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!

Half Yearly Report

30th Sep 2014 10:06

RNS Number : 9843S
Resource Holding Management Limited
30 September 2014
 



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).

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

Related Shares:

RHM.L
FTSE 100 Latest
Value8,809.74
Change53.53