Become a Member
  • Track your favourite stocks
  • Create & monitor portfolios
  • Daily portfolio value
Sign Up
Quickpicks
Add shares to your
quickpicks to
display them here!

Final Results

7th Apr 2014 07:00

RNS Number : 1535E
China Chaintek United Co., Ltd
07 April 2014
 



 

Press Release

7 April 2014

 

China Chaintek United Co., Ltd

 

("ChainTek", the "Company" or the "Group")

 

Final Results

 

ChainTek (AIM:CTEK), the provider of logistics services to manufacturers of consumer goods in China, today announces its final results for the year ended 31 December 2013 (the "period").

 

Financial Highlights

·

Revenue up 2.9% to RMB350.6 million (2012: RMB340.6 million)

·

Profit before tax up 12.4% to RMB284.9 million (2012: RMB253.5 million)

·

EBITDA up 12.9% to RMB290.5 million (2012: RMB257.3 million)

·

Operating profit margin increased to 81.3% (2012: 74.4%)

·

Cash position of RMB319.3 million (2012: RMB342.7 million)

·

The Group concluded the first stage of its planned logistics park through the completion of its purchase of land use rights for a total RMB273 million

·

Maiden interim dividend of 2 pence net per share, in respect of the six month period ended 30 June 2013, paid on 3 January 2014 to shareholders on the register on 13 December 2013

·

A final dividend of 4 pence proposed in form of a scrip issue with a cash alternative, giving a total dividend of 6 pence for the year

 

Commenting on the final results, Shufang Zhuang, Executive Director and the Group's founder, said: "The Board is pleased with the progress in terms of both profit and revenue for the Group during the period. Our plans for the new logistics park are continuing to progress, and the land use rights have now been purchased in full.

 

"We are particularly pleased to be announcing the Group's final dividend, which is indicative of the Board's confidence in the growth potential for ChainTek. The market environment is ideally poised for the Group, with the accelerating rate of growth in the e-commerce space, as well as the government's investment into infrastructure and the reforms that are anticipated to drive growth in the consumer sector in China, and consequently the logistics sector. The dynamics of the continuing migration from rural to urban areas in China, as well as the easing of the one child policy, also indicate that the outlook for the sector is positive, and the Board is confident that ChainTek's potential for further growth is strong."

 

- Ends -

 

For further information:

 

China Chaintek United Co., Ltd

www.chaintek-united-ir.com

Derrick Wong (Finance Director)

Tel: +65 9227 8485

Tel: +86 159 8597 3034

Nominated Advisor and Joint Broker

ZAI Corporate Finance Ltd

Ray Zimmerman / Wei Wang

Tel: +44 (0) 207 060 2220

Joint Broker

Daniel Stewart & Company Plc

Paul Shackleton

Tel: +44 (0) 20 7776 6550

Abchurch Communications

Henry Harrison-Topham / Quincy Allan

Tel: +44 (0) 20 7398 7702

[email protected]

www.abchurch-group.com

 

 

The financial statements for the year ended 31 December 2013 will shortly be available on the Company's website at www.chaintek-united.com

Chairman's Statement

It is with pleasure that I present to you the report and consolidated financial statements of China Chaintek for the year ended 31 December 2013, the second since the Group was admitted to trading on the AIM market in August 2012.

 

Performance

This has been an encouraging year for the Group with growth across each of its operations in line with market expectations. This is discussed in more detail in the Chief Executive's Statement. I am delighted to report that Group revenues increased from RMB340.6 million to RMB350.6 million, Profit Before Tax from RMB253.5 million to RMB284.8 million and EBITDA by 12.9% from RMB257.3 million to RMB290.5 million. As a highly cash-generative business, the Group retained a strong year-end cash position of RMB319.3 million after having paid the remaining balance of RMB221 million for the purchase of the Land Use Rights for the Group's new logistics park, referred to in last year's statement. Given the Group's strong cash position, the Board believes that a progressive Dividend Policy is appropriate, which is set out in more detail below.

 

Strategy

Your Board wishes to emphasise its belief in the strong future growth of the logistics sector in China in which the Group is serving. This is an exciting time to be involved with the growth and development of consumerism in China and the accelerated use of e-commerce, which is so important to the future growth of the Group. Investing now in greater logistical supply capacity and in the information technology systems that support it is as far-sighted as it is crucial.

 

Outlook

Evoking the spirit of Deng Xiao Ping in 1978, China is embarking on far-reaching economic and systemic reforms following the third plenum of the Central Committee. It is anticipated that these reforms will enhance the growth of consumerism in China, including the logistics sector. An easing of the one child policy is helpful for future market growth as well as the continuing migration of families from rural to urban areas and the easing of restrictions on the sale of rural land. The outlook is for many reasons therefore positive for the sector. The scale of the growth of e-commerce during 2013, even before these reforms have been introduced, as outlined in the Chief Executive's report, is an early indicator of what we believe will be a period of sustainable development and growth for your Company.

 

Revenue and Dividends

In my Statement last year, I indicated that the Board intended to pay cash dividends when it became appropriate and feasible to do so. We have now reached that point. On 6 November 2013, we announced our first interim dividend of 2 pence per share, in respect of the six month period ended 30 June 2013. We are pleased that we can now declare that for this financial year we are proposing to pay a final dividend of 4 pence per share, giving a total dividend of 6 pence per share for this financial year. A separate circular will be sent to shareholders detailing the process, timing and mechanism for the payment following the Annual General Meeting.

 

Board Governance

The Board meets quarterly including twice a year in China. It has also met on an ad-hoc basis on three occasions during the period. Through its Nomination Committee the Board carries out evaluations of each of its Directors, Chairman, the Board itself and its committees. The Board also reviews on an ongoing basis each of its service providers for their scope, cost and quality of service. Regular liaison is maintained between the Board's Audit Committee and the Company's Auditors. The Board's Remuneration Committee maintains an ongoing review of the Company's remuneration policy.

 

Revised Reporting Requirements

Shareholders will note that there have been a number of changes in reporting requirements for listed companies with years beginning on or after 1 October 2012. As an AIM traded company we aspire towards meeting these requirements. In particular, there has been the addition of a Strategic Report and changes to the structure of the Directors' Remuneration Report in the audited financial statements. The Strategic Report is designed to replace and enhance reporting previously included in the Business Review section of the Directors' Report. Its purpose is to inform members and help them to assess how the Directors have performed their duties to promote the success of the Company during the year under review.

 

Annual General Meeting

This year's Annual General Meeting will be held at Becket House, 36 Old Jewry, London, EC2R 8DD on 20 May 2014. If you have any detailed questions, you may wish to raise these in advance with the Company Secretary. Shareholders who cannot attend the Annual General Meeting in person are encouraged to use their proxy votes. Shareholders who hold their shares through CREST are able to lodge their votes electronically.

 

William Knight

Non-Executive Chairman

7 April 2014

 

Chief Executive's Review

 

During the past financial year, China Chaintek has continued to achieve robust growth across its operations. Group revenues of RMB350.6 million and profit before tax of RMB284.9 million are in line with your Board's expectations. The Group remains highly cash-generative with a year-end cash position of RMB319.3 million (2012: RMB342.7 million) despite having paid a further RMB221 million to purchase the Land Use Rights for a new Logistics Park. I am also pleased that our financial strength has enabled the Group to initiate a progressive dividend policy. Equally importantly, the Board has taken significant initiatives to ensure that China Chaintek is well placed to capitalise on the very considerable opportunities in its market. But markets are dynamic and China Chaintek will continue to prosper by remaining proactive and ensuring that the Group is positioned to meet the developing needs of its customer base and to provide effective solutions to their problems. In order to achieve this, the Group has, for example, further developed its Inventory Solutions business, continued to invest in IT systems and it has also acquired the site for the new Logistics Park.

 

The growth of the e-commerce market in China provides China Chaintek with a superb opportunity for remarkable growth and the Board is focussed on achieving that.

 

The past financial year indeed has been an important period of development for the Group and I have pleasure in providing details below of the developments to which I have referred above.

 

Logistics Services Division

This Division achieved, on a like-for-like basis, a 9% increase in revenues which is in line with the Board's expectations although the audited revenue figure shows only a 3% increase over the previous year to RMB303.7 million (2012: RMB293.8 million). This reflects the introduction of value-added tax ("VAT") to replace sales tax. The rate for both taxes is 6% but sales tax was recognised under cost of sales whereas VAT is netted against revenue. Accordingly, the change resulted in lowering reported revenues by 6%. It also had the effect of increasing the gross margin from 90% to 93%.

 

The Division continued to develop strongly and during the year won a total of 16 new customers. These included VIPshop, one of China's leading online discount retailers for brands. The Board has continued its stated strategy of diversifying the Division's customer base, notably into the food and building materials industries which now comprise 22% of the Division's revenues (19% in 2012). The historic emphasis on shoes and apparel has further reduced, now comprising 69% of Divisional revenues (72% in 2012).

 

The customer list of this Division remains broadly based with about 300 customers, 75 of whom account for the majority of revenue with 10 accounting for 34% of revenue. The Division operates from the Transit Warehouse and Head Office in Jinjiang. To meet current and projected demand, there is a requirement for additional facilities. This requirement is being met by the development of a new Logistics Park, details of which are provided below.

