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!

Interim Results

10th Sep 2015 07:00

RNS Number : 6115Y
Aquatic Foods Group PLC
10 September 2015
 

 

 

 

Press Release

10 September 2015

 

 

Aquatic Foods Group Plc

 

("Aquatic Foods" or the "Group" or the "Company")

 

Interim Results

 

Aquatic Foods Group Plc (AIM: AFG), a leading Chinese marine foods and seafood processor and producer, supplying to export and local markets, today announces its unaudited results for the six months ended 30 June 2015.

 

Financial Highlights

·

Revenue increased by 26% to RMB 444 million (H1-2014: RMB 353 million)

·

Gross profit margins across all product categories averaged 33%

·

Profit before tax increased 29% to RMB 102 million (H1-2014: RMB 79 million)

·

Net profit after tax increased by 28% to RMB 78 million (H1-2014: RMB 61 million)

·

Earnings per share of RMB 0.69 (H1-2014: RMB 0.61)

·

Cash as at 30 June 2015 of RMB 367 million, including net IPO proceeds of RMB 79 million (as at 30 June 2014: RMB 167 million)

·

Maiden Interim dividend of 0.7 pence per share declared

·

51 regional distributors as at 30 June 2015 (H1-2014: 50)

 

\* The illustrative exchange rate as at 30 June 2015 was 1 GBP: 9.8 RMB

 

Li Xianzhi, Chief Executive of Aquatic Foods Group, commented: "The Board is pleased with the progress that the Group has made and the positive performance during the first half of the year, which shows a considerable increase in revenue and our continued strength in maintaining our gross profit margins.

 

"Aquatic Foods adopts the highest standards for quality, safety and sustainability and is committed to produce high-end, pre-processed seafood products which provides confidence to both local PRC and overseas suppliers alike. The Company's current extensive distribution network has put us in a very strong trading position and the Board is confident that despite current slowdown of the Chinese economy, the Group will continue to adapt and to expand its share in what is still a growing Chinese seafood and marine food market. The Group also remains committed in growing export sales and is confident that Aquatic Foods will continue to leverage on its established position in the overseas market to further benefit from the high growth potential of the international seafood market.

 

"The Board continues to progress discussions in relation to new premises for production facilities and will provide further updates as appropriate."

 

 

 

 

For further information:

Aquatic Foods Group Plc

 

Sean Lim, Finance Director

Tel: +44 (0) 20 7398 7719

 

www.aquatic-foods.com

 

SP Angel Corporate Finance LLP

Nominated Adviser and Broker

 

David Facey

Stuart Gledhill

Tel: +44 (0) 20 3470 0470

 

www.spangel.co.uk

Media enquiries:

Abchurch Communications Limited

 

 Julian Bosdet /Jamie Hooper / Canace Wong

Tel: +44 (0) 20 7398 7719

[email protected]

www.abchurch-group.com

 

 

 

 

 

Chief Executive's Review

 

During the first half of the financial year 2015, Aquatic Foods Group continued to experience strong growth. Revenue increased by 26% to RMB 444 million (H1-2014: RMB 353 million) and the Group's gross profit margins were broadly stable across all product categories, achieving approximately 33% in the year. The increase in revenues has principally been driven by sales of fish including mackerel (sourced from Iceland, Ireland, Norway and Scotland) and saury as consumers continue to demand convenient and healthier food options. This has led to pre-tax profits increasing 29% to RMB 102 million (H1-2014: RMB 79 million) and net profit after tax increasing 28% to RMB 78 million (H1-2014: RMB 61 million).

 

Aquatic Foods remains highly cash generative and the Group maintains its strong balance sheet with cash as at 30 June 2015 amounting to RMB 367 million (as at 30 June 2014: RMB 167 million). As the Group expands, it is anticipated that the working capital requirement will increase due to enhanced credit terms being offered to key distribution partners in order to drive growth along with the need to maintain higher inventory levels.

