28th Jun 2012 10:31
Taihua plc
("Taihua" or the "Company")
Annual Results for the Twelve months ended 31 December 2011
Chairman's Statement
The period under review saw significant growth in both gross profit and sales, which the directors believe is as a result of the decision taken to focus more on the Traditional Chinese Medicine ("TCM") sector.
The Group's consolidated results for the full year showed a profit before taxation of RMB 13.094m (2011: RMB 17.771m), but this included a devaluation in the value of the yew tree plantation of RMB (0.880)m (2011: RMB 14.157m increase in valuation). Profitability before changes in Yew tree plantation valuation increased by RMB 10.360m.
Sales were RMB 62.375m (2011: RMB 27.993m), an increase of RMB 34.382m. This was driven by sales of Forsythia (a major TCM raw material) and Bian Tong Pian (a TCM finished product launched in 2011).
Gross Margins improved by 4.7 points to 45.3%. The new Forsytia (48.3% Gross Margin) and TCM products (66.2% Gross Margin) were the reason for this increase.
The Board considers that the Active Pharmaceutical Ingredient ("API") marketplace is becoming increasingly competitive with few barriers to entry to supply and tightly controlled healthcare budgets. As a result the Board believes that focusing managerial and financial resource on the Chinese TCM market place should yield better shareholder returns. Evidence of this commitment is the entering into of a further agreement to approximately double the area under Forsythia cultivation. The Board continues to look for suitable additions to its range of TCM products and raw materials.
Forsythia
The maiden harvest from the plantation was 986 tonnes. This was sold at a net of sales tax price of RMB 30.5 per kg generating sales of RMB 29.815m. Cost of Sales was RMB 15.412m producing Gross Profit of RMB 14.403m. Directly attributable commissions, promotion and marketing costs were RMB 3.016m.
With approximately 60% of the sales being made on 6 month credit terms the Board considered it prudent to accrue an additional doubtful debt provision of RMB 1.29m in respect of Forsythia sales. These credit sales are due for payment at the end of June 2012 and the Board has had positive discussions with credit customers that lead it to believe that payments will be made on time.
The board believes the pricing of Forsythia in the wholesale TCM markets remains stable following the rapid increases experienced in 2009 and 2010. The Board are encouraged by the fact that the Forsythia wholesale price has remained stable throughout 2011 and into 2012.
Bian Tong Pian
2011 was the first year of sale of this new TCM. Sales of RMB 8.272m were achieved, represented by 316,400 boxes. The distributor target for the year was 330,000 boxes.
The Company has recently been granted distribution rights to four additional provinces in China commencing second half 2012.
TCMs
Other than Bian Tong Pian, the total TCM sales were RMB 4.258m (2010: RMB 4.170m). There are limited opportunities to grow the sales of the current range of these TCM products. Instead, the Board intends to focus its efforts on increasing the range of products.
Homoharringtonine
The Chinese Government's requirement for Homoharringtonine injectable suppliers to reapply for GMP certificate at heighted standards led to a reduction in sales volumes, as Taihua's customers required less product. The reapplication process was time consuming and also resulted in some of Taihua's customers failing to resecure the Certificate.
Sales were RMB 8.991m (2010: RMB 12.308m).
Paclitaxel
The market for Paclitaxel has become more competitive with few barriers to entry and restricted healthcare budgets. As a result the sales volumes decreased as Taihua maintained its current pricing levels. This sales volume decrease was the reason for reduction in the plantation valuation as our estimates for future harvests were also reduced.
The directors believe, however, that they will be able to meet the new market pricing (approximately $75 per gram) due to the Company changing from externally purchased Yew to its own plantation. In addition to this, utilising Taihua's own plantation will allows the Company to sell two by-products from the production process. This should allow Taihua to continue to generate profitable Paclitaxel sales.
Sales were RMB 11.039m (2010: RMB 11.515m)
Statement of Financial Position
The Group's end of year cash was RMB 63.036m (2010: RMB 99.277m). A reduction in the cash balance was to be expected as RMB 26m was paid in respect of the second 20-year Forsythia lease and there was a significant increase in Trade Receivables.
