30th Sep 2014 10:06
30 September 2014
Resource Holding Management Limited
("RHM", "the Company" or "the Group")
Half Yearly Financial Results
Six Months Ended 30 June 2014
RHM (AIM: RHM), a leading media, advertising and marketing business with distribution channels in both Malaysia and China, is pleased to announce its unaudited half-yearly results for the six months ended 30 June 2014.
HIGHLIGHTS:
· Completed the transaction with PUC Founder MSC Bhd ("PUCF") on 2 January 2014 for the sale of the Company's operating subsidiaries in return for a 62.48% interest in PUCF, listed on Malaysia's stock exchange.
· Revenue improved by 26.7% to RM28.3 million (2013 H1: RM22.3 million)
· Gross profit improved by 56.7% to RM12.5 million (2013 H1: RM7.9 million)
· Gross margin increased to 44.1% (2013 H1: 35.6%)
· Profit before tax has reduced with a reported loss of RM8.1 million after taking account of a RM12.3 million non-recurring extraordinary expense following the transaction with PUCF (2013 H1: RM4.4 million)
· Loss per share of 21.00 sen per share (2013 H1: 10.48 sen per share)
· Cash and cash equivalents balances available for use at 30 June 2014 stood at RM3.4 million (FYE 2013: RM3.1 million and 2013 H1: RM1.1 million)
· Net assets increased by 51% to RM100.5 million (2013: RM75.9 million and 2013 H1: RM66.5 million)
Commenting on the financial results for the first half of the year, the Group's Chairman, Datuk Oh Chong Peng stated:
The first half of 2014 has seen an increase in turnover by 27% compared to the same period in 2013 primarily as a result of revenue contributions from the biometric business of PUCF, also leading to the 57% increase in gross profit for the period.
During the period under review and following completion of the transaction with PUCF, RHM has incurred a non-recurring one-off extraordinary expense of RM12.3 million. These charges were a result of the treatment of transferring shares in PUCF to investors who held convertible securities in subsidiaries of RHM, and introducers who facilitated the transaction with PUCF, as disclosed in the circular to shareholders dated 18 October 2013. This has led to a net loss of RM8.3 million in the period. Excluding this one-off extraordinary item RHM generated a profit before tax of RM4.2 million in the period (compared to RM4.4 million in H1 2013).
Operationally in the advertising and media business we have seen an increasing acceptance of digital media in the region and the Group continues to scout for potential acquisition opportunities.
In the period under review the Group has expanded its business and undertaken a number of significant corporate activities. RedHot Media Group Sdn Bhd, a wholly-owned subsidiary of PUCF, has signed a licensing agreement with Hainan Xin Ze Tong Ying Advertising Co. Ltd to offer a unique mobile platform to benefit shoppers in Malaysia. The new mobile platform, called "Shopinfo", helps shoppers find the best shopping deals within the radius of their real time location.
This collaboration corresponds directly with the government-to-government (G2G) initiatives recently agreed between China and Malaysia which aims to improve ICT cooperation and bilateral trade and investment cooperation between the two countries. The board believes the agreement will facilitate strategic leverage of business networks in China and assist in the Group's increased future presence in China.
PUCF also announced in July 2014 a proposed private placement, bonus issue of shares and the grant of warrants. We believe that these proposed corporate exercises are in line with PUCF's current scale of operations and key objectives, which are to further strengthen its development of its 3 pillars, namely Founder Qube(e-content), Shopinfo (online to offline ("O2O") social media) and Founder Pay(e-payment).
On 9 September 2014 the Group announced the sale of 15.218m shares in PUCF for total cash proceeds of RM3.45 million (approximately £0.67 million) which the Company intends to utilise for working capital. Following the partial sale of RHM's interest in PUCF, RHM retain an interest in 512,721,106 shares in PUCF representing 57.4 per cent. of PUCF's current issued share capital.
We are confident that we will continue to maintain our credibility as a regional player in both Malaysia and China within our spheres of activity and we will aim to enhance shareholders' value by delivering our commitment to achieve sustainable, improved performance throughout the remainder of 2014.
Resource Holding Management Limited | |
Cheong Chia Chieh | Tel: +601 2329 5522 |
Allenby Capital Limited (Nominated Adviser and Broker) | Tel: +44 (0)203 328 5656 |
Nick Athanas James Reeve | |
Leander (Financial PR) | Tel: +44 (0)7795 168 157 |
Christian Taylor-Wilkinson |
Notes to editors:
Exchange rate: £1 = RM5.47 (as at 30 June 2014)
Resource Holding Management Limited (AIM: RHM), is a Cayman Islands incorporated holding company, of a diverse range of businesses, which currently operates its advertising agency business in Malaysia and China and is expanding its business through acquisition of media businesses. Its principal place of business covers Malaysia and the major cities of the People's Republic of China ("PRC"), namely Shanghai, Beijing and Hong Kong.