 

As at 30 June 2015, Aquatic Foods had 51 regional distributors (H1-2014: 50), covering 16 provinces, municipalities and autonomous regions in China. The Group works closely with its distributors to monitor performance and grow sales and remains committed to identifying and appointing new distributors to further expand its coverage in both urban and rural areas in China.

 

Currently, approximately 60% of Aquatic Food's fish are sourced from various overseas countries, including US, Canada, Norway, UK, and Ireland. The Group will continue to look for strategic alliances and partnerships to diversify the Company's supply chain.

 

Aquatic Foods has also received increased sales enquiries from overseas customers, driven by the Group's enhanced publicity achieved through its AIM Admission in March 2015. The Group is currently exploring the possibility to grow its exports sales, leveraging the Group's already established position in the international market.

 

 

Product categories

 

Revenue breakdown by product category

 

Six months

30 June

 2015

Unaudited

Six months

30 June

2014

Unaudited

GROWTH %

Year ended

31 December

2014

Audited

Currency: RMB'000

 

 

 

 

Fish

301,114

224,516

34.1

586,180

Sea Cucumbers

65,199

57,243

13.9

132,315

Cephalopods

26,923

22,608

19.1

44,003

Others

50,717

48,763

4.0

93,582

Total

443,953

353,130

25.7

856,080

 

Gross Margin by Product Category

 

Six months

30 June

 2015

Unaudited

Six months

30 June

2014

Unaudited

Year ended

31 December

2014

Audited

Gross margin

 

 

 

Fish

32%

29%

29%

Sea Cucumbers

42%

43%

44%

Cephalopods

31%

27%

30%

Others

30%

29%

30%

Total

33%

32%

32%

 

 

Fish

Sales of fish products have continued to increase (up 34% from H1-2014 to H1-2015) with margins also increased from approximately 29% to 32%. The Group's top three fish products are mackerel, greenling and cod.

 

Sea Cucumbers

Sales increased modestly by 14% compared to H1-2014 partly as a result of the Chinese Government's anti-corruption policy, which has led to increasing pressure towards the giving of high value gifts, such as sea cucumbers. Margins have slightly decreased to approximately 42%.

 

Cephalopods

Sales of Cephalopods (principally squid and cuttlefish) have continued to grow in H1-2015 following a strong recovery in 2014 in part due to increased focus of the Management team. Margins were maintained at approximately 31%.

 

Others

Sales of gift boxes increased slightly with margins maintained at approximately 30%.

 

Market

 

According to London-based technology research company, Technavio, China's middle class population may surge to one billion people by 2030 from about 150 million in 2014, boosting average incomes that will drive demand for all kinds of higher-value foods. The country already consumes 35 per cent of the world's seafood and by 2019 is expected to boost consumption by another 50 per cent compared to 2014. China's middle class population continues to grow and seafood consumption patterns bode well for the future prospects of Aquatic Foods, which continues to expand its share in the local market.

 

Strategy

 

The Board continues to evaluate options for expanding capacity through outsourcing parts of our products, increasing process automation and expanding to an additional site or acquiring an existing factory from a third party. The Group also requires further cold storage capabilities in order to meet expected increased production. Further updates will be made as appropriate.

 

The Group believes that with its current cash resources and the positive trading cash flow, the Group will have sufficient funds internally to support the expected further growth of Aquatic Foods.

 

Through successful marketing and promotion strategies, the Group's core brand "Zhenhaitang" has, in recent years, achieved wider recognition and awareness in the marine foods and seafood industry in the PRC. The Group plans to focus on advertising and promotion and will carry out further cross-promotion for our different product types. The Group will also continue to support its regional distributors to establish "Zhenhaitang" branded retail stores. In the first six months of 2015, the Group established two additional "Zhenhaitang" branded retail stores in Shenyang, Liaoning Province.