 

Inventory Solutions Business

This Division maintained its revenue contribution as expected with audited revenues of RMB46.9 million. The tax changes referred to above mean that, on a like-for- like basis, the revenues would have been 6% higher. Gross margins are 48% (43% in 2012) and the Division accounted for 13% of total Group revenues. Your Board believes there is significant scope to grow the revenues of this Division, which is summarised in the 'Strategy for Growth' section later in this report.

 

The Division operates from a Central Distribution Centre ("CDC") in Jinjiang and two Regional Distribution Centres ("RDCs") including one in Hangzhou and one in Guangzhou. As with the Logistics Services Division, there is a need for increased facilities to meet demand. This will be met by the opening of the new Logistics Park and the opening of further RDCs to meet demand.

 

New Logistics Park

The site acquired for the new Logistics Park is strategically located amongst the Group's existing and potential clients in the Jinjiang Industrial Zone. The site is 145,600m2 and is 14km from the Group's Headquarters. The Land Use Rights ("LUR") have been acquired by China Chaintek for a total consideration of RMB273 million and construction will take approximately 18 months before commencement of operations.

 

The new Logistics Park will enable China Chaintek to satisfy the growing demand from manufacturers for outsourced logistics. The Board expects the Logistics Park to be at full capacity within three years of completion and it will provide China Chaintek with the ability to double its turnover once full capacity has been reached. China Chaintek has paid for the Logistics Park from its own cash resources, as sale and lease back is not currently an option in China at present, and the Group will also have sufficient resources to fund the estimated RMB600 million construction costs to complete the whole project.

 

In 2013, the Chinese government issued a new policy and regulation to support the logistics and warehousing industry, especially in land supply at a favourable price for logistics companies. The Group is actively negotiating with the local government to obtain the preferential policy for the new Logistics Park, being a rebate on the land price paid to the government.

 

China's e-commerce market

China's e-commerce market has developed more quickly and more extensively than many envisaged. It has also proved increasingly dynamic in its offerings and the methods used to make purchases. In 2012 the total value of on-line transactions increased by 67% over the previous year, reaching US$190 billion. Since then, the Chinese market has overtaken the US as the world's largest e-commerce market. The number of people in China purchasing goods and services online in 2012 was 242 million. With China having an estimated total population today of 1.3 billion, there is considerable scope for further growth and research suggests the Chinese e-commerce market will be valued between US$420 billion and US$650 billion by 2020. It is also worth noting that on "Singles Day" in 2012, online sales of US$4 billion were generated in China, surpassing the figure for "Cyber Monday" in the United States in the same year.

 

The prevalence of online shopping is not restricted to China's four Tier 1 Cities but also extends to the 43 Tier 2 Cities as well as further afield. China Chaintek's operations cover more than 50 of China's major cities with the ability to achieve further penetration. Unlike other developed e-commerce markets, 70% of the e-commerce market in China is C2C (consumer to consumer) compared to less than 10% in most developed markets. This underscores the importance of smaller businesses in driving growth. Such businesses need efficient logistics. Chinese consumers in the larger cities are accustomed to next day delivery and this service is expanding to meet the expectations of consumers in smaller cities. This requires fast and efficient fulfilment, home delivery and handing of returned goods along with greater warehouse capacity. In summary, the development of e-commerce in China is proving to be remarkably fast. China Chaintek intends to position itself as a leading service provider in this fast growing market. The initiatives summarised under 'Strategy for Growth' below will assist in this process.

 

Strategy for Growth

The Group shortly will commence construction of the new Logistics Park already referred to. This will service and attract customers for both the Logistics Services and the Inventory Solutions Divisions.

 

The Group also intends to build a larger CDC in Jinjiang city, continue development of its IT systems and open more RDCs. The latter will be opened to meet proven demand and on average will cost £600,000 each. Finding suitable sites can be challenging but China Chaintek has tackled this by way of its agreement with Global Logistic Properties, a Singapore listed property logistics developer, whereby properties are provided when and where required.

 

As previously announced, the Group's Logistics Services business has been appointed as a Designated Service Provider for VIPshop. The business will provide VIPshop with just-in-time delivery services enabling VIPshop's suppliers to deliver goods efficiently from their manufacturing facilities in Jinjiang to VIPshop's regional operation centres.

 

The Board believes that by offering both logistics services and inventory solutions, allied with the Group's long standing relationships with major brands in the Jinjiang region, China Chaintek is providing a robust platform for continued growth. It will also enable China Chaintek to benefit from the growth of the e-commerce business of its existing customers as well as enabling the Group to attract new clients in this rapidly growing sector.

 

I would like to thank the management and employees of China Chaintek for their hard work and professionalism. We have achieved much since the Group was founded some thirteen years ago. I am confident that we will continue to grow China Chaintek in the years ahead to the benefit of our shareholders and staff. I look forward to meeting Shareholders following the announcement of the Group's results.

 

Meijin Xu

Chief Executive Officer

7 April 2014

 

Consolidated statement of financial position

As at 31 December 2013

(All amounts in RMB unless otherwise stated)

 

31 December

2013

31 December

2012

 

Note

 

RMB

 

RMB

 

Assets

 

Non-Current

 

Land use right prepayments

 

5

302,436,208

30,106,119

 

Property, plant and equipment

 

6

80,407,090

75,793,727

382,843,298

105,899,846

 

Current

 

Land use right prepayments

 

5

669,911

669,911

 

Trade and other receivables

 

7

97,188,052

144,460,690

 

Cash and cash equivalents

 

8

319,283,433

342,712,249

417,141,396

487,842,850

 

Total assets

799,984,694

593,742,696

Equity and Liabilities

Capital and reserves

 

Share capital

 

9

357,254

357,254

 

Share premium

 

12

66,838,371

66,838,371

 

Merger reserve

 

10

(204,100)

(204,100)

 

Statutory common reserve

 

11

5,000,000

5,000,000

 

Capital reserve

 

12

9,821,903

9,821,903

 

Warrant reserve

 

13

13,184,433

13,184,433

 

Retained earnings

678,183,830

465,794,574

773,181,691

560,792,435

Liabilities

 

Current

 

Trade and other payables

 

14

11,733,085

18,663,909

 

Current tax payable

15,069,918

14,286,352

 

Total liabilities

26,803,003

32,950,261

 

Total equity and liabilities

799,984,694

593,742,696

 

The financial statements were authorised for issue by the Board of Directors on 7 April 2014.

 

Derrick Wong

Finance Director

 

Consolidated statement of comprehensive income

for the financial year ended 31 December 2013

(All amounts in RMB unless otherwise stated)

 

 

Year ended

 

Year ended

31 December

2013

31 December

2012

 

Note

 

RMB

 

RMB

 

Revenue

 

15

350,625,538

340,585,459

 

Cost of sales

(44,702,868)

(57,026,047)

 

Gross profit

305,922,670

283,559,412

 

Other income

 

16

955,929

3,230,675

 

Distribution expenses

(642,892)

(736,408)

 

Administrative expenses

(21,327,814)

(32,532,210)

 

Profit before taxation

 

17

284,907,893

253,521,469

 

Income tax expense

 

18

(72,518,637)

(66,939,720)

 

Profit for the year

212,389,256

186,581,749

 

Other comprehensive income:

 

Other comprehensive income (at nil tax)

-

-

 

Total comprehensive income for the year

212,389,256

186,581,749

 

Earnings per share (RMB)

 

- Basic

22

3.88

3.61

 

- Diluted

22

3.77

3.56

Consolidated statement of changes in equity

for the financial year ended 31 December 2013

 

(All amounts in RMB unless otherwise stated)

 

Statutory

 

Share

Merger

common

Capital

 

Warrant

 

Retained

 

capital

reserve

reserve

reserve

 

reserve

 

earnings

 

Total

 

RMB

RMB

RMB

RMB

 

RMB

 

RMB

 

RMB

Balance as at 1 January 2012

327,439

(204,100)

5,000,000

-

-

279,212,825

284,336,164

Total comprehensive income for the year

- Profit for the year

-

-

-

-

-

186,581,749

186,581,749

Total comprehensive income for the year

-

-

-

-

-

186,581,749

186,581,749

Transactions with owners recognised directly in equity

 

Contributions by and distributions to owners

Advance from a Shareholder waived (Note 14)

-

-

-

9,821,903

-

-

9,821,903

Issue of shares upon Initial Public Offering

66,868,186

-

-

-

-

-

66,868,186

Issue of Warrants

-

-

-

-

13,184,433

-

13,184,433

Total transactions with owners

66,868,186

-

-

9,821,903

13,184,433

-

89,874,522

Balance as at 31 December 2012

67,195,625

(204,100)

5,000,000

9,821,903

13,184,433

465,794,574

560,792,435

 

Total comprehensive income for the year

- Profit for the year

-

-

-

-

-

212,389,256

212,389,256

Total comprehensive income for the year

-

-

-

-

-

212,389,256

212,389,256

Balance as at 31 December 2013

67,195,625

(204,100)

5,000,000

9,821,903

13,184,433

678,183,830

773,181,691

 

 

Consolidated statement of cash flow

for the financial year ended 31 December 2013

(All amounts in RMB unless otherwise stated)

