the average rate during the financial period, being an approximation for the actual rates at the date of the transactions. All resulting exchange differences are taken to the foreign currency translation reserve within equity.
3.Β Segment reports
Reporting format
The primary segment reporting format is determined to be business segments asΒ the Group's risks and rates of return are affected predominantly by differences in the products and services produced. The operating businesses are organized and managed separately according to the nature of the products and services provided, with each segment representing a strategic business unit that offers different products and serves different markets. The operating businesses are all located in the People's Republic ofΒ China, and therefore geographic information is provided only in respect of the destination of sales.Β
Business segments
The GroupΒ is comprised of the following business segments:
The Power Type Batteries ('PTB') business segment is comprised of power-aided bicycle batteries.
The Back upΒ Batteries business segment includes Value Regulated Lead Acid Batteries and Flooded and Gel Batteries.
The Turbine business segment includes the development and construction of new turbines and the refurbishment and reconstruction of existing turbines.Β
Allocation basis and transfer pricing
Segment results, assets and liabilities include items directly attributable to a segment as well as those that can be allocated on a reasonable basis.Β
Business segmentsΒ
The following tables present certain sales, profit, asset, liability and other information regardingΒ the Group's business segments for the years ended 31 December 2008 and 2007.
Β
|
Back up Batteries |
PTB |
Eliminations |
Continuing operations |
Turbine |
Total |
|||||||
|
2008 |
2007 |
2008 |
2007 |
2008 |
2007 |
2008 |
2007 |
2008 |
2007 |
2008 |
2007 |
|
|
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
|
|
Revenue: |
||||||||||||
|
Sales to external customers |
164,794 |
78,018 |
18,289 |
29,479 |
-Β |
-Β |
183,083 |
107,497Β |
- |
5,817Β |
183,083Β |
113,314Β |
|
Inter-segment sales |
- |
- |
22,718 |
5,814 |
(22,718) |
(5,814) |
-Β |
-Β |
- |
-Β |
-Β |
-Β |
|
Total revenue |
164,794 |
78,018 |
41,007 |
35,293 |
(22,718) |
(5,814) |
183,083Β |
107,497Β |
- |
5,817Β |
183,083Β |
113,314Β |
|
Results: |
||||||||||||
|
Segment profit |
11,499 |
7,535 |
337 |
1,149 |
-Β |
-Β |
11,836Β |
8,684Β |
- |
351Β |
11,836Β |
9,035Β |
|
Unallocated corporate expenses |
(284) |
(1,528) |
- |
-Β |
(284) |
(1,528) |
||||||
|
Profit from operations before taxation |
11,552Β |
7,156Β |
- |
351Β |
11,552Β |
7,507Β |
||||||
|
Income taxation |
(1,258) |
(1,255) |
1Β |
(1,258) |
(1,254) |
|||||||
|
Loss from selling discontinued operation |
-Β |
-Β |
- |
(366) |
-Β |
(366) |
||||||
|
Profit for the year |
10,294Β |
5,901Β |
- |
(14) |
10,294Β |
5,887Β |
||||||
Β
Β
Β
|
Back up Batteries |
PTB |
Turbine |
Eliminations |
Consolidated |
||||||||||||||
|
2008 |
2007 |
2008 |
2007 |
2008 |
2007 |
2008 |
2007 |
2008 |
2007 |
|||||||||
|
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
|||||||||
|
Assets and liabiliites: |
||||||||||||||||||
|
Segment assets |
161,319 |
60,591 |
3,837 |
2,122 |
- |
- |
(22,646) |
Β (11,621) |
142,510 |
51,092 |
||||||||
|
Unallocated assets |
5,114 |
31,086 |
||||||||||||||||
|
Total assets |
147,624 |
82,178 |
||||||||||||||||
|
Segment liabilities |
103,617 |
42,792 |
- |
- |
- |
- |
(19,746) |
(22,036) |
83,871 |
20,756 |
||||||||
|
Unallocated liabilities |
10,260 |
30,861 |
||||||||||||||||
|
Total liabilities |
94,131 |
51,617 |
||||||||||||||||
|
Other segment information: |
||||||||||||||||||
|
Capital expenditure: |
||||||||||||||||||
|
Property, plant and equipment |
3,434 |
3,388 |
102 |
599 |
- |
1 |
-Β |
-Β |
3,536 |
3,988 |
||||||||
|
Intangible assets |
450 |
- |
- |
356 |
- |
- |
-Β |
-Β |
450 |
356 |
||||||||
|
Depreciation and amortization |
1,432 |
915 |
178 |
256 |
- |
16 |
-Β |
-Β |
1,610 |
1,187 |
||||||||
Geographical segments
|
Domestic sales |
Export sales |
Elimination |
Total |
||||||||||||
|
2008 |
2007 |
2008 |
2007 |
2008 |
2007 |
2008 |
2007 |
||||||||
|
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
Β£000 |
||||||||
|
Segment sales |
153,369 |
106,394 |
29,714 |
6,920 |
- |
- |
183,083 |
113,314 |
|||||||
All export sales originate from the Back up Batteries segment.