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
FOR THE SIX MONTHS ENDED 30 JUNE 2014
Notes | 6 months to 30 June 2014 | 12 months to 31 Dec 2013 | 6 months to 30 June 2013 | |||
(Unaudited) | (Audited) | (Unaudited) | ||||
RM'000 | RM'000 | RM'000 | ||||
Revenue | 28,288 | 49,106 | 22,330 | |||
Cost of sales | (15,823) | (29,867) | (14,376) | |||
Gross profit | 12,465 | 19,239 | 7,954 | |||
Other income | 1,184 | 1,371 | 723 | |||
Selling and distribution costs | (1,032) | (1,863) | (1,055) | |||
Administrative expenses | (8,363) | (11,770) | (2,855) | |||
Operating profit | 4,254 | 6,977 | 4,767 | |||
Finance income | 32 | 55 | - | |||
Finance costs | (61) | (964) | (389) | |||
Profit before extra-ordinary items | 4,225 | 6,068 | 4,378 | |||
Non-recurring expenses | v | (12,300) | - | - | ||
(Loss)/profit before taxation | (8,075) | 6,068 | 4,378 | |||
Taxation | (219) | (64) | - | |||
(Loss)/profit for the period/year | (8,294) | 6,004 | 4,378 | |||
Other comprehensive income | ||||||
Exchange difference on translating foreign operations | (79) | 6 | 120 | |||
period/year | (8,373) | 6,010 | 4,498 | |||
Profit/(loss) attributable to: | ||||||
Owners of the company | (10,056) | 6,075 | 4,328 | |||
Non-controlling interests | 1,762 | (71) | 50 | |||
(8,294) | 6,004 | 4,378 | ||||
Total comprehensive income attributable to: | ||||||
Owners of the company | (10,135) | 6,081 | 4,448 | |||
Non-controlling interests | 1,762 | (71) | 50 | |||
(8,373) | 6,010 | 4,498 | ||||
(Loss)/Earnings per share (Sen): | ||||||
Basic | 4 | (21) | 14 | 10 | ||
Diluted | (21) | 13 | 10 | |||
v Non-recurring expenses represent RM9.5 million as introducer fee and RM2.8 million as additional cost incurred for early redemption of preference shares issued by subsidiary for the RTO exercise. | ||||||
The results shown above relate entirely to continuing and acquired operations. | ||||||
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
AS AT 30 JUNE 2014
Notes | As at 30 June 2014 | As at 31 Dec 2013 | As at 30 June 2013 | ||||
(Unaudited) | (Audited) | (Unaudited) | |||||
RM'000 | RM'000 | RM'000 | |||||
ASSETS | |||||||
Non-current assets | |||||||
Property, plant and equipment | 3,717 | 656 | 485 | ||||
Intangible assets | 5 | 2,801 | 3,348 | 5,334 | |||
Goodwill | 7 | 38,605 | 38,605 | 38,605 | |||
Deferred tax assets | 108 | - | - | ||||
45,231 | 42,609 | 44,424 | |||||
Current assets | |||||||
Inventories | 3,635 | 944 | 4,100 | ||||
Trade and other receivables 8 | 58,661 | 45,496 | 37,261 | ||||
Tax recoverable | 36 | 9 | 14 | ||||
Fixed deposits | 9 | 1,795 | 1,777 | 1,741 | |||
Cash and cash equivalents | 9 | 5,292 | 4,354 | 2,975 | |||
69,419 | 52,580 | 46,091 | |||||
TOTAL ASSETS | 114,650 | 95,189 | 90,515 | ||||
EQUITY AND LIABILITIES | |||||||
Equity | |||||||
Share capital | 16,282 | 15,275 | 14,223 | ||||
Share premium | 6,730 | 5,572 | 4,386 | ||||
Share-based payments reserve | - | 2,165 | - | ||||
Other reserves | (2,303) | 477 | 592 | ||||
Retained earnings | 38,971 | 49,027 | 47,280 | ||||
Shareholders' equity | 59,680 | 72,516 | 66,481 | ||||
Non-controlling interests | 40,853 | (381) | 45 | ||||
Total Equity | 100,533 | 72,135 | 66,526 | ||||
Current Liabilities | |||||||
Trade and other payables | 10,669 | 13,227 | 8,899 | ||||
Bank overdrafts | 10 | 1,868 | 1,264 | 1,916 | |||
Redeemable convertible preference share | 11 | 278 | 1,643 | 1,348 | |||
Provision for deferred consideration | - | - | 4,892 | ||||
Hire purchase payable | 28 | 56 | - | ||||
Taxation payable | 266 | 12 | 25 | ||||
13,109 | 16,202 | 17,080 | |||||
Non-current liabilities | |||||||
Redeemable convertible preference shares | 11 | 540 | 2,898 | 2,815 | |||
Hire purchase payable | 162 | 161 | - | ||||
Loan | 12 | - | 3,652 | 4,000 | |||
Deferred taxation | 306 | 141 | 94 | ||||
1,008 | 6,852 | 6,909 | |||||
Total Liabilities | 14,117 | 23,054 | 23,989 | ||||
TOTAL EQUITY AND IABILITES | 114,650 | 95,189 | 90,515 |
CONSOLIDATED STATEMENT OF CASH FLOWS
FOR THE SIX MONTHS ENDED 30 JUNE 2014
6 months to 30 June 2014 | 12 months to 31 Dec 2013 | 6 months to 30 June 2013 | |
(Unaudited) | (Audited) | (Unaudited) | |
RM'000 | RM'000 | RM'000 | |
Cash flows from operating activities | |||
Group profit before tax | (8,075) | 6,068 | 4,378 |
Adjustments for items not requiring an outflow of funds | |||
Loss/(Gain) on strike off subsidiary | 12,300 | (608) | - |
Loss on disposal of fixed assets | 3 | 2 | - |
Inventory written off | - | 920 | - |