Year ended

Year ended

 

Note

31 December

2013

31 December

2012

 

RMB

 

RMB

 

Cash Flows from Operating Activities

 

Profit before taxation

284,907,893

253,521,469

 

Adjustments for:

Amortisation of land use rights prepayments

 

5

669,911

669,910

Depreciation of property, plant and equipment

 

6

5,785,860

3,691,087

(Gain) Loss on disposal of property, plant and equipment

 

17

(68,975)

61,125

 

Interest income

 

16

(886,954)

(617,125)

Equity-settled share-based payment expense

-

4,977,160

Operating profit before working capital changes

290,407,735

262,303,626

 

Changes in trade and other receivables

(4,727,362)

(26,240,725)

 

Changes in trade and other payables

44,451

888,946

 

Cash generated from operations

285,724,824

236,951,847

 

Income tax paid

(71,735,071)

(65,267,568)

Net cash generated from operating activities

213,989,753

171,684,279

 

Cash Flows from Investing Activities

Acquisition of property, plant and equipment

(10,435,248)

(7,091,920)

 

Acquisition of land use rights

(221,000,000)

-

Proceeds from disposal of property, plant and equipment

105,000

32,376

 

Interest received

886,954

617,125

 

Net cash used in investing activities

(230,443,294)

(6,442,419)

 

Cash Flows from Financing Activities

Repayment of advance from a Shareholder

 

(6,975,275)

 

-

 

Advance from a Shareholder

 

-

 

4,648,279

Net proceeds from issue of shares upon Initial Public Offering

 

-

 

75,075,459

Net cash (used in) generated from financing activities

 

(6,975,275)

 

79,723,738

Net (decrease) increase in cash and cash equivalents

 

(23,428,816)

 

244,965,598

Cash and cash equivalents at beginning of year

 

342,712,249

 

97,746,651

 

Cash and cash equivalents at end of year

 

8

 

319,283,433

 

342,712,249

 

The annexed notes form an integral part of and should be read in conjunction with these consolidated financial statements.

Notes to the consolidated financial statements

for the financial year ended 31 December 2013

 

1 General information

 

China Chaintek United Co., Ltd. ("China Chaintek" or the "Company") was incorporated as an exempted limited liability company in the Cayman Islands on 13 April 2011. The Company's registered office is at P. O. Box 1990, 3rd Floor, First Caribbean House, Cardinal Ave, KY1-1104, Cayman Islands. The Company's shares were admitted to trading on the AIM market of the London Stock Exchange on 20 August 2012.

 

The principal activities of the Company are those related to investment holding. The principal activities of the subsidiaries are logistics services and inventory solutions as indicated in Note 4.

 

 

2(a) Restructuring exercise and historical information

 

On 3 March 2000, Fujian Xingtai Logistics Co., Ltd. ("Fujian Xingtai") was incorporated as a limited liability company in the People's Republic of China (the "PRC") controlled by Mr Shufang Zhuang (Mr Zhuang). The registered office is located at Mei Ling Industrial Park, Jinjiang City, Fujian Province, PRC.

 

On 5 March 2010,Fujian Xingtai became a wholly owned entity of Mr Zhuang and his wife Mrs Meijin Xu (Mrs Xu).

 

On 7 December 2010, Chaintek United Holdings Ltd ("ChaintekUnited") was incorporated as a limited liability company in Hong Kong SAR. ChaintekUnited, an investment holding company, has its registered office at Room 1613, 16F, Tai Yau Building, 181 Johnson Road, Wan Chai, Hong Kong SAR. ChaintekUnited is wholly owned by Mr Zhuang and Mrs Xu.

 

On 29 January 2011, ChaintekUnited acquired 100% of the equity interest of Fujian Xingtai for a purchase consideration of RMB10,204,100, fully paid in cash with an advance from Mrs Xu.

 

On 13 April 2011, the Company was incorporated in the Cayman Islands for the proposed listing of the Company's shares on the AIM market of the London Stock Exchange. The Company is majority owned and controlled by Mr Zhuang and Mrs Xu.

 

On 27 June 2011, the Company acquired 100% of the equity interest of ChaintekUnited for a purchase consideration of HK$10,000 based on the nominal issued share capital of ChaintekUnited.

 

The acquisitions of Fujian Xingtai by ChaintekUnited and ChaintekUnited by the Company were a combination of businesses under common control by Mr Zhuang and Mrs Xu. As a result, the Company accounted for the acquisitions in a manner similar to a pooling of interests.

 

 

2(b) Basis of preparation

 

(a) Statement of compliance

 

The consolidated financial statements have been prepared in accordance with International Financial Reporting Standardsas adopted by the European Union.

 

(b) Basis of measurement

 

The financial statements have been prepared on the historical cost basis.

 

(c) Functional and presentation currency

 

The consolidated financial statements are presented in Renminbi (RMB), which is the presentation currency of the Group and the functional currency of the principal operating subsidiaries of the Group. All financial information has been presented in RMB, unless otherwise stated.

 

The accounting policies set out below have been applied consistently to all periods presented in these consolidated financial statements, and have been applied consistently by Group entities.

 

(d) Use of estimates and judgements

 

The preparation of the financial information in accordance with this basis of preparation requires the use of judgements, estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial information and the reported amounts of revenues and expenses during the financial year. Although these estimates are based on management's best knowledge of current events and actions, actual results may differ from those estimates.

 

Estimates and underlying assumptions are reviewed on an ongoing basis. Revisions to accounting estimates are recognised in the period in which the estimates are revised and in any future periods affected.

 

Critical judgements

 

Classification of land use right prepayments as operating leases

Within the PRC it is the practice for the State to issue land use rights to individuals or entities. Such rights are evidenced through the granting of a land use rights certificate, which gives the holder the right to use the land (including the construction of buildings thereon) for a given length of time. An upfront payment is made for these rights. The Directors judge that the substance of these arrangements is an operating lease over the land, and that the upfront payment represents prepaid lease rentals. As such, a prepayment is recognised in the statement of financial position, analysed between current and non-current assets. The prepayment is amortised to spread the lease cost over the duration of the term of the land use rights, as specified in the lease certificate.

 

Critical accounting estimates and assumptions

 

Useful lives of property, plant and equipment

Property, plant and equipmentare depreciated on a straight-line basis over their estimated useful lives. The Group performs annual reviews on whether the assumptions made on useful lives continue to be valid. As changes in the expected level of usage, competitors' actions and technological obsolescence arising from changes in the market demands or service output of the assets could impact the economic useful lives and the residual values of these assets, this could lead to potential changes in future depreciation charges, impairment losses and/or write-offs. A 5% difference in the expected useful lives of these assets from management's estimates would result in approximately 0.1% (2012: 0.1%) variance in the Group's profit for the financial year ended 31 December 2013.

 

Impairment of land use rights and property, plant and equipment

Land use rights and property, plant and equipment are reviewed to determine whether there is any indication that the carrying value of these assets may not be recoverable and have suffered impairment loss. If any such indication exists, the assets are tested for impairment. The recoverable amounts of the assets are estimated in order to determine the extent of the impairment loss, if any. The recoverable amount is the higher of an asset's fair value less costs to sell and value in use. Such impairment loss is recognised in profit or loss.

 

The use of estimates is required in the area of asset impairment, particularly in assessing: (1) whether an event has occurred that may indicate that the related asset values may not be recoverable; (2) whether the carrying value of an asset can be supported by the net present value of future cash flows which are estimated based upon the value-in-use calculation; (3) the appropriate key assumptions to be applied in preparing cash flow projections including whether these cash flow projections are discounted using an appropriate rate. Changing the assumptions selected by management to determine the level, if any, of impairment, including the discount rates or the growth rate assumptions in the cash flow projections could materially affect the net present value used in the impairment test and as a result affects the Group's results.

 

Allowance for bad and doubtful debts

The Group makes allowance for bad and doubtful debts, if any, based on an assessment of the recoverability of trade and other receivables. Allowances are applied to trade and other receivables where events or changes in circumstances indicate that the balances may not be collectible. The identification of bad and doubtful debts requires the use of judgement and estimates. Where the expected outcome is different from the original estimate, such difference will impact carrying value of trade and other receivables and doubtful debt expenses in the year in which such estimate has been changed.  At 31 December 2013, there is no objective evidence that any of the trade and other receivables are impaired.

 

Income tax

Significant judgement is involved in determining the provision for income taxes. There are certain transactions and computations for which the ultimate tax determination is uncertain during the ordinary course of business. The Group recognises liabilities for expected tax issues based on estimates of whether additional taxes will be due.

 

Where the final tax outcome of these matters is different from the amounts that were initially recognised, such differences will impact the income tax and deferred tax provisions in the period in which such determination is made.