Β
Β
Β
4.Β Income tax
|
Group |
Group |
||
|
2008 |
2007 |
||
|
Β£000 |
Β£000 |
||
|
Income tax expense is as follows: |
|||
|
Current income tax |
1,335 |
1,324 |
|
|
Deferred income tax: |
|||
|
Origination and reversal of temporary differences |
(77) |
(57) |
|
|
Previously recognised deferred taxΒ liability written off in the year |
- |
(12) |
|
|
(77) |
(69) |
||
|
1,258 |
1,255 |
||
|
Profit before tax |
11,552 |
7,156 |
|
|
Expected tax charge based onΒ the standardΒ tax rate ofΒ individual group companies |
3,752 |
1,729 |
|
|
Effect of reduction in tax rate |
(2,927) |
(726) |
|
|
Tax effect of non-deductible expenses |
438 |
276 |
|
|
Difference in tax rate of tax rate relief |
(5) |
(13) |
|
|
Double tax relief applied on sale of discontinued operation |
- |
(11) |
|
|
1,258 |
1,255 |
5. Dividends
|
Group |
Group |
|||
|
2008 |
2007 |
|||
|
Β£000 |
Β£000 |
|||
|
Dividends paid |
1,400 |
700 |
China Shoto plc declared an annual dividend of 4.5p per ordinary share amounting to Β£1,050,000 on 22 April 2008 which was approved by the shareholders on 22 May 2008 and declared an interim dividend of 1.5p per ordinary share amounting toΒ Β£350,000Β on 18 September 2008. China Shoto plc declared a dividend of 3p per ordinary share amounting to Β£700,000 on 26 April 2007 and the dividend was approved by the shareholders on 12 June 2007.Β
Β
Β
6.Β Earnings per shareΒ from continuing operations
Earnings for the purpose of basic and diluted earnings per share are the net profit for the financial year attributable to equity holders of the parent of Β£10,070,000 (2007: Β£5,618,000).
The profit from continuing operations for the financial year attributable to equity holders of the parent is as follows:Β
|
Group |
Group |
||
|
2008 |
2007 |
||
|
Β£000 |
Β£000 |
||
|
Profit attributable to equity holders of the parent |
10,070 |
5,618 |
|
|
Loss on discontinued operation, net of taxΒ |
- |
14 |
|
|
Minority interest of discontinued operationΒ |
- |
173 |
|
|
Profit from continuing operations attributable to equity holders of the parentΒ |
10,070 |
5,805 |
The weighted average number of ordinary shares used in the calculation of earnings per share from continuing operations has been derived as follows:
|
Group |
Group |
||
|
Number of ordinary shares |
2008 |
2007 |
|
|
Weighted average number of ordinary shares - basic |
23,343,770 |
23,343,770 |
|
|
Dilutive effect of share options |
- |
400,985 |
|
|
Weighted average number of ordinary shares - diluted |
23,343,770 |
23,744,755 |
1,480,000 share options have not been included in the calculation of diluted EPS in 2008 because the exercise price of share option is higher than Group average market price of ordinary shares and they are antidilutive. The existence of these share options could dilute the EPS in future.
7.Β Disposal of a subsidiary undertaking
The GroupΒ signed a contract to dispose of Beijing Full Three Dimension Engineering Co. Ltd (FTD) on 7 November 2007Β which was a 51% owned subsidiary undertaking. The disposal consideration was fully settled in cash. The net assets of FTD as of the date of disposal were as follows:Β
|
7 November |
|
|
2007 |
|
|
Β£000 |
|
|
Property, plant and equipment |
64Β |
|
Inventories |
566Β |
|
Trade receivables |
3,979Β |
|
Bank balances and cash |
879Β |
|
Deferred tax liability |
(7) |
|
Trade payables |
(4,023) |
|
Minority interest |
(712) |
|
Attributable goodwill |
138Β |
|
884Β |
|
|
Loss on disposal |
(366) |
|
Total consideration |
518Β |
|
Satisfied by: |
|
|
Cash |
518Β |
|
Net cash inflow arising on disposal: |
|
|
Cash consideration |
518Β |
|
Bank balances and cash disposed of |
(879) |
|
(361) |
Β
8.Β Share capital
|
2008 |
2007 |
||
|
Β£000 |
Β£000 |
||
|
Authorised |
|||
|
100,000,000 Ordinary shares of 10p each |
10,000 |
10,000 |
|
|
Allotted, called up and fully paid: |
|||
|
23,343,770 Ordinary shares of 10p each |
2,334 |
2,334 |
Follow the stocks