The Trade Receivables increase was largely driven by the Forsythia credit sales but was also a function of the decision to extend credit terms back to the 6 month terms that had historically been applied.
In summary, despite the contraction in API sales the Company has successfully changed its focus to TCMs. The Board expects that its expertise in this market specifically and the Chinese market generally will result in improving shareholder value in the future. With a strong cash balance the Company is well placed to take advantage of opportunities in both TMC raw material and finished good supply.
Annual General Meeting/Dispatch of Report and Accounts
The Company intends to hold its Annual General Meeting at 11 am on 25 July 2012 at 1 Paternoster Square, London, EC4M, 7DX. Copies of its annual report and accounts will be dispatched to shareholders on 28 June 2012 and will be available from the Company's website (www.taihplc.com) from that time.
For more information please contact:
Nicholas Lyth, Taihua plc
+44 (0) 776 990 6686
Katy Mitchell, WH Ireland Limited
+44 (0) 161 832 2174
TAIHUA PLC
CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
FOR THE YEAR ENDED 31 DECEMBER 2011
2011 | 2010 | |||||
RMB'000 | RMB'000 | |||||
Revenue | 62,375 | 27,993 | ||||
Cost of sales | (34,137 | ) | (16,626 | ) | ||
Gross profit | 28,238
| 11,367 | ||||
(Loss)/gain arising on revaluation of biological assets | (880) | 14,157 | ||||
Other revenue | 342 | 309 | ||||
Selling expenses | (9,116 | ) | (3,477 | ) | ||
General and administrative expenses | (5,490 | ) | (4,585 | ) | ||
Profit before income tax | 13,094 | 17,771 | ||||
Income tax expense | (3,803 | ) | (5,496 | ) | ||
Profit for the year | 9,291 | 12,275 | ||||
Other comprehensive income | ||||||
Exchange differences arising on translation of financial statements of foreign operations |
271 |
|
253 |
| ||
Other comprehensive income for the year | 271 | 253 | ||||
Total comprehensive income for the year | 9,562 | 12,528 | ||||
Profit attributable to : | ||||||
Equity holders of the parent company | 9,291 | 12,275 | ||||
Total comprehensive income attributable to : | ||||||
Equity holders of the parent company | 9,562 | 12,528 | ||||
Earnings per share : | ||||||
Basic (RMB per share) | 0.11 | 0.15 | ||||
Diluted (RMB per share) | 0.11 | 0.15 |
TAIHUA PLC
CONSOLIDATED STATEMENT OF FINANCIAL POSITIION
AS AT 31 DECEMBER 2011
Company Registered number (05918155)
2011 | 2010 | |||||
RMB'000 | RMB'000 | |||||
ASSETS | ||||||
NON-CURRENT ASSETS | ||||||
Property, plant and equipment | 2,133 | 2,275 | ||||
Prepaid lease payments | 24,700 | - | ||||
Land use rights | 1,484 | 1,523 | ||||
Biological assets | 14,107 | 14,987 | ||||
Intangible assets | 36 | 474 | ||||
42,460 | 19,259 | |||||
CURRENT ASSETS | ||||||
Inventories | 14,825 | 12,756 | ||||
Trade receivables | 49,933 | 18,212 | ||||
Other receivables | 251 | 10 | ||||
Deposits and prepayments | 4,323 | 5,217 | ||||
Amounts due from related companies | - | 26 | ||||
Amount due from a director | 179 | 25 | ||||
Cash and cash equivalents | 63,036 | 99,277 | ||||
132,547 | 135,523 | |||||
TOTAL ASSETS | 175,007 | 154,782 | ||||
LIABILITIES | ||||||
CURRENT LIABILITIES | ||||||
Trade payables | 315 | 2,891 | ||||
Receipts in advance | 229 | 509 | ||||
Accrued expenses and other payables | 17,741 | 7,941 | ||||
Amount due to a related company | 40 | - | ||||
Amount due to a shareholder | 589 | 612 | ||||
Amounts due to directors | 6,094 | 4,154 | ||||
Income tax payable | 2,490 | 604 | ||||
27,498 | 16,711 | |||||