 

2(c) New accounting standards and interpretations

 

a) Standards, amendments and interpretations effective in 2013:

 

The following new standards and amendments to standards are mandatory for the first time for the Group for the financial year beginning 1 January 2013. The implementation of these standards did not have a material effect on the Group:

 

Standard

Impact on initial application

Effective date

 

IFRS 13

Fair value measurement

1 January 2013

IAS 19 (Amendment 2011)

Employee benefits

1 January 2013

IFRS 7 (Amendment 2011)

Disclosures - offsetting financial assets and financial liabilities

1 January 2013

IAS 16 (improvements)

Classification of servicing equipment

1 January 2013

 

 

 

b) Standards, amendments and interpretations that are not yet effective and have not been early adopted:

 

Standard

Impact on initial application

Effective date

IAS 32 (Amendment 2011)

Offsetting financial assets and financial liabilities

1 January 2014

IFRS 11

Joint arrangements

1 January 2014*

IFRS 10

Consolidated financial statements

1 January 2014*

IFRS 12

Disclosure of interest in other entities

1 January 2014*

IAS 27 (Amendment 2011)

Separate financial statements

1 January 2014*

IAS 28 (Amendment 2011)

Investments in associates and joint ventures

1 January 2014*

IFRIC 21

Levies

1 January 2014

IFRS 9

Financial instruments

No effective date

 

 

* Effective date 1 January 2014 for the EU.

 

The Group does not expect the pronouncements to have a material impact on the Group's earnings or shareholders' funds.

 

 

3 Summary of significant accounting policies

 

Basis of Consolidation

 

Business combinations

The consolidated financial statements relate to the Company and its subsidiaries (together referred to as the "Group"). As explained in note 1 the acquisitions of Fujian Xingtai by Chaintek United and Chaintek United by the Company were a combination of businesses under common control by Mr Zhuang and Mrs Xu and were therefore accounted for in a manner similar to a pooling of interests.

 

Subsidiaries

Subsidiaries are entities controlled by the Group. Control exists when the Group has the power to govern the financial and operating policies of an entity so as to obtain benefits from its activities. In assessing control, potential voting rights that presently are exercisable or convertible are taken into account. The financial information of subsidiaries is included in the consolidated financial statements from the date that control commences until the date that control ceases.

 

Transactions eliminated on consolidation

All inter-company balances and significant inter-company transactions and resulting unrealised profits or losses are eliminated on consolidation and the consolidated financial statements reflect external transactions and balances only.

 

Foreign currency

 

Foreign currency transactions

Transactions in foreign currencies are translated to the respective functional currencies of the Group entities at the exchange rate at the date of the transaction. Monetary assets and liabilities denominated in foreign currencies at the reporting date are translated to the functional currency at the exchange rate at the reporting date. Non-monetary items that are measured in terms of historical cost in a foreign currency are translated using the exchange rate at the date of the transaction.

 

Foreign currency differences arising on translation are recognised in the statement of comprehensive income.

 

Property, plant and equipment and depreciation

Property, plant and equipment are stated at cost less accumulated depreciation and impairment losses, if any.

 

The cost of property, plant and equipment includes expenditure that is directly attributable to the acquisition of the items. Dismantlement, removal or restoration costs are included as part of the cost of property, plant and equipment if the obligation for dismantlement, removal or restoration is incurred as a consequence of acquiring or using the asset.

 

Depreciation is computed utilising the straight-line method to write off the cost of these assets over their estimated useful lives as follows:

 

Buildings 30 years

Plant and machinery 10 years

Computers and office equipment 2 - 10years

Motor vehicles 5 - 10 years

 

No depreciation is provided on construction work-in-progress. Depreciation will commence when the asset is completed and ready for its intended use.

 

The residual values, depreciation methods and useful lives of property, plant and equipment are reviewed and adjusted as appropriate at the reporting date.

 

Subsequent expenditure relating to property, plant and equipment that has already been recognised is added to the carrying amount of the asset when it is probable that future economic benefits, in excess of the standard of performance of the asset before that expenditure was made, will flow to the Group and the cost can be reliably measured. Other subsequent expenditure is recognised as an expense during the financial year in which it is incurred.

 

For acquisitions and disposals during the financial year, depreciation is provided from the month of acquisition and to the month before disposal respectively. Fully depreciated property, plant and equipment are retained in the books of accounts until they are no longer in use.

 

The gain or loss arising on disposal or retirement of an item of plant and equipment is determined as the difference between the sales proceeds and the carrying amounts of the asset and is recognised in profit or loss.

 

Land use rights

The land use rights are stated at cost less accumulated amortisation and any impairment losses. Amortisation is calculated on a straight-line basis to write off the cost of the land use rights over the period for which the rights have been granted.

 

Financial assets

The Group's financial assets include loans and receivables.

 

The Group initially recognises loans and receivables and deposits on the date they are originated.

 

Derecognition of financial instruments occurs when the rights to receive cash flows from the investments expire or are transferred and substantially all of the risks and rewards of ownership have been transferred.  An assessment for impairment is undertaken at least at each reporting date whether or not there is objective evidence that a financial asset or a groupof financial assets is impaired.

 

Loans and receivables

Loans and receivables are non-derivative financial assets with fixed or determinable payments that are not quoted in an active market. They arise when the Group provides money, goods or services directly to a debtor with no intention of trading the receivables. They are included in current assets, except for maturities greater than 12 months after the reporting date which are classified as non-current assets.

 

Loans and receivables are recognised initially at fair value plus any directly attributable transaction costs. Subsequent to initial recognition, loans and receivables are measured at amortised cost using the effective interest method, less provision for impairment.

 

The Group considers evidence of impairment for loans and receivables at both a specific asset and collective level. All individually significant loans and receivables are assessed for specific impairment. All individually significant receivables found not to be specifically impaired are then collectively assessed for any impairment that has been incurred but not yet identified. Loans and receivables that are not individually significant are collectively assessed for impairment by grouping together loans and receivables with similar risk characteristics.

 

In assessing collective impairment, the Group uses historical trends of the probability of default, the timing of recoveries and the amount of loss incurred, adjusted for management's judgement as to whether current economic and credit conditions are such that the actual losses are likely to be greater or less than suggested by historical trends.

 

An impairment loss in respect of a financial asset measured at amortised cost is calculated as the difference between its carrying amount and the present value of the estimated future cash flows, discounted at the asset's original effective interest rate. Losses are recognised in profit or loss and reflected in an allowance account against loans and receivables. Interest on the impaired asset continues to be recognised. When a subsequent event (e.g. repayment by a debtor) causes the amount of impairment loss to decrease, the decrease in impairment loss is reversed through profit or loss.

 

Loans and receivables comprise cash and cash equivalents, trade receivables, other receivables, deposits and prepayments, other than land use right prepayments, which are prepaid operating lease expenses and deposits for acquisition of land use rights.

 

Cash and cash equivalents

Cash and cash equivalents include cash and bank balancesthat have maturities of three months or less from inception.

 

Impairment of non-financial assets

The carrying amounts of non-financial assets subject to impairment are reviewed at the end of each reporting period to determine whether there is any indication of impairment. If any such indication exists, the asset's recoverable amount is estimated.

 

Dividends

Final dividends proposed by the Directors are not accounted for in Shareholders' equity as an appropriation of retained earnings, until they have been approved by the Shareholders in a general meeting. When these dividends have been approved by the Shareholders and declared, they are recognised as a liability.

 

Interim dividends are simultaneously proposed and declared, because the Articles of Association of the Company grant the Directors the authority to declare interim dividends. However, interim dividends are not charged to reserves until the relevant date of payment to shareholders.

 

Statutory common reserve

The subsidiary incorporated in the PRC is required to transfer between 5% and 10% of its profit after taxation to the statutory common reserve until the common reserve balance reaches 50% of the registered capital. For the purpose of calculating the transfer to this reserve, the profit after taxation shall be the amount determined under the PRC accounting standards. The transfer to this reserve must be made before the distribution of dividends to Shareholders. The statutory common reserve can only be used to set off against accumulated losses or to increase the registered capital of the subsidiary, subject to approval from the PRC authorities.

 

The statutory common reserve is not available for dividend appropriation to the Shareholders.

 

Share capital

Ordinary Shares are classified as equity.

 

Incremental costs directly attributable to the issue of Ordinary Shares and share options are recognised as a deduction from equity.

 

Warrants

The fair value of Warrants issued to vendors and Shareholders is measured using the Black-Scholes option pricing model. Measurement inputs include the share price on the measurement date, the exercise price of the instrument, expected volatility, expected term of the instrument, expected dividend, and the risk-free interest rate.

 

Financial liabilities

The Group's financial liabilities include trade and other payables.

 

Trade and other payables are initially recognised at fair value, and subsequently carried at amortised cost using the effective interest method.

 

Financial liabilities are recognised when the Group becomes a party to the contractual agreements of the instrument. All interest-related charges are recognised as an expense in "finance costs" in profit or loss. Financial liabilities are derecognised if the Group's obligations specified in the contract expire or are discharged or cancelled.

 

Gains and losses are recognised in profit or loss when the liabilities are derecognised.

 

Related parties

For the purposes of this consolidated historical financial information, 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 or other entities.

 

Leases

Leases of assets in which a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases.

 

Rentals on operating leases are recognised in profit or loss on a straight-line basis over the lease term unless another systematic basis is more representative of the time pattern in which economic benefits from the leased asset are consumed. Lease incentives received are recognised as an integral part of the total lease expense, over the term of the lease. Penalty payments on early termination, if any, are recognised in profit or loss when incurred.

 

The land use rights held by the Group are regarded as operating leases. The amounts paid for these rights are treated as lease prepayments and are amortised over the period for which the rights have been granted in accordance with the land use rights certificate.