 

Further expansion of the existing distribution network is critical to increase the Group's market share and coverage in order to capitalise on the increasing spending power of the end consumers. This is especially important for smaller cities, which have been benefiting from the PRC's continued economic development and urbanisation. In the first six months of 2015, the Group appointed three new regional distributors in Shanghai, and the Jiangsu and Shandong Provinces. As part of the Group's distributor monitoring activities, the Group ceased working with two underperforming distributors during the period.

 

Product development to expand and enhance product offerings is an important factor to expand market share. The Group plans to continue to invest in product development and innovation in order to stand out from competition and to meet changing consumer preferences.

 

Outlook

 

On the back of continuing growth in China's per capita wealth and the resulting higher standard of living, demand has started to move towards pre-processed and ready to eat products as opposed to the procurement of daily foods from traditional markets. These consumers are the major consumption group of natural seafood products as they pursue a healthier lifestyle. Such consumers are concerned about food hygiene and safety and look to recognised branded goods, where the brand values support enhanced food safety.

 

As a leading PRC marine foods and seafood processor, with a history in servicing demanding export markets, Aquatic Foods is known for adopting the highest standards for quality, safety and sustainability, and the Board is optimistic that Aquatic Foods' growth will be supported by its continued commitment to produce high-end, pre-processed, seafood products.

 

The Company has continued to grow and trade in line with expectations since 30 June and the Board looks forward to providing a further trading update for the third quarter, along with guidance in respect of trading expectations for 2016, in early November.

 

 

Appointment of Non-Executive Director

Aquatic Foods is pleased to appoint Jonathan Quirk a Non-Executive Director of the Company, with effect from today. Jonathan is a qualified accountant with over 40 years of experience in the financial services sector, and brings with him extensive knowledge of international capital markets and AIM as well as an exposure and an understanding of Chinese markets. The Board is confident that Jonathan will be instrumental to the Group's expansion in both the local Chinese and international markets as well as helping the Group to communicate with UK audiences. John McLean retired as a Non-Executive Director on 20 July 2015 and the Board would like to thank him for his significant contribution to Aquatic Foods in particular his important role in the preparation of Aquatic Foods for its Admission to AIM.

 

Dividends

 

The Board has adopted a dividend policy that fundamentally takes into account the Group's profitability and growth and availability of cash and distributable reserves after the requirement to finance the development and expansion of business.

 

Given the positive cash flow of the Group and the Board's continued optimism for future growth, the Board is pleased to announce that the Group intends to pay a maiden interim dividend of 0.7 pence per share. The interim dividend will be payable around 22 October 2015 to shareholders on the register at the close of business on Friday, 25 September 2015. The shares will go ex-dividend on 24 September 2015. This is in line with the yield indicated at IPO of a 2 per cent. annual yield based on the IPO price of 70p. The Board intends that the full year dividend will represent at least a 2 per cent. yield for the full year and may seek to increase this should trading continue positively as expected.

 

 

Li Xianzhi

Chief Executive Officer

10 September 2015 

 

 

Condensed Consolidated Statements of Comprehensive Income

 

 

 

 

 

 

 

Pro forma

 

 

 

 

 

Six months

30 June

2015

Unaudited

 

Six months

30 June

2014

Unaudited

 

Year ended

31 December

2014

Audited

 

Note

 

RMB'000

 

RMB'000

 

RMB'000

Revenue

 

 

443,953

 

353,130

 

856,080

Cost of sales

 

 

(297,264)

 

(241,033)

 

(586,317)

Gross profit

 

 

146,689

 

112,097

 

269,763

 

 

 

 

 

 

 

 

Other income

 

 

5,086

 

3,669

 

9,000

Selling and distribution expenses

 

 

(40,290)

 

(29,158)

 

(69,484)

Administrative expenses

 

 

(9,186)

 

(6,198)

 

(17,409)

IPO expenses

 

 

-

 

-

 

(7,838)

Other operating expenses

 

 

(81)

 

(183)

 

(49)

Operating profit

 

 

102,218

 

80,227

 

183,983

 

 

 

 

 

 

 

 

Finance income

 

 

477

 

293

 

739

Finance costs

 

 

(1,219)

 