NET CURRENT ASSETS | 105,049 | 118,812 | ||||
DEDUCT : | ||||||
NON-CURRENT LIABILITY | ||||||
Deferred tax liability | 3,319 | 3,539 | ||||
TOTAL LIABILITIES | 30,817 | 20,250 | ||||
NET ASSETS | 144,190 | 134,532 | ||||
EQUITY | ||||||
CAPITAL AND RESERVES ATTRIBUTABLE TO | ||||||
EQUITY HOLDERS OF THE COMPANY | ||||||
Share capital | 12,357 | 12,347 | ||||
Other reserves | 19,335 | 18,978 | ||||
Retained profits | 112,498 | 103,207 | ||||
TOTAL EQUITY | 144,190 | 134,532 |
TAIHUA PLC
CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
FOR THE YEAR ENDED 31 DECEMBER 2011
Foreign | ||||||||||||||||||||
Merger | Reverse | General | Enterprise | currency | Share | |||||||||||||||
Share | relief | Share | acquisition | reserve | expansion | translation | options | Retained | ||||||||||||
capital | reserve | premium | reserve | fund | fund | reserve | reserve | profits | Total | |||||||||||
RMB'000 | RMB'000 | RMB'000 | RMB'000 | RMB'000 | RMB'000 | RMB'000 | RMB'000 | RMB'000 | RMB'000 | |||||||||||
At 1 January 2010 | 12,347 | 64,364 | 4,697 | (63,408 | ) | 9,297 | 4,648 | (1,367 | ) | 162 | 90,932 | 121,672 | ||||||||
Profit for the year | - | - | - | - | - | - | - | - | 12,275 | 12,275 | ||||||||||
Other comprehensive income | - | - | - | - | - | - | 253 | - | - | 253 | ||||||||||
Total comprehensive income for the year | - | - | - | - | - | - | 253 | - | 12,275 | 12,528 | ||||||||||
Share-based payments | - | - | - | - | - | - | - | 332 | - | 332 | ||||||||||
At 31 December 2010 and 1 January 2011 | 12,347 | 64,364 | 4,697 | (63,408 | ) | 9,297 | 4,648 | (1,114 | ) | 494 | 103,207 | 134,532 | ||||||||
Profit for the year | - | - | - | - | - | - | - | - | 9,291 | 9,291 | ||||||||||
Other comprehensive income | - | - | - | - | - | - | 271 | - | - | 271 | ||||||||||
Total comprehensive income for the year | - | - | - | - | - | - | 271 | - | 9,291 | 9,562 | ||||||||||
Issuance of shares by equity settlement | 10 | - | 86 | - | - | - | - | - | - | 96 | ||||||||||
At 31 December 2011 | 12,357 | 64,364 | 4,783 | (63,408 | ) | 9,297 | 4,648 | (843 | ) | 494 | 112,498 | 144,190 |
TAIHUA PLC
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE YEAR ENDED 31 DECEMBER 2011
2011 | 2010 | |||
RMB'000 | RMB'000 | |||
CASH FLOWS FROM OPERATING ACTIVITIES | ||||
Profit before income tax | 13,094 | 17,771 | ||
Adjustments for :- | ||||
Increase in allowance for bad debts | 1,687 | 302 | ||
Amortisation of prepaid lease payments | 1,300 | - | ||
Amortisation of land use rights | 39 | 39 | ||
Amortisation of intangible assets | 438 | 438 | ||
Depreciation | 199 | 238 | ||
Loss/(gain) arising on revaluation of biological assets | 880 | (14,157 | ) | |
Share-based payments | - | 302 | ||
Issue of shares | 96 | - | ||
Interest income | (342 | ) | (309 | ) |
Reversal of write-down of inventories | - | (1 | ) | |
Allowance for write-down of inventories | 941 | 156 | ||
Operating cash flows before working capital changes | 18,332 | 4,779 | ||
(Increase)/decrease in inventories | (3,010 | ) | 444 | |
Increase in trade receivables | (33,395 | ) | (5,994 | ) |
Increase in other receivables | (254 | ) | (8 | ) |
Decrease/(increase) in deposits and prepayments | 894 | (3,590 | ) | |
Increase in amount due from a director | (154 | ) | - | |
Decrease in amounts due from related companies | 26 | - | ||
(Decrease)/increase in trade payables | (2,576 | ) | 851 | |
(Decrease)/increase in receipts in advance | (280 | ) | 340 | |
Increase in accrued expenses and other payables | 9,800 | 1,134 | ||
Increase in amount due to related company | 40 | - | ||