 

Government grants

Grants that compensate the Group for expenses incurred are recognised in profit or loss as other income on a systematic basis in the same periods in which the expenses are recognised.

 

Employee benefits

Short-term employee benefits

Short-term benefit obligations are measured on an undiscounted basis and are expensed as the related service is provided.

 

Defined contribution plans

Payments made to state-managed retirement benefit schemes, such as the social security plans in the PRC, are dealt with as contributions to defined contribution plans. The contributions were recognized when the payment obligation existed.

 

The PRC subsidiary is required to contribute a certain percentage of its employees' payroll costs to the state-managed retirement benefit scheme operated by the municipal government.

 

The local municipal government undertakes to assume the retirement benefit obligations of all existing and future retired employees of the PRC subsidiary. The PRC subsidiary has no further payment obligations once the contributions have been paid.

 

Key management personnel

Key management personnel are those persons having the authority and responsibility for planning, directing and controlling the activities of the entity. Directors and certain key executive officers are considered key management personnel.

 

Income taxes

Income tax expense comprises current and deferred tax. Income tax expense is recognised in the income statement except to the extent that it relates to items recognised directly in equity, in which case it is recognised in equity or other comprehensive income.

 

Current tax is the expected tax payable on the taxable income for the year, using tax rates enacted or substantively enacted at the reporting date, and any adjustment to tax payable in respect of previous years.

 

Deferred tax is recognised in respect of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for taxation purposes. Deferred tax is not recognised for the following temporary differences: the initial recognition of goodwill, the initial recognition of an asset or liability in a transaction that is not a business combination and that affects neither accounting nor taxable profit, and differences relating to investments in subsidiaries to the extent that the timing of the reversal of the temporary difference can be controlled and it is probable that the temporary difference will not reverse in the foreseeable future.

 

Deferred tax is measured at the tax rates that are expected to be applied to the temporary differences when they reverse, based on the laws that have been enacted or substantively enacted at the reporting date.

 

A deferred tax asset is recognised for unused tax losses, tax credits and deductible temporary differences, to the extent that it is probable that future taxable profits will be available against which they can be utilised. Deferred tax assets are reviewed at each reporting date and are reduced to the extent that it is no longer probable that the related tax benefit will be realised.

 

Deferred tax assets and liabilities are offset if there is a legally enforceable right to offset current tax liabilities and assets and they relate to income taxes levied by the same tax authorities on the same taxable entity, or on different tax entities, provided they intend to settle current tax liabilities and assets on a net basis or their tax assets and liabilities will be realised simultaneously.

 

Earnings per share

The Group presents basic and diluted earnings per share ("EPS") data for its Ordinary Shares. Basic EPS is calculated by dividing the profit or loss attributable to Ordinary Shareholders of the Company by the weighted average number of Ordinary Shares outstanding during the period. Diluted EPS is determined by adjusting the profit or loss attributable to Ordinary Shareholders and the weighted average number of Ordinary Shares outstanding, adjusted for the effects of all dilutive potential Ordinary Shares, which comprise Warrants.

 

Operating segments

An operating segment is a component of the Group that engages in business activities from which it may earn revenues and incur expenses, including revenues and expenses that relate to transactions with any of the Group's other components. Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker. The chief operating decision-maker has been identified as the Chief Executive Officer who makes strategic resources allocation decisions.

 

Revenue recognition

The Group derives its revenues from two principal sources: 1) logistics services; and 2) inventory solutions.

 

Logistics services

Logistics services involving land transportation are provided with the use of independent transportation contractors (carriers). The Group bills the carrier its logistics arrangement fee after the goods have been delivered by the carrier but recognises revenue at the date that the logistics arrangement has been completed which is regarded as the date the goods are transferred to the responsibility of the carrier. The carrier bills the receiver directly andbears the risk of loss of the goods during transit to the receiver.

 

Inventory solutions

Inventory solutions relate to the provision of inventory storage and custody, goods receipts and issues, packaging, changing product labels and related services. The customer is billed a fixed fee per unit of goods managed by the Group for all of these services. The Group bills the customer directly for these services as the goods are collected by the carrier and recognises revenue at this same time.

 

Interest income

Interest income is recognised on a time proportion basis using the effective interest method.

 

 

4 Subsidiaries

 

 

Country of

 

incorporation

Name of subsidiary

and operations

Percentage of equity held

Principal activities

 

31 December

 

31 December

 

2013

 

2012

 

Held by Company

Chaintek United Holdings Ltd

Hong Kong

100%

100%

Investment holding

 

Held by Chaintek United

 

Holdings Ltd

Fujian Xingtai Logistics Co.,

PRC

100%

100%

Provision of logistics

Ltd.

services and

inventory solutions

 

5 Land use rights prepayments

 

31 December 2013

31 December 2012

RMB

RMB

Cost

 

At 1 January

33,495,525

33,495,525

 

Additions

273,000,000

-

 

At 31 December

306,495,525

33,495,525

Accumulated amortisation

At 1 January

2,719,495

2,049,585

 

Amortisation for the year

669,911

669,910

 

At 31 December

3,389,406

2,719,495

 

Carrying amount at 31 December

303,106,119

30,776,030

 

Presented as:

 

Current assets

669,911

669,911

 

Non-current assets

302,436,208

30,106,119

303,106,119

30,776,030

 

On 6 March 2013, the company signed an agreement with the PRC's land authorities towards the right to use a parcel of land for construction of a warehouse. As at 31 December 2013, the Group had fully paid for the full amount of land use rights but yet to obtain the land use right certificate to commence use of the parcel of land, and amortisation has not yet commenced on this land use rightsaccordingly.

6 Property, plant and equipment

 

Computers

Plant and

and office

Motor

Construction

Buildings

machinery

equipment

vehicles

work in-progress

Total

RMB

RMB

RMB

RMB

RMB

RMB

Cost

At 1 January 2012

23,834,423

1,336,300

6,076,772

6,195,730

43,100,000

80,543,225

Additions

-

129,600

459,613

80,707

6,422,000

7,091,920

Transfers

49,522,000

-

-

-

(49,522,000)

-

Disposals

-

-

-

(405,000)

-

(405,000)

At 31 December 2012

73,356,423

1,465,900

6,536,385

5,871,437

-

87,230,145

Additions

1,795,799

356,606

6,500,000

1,782,843

-

10,435,248

Disposals

-

(55,000)

-

(1,355,000)

-

(1,410,000)

At 31 December 2013

75,152,222

1,767,506

13,036,385

6,299,280

-

96,255,393

Accumulated depreciation

At 1 January 2012

3,054,800

270,190

1,384,507

3,347,333

-

8,056,830

Depreciation charge for the year

1,848,064

211,290

1,052,133

579,600

-

3,691,087

Disposals

-

-

-

(311,499)

-

(311,499)

At 31 December 2012

4,902,864

481,480

2,436,640

3,615,434

-

11,436,418

Depreciation charge for the year

3,580,153

261,156

588,663

1,355,888

-

5,785,860

Disposals

-

(49,041)

-

(1,324,934)

-

(1,373,975)

At 31 December 2013

8,483,017

693,595

3,025,303

3,646,388

-

15,848,303

Net book value

At 31 December 2012

68,453,559

984,420

4,099,745

2,256,003

-

75,793,727

At 31 December 2013

66,669,205

1,073,911

10,011,082

2,652,892

-

80,407,090

7 Trade and other receivables

 

31 December

2013

31 December

2012

 

RMB

 

RMB

 

Trade receivables

86,394,975

79,573,035

 

Rental deposits*

9,009,030

9,128,460

 

Deposit for acquisition of land use rights**

-

52,000,000

 

Advance payment to information technology vendor

-

3,250,000

 

Insurance prepayments

465,466

509,195

Prepayment of interim dividend to share registrar

(Note 25)

1,318,581

-

10,793,077

64,887,655

 

Total

97,188,052

144,460,690

 

The Group allows an average credit period of 90 days to its trade customers.

 

Trade and other receivables are denominated in RMB, except prepayment of interim dividend to share registrar which is denominated in GBP.

 

* Rental deposits relate to refundable security deposits placed with lessors for operating leases of warehousing facilities and fall due for repayment within 12 months.

 

** This relates to deposit payments made to the PRC's land authorities towards the right to use a parcel of land for constructions of a warehouse. The agreement was signed on 6 March 2013. As at 31 December 2013, the Group had fully paid for the full amount of land use rights but yet to obtain the land use right certificate to commence use of the parcel of land. It has been classified in Note 5 Land use rights prepaymentsin 2013.

 

 

8 Cash and cash equivalents

 

31 December

2013

31 December

2012

 

RMB

 

RMB

 

Cash and bank balances

319,283,433

342,712,249

 

As at 31 December 2012 and 2013, bank balances of approximately RMB342,630,000 and RMB319,214,000 are interest earning. The weighted average effective interest rate of these interest-earning bank balances as at 31 December 2012 and 2013 was 0.38% per annum, respectively.