(1,394)

 

(2,777)

Profit on ordinary activities before taxation

 

 

101,476

 

79,126

 

181,945

 

 

 

 

 

 

 

 

Income tax expense

4

 

(23,728)

 

(18,551)

 

(44,939)

Profit after taxation

 

 

77,748

 

60,575

 

137,006

Other comprehensive income

 

 

 

 

 

Items that will or may be reclassified to profit or loss:

 

 

 

 

 

Exchange differences arising on translation of foreign operation

2,778

 

-

 

546

Total comprehensive income attributable to

owners of the parent

80,526

 

 

60,575

 

137,552

 

 

 

 

 

 

 

 

Earnings per share (EPS):

 

 

 

 

 

 

 

Basic and diluted

5

 

0.70

 

0.61

 

1.37

 

 

 

Condensed Consolidated Statements of Financial Position

As at 30 June 2015

 

 

 

 

As at

30 June

 

Pro forma

As at

30 June

 

As at

31 December

 

 

 

2015

Unaudited

 

2014

Unaudited

 

2014

Audited

 

Note

 

RMB'000

 

RMB'000

 

RMB'000

Non-current assets

 

 

 

 

 

 

 

Property, plant and equipment

6

 

21,238

 

22,226

 

22,314

Land use rights

7

 

1,898

 

1,942

 

1,920

 

 

 

23,136

 

24,168

 

24,234

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Current assets

 

 

 

 

 

 

 

Inventories

8

 

36,827

 

44,704

 

47,510

Trade receivables

 

 

226,053

 

138,002

 

277,066

Other receivables, deposit and prepayment

9

 

186

 

1,872

 

2,871

Cash and bank balances

 

 

366,630

 

167,299

 

193,903

 

 

 

629,696

 

351,877

 

521,350

 

 

 

 

 

 

 

 

Total Assets

 

 

652,832

 

376,045

 

545,584

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

 

 

Trade payables

 

 

71,917

 

34,345

 

102,934

Other payables and accruals

 

 

26,085

 

20,836

 

44,393

Short term borrowings

 

 

37,042

 

33,134

 

41,470

Income tax payable

 

 

10,531

 

8,214

 

15,294

 

 

 

145,575

 

96,529

 

204,091

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

Stated capital

10

 

85,238

 

-

 

-

Reserves

 

 

422,019

 

279,516

 

341,493

 

 

 

507,257

 

279,516

 

341,493

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total Equity and Liabilities

 

 

652,832

 

376,045

 

545,584

 

Condensed Consolidated Statements of Changes in Equity

For the six month period ended 30 June 2015 (Unaudited)

 

 

 

Stated

capital

Capital

reserve

Statutory

reserve

Merger

reserve

 

Translation reserve

 

Retained

profits

Total

equity

 

 

RMB'000

 

RMB'000

RMB'000

 

RMB'000

 

RMB'000

 

RMB'000

RMB'000

 

 

 

 

 

 

 

 

 

Proforma balance at

1 January 2014

 

-

31

11,193

22,394

 

-

185,323

218,941

 

Profit for the period

 

-

-

-

-

-

60,575

60,575

Total comprehensive income

for the period

 

-

-

-

-

-

60,575

60,575

 

Dividends

 

-

-

-

-

 

-

-

-

 

 

 

 

 

 

 

 

 

Proforma balance at

30 June 2014

 

-

31

11,193

22,394

 

-

245,898

279,516

Profit for the period

 

-

-

-

-

 

-

76,431

76,431

 

Other comprehensive income:

Foreign currency translation differences for foreign operations

 

-

-

-

-

 

546

-

546

Total comprehensive income

for the period

 

-

-

-

-

546

76,431

76,977

 

Adjustment arising from

restructuring exercise

 

-

-

-

(15,000)

 

 

-

-

(15,000)

Balance at 31 December 2014

 

-

31

11,193

7,394

 

546

322,329

341,493

Profit for the period

 

-

-

-

-

 

-

77,748

77,748

 