Forgiveness of debts by supplier | - | (524) | - |
Interest expense | 61 | 964 | 389 |
Interest income | (32) | (55) | - |
Unrealised loss in foreign exchange | - | 215 | 94 |
Allowance for doubtful debts | 18 | 562 | (38) |
Depreciation and amortization | 885 | 1,072 | 527 |
Operating profit before changes in working capital | 5,160 | 8,616 | 5,350 |
Changes in working Capital: | |||
Decrease in inventories | 494 | 5,681 | 1,896 |
Increase in trade and other receivables | (310) | (12,056) | (3,462) |
(Decrease) / increase in trade and other payables | (6,341) | 3,973 | (2,946) |
Interest paid | - | - | (6) |
Interest received | 32 | 55 | - |
Income taxes (paid)/refund received | (266) | (32) | - |
Net cash generated from operating activities | (1,231) | 6,237 | 832 |
Investing activities | |||
Placement of fixed deposits | - | (35) | - |
Payment of deferred consideration | - | (4,114) | (1,402) |
Net cash inflow on strike off subsidiary | - | 306 | - |
Acquisition of subsidiaries, net of cash acquired | 5,384 | - | - |
Purchases and development of software | - | (432) | (432) |
Proceeds from disposal of fixed assets | 3 | 198 | 195 |
Purchase of fixed assets | (76) | (119) | (81) |
Net cash used in investing activities | 5,311 | (4,196) | (1,720) |
Financing Activities | |||
Proceeds from issue of shares capital and share premium | - | 57 | - |
Repayment loan and hire purchase | (3,679) | (361) | - |
Interest expenses | (61) | (964) | (389) |
Net Cash used in financing activities | (3,740) | (1,268) | (389) |
(Decrease) / increase in cash and cash equivalents | 340 | 773 | (1,277) |
Effects of foreign exchange rate changes | (6) | (7) | 12 |
Cash and cash equivalents at beginning of the period/year | 3,090 | 2,324 | 2,324 |
Cash and cash equivalents at end of period/year | 3,424 | 3,090 | 1,059 |
CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
FOR THE SIX MONTHS ENDED 30 JUNE 2014
Share Capital | Share Premium | Share Based Payments | Other Reserves | Retained Earnings | Non-controlling Interests | Total Equity | |
RM'000 | RM'000 | RM'000 | RM'000 | RM'000 | RM'000 | RM'000 | |
Period ended 30 Jun 2014 | |||||||
At 1 January 2014 | 15,275 | 5,572 | 2,165 | 477 | 49,027 | (381) | 72,135 |
Issue of shares for management remuneration | 1,007 | 1,158 | (2,165) |
- | - | - | - |
Arising from Reverse Acquisition Exercise | - | - | - | - | - | 39,472 | 39,472 |
Redemption on preference share | - | - | - | (2,701) | - | - | (2,701) |
Total comprehensive income | - | - | - | (79) | (10,056) | 1,762 | (8,373) |
At 30 June 2014 | 16,282 | 6,730 |
- | (2,303) | 38,971 | 40,853 | 100,533 |
Share Capital | Share Premium | Share Based Payment | Other Reserves | Retained Earnings | Non-controlling Interests | Total Equity | |
RM'000 | RM'000 | RM'000 | RM'000 | RM'000 | RM'000 | RM'000 | |
Year ended 31 Dec 2013 | |||||||
At 1 January 2013 | 14,048 | 4,254 | 308 | 471 | 42,952 | (5) | 62,028 |
Issue of shares for contingent consideration | 1,195 | 1,293 | - | - | - | - | 2,488 |
Issue of shares for director and management remuneration | 32 | 25 | (308) | - | - | - | (251) |
Contingent payment to be settled by issue of shares | - | - | 2,165 | - | - | - | 2,165 |
Strike off of a subsidiary company | - | - | - | - | - | (305) | (305) |
Total comprehensive income for the year | - | - | - | 6 | 6,075 | (71) | 6,010 |
At 31 December 2013 | 15,275 | 5,572 | 2,165 | 477 | 49,027 | (381) | 72,135 |
Share Capital | Share Premium | Share Based Payments | Other Reserves | Retained Earnings | Non-controlling Interests | Total Equity | |
RM'000 | RM'000 | RM'000 | RM'000 | RM'000 | RM'000 | M'000 | |
Period ended 30 Jun 2013 | |||||||
At 1 January 2013 | 14,048 | 4,254 | 308 | 471 | 42,952 | (5) | 62,028 |
Issue of shares for management remuneration | 175 | 132 | (308) | - | - | - | (1) |
Total comprehensive income | - | - | - | 121 | 4,328 | 50 | 4,499 |
At 30 June 2013 | 14,223 | 4,386 | - | 592 | 47,280 | 45 | 66,526 |
The group's other reserves comprise the following:
| ||||||
30-Jun | 31-Dec | 30-Jun | ||||
2014 | 2013 | 2013 | ||||
RM'000 | RM'000 | RM'000 | ||||
Pooling of interest reserve | (4,183) | (4,183) | (4,183) | |||
Redeemable convertible preference shares - equity component | 2,267 | 4,967 | 4,967 | |||
Currency translation reserve | (387) | (307) | (192) | |||
| (2,303) | 477 | 592 |
Notes to the unaudited results for the six months to 30 June 2014
1. General information
Resource Holding Management Limited is quoted on the AIM Market of the London Stock Exchange.