 

Cash and bank balances are denominated in the following currencies:

 

31 December

2013

31 December

2012

 

RMB

 

RMB

 

Chinese Renminbi

258,479,068

274,315,950

 

United States Dollar

16,169

40,092

 

British Pound

60,768,983

68,354,411

 

Singapore Dollar

1,478

1,796

 

Hong Kong Dollar

17,735

-

319,283,433

342,712,249

 

 

9 Share capital

 

31 December

2013

31 December

2012

No. of Ordinary

Shares

No. of Ordinary

Shares

Authorised:

Balance at beginning of year

- Ordinary Shares of US$1 each

-

50,000

- Ordinary Shares of US$0.001 each

200,000,000

-

Share subdivision**

-

49,950,000

Increase in authorised share capital

-

150,000,000

Balance at end of year

- Ordinary Shares of US$0.001 each

200,000,000

200,000,000

Issued and fully paid:

Balance at beginning of year*

54,696,875

50,000

Share subdivision**

-

49,950,000

Issue of shares pursuant to the initial public offer of shares (fully paid)***

-

4,696,875

Balance at end of year

54,696,875

54,696,875

 

 

RMB

RMB

Value in RMB

Authorised:

Balance at beginning of year

1,272,067

327,439

Increase in authorised share capital

-

944,628

Balance at end of year

1,272,067

1,272,067

 

31 December

2013

31 December

2012

RMB

RMB

Issued and fully paid:

Balance at beginning of year*

357,254

327,439

Issue of shares pursuant to the initial public offer of shares

-

29,815

Balance at end of year

357,254

357,254

 

* The Company was incorporated in the Cayman Islands in April 2011 with an authorised share capital of US$50,000 divided into 50,000 shares of US$1 each.

 

** Pursuant to an ordinary and special resolutions passed on 1 August 2012, the Company's Shareholders approved the subdivision of the Ordinary Shares, with each Ordinary Share of US$1 each subdivided into 1,000 Ordinary Shares of US$0.001 each; and the increase in the authorised share capital of the Company from US$50,000 comprising 50,000,000 Ordinary Shares of US$0.001 each to US$200,000 comprising 200,000,000 shares of US$0.001 each.

 

*** In August 2012, the Company issued 4,696,875 shares at £1.60 per share pursuant to its initial public offer of shares on the AIM market of the London Stock Exchange which raised £7,515,000 (equivalent to RMB75,075,459).

 

In connection with the IPO, the Company issued 586,913 free Warrants to certain vendors for their services rendered and 1,098,437 free Warrants attached to 2,196,875 Ordinary Shares issued to three new Shareholders. Each Warrant carries the right to subscribe for one new Ordinary Share in the capital of the Company at an exercise price of £1.60. The IPO proceeds of RMB75,075,459 were allocated to Ordinary Shares and Warrants issued to Shareholders using the fair value of the two instruments on a pro-rata basis on the IPO date. As a result, RMB66,868,186 was recorded within share capital and share premium and RMB8,207,273 in the Warrant reserve (Note 13).

 

The holders of Ordinary Shares are entitled to receive dividends as declared from time to time and are entitled to one vote per share at meetings of the Company. All shares rank equally with regard to the Company's residual assets.

 

In the current year, the Company has disaggregated share capital between share capital and share premium, as a consequence the share premium balance has increased and the share capital balance has decreased by RMB 66,838,371 in the previous year.

 

10 Merger reserve

 

The merger reserve represented the excess of the purchase consideration for the acquisition of the subsidiaries under common control in the Restructuring Exercise described in Note 2(a) over the combined paid-up registered capital of those subsidiaries.

 

 

11 Statutory common reserve

 

31 December

2013

31 December

2012

 

RMB

 

RMB

 

Statutory common reserve

 

- Balance at beginning and end of year

5,000,000

 

5,000,000

 

According to PRC Company Law, Fujian Xingtai is required to transfer between 5% and 10% of its profit after taxation to the statutory common reserve until the statutory common reserve balance reaches 50% of the registered capital. The amount of net profit after taxation transferred to the statutory common reserve reached 50% of the registered capital during the year ended 31 December 2009.

 

12 Other reserves

 

Capital reserve

 

31 December

2013

31 December

2012

 

RMB

 

RMB

 

Advance from a Shareholder waived (Note 14)

9,813,688

9,813,688

 

Amounts owing to Shareholders waived (Note 14)

8,215

8,215

9,821,903

9,821,903

 

Share premium

 

31 December

2013

31 December

2012

 

RMB

 

RMB

 

Issue of shares at a premium to par value

 

66,838,371

 

66,838,371

 

13 Warrant reserve

 

The Warrant reserve comprises the cumulative value of the portion of IPO proceeds ascribed to the attached Warrants, as described in share capital above. When a Warrant is exercised, the related balance in the Warrant reserve will be transferred to share capital. A number of warrants were granted to certain service providers as part of the listing process in 2012. The directors consider that these warrants primarily related to services in support of the listing process rather than in supporting the main fund raising process and therefore have recorded the costs as a share based payment expense of RMB4,977,160 for the year ended 31 December 2012.

 

Each Warrant carries the right to subscribe for one new Ordinary Share in the capital of the Company at an exercise price of £1.60.

 

The 1,500 Warrants issued to the vendors are exercisable at any time for a period of three years from 20 August 2012. The fair value of the Warrants was determined using the Black-Scholes option pricing formula with the following assumptions: volatility of 55.71%; risk free interest rate of 0.23%; and expected life of three years.

 

The 1,683,850 Warrants issued to the Shareholders and vendors are exercisable at any time for a period of five years from 20 August 2012. The share price at date of grant was 160p per share. The fair value of the Warrants was determined using the Black-Scholes option pricing formula with the following assumptions: volatility of 62.80%; risk free interest rate of 0.62%; and expected life of five years.

 

14 Trade and other payables

 

31 December

2013

31 December

2012

 

RMB

 

RMB

 

Other payables

 

Deposits from transportation agents

4,000,000

4,000,000

 

Advance from a Shareholder*

-

6,975,275

 

Accrued payroll costs

3,029,986

3,073,536

 

Accrued professional fees

700,000

1,106,700

 

Accrued social insurance

931,552

868,004

 

Other tax payables

2,715,454

2,398,501

 

Amounts owing to Shareholders**

-

-

 

Others

356,093

241,893

11,733,085

18,663,909

11,733,085

18,663,909

 

* At 31 December 2012, the advance from a Shareholder related to an advance from Mrs Xu to provide working capital for Chaintek United. The advance from a Shareholder was unsecured, interest-free and repayable in cash on demand. Pursuant to an agreement entered into with Mrs Xu, the Shareholder waived a portion of the advance amounting to RMB9,813,688 during the financial year ended 31 December 2012. The advance amount waived was considered as a capital contribution from the Shareholder and recognised directly in equity under capital reserve. The remaining amount of RMB6,975,275 has been fully repaid in 2013.

 

** On 27 June 2011, in connection with the restructuring exercise described in Note 2(a), the Company acquired 100% of the equity interest of Chaintek United for a purchase consideration of HK$10,000 (RMB8,215) based on the nominal issued share capital of Chaintek United. The purchase consideration was outstanding at 31 December 2011. During the financial year ended 31 December 2012, the former Shareholders of Chaintek United, Mr Zhuang and Mrs Xu, waived the amount which was unsecured and interest free. Mr Zhuang and Mrs Xu are Shareholders of the Company after the restructuring exercise. The amount waived was considered as capital contributions from the Shareholders and recognised directly in equity under capital reserve.

 

Other payables are denominated in the following currencies:

 

31 December

2013

31 December

2012

 

RMB

 

 RMB

 

Chinese Renminbi

11,733,085

10,581,934

 

United States Dollar

-

1,513,518

 

British Pound

-

4,074,009

 

Singapore Dollar

-

2,494,448

11,733,085

18,663,909

 

 

15 Revenue

 

Year ended

31 December

2013

Year ended

31 December

2012

 

RMB

 

RMB

Logistics services

303,685,617

293,758,400

Inventory solutions

46,939,921

46,827,059

350,625,538

340,585,459

 

16 Other income

 

Year ended

31 December

2013

Year ended

31 December

2012

RMB

RMB

Interest income

886,954

617,125

Gain on disposal of property, plant and equipment

68,975

-

Exchange gain

-

1,063,550

Government grant

-

1,550,000

955,929

3,230,675

 

Government grant received by the Group during the year ended 31 December 2012 relates to a subsidy for the logistics business with no conditions attached.