Other comprehensive income:

Foreign currency translation differences for foreign operations

 

-

-

-

-

2,778

-

2,778

Total comprehensive income

for the period

 

-

-

-

-

2,778

77,748

80,526

 

Issuance of share capital

 

87,167

-

-

-

-

-

87,167

Share issue costs

 

(1,929)

-

-

-

-

 

(1,929)

 

 

 

 

 

 

 

 

 

Balance at 30 June 2015

 

85,238

31

11,193

7,394

3,324

400,077

507,257

Condensed Consolidated Statements of Cash Flows

For the six month period ended 30 June 2015

 

 

 

 

 

 

Proforma

 

 

 

 

 

 

Six months 30 June

 

Six months 30 June

 

Year ended

31 December

 

 

 

2015 Unaudited

 

2014

Unaudited

 

2014

Audited

 

 

 

RMB'000

 

RMB'000

 

RMB'000

 

 

 

 

 

 

 

 

Cash flow from operating activities

 

 

 

 

 

 

 

Profit before taxation

 

 

101,476

 

79,126

 

181,945

Adjustment for:

 

 

 

 

 

 

 

Amortisation of land use rights

 

 

22

 

22

 

44

Depreciation of property, plant and equipment

 

 

1,096

 

1,081

 

2,214

Interest expense

 

 

1,219

 

1,394

 

2,777

Loss on disposal of plant and equipment

 

 

-

 

-

 

11

Interest income

 

 

(477)

 

(293)

 

(739)

Operating cash flows before movements in working capital

 

 

103,336

 

81,330

 

186,252

Decrease / (increase) in inventories

 

 

10,683

 

(4,569)

 

(7,375)

Decrease / (increase) in trade and other receivables

 

 

53,697

 

4,220

 

(137,235)

(Decrease) / increase in trade and other payables

 

 

(49,325)

 

(36,510)

 

57,692

Decrease / (increase) bank balance restricted in use

 

 

-

 

194

 

(1,361)

Cash generated from operating activities

 

 

118,391

 

44,665

 

97,973

 

 

 

 

 

 

 

 

Interest paid

 

 

(1,219)

 

(1,394)

 

(2,777)

Income tax paid

 

 

(28,491)

 

(22,216)

 

(41,524)

Net cash generated from operating activities

 

 

88,681

 

21,055

 

53,672

 

 

 

 

 

 

 

 

Cash flows (for)/from investing activities

 

 

 

 

 

 

 

Acquisition of property, plant and equipment

 

 

(20)

 

(2,155)

 

(3,389)

Proceeds from disposal of property, plant and equipment

 

 

-

 

7

 

10

Interest received

 

 

477

 

293

 

739

Cash outflow on group construction

 

 

-

 

-

 

(15,000)

Net cash used in/ generated from investing activities

 

 

457

 

(1,855)

 

(17,640)

 

 

 

 

 

 

 

 

Cash flows from/(for) financing activities

 

 

 

 

 

 

 

Proceeds from issue of share capital

 

 

 

87,167

 

-

 

-

Share issue costs

 

 

(1,929)

 

-

 

-

Net drawdown of interest-bearing bank borrowings

 

 

(4,428)

 

(4,836)

 

3,500

Net cash generated from/ (use in) financing activities

 

 

80,810

 

(4,836)

 

3,500

 

 

 

 

 

 

 

 

Net increase in cash & cash equivalents

 

 

169,948

 

14,364

 

39,532

Effects of foreign exchange translation

 

 

2,779

 

72

 

(47)

Cash and equivalent at beginning of year

 

 

187,576

 

148,091

 

148,091

Cash and equivalent at end of year

 

 

 

360,303

 

162,527

 

187,576

 

 

 

 

NOTES TO THE FINANCIAL INFORMATION

 

1. GENERAL INFORMATION AND PRINCIPAL ACTIVITIES

 

The Company was incorporated in Jersey as a public limited company with company number 116402. The registered office of the Company is Queensway House, Hilgrove Street, St Helier, Jersey, JE1 1ES.