On 01 January 2014, the Group disposed of the entire issued share capital of its subsidiary, Red Media Asia Ltd, including all operating subsidiary companies, to PUC Founder (MSC) Berhad ("Founder") which is listed on the Malaysian Stock Exchange, Bursa Malaysia Securities Berhad. This has resulted in the Group holding a 62.48% stake in Founder as at 30 June 2014. The business combination is reflected in the interims statements for 2014 in view that RHM has a controlling shareholding in Founder and the ability to affect its returns, or rights to variable returns, from its involvement with the Group since January 2014.
The Group's interim financial statements for the six months to 30 June 2014, from which this financial information has been extracted, and for the comparative six months ended 30 June 2013, are prepared on a going concern basis and in accordance with IFRS including IAS34 " Interim Financial Reporting " as adopted in the European Union.
The financial information contained in this announcement does not constitute full statutory accounts. The figures are extracted from the interim financial statements for the six month period to 30 June 2014.
These interim financial statements consolidate the accounts of Resource Holding Management Limited and all of its subsidiary undertakings drawn up to 30 June each year. Where shown, the comparatives for the year ended 31 December 2013 are the Company's full statutory accounts for that year the auditors' report on those accounts was unqualified.
The financial information in this announcement has been reviewed but has not been audited by the Company's auditors.
2. Accounting policies
This financial information has been prepared using accounting bases and policies consistent with those used in the preparation of the audited accounts of the Group for the year ended 31 December 2013 and those to be used for the year ending 31 December 2014.
3. Segmental reporting
For the purpose of presenting segment information, the activities of the group are divided into operating segments in accordance with the rules contained in IFRS 8 "Operating Segments". Operating segments are identified on the same basis that is used internally to manage and report on performance and takes account of the organizational structure of the group based on the various services of the reportable segments. The activities of the group are broken down into the operating segments advertising, biometrics, financial services and other entities.
The advertising segment connects advertisers and media owners and places advertisements for its clients. The financial services segment market insurance and financial products and services and provide advisory service. The ultimate holding company is included in the other entities segment. Eliminations comprise the effects of eliminating business relationships between the operating segments. Internal management and reporting segment information is prepared in conformity with the accounting policies adopted for preparing and presenting the group financial statements. There was no change in accounting policies compared to previous periods. Inter-segment receivables and payables, provisions, income, expenses and profits are eliminated in the column "elimination". Inter-segment sales take place at arm's length prices. The role of "chief operating decision maker" with respect to resource allocation and performance assessment of reportable segments is embodied in the full Board of Directors. In order to assist the decision making process, various measures of segment result and of segment assets have been set for the different operating segments. The advertising, financial services and other entities segments are managed on the basis of the profit after taxation. Capital employed is the corresponding measure of segment assets used to determine how to allocate resources. Total assets are used as the basis for assessing the allocation of resources.
A business segment is a group of assets and operations engaged in providing products or services that are subject to risks and returns that are different from those of other business segments. A geographical segment is engaged in providing products or services within a particular economic environment that is subject to risks and returns that is different from those of other business segments. A geographical segment is engaged in providing products or services within a particular economic environment that is subject to risks and returns that is different from those of segments operating in other economic environments. The group's operating businesses are organised and managed separately according to the nature of products produced and services provided, with each segment representing a strategic business unit that offers different products and serves different markets. In the directors' opinion the group has the following segments:
Business segments - three business segments, which are advertising, biometrics and financial services.
The Group operate in two (2) geographical segments which are i) Malaysia; and ii) China, Hong Kong & Offshore.