 

17 Profit before taxation

 

(a) The following items have been included in arriving at profit before taxation:

 

Year ended

31 December

2013

Year ended

31 December

2012

 

RMB

 

RMB

Amortisation of land use rights

 

669,911

 

669,910

Equity-settled share-based payment expense

 

-

 

4,977,160

(Gain) Loss on disposal of property, plant and equipment

 

(68,975)

 

61,125

Depreciation of property, plant and equipment

 

5,785,860

 

3,691,087

Operating lease expense

 

7,008,002

 

7,609,484

Exchange loss (gain)

 

662,004

 

(1,063,550)

Staff costs

Key management personnel:

- Directors

- Directors' remuneration

 

2,064,080

 

1,578,767

- Contributions to defined contribution plans

 

2,750

 

2,508

- Other than Directors

- Salaries, wages and other related costs

 

1,224,500

 

1,215,719

- Contributions to defined contribution plans

 

7,355

 

5,705

Other than key management personnel:

- Salaries, wages and other related costs

 

19,933,753

 

21,500,116

- Contributions to defined contribution plans

 

2,538,777

 

2,294,869

 

25,771,215

 

26,597,684

 

Key management personnel includes Xu LiangYi, Group Chief Operating Officer, who is a brother of Mrs Xu. Key management personnel compensation for Chief Operating Officer is as follows:

 

Included in:

Year ended

31 December

2013

Year ended

31 December

2012

 

RMB

 

RMB

Salaries, wages and other related costs

 

324,000

 

358,000

Contributions to defined contribution plans

 

1,855

 

2,534

 

325,855

 

 360,534

 

(b) Amortisation of land use rights, depreciation of property, plant and equipment, operating lease expense and staff costs included in cost of sales, distribution expenses and administrative expenses are as follows:

Included in:

Cost of

sales

Administrative expenses

 

Total

 

RMB

 

RMB

 

RMB

Year ended 31 December 2013

Amortisation of land use rights

 

588,617

 

81,294

 

669,911

Depreciation of property, plant and equipment

 

4,353,612

 

1,432,248

 

5,785,860

Operating lease expense

 

7,008,002

 

-

 

7,008,002

Staff costs

Key management personnel:

- Directors

- Directors' remuneration

 

-

 

2,064,080

 

2,064,080

- Contributions to defined contribution plans

 

-

 

2,750

 

2,750

- Other than Directors

- Salaries, wages and other related costs

 

-

 

1,224,500

 

1,224,500

- Contributions to defined contribution plans

 

-

 

7,355

 

7,355

Subtotal

 

-

 

3,298,685

 

3,298,685

Other than key management personnel:

- Salaries, wages and other related costs

 

18,328,450

 

1,605,303

 

19,933,753

- Contributions to defined contribution plans

 

2,255,558

 

283,219

 

2,538,777

 

20,584,008

 

5,187,207

 

25,771,215

 

 

Included in:

Cost of

sales

Administrative expenses

 

Total

 

RMB

 

RMB

 

RMB

Year ended 31 December 2012

Amortisation of land use rights

 

588,617

 

81,293

 

669,910

Equity-settled share-based payment expense

 

-

 

4,977,160

 

4,977,160

Depreciation of property, plant and equipment

 

2,167,377

 

1,523,710

 

3,691,087

Operating lease expense

 

7,609,484

 

-

 

7,609,484

 

Staff costs

Key management personnel:

- Directors

- Directors' remuneration

 

-

 

1,578,767

 

1,578,767

- Contributions to defined contribution plans

 

-

 

2,508

 

2,508

- Other than Directors

- Salaries, wages and other related costs

 

-

 

1,215,719

 

1,215,719

- Contributions to defined contribution plans

 

-

 

5,705

 

5,705

Subtotal

 

-

 

2,802,699

 

2,802,699

Other than key management personnel:

- Salaries, wages and other related costs

 

17,233,313

 

4,266,803

 

21,500,116

- Contributions to defined contribution plans

 

2,018,139

 

276,730

 

2,294,869

 

 

 

19,251,452

 

7,346,232

 

26,597,684

 

18 Income tax expense

Year ended

31 December

2013

Year ended

31 December

2012

 

RMB

 

 RMB

Current taxation

72,518,637

66,939,720

Reconciliation of effective tax rate

Profit before taxation

284,907,893

253,521,469

Tax at the PRC statutory rate of 25% (2012: 25%)

71,226,973

63,380,367

Differences in foreign tax rate

-

2,613,403

Tax exempt income

-

(387,500)

Non-deductible expenses

-

149,513

 

Deferred tax assets on losses not recognised

1,291,664

1,183,937

 

72,518,637

 

66,939,720

 

No deferred tax asset or liability is recognised, principally as a result of the Group's taxable profit equating to its accounting profit, and there being no differences between the tax basis of assets and liabilities and the carrying values in the statement of financial position.

 

At the reporting date, the Group has unabsorbed tax losses of approximately RMB13,950,000 (2012: RMB9,356,000) attributable to a subsidiary.

 

The Group has not recognised a deferred tax asset in respect of the tax losses because management believes that it is not probable that these tax losses would be allowed by the tax authorities.

 

19 Commitments

 

Capital commitment

At the reporting date, the Group was committed to making the following capital commitment in respect of property, plant and equipment.

31 December

2013

31 December

2012

RMB

RMB

Capital expenditure contracted but not provided for

in the financial statements:

- Construction of a Central Distribution Centre warehouse

-

4,672,000

 

Operating lease commitments

At the reporting date, the Group was committed to making the following rental payments in respect of operating leases of warehouses.

 

Year ended

31 December

2013

Year ended

31 December

2012

RMB

RMB

Not later than one year

4,942,268

6,784,536

Later than one year and not later than five years

-

3,045,731

Later than five years

-

-

4,942,268

9,830,267

 

These leases expire between July 2014 and September 2014, with renewal options at prevailing market rents.

 

20 Significant related party transactions

 

Other than as disclosed on Notes 12 and 17, there were no transactions with related parties during the financial years ended 31 December 2012 and 2013.

 

21 Operating segments

 

For management reporting purposes, the Group is organised into the following reportable operating segments:

 

(a) Logistics services- includes the provision of land transportation services.

 

(b) Inventory solutions - includes the provision of warehousing services.

 

(c) Corporate - includes investment holdings and Corporate Office which incurs general corporate expenses.

 

Segment accounting policies are the same as the policies described in Note 3. Intra- and inter-segment transactions were carried out at terms agreed between the parties during the financial year. Intra and inter-segment transactions were eliminated in preparing the consolidated financial statements.

 

Segment revenue and expense:

Segment revenues and expenses are the operating revenues and expenses reported in the Group's statement of comprehensive income that are directly attributable to a segment and the relevant portion of such revenue and expense that can be allocated on a reasonable basis to a segment.

 

Segment assets and liabilities:

Segment assets and liabilities include items directly attributable to a segment as well as those that can be allocated on a reasonable basis. Capital expenditure includes the total cost incurred to acquire plant and equipment directly attributable to the segment.

 

Group cash resources, financing activities and income taxes are managed on a Group basis and are not allocated to operating segments. Unallocated assets comprise cash and cash equivalents. Unallocated liabilities comprise income tax payable.

 

The Group Chief Executive Officer ("Group CEO") monitors the operating results of its operating segments for the purpose of making decisions about resource allocation and performance assessment.

 

Information regarding the results of each reportable segment is included below. Performance is measured based on segment profit before income tax, as included in the internal management reports that are reviewed by the Group CEO.

 

Logistics services

Inventory solutions

Consolidated

Year

ended 31

December

2013

Year

ended 31

December

2012

Year

ended 31

December

2013

Year

ended 31

December

2012

Year

ended 31

December

2013

Year

ended 31

December

2012

 

RMB'000

RMB'000

RMB'000

RMB'000

RMB'000

RMB'000

 

 

Sales to external customers

303,686

293,758

46,940

46,827

350,626

340,585

 

Segment revenue

303,686

293,758

46,940

46,827

350,626

340,585

 

 

Segment results

284,387

265,572

22,483

22,149

306,870

287,721

 

Reconciling items

(21,962)

(34,200)

 

Profit before taxation

284,908

253,521

 

Income tax expense

(72,519)

(66,940)

 

Profit for the year

212,389

186,581

 

 

Assets and liabilities:

 

Segment assets

91,538

82,951

369,294

145,195

460,832

228,146

 

Unallocated assets

319,283

342,712

 

Reconciling items

19,870

22,885

 

Total assets

799,985

593,743

 

 

Segment liabilities

8,629

5,157

1,794

1,831

10,423

6,988

 

Unallocated liabilities

15,070

14,286

 

Reconciling items

1,310

11,676

 

Total liabilities

26,803

32,950

 

 

Other segment information:

 

Non-current assets

14,631

12,993

349,696

73,558

364,327

86,551

 

Reconciling items

18,516

19,349

 

382,843

105,900

 

 

Acquisition of land use right

-

-

221,000

-

221,000

-

 

 

Acquisition of property, plant and equipment

258

10

8,314

5,084

8,572

5,094

 

Reconciling items

1,863

1,998

 

10,435

7,092

 

 

Depreciation

566

299

3,787

1,868

4,353

2,167

 

Reconciling items

1,433

1,524

 

5,786

3,691

 

Amortization of land use rights prepayments

140

140

449

449

589

589

 

Reconciling items

81

81

 

670

670

 

 

Geographical information

The Group's operations are located in the PRC and all of the Group's revenue is derived from services provided to customers in the PRC. Hence, no analysis by geographical area of operations is provided.

 

Major customers

None of the customers accounted for more than 10% of the Company's total revenues for the years ended 31 December 2012 and 2013. However, five of the transport agencies used as an intermediary, account individually for more than 10% of total revenue in both the current and prior year.