 

This financial information is for the Company and its subsidiaries undertakings (together, the "Group").

 

The principal activities of the entities of the Group are as follows:-

 

 

 

Country of

 

 

Name of Company

Incorporation

Principal Activities

 

 

 

 

i)

Aquatic Foods Group Plc

Jersey

Investment holding

 

ii)

Hong Kong Hanhe Holding Company Limited

Hong Kong

Investment holding

 

 

 

 

iii)

Yantai Kanwa Food Co., Limited

PRC

Processing and trading of aquatic products

agricultural and meat products.

 

 

 

 

iv)

Yantai Zhenhaitang Foodstuff Co., Limited

PRC

Trading and distributing of processed frozen

aquatic products and pre-packaged food.

 

The principal place of business of the Group is in the People's Republic of China ("PRC").

 

On 23 October 2014, the Company acquired the entire share capital of Hong Kong Hanhe Holding Company Limited ("Hong Kong Han He") via a Framework Agreement, pursuant to the reorganisation which was effected by way of issue of shares.

 

Therefore, although the Group reconstruction did not become unconditional until 23 October 2014, these consolidated financial statements are presented as if the Group structure has always been in place, including the activity from incorporation of the Group's principal subsidiary. Both entities had the same management as well as majority of shareholders. Accordingly, comparative amounts for the six month period ended 30 June 2014 are presented on a proforma basis.

 

The interim consolidated financial statements are presented in the nearest thousands of Renminbi (RMB'000), which is the presentation currency of the group. The functional currency of each of the individual entity is the local currency of each individual entity. For reference the year end exchange rate from Pounds Sterling to RMB was 9.748.

 

 

2. BASIS OF PREPARATION

 

The interim consolidated financial statements for the six months ended 30 June 2015 have been prepared in accordance with IAS 34, Interim Financial Reporting.

 

The principal accounting policies used in preparing the interim results are the same as those applied in the Group's Financial Statements as at and for the year ended 31 December 2014.

 

The interim financial information has not been reviewed nor audited by the Company's auditors. A copy of the audited consolidated financial statements for the period ended 31 December 2014, which was prepared under IFRS, is available on the Company's website.

 

The interim report for the six months ended 30 June 2015 was approved by the Directors on 9 September 2015.

 

 

 

 

3. OPERATING SEGMENTS

 

Operating segments are prepared in a manner consistent with the internal reporting provided to the management as its chief operating decision maker in order to allocate resources to segments and to assess their performance.

 

Information on business segments is not presented as the Group operates mainly in processing and trading of aquatic products agricultural and meat products and all its assets, capital expenditure and operations are in the PRC.

 

Geographical Segments

 

The analysis of the Group's revenue by geographical segments based on customers' locations is as follows:-

 

 

 

30 June

2015

 

Proforma

30 June

2014

 

 

31 December

2014

 

 

RMB'000

 

RMB'000

 

RMB'000

 

 

 

 

 

 

 

 

PRC

414,041

 

326,084

 

776,562

 

Outside PRC

29,912

 

27,046

 

79,518

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

443,953

 

353,130

 

856,080

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-current assets

23,136

 

24,168

 

24,234

 

 

The segment assets are based on geographical locations of the assets, the entire non-current assets are based in the PRC at the end of reporting period.

 

There was no customer which contributed more than 10% of the revenue for the Group.

 

 

4. Income Tax Expense

 

 

 

30 June

2015

 

Proforma

30 June

2014

 

 

31 December

2014

 

 

RMB'000

 

RMB'000

 

RMB'000

 

 

 

 

 

 

 

 

Current tax expenses

23,728

 

18,551

 

44,939

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

According to the China Income Tax Law, income derived from preliminary processing of fishery or aquiculture products are tax exempted.

 

The Group's activities in the PRC are subject to corporation tax of 25% during the financial year on profit before taxation in accordance with the relevant laws and regulations in the PRC.