The segment results for period ended 30 June 2014 were as follow:
30 Jun 2014 | Advertising & Media |
Biometrics | Financial Services | Central & Other | Total |
RM'000 |
RM'000 | RM'000 | RM'000 | RM'000 | |
Segment Revenue | |||||
Revenue from external customer | 19,686 |
8,185 | 417 | - | 28,288 |
Segment Results | |||||
Profit from operations | 5,551 | 898 | (249) | (14,214) | (8,014) |
Net Finance cost | (61) | ||||
Profit before tax | (8,075) | ||||
Income tax expenses | (219) | ||||
Profit for the period | (8,294) | ||||
Segment Assets | |||||
Segment assets excluding goodwill and intangible assets | 54,238 |
13,332 | 1,153 | 4,521 | 73,244 |
Goodwill | 38,605 | ||||
Other intangible assets | 2,801 | ||||
Total Assets | 114,650 | ||||
Segment Liabilities | 14,350 | (170) | 760 | (823) | 14,117 |
| |||||
Other segment information | |||||
Capital expenditure | |||||
Property, plant and equipment | 6 |
101 | - | - | 107 |
Intangible asset | - | - | - | - | - |
Depreciation and amortisation | 520 |
271 | 92 | - | 883 |
31 December 2013 | Advertising & Media |
Biometrics | Financial Services | Central & Other | Total |
RM'000 |
RM'000 | RM'000 | RM'000 | RM'000 | |
Segment Revenue | |||||
Revenue from external customer | 47,249 |
- | 1,857 | - | 49,106 |
Segment Results | |||||
Profit from operations | 12,080 |
- | (568) | (4,535) | 6,977 |
Finance income | 55 | ||||
Finance costs | (964) | ||||
Profit before tax | 6,068 | ||||
Income tax expense | (64) | ||||
Profit for the year | 6,004 | ||||
Segment Assets | |||||
Segment assets excluding goodwill and intangible assets | 37,068 |
- | 2,473 | 13,695 | 53,236 |
Goodwill | 38,605 | ||||
Other intangible assets | 3,348 | ||||
Total Assets | 95,189 | ||||
Segment Liabilities | 16,154 |
- | 937 | 5,963 | 23,054 |
Other segment information | |||||
Capital expenditure | |||||
Property, plant and equipment | 349 |
- | - | - | 349 |
Intangible asset | 432 |
- | - | - | 432 |
781 | - | - | - | 781 | |
Depreciation and amortisation | 884 |
- | 187 | - | 1,072 |
30 June 2013 | Advertising & Media |
Biometrics | Financial Services | Central & Other | Total |
RM'000 | RM'000 | RM'000 | RM'000 | RM'000 | |
Segment Revenue | |||||
Revenue from external customer | 21,516 |
- | 814 | - | 22,330 |
Segment Results | |||||
Profit from operations | 5,679 | - | (151) | (761) | 4,767 |
Net Finance cost | (389) | ||||
Profit before tax | 4,378 | ||||
Income tax expenses | - | ||||
Profit for the period | 4,378 | ||||
Segment Assets | |||||
Segment assets excluding goodwill and intangible assets | 44,698 |
- | 1,727 | 151 | 46,576 |
Goodwill | 38,605 | ||||
Other intangible assets | 5,334 | ||||
Total Assets | 90,515 | ||||
Segment Liabilities | 16,562 | - | 548 | 6,879 | 23,989 |
Other segment information | |||||
Capital expenditure | |||||
Property, plant and equipment | 81 |
- | - | - | 81 |
Intangible asset | 432 | - | - | - | 432 |
Depreciation and amortisation | 419 |
- | 94 | 15 | 528 |
Geographical information | 30-Jun | 31-Dec | 30-Jun | ||
2014 | 2013 | 2013 | |||
RM'000 | RM'000 | RM'000 | |||
Revenue from external customers | |||||
Malaysia | 17,088 | 17,799 | 7,279 | ||
China, Hong Kong & Offshore | 11,200 | 31,307 | 15,051 | ||
28,288 | 49,106 | 22,330 | |||
Non-current assets | |||||
Malaysia | 17,706 | 9,419 | 11,187 | ||
China, Hong Kong & Offshore | 27,525 | 33,190 | 33,237 | ||
45,231 | 42,609 | 44,424 |
4. (Loss)/ Earnings Per Share
The basic loss per ordinary share has been calculated using the loss for the six months ended 30 June 2014 attributable to the company's equity shareholders of RM10,056,862 (31 Dec 2013: profit of RM6,074,931, 30 June 2013: profit of RM4,326,361) and the weighted average number of ordinary shares in issue of 47,885,353 (2013: 42,066,097, 30 June 2013: 41,266,249).
For the purpose of calculating diluted earnings per share, the weighted average number of ordinary shares in issue during the financial period/year have been adjusted for the dilutive effects of all potentially dilutive ordinary shares.