(Decrease)/increase in amount due to a shareholder | (23 | ) | 627 | |
Increase in amounts due to directors | 1,940 | 1,281 | ||
Cash used in operations | (8,660 | ) | (136 | ) |
Interest received | 342 | 309 | ||
Profits tax paid | (2,137 | ) | (2,120 | ) |
NET CASH USED IN OPERATING ACTIVITIES | (10,455 | ) | (1,947 | ) |
CASH FLOWS FROM INVESTING ACTIVITIES | ||||
Refund of deposit for acquisition of a building | - | 14,647 | ||
Purchase of fixed assets | (57 | ) | (47 | ) |
Lease premium payments | (26,000 | ) | - | |
NET CASH (USED IN)/GENERATED FROM INVESTING ACTIVITIES | (26,057 | ) | 14,600 | |
NET (DECREASE)/INCREASE IN CASH AND CASH EQUIVALENTS | (36,512 | ) | 12,653 | |
CASH AND CASH EQUIVALENTS AS AT 1 JANUARY | 99,277 | 86,625 | ||
Effect of foreign exchange change | 271 | (1 | ) | |
CASH AND CASH EQUIVALENTS AS AT 31 DECEMBER | 63,036 | 99,277 | ||
ANALYSIS OF THE BALANCES OF CASH AND CASH EQUIVALENTS | ||||
Cash and bank balances | 63,036 | 99,277 |
TAIHUA PLC
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
FOR THE YEAR ENDED 31 DECEMBER 2011
1. GENERAL INFORMATION
Taihua Plc (the "Company") was incorporated and registered in England and Wales on 29 August 2006 under the Companies Act 1985 as a public company limited by shares with the name "China Natural plc" with registered number 05918155. On 8 September 2006, the Company changed its name to "Taihua plc". The address of the registered office is 6th Floor, Fleet Place House, 2 Fleet Place, London EC4M 7RF, and the principal place of business is Room 201, Unit 3, No. 16 Zhong Hua, ShiJiCheng, FuZeYuan, 239 KeJi Road, Hi-tech Zone, Xi An, 710077, People's Republic of China (the "PRC").
The Company is an investment holding company and its subsidiaries are principally engaged in the manufacturing and sales of pharmaceutical products. The consolidated financial statements are presented in Renminbi ("RMB"), the currency of the primary economic environment in which the trading company operates (note 3(r)).
2. Basis of preparation
(a) Compliance with International Financial Reporting Standards
The consolidated financial statements of the Company and its subsidiaries undertakings (the "Group") and the individual financial statements of the Company have been prepared in accordance with those International Financial Reporting Standards and Interpretations in force ("IFRSs"), as adopted by the European Union, and those parts of the Companies Act 2006 applicable to companies preparing financial statements under IFRSs.
The preparation of these financial statements in conformity with IFRSs also requires the use of certain critical accounting estimates. It also requires management to exercise its judgement in the process of applying the Group's accounting policies. The areas involving a higher degree of judgement and complexity, or areas where assumptions and estimates are significant to the financial statements, are disclosed in Note 4 "Critical accounting estimates and judgements".
(b) Basis of consolidation
The consolidated financial statements include the financial statements of the Company and all of its subsidiaries undertakings as at 31 December 2011 using the acquisition method of accounting. The results of subsidiary undertakings acquired or disposed of during the year are included in the consolidated statement of comprehensive income from the effective date of acquisition or up to the effective date of disposal, as appropriate.
All intra-group transactions, balances, income and expenses are eliminated on consolidation.