 

No deferred tax has been provided, as the Group did not have any significant temporary differences which gave rise to a deferred tax asset or liability at the reporting dates.

 

 

 

 

 

 

 

5. EARNINGS PER SHARE

 

On 3 February 2015, Aquatic Foods Group PLC's shares were admitted to trading on the AIM market of the London Stock Exchange. The Company issued 5,792,081 Placing Shares and 7,434,000 Subscription Shares at 70 pence per Share. The earnings per share information based upon the 113,226,081 ordinary shares are as follows:

 

 

 

30 June

2015

 

Proforma

30 June

2014

 

 

31 December

2014

 

 

 

 

 

 

 

 

Profit after taxation (RMB)

77,748,000

 

60,575,000

 

137,006,000

 

Weighted average number of ordinary shares

110,741,624

 

100,000,000

 

100,000,000

 

Basic earnings per share

0.70

 

0.61

 

1.37

 

 

 

 

 

 

 

 

 

The diluted earnings per share was not applicable as there were no dilutive potential ordinary shares outstanding at the end of the reporting period.

 

 

6. PROPERTY, PLANT AND Equipment

 

 

 

Leasehold buildings

 

Office equipment

 

Research equipment

 

Plant and machinery

 

Motor vehicles

 

Total

 

 

RMB'000

 

RMB'000

 

RMB'000

 

RMB'000

 

RMB'000

 

RMB'000

Cost

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma as at 1 January 2014

 

25,781

 

675

 

45

 

9,612

 

678

 

36,791

Additions

 

1

 

19

 

3

 

2,030

 

102

 

2,155

Disposals

 

-

 

-

 

-

 

-

 

(39)

 

(39)

At 30 June / 1 July 2014

 

25,782

 

694

 

48

 

11,642

 

741

 

38,907

Additions

 

22

 

9

 

-

 

1,204

 

-

 

1,235

Disposals

 

-

 

(28)

 

-

 

(54)

 

-

 

(82)

At 31 December 2014

 

25,804

 

675

 

48

 

12,792

 

741

 

40,060

Additions

 

14

 

-

 

-

 

6

 

-

 

20

Disposals

 

-

 

-

 

-

 

-

 

-

 

-

At 30 June 2015

 

25,818

 

675

 

48

 

12,798

 

741

 

40,080

 

Accumulated depreciation

 

 

 

 

 

 

 

 

 

 

 

 

Pro forma as at 1 January 2014

 

8,839

 

475

 

28

 

5,960

 

329

 

15,631

Charge for the period

 

584

 

26

 

3

 

416

 

52

 

1,081

Disposals

 

-

 

-

 

-

 

-

 

(31)

 

(31)

At 30 June / 1 July 2014

 

9,423

 

501

 

31

 

6,376

 

350

 

16,681

Charge for the period

 

585

 

31

 

3

 

463

 

50

 

1,132

Disposals

 

-

 

(24)

 

-

 

(43)

 

-

 

(67)

At 31 December 2014

 

10,008

 

508

 

34

 

6,796

 

400

 

17,746

Charge for the period

 

586

 

24

 

3

 

428

 

55

 

1,096

Disposals

 

-

 

-

 

-

 

-

 

-

 

-

At 30 June 2015

 

10,594

 

532

 

37

 

7,224

 

455

 

18,842

 

 

 

 

 

 

 

 

 

 

 

 

 

Net carrying amount

 

 

 

 

 

 

 

 

 

 

 

 

As at 30 June 2015

 

15,224

 

143

 

11

 

5,574

 

286

 

21,238

As at 31 December 2014

 

15,796

 

167

 

14

 

5,996

 

341

 

22,314

As at 30 June 2014

 

16,359

 

193

 

17

 

5,266

 

391

 

22,226

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7. Land Use Rights

 

 

 

 

 

 

 

 

 

Proforma

 

 

 

 

 

30 June

2015

 

30 June

2014

 

31 December

2014

 

 

 

RMB'000

 