5. Intangible assets
Software purchased and developed | Internet content provider license | Total | |
RM'000 | RM'000 | RM'000 | |
Cost | |||
At 1 January 2014 | 10,708 | 136 | 10,844 |
Additions in 2014 | - | - | - |
Exchange differences | (22) | - | (22) |
At 30 June 2014 | 10,686 | 136 | 10,822 |
Accumulated Amortisation | |||
At 1 January 2014 | 7,360 | 136 | 7,496 |
Amortisation for 2014 | 535 | - | 535 |
Exchange differences | (10) | - | (10) |
At 30 June 2014 | 7,885 | 136 | 8,021 |
Net book values | |||
At 30 June 2014 | 2,801 | - | 2,801 |
Cost | |||
At 1 January 2013 | 11,810 | 136 | 11,946 |
Additions in 2013 | 432 | - | 432 |
Disposals in 2013 | (1,550) | - | (1,550) |
Exchange differences | 16 | - | 16 |
At 31 December 2013 | 10,708 | 136 | 10,844 |
Accumulated Amortisation | |||
At 1 January 2013 | 6,473 | 136 | 6,609 |
Amortisation for 2013 | 900 | - | 900 |
Exchange differences | (13) | - | (13) |
At 31 December 2013 | 7,360 | 136 | 7,496 |
Net book values | |||
At 31 December 2013 | 3,348 | - | 3,348 |
|
| ||
Software purchased and developed | Internet content provider license | Total | |
RM'000 | RM'000 | RM'000 | |
Cost | |||
At 1 January 2013 | 11,810 | 136 | 11,946 |
Additions in 2013 | 432 | - | 432 |
Exchange differences | 23 | - | 23 |
At 30 June 2013 | 12,265 | 136 | 12,401 |
Accumulated Amortisation | |||
At 1 January 2013 | 6,473 | 136 | 6,609 |
Amortisation for 2013 | 449 | - | 449 |
Exchange differences | 9 | - | 9 |
At 30 June 2013 | 6,931 | 136 | 7,067 |
Net book values | |||
At 30 June 2013 | 5,334 | - | 5,334 |
Intangible assets are amortised over 3 to 10 years. The directors have assessed the carrying value of the intangible assets and in their opinion no provision for impairment is currently considered necessary.
6. Comparative Proforma Group Statements of Financial Position
Below shows the estimated Group Statements of Financial Position as at 31 December 2013 arising from the acquisition of PUCF group.
Notes | As at 30 June 2014 | As at 31 Dec 2013 | |||||
(Unaudited) | (Proforma) | ||||||
RM'000 | RM'000 |
| |||||
ASSETS |
| ||||||
Non-current assets |
| ||||||
Property, plant and equipment | 3,717 | 3,965 |
| ||||
Intangible assets | 5 | 2,801 | 3,348 |
| |||
Goodwill | 7 | 38,605 | 38,605 |
| |||
Deferred tax assets | 108 | 107 |
| ||||
45,231 | 46,025 |
| |||||
Current assets |
| ||||||
Inventories | 3,635 | 4,129 |
| ||||
Trade and other receivables 8 | 58,661 | 57,573 |
| ||||
Tax recoverable | 36 | 22 |
| ||||
Fixed deposits | 9 | 1,795 | 2,792 |
| |||
Cash and cash equivalents | 9 | 5,292 | 8,723 |
| |||
69,419 | 73,239 |
| |||||
TOTAL ASSETS | 114,650 | 119,264 |
| ||||
EQUITY AND LIABILITIES |
| ||||||
Equity |
| ||||||
Share capital | 16,282 | 15,275 |
| ||||
Share premium | 6,730 | 5,572 |
| ||||
Share-based payments reserve | - | 2,165 |
| ||||
Other reserves | (2,303) | 4,200 |
| ||||
Retained earnings | 38,971 | 27,521 |
| ||||
Shareholders' equity | 59,680 | 54,733 |
| ||||
Non-controlling interests | 40,853 | 33,954 |
| ||||
Total Equity | 100,533 | 88,687 |
| ||||
| |||||||
Current Liabilities |
| ||||||
Trade and other payables | 10,669 | 24,022 |
| ||||
Bank overdrafts | 10 | 1,868 | 1,264 |
| |||
Redeemable convertible preference share | 11 | 278 | 278 |
| |||
Hire purchase payable | 28 | 56 |
| ||||
Taxation payable | 266 | 298 |
| ||||
13,109 | 25,918 |
| |||||
Non-current liabilities |
| ||||||
Redeemable convertible preference shares | 11 | 540 | 540 |
| |||
Hire purchase payable | 162 | 161 |
| ||||
Loan | 12 | - | 3,652 |
| |||
Deferred taxation | 306 | 306 |
| ||||
1,008 | 4,659 |
| |||||
Total Liabilities | 14,117 | 30,577 |
| ||||
TOTAL EQUITY AND IABILITES | 114,650 | 119,264 |
|
7. Goodwill
30 June 2014 | 31 Dec 2013 | 30 Jun 2013 | |
RM'000 | RM'000 | RM'000 | |
Cost | |||
At 1 January | 38,605 | 38,750 | 38,750 |
Movement | - | (145) | (145) |
At 30 June | 38,605 | 38,605 | 38,605 |
Goodwill acquired in business combinations is allocated, at acquisition, to the cash generating units ("CGUs") that are expected to benefit from the business combinations.
The carrying amount of goodwill was allocated as follows as of 30 June 2014:
30 June 2014 | 31 Dec 2013 | 30 Jun 2013 | |
RM'000 | RM'000 | RM'000 | |
CMAD and CMIT businesses | 9,232 | 9,232 | 9,232 |
IMM Business | 23,351 | 23,351 | 23,351 |
Ausscar Group | 2,990 | 2,990 | 2,990 |
RedHot Media Sdn Bhd | 2,123 | 2,123 | 2,123 |
RH Media Group Sdn Bhd | 909 | 909 | 909 |
38,605 | 38,605 | 38,605 |
The group tests goodwill annually for impairment or more frequently if there are indications that goodwill might be impaired.