(c) Initial application of new and revised IFRSs
In the current year, the Group initially applied the following IFRSs issued by the International Accounting Standard Board:
IAS 24 (Revised) | Related Party Disclosures |
IFRIC 19 | Extinguishing Financial Liabilities with Equity Instruments |
Amendments to IFRIC 14 | Prepayments of a Minimum Funding Requirement |
Improvements to IFRSs (2010) |
The initial application of these International Financial Reporting Standards does not necessitate material changes in the Group's accounting policies or retrospective adjustments of the comparatives presented.
(d) IFRSs in issue but not yet effective
The Group has not early adopted the following new and revised IFRSs that have been issued but are not yet effective:
IAS 19 (2011) | Employee Benefits |
IAS 27 | Separate Financial Statements |
IAS 28 | Investments in Associates and Joint Ventures |
IFRS 9 | Financial Instruments |
IFRS 10 | Consolidated Financial Statements |
IFRS 11 | Joint Arrangements |
IFRS 12 | Disclosure of Interests in Other Entities |
IFRS 13 | Fair Value Measurement |
Amendments to IAS 1 | Presentation of Items of Other Comprehensive Income |
Amendments to IAS 12 | Deferred Tax: Recovery of Underlying Assets |
Amendments to IAS 32 | Offsetting Financial Assets and Financial Liabilities |
Amendments to IFRS 7 (2010) | Disclosures - Transfers of Financial Assets |
Amendments to IFRS 7 (2011) | Disclosures - Offsetting Financial Assets and Financial Liabilities |
The Group is required to initially apply these IFRSs in its annual consolidated financial statements beginning on 1 January 2013, except that the Group is required to initially apply amendments to IAS 12 and amendments to IFRS 7 (2010) in its annual consolidated financial statements beginning on 1 January 2012, amendments to IAS 32 in its annual consolidated financial statements beginning on 1 January 2014 and IFRS 9 in its annual consolidated financial statements beginning on 1 January 2015.
3. SIGNIFICANT ACCOUNTING POLICIES
The significant accounting policies adopted in the preparation of these financial statements are set out below. These policies have been consistently applied to all the years presented, unless otherwise stated.
(a) Subsidiary companies
A subsidiary is an entity controlled by the Company. Control exists when the Company has the power, directly or indirectly, to govern the financial and operating policies of an entity so as to obtain benefits from its activities.
Details of the subsidiaries of the Company at 31 December 2011 are as follows :-
Percentage of equity holding held by the Company | Proportion of voting | ||||||||||
Name of | Place of | Registered | Directly | Indirectly | power held | Principal | |||||
subsidiary | establishment | capital | % | % | % | activities | |||||
China Natural Pharmaceutical Limited ("CNP") | BVI | US$1,000 | 100 | - | 100 | Intermediate holding company | |||||
Taihua Natural Plant Pharmaceutical Company Limited ("TNP") | PRC | HK$10,500,000 | - | 100 | 100 | Production and sales of pharmaceutical drugs |
(b) Revenue recognition
Revenue from sales of goods is recognised when the significant risks and rewards of ownership of goods have been transferred to the buyer.
Interest income is recognised on an effective interest basis.
(c) Segment reporting
Operating segments, and the amounts of each segment item reported in the financial statements, are identified from the financial information provided regularly to the Group's most senior executive management for the purposes of allocating resources to, and assessing the performance of, the Group's various lines of business and geographical locations.
Individually material operating segments are not aggregated for financial reporting purposes unless the segments have similar economic characteristics and are similar in respect of the nature of products and services, the nature of production processes, the type or class of customers, the methods used to distribute the products or provide the services, and the nature of the regulatory environment. Operating segments which are not individually material may be aggregated if they share a majority of these criteria.
(d) Property, plant and equipment
Property, plant and equipment are stated at cost less accumulated depreciation and impairment losses.
Depreciation of property, plant and equipment is calculated on the straight-line basis to write off the cost of each asset to its estimated residual value over its estimated useful life. The estimated useful lives of property, plant and equipment are as follows :-
Buildings Plant and machinery Furniture, fixtures and equipment Motor vehicles | 20 - 40 years 5 - 8 years 5 - 10 years 5 years |
(e) Land use rights
Land use rights represent operating lease payments paid to the PRC government authorities and a local cooperative for rights of 20 to 60 years.