 

 

22 Earnings per share

 

Year ended

31 December

2013

Year ended

31 December

2012

Net profit after taxation (RMB)

212,389,256

186,581,749

Weighted average number of Ordinary Shares used in calculation of basic earnings per share

54,696,875

51,724,332

Effect of dilutive potential Ordinary Shares from weighted average number of Warrants

1,683,850

618,181

Weighted average number of Ordinary Shares used in calculation of diluted earnings per share

56,380,725

52,342,513

Earnings per share -

Basic (RMB)

3.88

3.61

Diluted (RMB)

3.77

3.56

 

 

23 Financial risk management

 

Financial risk management objectives and policies

 

The Board of Directors has overall responsibility for the establishment and oversight of the Group's risk management framework. The Group's risk management policies are established to set out its overall business strategies, tolerance of risk and general risk management philosophy. Risk management policies and systems are reviewed regularly to reflect changes in market conditions and the Group's activities.

 

(a) Market risk

 

Interest rate risk

Interest rate risk is the risk that the fair value or future cash flows of the Group's financial instruments will fluctuate because of changes in market interest rates.

 

The Group is exposed to interest rate risk, in respect of interest-bearing cash balances at variable rates, which is not material.

 

Sensitivity analysis - Interest rate risk

A 30 basis points increase/decrease in interest rates on interest-bearing cash balances at the reporting date would increase/decrease profit before tax and equity by approximately RMB1,028,000 and RMB958,000 for the financial years ended 31 December 2012 and 2013, respectively. This analysis has not taken into account the associated tax effects and assumes that all other variables, in particular foreign currency rates, remain constant.

 

Foreign currency risk

The Group carries on its business operations in the PRC through Fujian Xingtai with sales and purchases, capital expenditure and operating expenses denominated in RMB, which is the currency of all Group entities.

 

At 31 December 2012 and 2013, the Group is exposed to foreign currency risk in respect of transactions, primarily proceeds from the initial public offer of shares and professional fees that are denominated in a currency other than RMB. The currencies in which these transactions primarily are denominated are theUnited States Dollar (USD), British Pound (GBP). Transactions denominated in Singapore Dollar (SGD) and Hong Kong Dollar (HKD) is immaterial to the Group.

 

The Group does not hold or issue derivative financial instruments to hedge against fluctuations in foreign exchange.

 

Sensitivity analysis for foreign currency risk

A 5% strengthening/weakening of the above currencies against RMB at the reporting date would have increased/decreased equity and profit before tax by the amounts shown below. This analysis is based on foreign currency exchange rate variances that the Group considered to be reasonably possible at the end of the reporting period. This analysis has not taken into account the associated tax effects and assumes that all other variables, in particular interest rates, remain constant.

 

Profit before tax

Equity

increase/(decrease)

increase/(decrease)

RMB

RMB

31 December 2013

USD against RMB

- strengthened

(808)

(808)

- weakened

808

808

GBP against RMB

- strengthened

(3,104,378)

(3,104,378)

- weakened

3,104,378

3,104,378

31 December 2012

USD against RMB

- strengthened

(73,671)

(73,671)

- weakened

73,671

73,671

GBP against RMB

- strengthened

3,214,020

3,214,020

- weakened

(3,214,020)

(3,214,020)

 

 

Market price risk

Market price risk is the risk that the value of a financial instrument will fluctuate due to changes in market prices.

 

The Group is not exposed to any movement in market price risk as it does not hold any quoted or marketable financial instruments.

 

(b) Credit risk

Credit risk refers to the risk that counterparties may default on their contractual obligations resulting in financial loss to the Group. The Group's exposure to credit risk arises primarily from trade and other receivables.

 

The Group's objective is to seek continual growth while minimising losses arising from credit risk exposure. For trade receivables, the Group adopts the policy of dealing only with customers of appropriate credit history, and obtaining sufficient security where appropriate to mitigate credit risk. The Group closely monitors and avoids any significant concentration of credit risk. In addition, receivable balances and payment profile of the debtors are monitored on an ongoing basis with the result that the Group's exposure to bad debts is not significant. For other financial assets, the Group adopts the policy of dealing only with high credit quality counterparties.

 

The Group establishes an allowance for impairment that represents its estimate of incurred losses in respect of trade and other receivables. The allowance account in respect of trade and other receivables is used to record impairment losses unless the Group is satisfied that no recovery of the amount owing is possible. When the asset becomes uncollectible, it is written off against the allowance account.

 

The maximum exposure to credit risk at the reporting date is the carrying value of each class of financial assets as follows:

 

31 December

2013

31 December

2012

RMB

RMB

Financial assets

Financial assets measured at amortised cost:

Trade and other receivables*

95,404,005

91,951,495

Cash and cash equivalents

319,283,433

342,712,249

414,687,438

434,663,744

 

* excluded deposit for acquisition of land use rights, insurance prepayments and prepayment of interim dividend to share registrar.

 

The aging analysis of trade receivables not impaired is as follows:

 

31 December

2013

31 December

2012

RMB

RMB

Financial assets

Not past due

86,394,975

79,573,035

Past due one month or less

-

-

Trade receivables (Note 7)

86,394,975

79,573,035

 

At the reporting date, no allowance for impairment is required in respect of trade and other receivables based on the creditworthiness of the counterparties and credit quality and past collection history of the customers.

 

At the reporting date, fivecustomers accounted for approximately 72% (2012: 69%) of trade receivables. Other than this, there is no concentration of credit risk.

 

Cash and cash equivalents are placed with financial institutions which are regulated.

 

(c) Liquidity risk

Liquidity or funding risk is the risk that an enterprise will encounter difficulty in raising funds to meet commitments associated with financial instruments. Liquidity risk may result from an inability to sell a financial asset quickly at close to its fair value.

 

The Group's exposure to liquidity risk arises primarily from mismatches of the maturities of financial assets and liabilities. As part of its overall prudent liquidity management, the Group maintains a sufficient level of cash to meet its working capital requirement.

 

The table below analyses the maturity profile of the Group's financial liabilities based on contractual undiscounted cash flows.

 

Contractual cash flows

Carrying

Less than

Between 2

Over 5

amount

Total

1 year

and 5

years

years

RMB

RMB

RMB

RMB

RMB

At 31 December 2013

Trade and other payables

11,733,085

11,733,085

11,733,085

-

-

At 31 December 2012

Trade and other payables

18,663,909

18,663,909

18,663,909

-

-

 

It is not expected that the cash flows included in the maturity analysis could occur significantly earlier, or at significantly different amounts.

 

(d) Financial instruments by category

 

31 December

2013

31 December

2012

RMB

RMB

Financial assets

Financial assets measured at amortised cost:

Trade and other receivables*

95,404,005

91,951,495

Cash and cash equivalents

319,283,433

342,712,249

414,687,438

434,663,744

 

* excludes deposit for acquisition of land use rights, insurance prepayments and prepayment of interim dividend to share registrar.

 

31 December

2013

31 December

2012

RMB

RMB

Financial liabilities

Financial liabilities measured at amortised cost

9,017,631

16,265,408

 

(e) Fair values of financial instruments

 

The carrying amounts of other financial assets and liabilities with a maturity of less than one year (including trade and other receivables, cash and cash equivalents, and trade and other payables) approximate their fair values because of the short period to maturity.

 

 

24 Capital management

 

The Group's objectives when managing capital are:

 

(a) To safeguard the Group's ability to continue as a going concern;

 

(b) To support the Group's stability and growth; and

 

(c) To provide capital for the purpose of strengthening the Group's risk management capability.

 

The Group actively and regularly reviews and manages its equity capital structure to ensure optimal capital management and Shareholder returns, taking into consideration the future capital requirements of the Group and capital efficiency, prevailing and projected profitability, projected operating cash flows, projected capital expenditures and projected strategic investment opportunities.

 

The Group manages its equity capital structure and makes adjustments to it, whenever necessary, in the light of changes in economic conditions. No changes were made in the objectives, policies or processes during the financial years ended 31 December 2012 and 2013. The Group may consider debt financing options from time to time to bolster its capital structure.

 

The Group recognises the importance of a cash dividend and has therefore decided to commence an initially modest and progressive dividend policy in 2013. In the future the Board intends to declare dividends, subject to it being prudent to do so, with the financial results twice a year.

 

The Group monitors capital using the Gearing Ratio, which is net debt divided by total equity. Net debt represents borrowings less cash and cash equivalents.

 

The Company and its subsidiaries are not subject to externally imposed capital requirements.

 

31 December

2013

31 December

2012

 

RMB

 

RMB

 

Total borrowings

-

6,975,275

 

Less: Cash and cash equivalents

(319,283,433)

(342,712,249)

Net cash

(319,283,433)

(335,736,974)

 

Total equity

773,181,691

560,792,435

 

Net-debt-to-total-equity ratio (times)

#

#

 

# Not applicable. The Group had a net cash position.

 

 

25 Subsequent Events

 

On 13 November 2013, the Group announced an interim maiden dividend of 2 pence net per share, in respect of the six month period ended 30 June 2013, payable on 3 January 2014 to shareholders on the register on 13 December 2013, offered as a scrip dividend with a cash alternative. In consequence, a total cash dividend payment of GBP131,412.22 (approximately RMB1,318,581) was made on 3 January 2014 to shareholders so electing, and a total of 681,675 new ordinary shares was issued on 3 January 2014 in respect of the scrip dividend.

 

- Ends -

This information is provided by RNS
The company news service from the London Stock Exchange
 
END
 
 
FR USRARSBASRUR

Related Shares:

Gx Cleantech
FTSE 100 Latest
Value7,964.18
Change50.93