The recoverable amounts of the CGU's are determined from value in use calculations. The key assumptions for the value in use calculations are those regarding the discount rates, growth rates and expected changes to selling prices and direct costs during the forecast period. Management estimated the discount rates of 15% using pre-tax rates that reflect current market assessments of the time value of money and the risks specific to the CGU's.
Future cash flows are derived from the most recent financial budget approved by management for the next five years, beyond that period cash flows are extrapolated using a growth rate of 3%. The growth rates are based on industry growth forecasts. Changes in selling prices and direct costs are based on past practices and expectations of future changes in the market.
8. Trade and other receivables
| 30 Jun 2014 RM'000 | 31 Dec 2013 RM'000 | 30 Jun 2013 RM'000 |
Trade receivables | 42,990 | 38,831 | 31,245 |
Provision for impairment | (1,585) | (1,566) | (966) |
41,405 | 37,265 | 30,279 | |
Other receivables and prepayment | 17,256 | 8,231 | 6,982 |
58,661 | 45,496 | 37,261 |
9. Cash and cash equivalents
30 Jun | 31 Dec | 30 Jun | |
2014 | 2013 | 2013 | |
RM'000 | RM'000 | RM'000 | |
Cash at bank | 5,292 | 4,354 | 2,975 |
Bank Overdrafts (note 10) | (1,868) | (1,264) | (1,916) |
3,424 | 3,090 | 1,059 |
Cash and cash equivalents excludes fixed deposits of RM1,794,717 (31 Dec 2013 : RM1,776,621, 30 June 2013 : RM1,741,393) pledged as security for bank borrowings. As these are pledged accounts they are not included in the cash and cash equivalents in the cash flow statement and are shown separately on the balance sheet.
10. Bank overdrafts
| |||
30 June | 31 Dec | 30 Jun | |
2014 | 2013 | 2013 | |
Current liabilities: | RM'000 | RM'000 | RM'000 |
Bank overdrafts | 1,868 | 1,264 | 1,916 |
The interest rate per annum during the 6-months to 30 June 2014 for bank overdrafts was 8.35% per annum (2013: 8.35%, 30 June 2013: 8.35%).
The bank overdrafts are secured by the following:
a) Fixed deposits of RM1,794,717 together with interest accrued thereon;
b) Certificate of Guarantee from Credit Guarantee Corporation Malaysia Berhad under Enhancer Scheme for RM800,000; and
c) Personal guarantee by one of the directors.
11. Redeemable Convertible Cumulative Preference Shares
30 June 2014 | 31 Dec 2013 | 30 Jun 2013 | |||||
Liability element | RM'000 | RM'000 | RM'000 | ||||
Current liability | 278 | 1,643 | 1,348 | ||||
Non-current liability | 540 | 2,898 | 2,815 | ||||
818 | 4,541 | 4,163 | |||||
Equity element (non-distributable) Redeemable convertible preference shares | |||||||
1,723 | 4,967 | 4,967 | |||||
Preference shares total | 2,541 | 9,508 | 9,130 |
The redeemable convertible cumulative preference shares ("RCCPS") are issued by the company's subsidiaries, mainly RH Media Group Sdn. Bhd. ("RHMG"). The group intends to use the net proceeds of the investment to pursue its strategy of growing organically and through potential acquisitions, particularly in China.
The main investments received are of USD1.0 million and RM1.5 million in RHMG in receipt for 1 million Class A RCCPS and RM1.5 million Class B RCCPS respectively. The subscriber, namely, Kumpulan Modal Perdana Sdn. Bhd., a Malaysian government linked corporation based in Kuala Lumpur, has been granted a coupon rate of 8% per annum and 4% per annum respectively for the investments and has the right to convert the RCCPS into ordinary shares in RHMG at their discretion. RHMG shall warrant an exit strategy for the subscriber upon conversion of its RCCPS via a listing of RHMG on the mutually accepted stock exchange within 48 months from the dates of investments with either:
i. a return of 3 times the investment value; or
ii. a 40% discount to the listing price, whichever results in lower cost per share at point of conversion.
In the event a listing does not occur within 48 months from the dates of investments, the subscriber at its sole discretion shall have an option to either grant a 12 month extension or exercise a put-option for 2 times of the initial investment value. The put option, if exercised, would be paid in cash or an equivalent value through the issuance of equity shares by the company based on a 5 day average of the company's share price prior to the date of exercise.
In the event of a breach of agreement by RHMG, insolvency or liquidation of RHMG, commencement of any criminal prosecution against the board of directors of RHMG or Cheong Chia Chieh ceasing to be a director of the company, the subscriber shall reserve the right to redeem the RCCPS or exercise a put-option to RHMG which grants the subscriber returns of investments with an 8% coupon rate for Class A RCCPS and 4% coupon rate for Class B RCCPS and 10% annual rate of return of the investment value to be paid in cash or an equivalent value by issuance of equity of the company's shares based on a 5 day average of the company's share price prior to the date of exercise.