Land use rights are stated at cost less accumulated amortisation and impairment losses. Land use rights are amortised using the straight-line basis over the unexpired period of the rights.
(f) Impairment of assets
Where an indication of impairment exists, or when annual impairment testing for an asset is required, recoverable amount is estimated. The recoverable amount is calculated as the higher of the asset's or cash-generating unit's value in use and its fair value less costs to sell, and is determined for an individual asset, unless the asset does not generate cash inflows that are largely independent of those from other assets or groups of assets, in which case, recoverable amount is determined for the cash-generating unit to which the asset belongs.
An impairment loss is recognised if the carrying amount of an asset exceeds its recoverable amount. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. An impairment loss is charged to the profit or loss in the period in which it arises.
(g) Biological assets
A biological asset is defined as a living plant managed by an enterprise which is involved in the agricultural activity of the transformation of biological assets for sale, into agricultural produce, or into additional biological assets.
The fair values of Chinese Yew tree biological assets are based on the present value of expected net cashflows from the trees discounted at a current market-determined pre-tax rate (the "Valuation Methodology").
In the absence of an active open market, self-bred seedlings are stated at cost at the end of the reporting period and will be transferred to the category of infant trees upon transfer from the nursery to the plantation at their carrying value.
A gain or loss arising on initial recognition of biological assets at fair value less estimated harvesting and initial processing costs is recognised in profit or loss.
Agricultural produce harvested from the Group's biological assets is transferred to inventories at its deemed costs. The fair value of agricultural produce is based on market prices of Chinese Yew output from third party suppliers.
(h) Intangible assets
Intangible assets are stated in the consolidated statement of financial position at cost less accumulated amortisation and any impairment losses (see note 3(f)).
Amortisation of intangible assets is charged to profit or loss on a straight-line basis over the assets' estimated useful lives unless such lives are indefinite. Intangible assets represent non-patented technical know-how, which are amortised over their estimated useful lives.
(i) Inventories
Inventories are stated at the lower of cost and net realisable value. Cost is determined on the weighted average basis and, in the case of work in progress and finished goods, cost comprises direct materials, direct labour, and an appropriate proportion of overheads.
Net realisable value is based on estimated selling price less all further costs expected to be incurred to completion and disposal.
(j) Trade and other receivables
Trade receivables, which generally have credit term of 180 days, are recognised and carried at original invoice amounts less allowances for any uncollectible amounts. An estimate for doubtful debts is made when collection of the full amount is no longer probable. Bad debts are written off as incurred.
Other receivables, deposits and prepayments, and amounts due from related companies are recognised and carried at cost less allowance for any uncollectible amounts.
(k) Trade and other payables
Liabilities for trade and other payables which are normally settled on credit term of 180 days are carried at cost which is the fair value of the consideration to be paid in the future for goods and services received, whether or not billed to the Group.
(l) Provisions
A provision is recognised when a present obligation (legal or constructive) has arisen as a result of a past event and it is probable that an outflow of resources embodying economic benefits will be required to settle the obligation, provided that a reliable estimate can be made of the amount of the obligation.
When the effect of discounting is material, the amount recognised for a provision is the present value at the end of the reporting period of the future expenditure expected to be required to settle the obligation. The increase in the discounted present value amount arising from the passage of time is included in finance costs in profit or loss.
(m) Loans and borrowings
All loans and borrowings, which are interest-bearing, are initially recognised at cost, being the fair value of the consideration received net of issue costs associated with borrowing, and are subsequently measured at amortised cost using the effective interest rate method. Amortised cost is calculated by taking into account any issue costs, and any discount or premium on settlement.
Gains and losses are recognised in net profit or loss when liabilities are derecognised or impaired, as well as through the amortisation process.
(n) Borrowing costs
Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets (that is, assets that necessarily take a substantial period of time to get ready for their intended use), are capitalised as part of the cost of those assets. Capitalisation of such borrowing costs ceases when the assets are substantially ready for their intended use.