RMB'000

 

RMB'000

 

At cost:-

 

 

 

 

 

 

Opening / closing balance

2,228

 

2,228

 

2,228

 

        

 

Accumulated amortisation:-

 

 

 

 

 

 

Opening balance

308

 

264

 

264

 

Amortisation charge

22

 

22

 

44

 

Closing balance

330

 

286

 

308

 

 

Carrying amounts:-

 

 

 

 

 

At 30 June / 31 December

1,898

 

1,942

 

1,920

 

 

 

 

 

 

 

8. Inventories

 

 

 

 

30 June

2015

 

Proforma

30 June

2014

 

 

31 December

2014

 

 

RMB'000

 

RMB'000

 

RMB'000

 

At cost:-

 

 

 

 

 

 

Raw materials

23,332

 

29,129

 

27,599

 

Finished goods

13,495

 

15,575

 

19,911

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,827

 

44,704

 

47,510

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

9. Other Receivables, Deposit And Prepayment

 

 

 

 

30 June

2015

 

Proforma

30 June

2014

 

 

31 December

2014

 

 

RMB'000

 

RMB'000

 

RMB'000

 

 

 

 

 

 

 

 

Other receivables

115

 

176

 

50

 

Advances to supplier

-

 

-

 

1,909

 

Prepayments

71

 

1,685

 

912

 

Amount owing by a director

-

 

11

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

186

 

1,872

 

2,871

 

 

 

 

 

 

 

 

 

 

 

 

 

10. Stated Capital

 

 

 

 

 

 

Number

of shares

 

 

RMB'000

 

 

 

Issued:

 

 

 

 

 

 

On incorporation as at 11 August 2014

2

 

-

 

 

Issued in pursuant to the Framework Agreement as at

23 October 2014

49,999,998

 

-

 

 

Subdivision of existing shares as at 28 January 2015

50,000,000

 

-

 

 

Placing Shares and Subscriber Shares as at

3 February 2015

13,226,081

 

87,167

 

 

Less: Issuance costs

 

 

(1,929)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

As at 30 June 2015

113,226,081

 

85,238

 

 

 

 

 

 

 

           

 

 

On incorporation, the Company issued two ordinary shares at no par value with an unlimited share capital.

 

On 23 October 2014, the company allotted and issued 49,999,998 Ordinary Shares of no par value pursuant to the Framework Agreement.

 

On 28 January 2015, the company had been subdivided its existing 50,000,000 ordinary shares into 100,000,000 of ordinary shares. On 3 February 2015, the company's shares had been admitted to trading on the AIM market of the London Stock Exchange. The Company had further issued 5,792,081 Placing Shares and 7,434,000 Subscriber Shares. The total issued ordinary shares of the company were 113,226,081.

 

 

11. SEASONALITY OF THE GROUP BUSINESS

 

The Group's businesses are subject to seasonal fluctuations as result of the festive periods observed in the local market. In particular, the Chinese New Year always falls in January or February of the year, and the demand for high value gifts are strong in this period. The Group will continue to collaborate with regional distributors to drive revenue growth through the product promotion and marketing campaigns in other festive periods throughout the year.

 

 

12. BORROWING

 

The borrowings consist of trade finance and secured interest-bearing bank borrowings.

 

Trade finance was secured by cross guarantees of the subsidiaries between Yantai Kanwa and Yantai Zhenhaitang.

 

Interest-bearing bank borrowings were secured by:

 

a) land use rights of the Group

b) property of the Group

c) personal guarantees by a director of the Group

 

 

13. WARRANTS

 

On 28 January 2015, the company granted 50,000 warrants to S.P. Angel Corporate Finance LLP, the company's nominated adviser, at the exercise price of 70 pence each with expiring date of 5 years. The directors have used Black Scholes model as recommended under IFRS 2 in valuing the share based payment charge. The directors are of the opinion that the estimated fair value is immaterial, hence no charge has been made in the accounts.

 

 

- ENDS -

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

Related Shares:

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