A further investment of RM1.5 million (equivalent to USD 458,000) was made in 2010 in its wholly-owned subsidiary, RHMG, by the same subscriber. The company intends to use the net proceeds of the investment to enable RHMG to pursue its strategy of growing organically and through potential mergers and acquisitions in the People's Republic of China ("PRC").
The Investment for RM1.5 million in RHMG, is for receipt of 1.5 million Class B Redeemable Convertible Cumulative Preference Shares ("RCCPS B"). The Subscriber has been granted a coupon rate of 4% per annum for the investment and the Subscriber has the right to convert the RCCPS B into ordinary shares in RHMG in the event RHMG or any other entity used for purposes of an initial public offering ("IPO") or reverse take-over ("RTO") has received approval for the said public listing or when RHMG has received a proposal in relation to its entire business undertaking or shares pursuant to a trade sale and proceeds with such sale. RHMG shall warrant an exit strategy for the Subscriber upon conversion of its RCCPS B via a listing of RHMG on a mutually accepted stock exchange within 48 months from the date of Investment with either: (i) a return of 3 times the Investment value, or (ii) a 40% discount to the listing price, whichever results in lower cost per share at point of conversion. The event of a listing of RHMG can be on any recognized bourse by way of an IPO exercise or RTO exercise except for any corporate exercise which involves a listing, or transfer of listing, on the ACE market or Main Market of Bursa Malaysia Securities Berhad ("BMSB").
In the event a listing does not occur within 48 months from the date of Investment (7 May 2010), the subscriber at its sole discretion shall have an option to either grant 12 month extension, or exercise a put-option for 2 times of the Initial Investment value. The put option, if exercised, would be paid in cash or an equivalent value through the issuance of equity by the company based on a 5-day average of the company's share price prior to the date of exercise.
In the event of a breach of agreement by RHMG, insolvency or liquidation of RHMG, commencement of any criminal prosecution against the board of directors of RHMG or Cheong Chia Chieh ceasing to be a director of the company, the subscriber shall reserve the right to redeem the RCCPS B or exercise a put-option to RHMG which grants the subscriber returns of Investment with 4% coupon rate and 10% annual rate of return of the Investment value to be paid in cash or an equivalent value by issuance of equity of the company's shares based on a 5-day average of the company's share price prior to the date of exercise.
The RCCPS A & RCCPS B have been accounted for in accordance with IAS 32 'Financial Instruments: Presentation', which has resulted in the value being split between liabilities and equity as shown above.
Also, another investment of RM2.0 million was made in 2010 by a subscriber for 2 million Redeemable Convertible Preference Shares ("RCPS") of RM1.00 each in its wholly-owned subsidiary RedHot Media Group Sdn. Bhd.("RMG").
The subscriber of RCPS has the right to convert the RCPS into ordinary shares in RMG at their discretion upon expiry of 12 months from the date of issuance of RCPS.
On 23 February 2012, the company and PUC Founder (MSC) Berhad ("Founder") entered into a supplementary Sale of Shares Agreement (the "Supplemental SSA") in order to vary and amend some of the terms of the conditional Sale of Shares Agreement ("SSA") with Founder for the proposed disposal of the entire issued share capital of its subsidiary, Red Media Asia Ltd, including all operating subsidiary companies to Founder.
The salient terms of the Supplemental SSA are as follows:
Founder and the company agree that the RH Media RCCPS A and RMG RCPS shall be cancelled by way of capital reduction exercises to be undertaken by RH Media and RMG respectively ("Proposed Capital Reduction Exercises") upon the RH Media RCCPS A and RMG RCPS having been transferred and registered in the name of the company upon the completion of the following agreements simultaneously with the completion of the SSA:-
· shares sale agreement entered into between Kumpulan Modal Perdana Sdn Bhd ("KMP") and the company dated 23 December 2011 for the disposal of the RH Media RCCPS A to the company for a purchase consideration of RM10,493,820 ("RH Media RCCPS A Acquisition Agreement"); and
· shares sale agreement entered into between Flaming Eagle Group Ltd, Lu Kim Yen, Lye Hun Kwee, Liew Soon Fong (hereinafter collectively known as the "RMG RCPS Holders") and the company dated 23 December 2011 for the disposal of the RMG RCPS to RedHot for a purchase consideration of RM4,000,000 ("RMG RCPS Acquisition Agreement").
On 30 December 2013, RCCPS A and RCPS were transferred to the Company and the Company became the only holder of all preferences shares except for RCCPS B. The Company later impaired the said preference shares issued by subsidiaries in view of the plan to cancel the preferences shares in the second half of 2014.
12. Loan
30 June 2014 | 31 Dec 2013 | 30 Jun 2013 | |||||
Non-current liability | RM'000 | RM'000 | RM'000 | ||||
Unsecured loan | - | 3,652 | 4,000 |
The Loan has been fully settled by cash to the Lender in January 2014.
13. Interim Report
The interim financial statement will be, in accordance with AIM Rule 26 of the AIM Rules for Companies, be available shortly on the Group's website (www.redhot.asia).
Related Shares:
RHM.L