Other borrowing costs are recognised as expenses in the period in which they are incurred.
(o) Operating leases
Leases where substantially all the rewards and risks of ownership of asset remain with the lessor are accounted for as operating leases. Rentals applicable to such operating leases are charged or credited to profit or loss on a straight-line basis over the lease terms.
(p) Research and development costs
Research and development costs are expensed as incurred.
An intangible asset would be recognised for certain development expenditure if applicable conditions were met, but to date all such expenditure has been expensed as incurred.
(q) Retirement benefits
Obligatory retirement benefits in the form of contribution under a defined contribution retirement schedule administered by local government agencies are charged to profit or loss as incurred.
(r) Foreign currency translation
The functional currency and the presentation currency of the Company are GBP and RMB respectively.
The functional currency of TPN is Renminbi ("RMB"), and the audited financial statements of TPN 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 RMB at the approximate rates of exchange ruling at the end of the reporting period, differences on translation of monetary assets and liabilities are recognised in profit or loss. Transactions in currencies other than RMB are translated at rates ruling on the transaction dates.
For the purposes of presenting the consolidated financial statements, the assets and liabilities of the Company and CNP, the Group's foreign operations, are translated into the presentation currency of the Group (i.e. RMB) at the rate of exchange prevailing at the end of the reporting period, and their income and expenses are translated at the average exchange rates for the year, unless exchange rates fluctuate significantly during the period, in which case, the exchange rates prevailing at the dates of transactions are used. Exchange differences arising, if any, are recognised in other comprehensive income and accumulated as a separate component of equity (the foreign currency translation reserve). Such exchange differences are recognised in profit or loss in the period in which the foreign operation is disposed of.
The financial statements of the Company and CNP have been translated from GBP and HKD to RMB at the following exchange rates :-
Year-end rates | Average rates | |
31 December 2011 | £1 = RMB9.8163 HKD1 = RMB0.81760 | £1 = RMB10.3527 HKD1 = RMB0.82910 |
(s) Income tax
Income tax comprises current and deferred tax. Current income tax is calculated based on the results for the year, adjusted for items which are not assessable or are disallowed.
Deferred tax is provided, using the liability method, on all temporary differences at the end of the reporting period between the tax bases of assets and liabilities and their carrying amounts for financial reporting purposes. Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the period when the asset is realised or the liability is settled, based on tax rates that have been enacted or substantively enacted at the end of the reporting period.
Deferred tax liabilities are recognised for all taxable temporary differences. Deferred tax assets are recognised for all deductible temporary differences, carry-forward of unused tax assets and unused tax losses, to the extent that it is probable that taxable profit will be available against which the deductible temporary differences, carry-forward of unused tax assets and unused tax losses can be utilised.
(t) Share-based payments
The cost of granting share options and other share-based remuneration to employees and Directors is recognised in profit or loss on a straight-line basis over the vesting period, based on the Group's estimate of shares that will eventually vest. These share-based payments are measured at fair value at the date of grant by use of the option pricing model known as the Black-Scholes formula using assumptions deemed to be consistent with the price which the incentive might have been worth if it was traded in the open market.
For equity-settled transactions with non-employees, the costs are recognised in profit or loss (or where they relate to issue costs, taken against the share premium account if appropriate) with measurement normally based on the fair value of goods or services received.
(u) Cash and cash equivalents
Cash and cash equivalents comprise cash at bank and in hand, demand deposits with banks, and short-term, highly liquid investments that are readily convertible into known amounts of cash and which are subject to insignificant risk of changes in value.
(v) Related parties
For the purposes of these financial consolidated statements, parties are considered to be related to the Group if the Group has the ability, directly or indirectly, to control the party or exercise significant influence over the party in making financial and operating decisions, or vice versa, or where the Group and the party are subject to common control or common significant influence. Related parties may be individuals (being members of key management personnel, significant shareholders and/or their close family members) or other entities and include entities which are under the significant influence of related parties of the Group where those parties are individuals, and post-employment benefit plans which are for the benefit of employees of the Group or of any entity that is a related party of the Group.
4. CRITICAL ACCOUNTING ESTIMATES AND JUDGEMENTS
In the process of applying the Group's accounting policies, management make various estimates and judgements (other than those involving estimates) based on past experience, expectations of the future and other information. The key source of estimation uncertainty and the critical judgement that can significantly affect the amounts recognised in the financial statements are :-
Key Sources of Estimation Uncertainty
Fair Value of Biological Assets
Management estimates the current market prices less estimated harvesting and initial processing costs of biological assets at the end of the reporting period with reference to market prices. Management considers that there is presently an absence of effective financial instruments for hedging against the pricing risks with the underlying agricultural produce. Unexpected volatility in market prices of the underlying agricultural produce could significantly affect the fair values of these biological assets and result in fair value re-measurement changes in future accounting periods.
The Group's business is subject to the usual biological hazards from fire, wind, insects and other natural disasters. Forces of nature such as temperature and rainfall may also affect harvest efficiency.
Management considers adequate preventive measures are in place. Nevertheless, unexpected factors affecting harvestable agricultural produce may result in re-measurement or harvest changes in future accounting periods.
Depreciation of property, plant and equipment
Property, plant and equipment are depreciated on a straight-line basis over their estimated useful lives, after taking into account their estimated residual values. The determination of the useful lives and residual values involves management's estimation. The Group assesses annually the residual values and the useful lives of the property, plant and equipment and if the expectation differs from the original estimate, such a difference may impact the depreciation in the year the estimate is changed and the future period.
Amortisation of intangible assets
Amortisation is charged to profit or loss on a straight-line basis over the estimated useful lives of intangible assets unless such lives are indefinite.
Intangible assets represent non-patented technical know-how, which is amortised over its definite useful lives.
Allowance for bad and doubtful debts
The Group performs ongoing credit evaluations of its customers and adjusts credit limits based on payment history and the customers' current credit-worthiness, as determined by the review of their current credit information. The Group continuously monitors collections and payments from its customers and maintains a provision for estimated credit losses based upon its historical experience and any specific customer collection issues that it has identified. Credit losses have historically been within the Group's expectations and the Group will continue to monitor the collections from customers and maintain an appropriate level of estimated credit losses.
Allowance for inventories
The management of the Group reviews an ageing analysis at the end of each reporting period, and makes allowance for obsolete and slow-moving inventory items identified that are no longer suitable for use in production. The management estimates the net realisable value for such finished goods based primarily on the latest invoice prices and current market conditions. The Group carries out an inventory review on a product-by-product basis at the end of each reporting period and makes allowances for obsolete items.
Income tax expense
The Group is subject to income tax in the PRC. There are certain transactions and calculations for which the ultimate tax determination is uncertain during the ordinary course of business. Where the final tax outcome of these matters is different from the amounts that were initially recorded, such differences will impact the current income tax and deferred tax provisions in the period in which such determination is made.
5. EARNINGS PER SHARE
Basic earnings per share
Basic earnings per share is calculated by dividing the profit attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the year.
2011 | 2010 | ||||
Profit attributable to equity holders of the Company (RMB'000) |
9,291 |
12,275 |
| ||
Weighted average number of ordinary shares in issue (thousands) | 81,707 |
81,647 | |||
Earnings per share (RMB per share) | 0.11 | 0.15 |
Diluted earnings per share
The Company has only one category of dilutive potential shares - share options. A calculation is done to determine the number of shares that could have been acquired at fair value based on the monetary value of the subscription rights attached to outstanding share options. It is compared with the number of shares that would have been issued assuming the exercise of the share options.
2011 | 2010 | ||||
Profit attributable to equity holders of the Company (RMB'000) |
9,291 |
|
12,275 |
| |
Weighted average number of ordinary shares in issue (thousands) | 81,707 |
81,647 | |||
Adjustment for share options (thousands) | 674 | 518 | |||
Weighted average number of ordinary shares for diluted | |||||
earnings (thousands) | 82,381 | 82,165 | |||
Diluted earnings per share (RMB per share) | 0.11 | 0.15 |
Related Shares:
TAIH.L