MIRA INFORM REPORT

 

 

Report Date :

28.06.2013

 

IDENTIFICATION DETAILS

 

Name :

TAIWAN PROSPERITY CHEMICAL CORPORATION

 

 

Registered Office :

9F, No. 113, Section 2 Chung Shan North Road Jhongshan District Taipei, 104

 

 

Country :

Taiwan

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

28.05.1991

 

 

Legal Form :

Public Independent

 

 

Line of Business :

Subject is principally engaged in the production, processing and distribution of petrochemical intermediate materials.

 

 

No. of Employees :

222

 

RATING & COMMENTS

 

MIRA’s Rating :

Ba

 

RATING

STATUS

PROPOSED CREDIT LINE

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

Satisfactory

 

Status :

Satisfactory

 

 

Payment Behaviour :

No Complaints

 

 

Litigation :

Clear

 

NOTES:

Any query related to this report can be made on e-mail: infodept@mirainform.com while quoting report number, name and date.

 

ECGC Country Risk Classification List – March, 31st, 2013

 

Country Name

Previous Rating

(31.12.2012)

Current Rating

(31.03.2013)

Taiwan

A2

A2

 

Risk Category

ECGC Classification

Insignificant

 

A1

Low

 

A2

Moderate

 

B1

High

 

B2

Very High

 

C1

Restricted

 

C2

Off-credit

 

D

 

 


 

TAIWAN - ECONOMIC OVERVIEW

 

Taiwan has a dynamic capitalist economy with gradually decreasing government guidance of investment and foreign trade. Exports, led by electronics, machinery, and petrochemicals have provided the primary impetus for economic development. This heavy dependence on exports exposes the economy to fluctuations in world demand. In 2009, Taiwan''s GDP contracted 1.8%, due primarily to a 13.1% year-on-year decline in exports. In 2010 GDP grew 10.7%, as exports returned to the level of previous years, and in 2011, grew 4.0%. In 2012, however, growth fell to 1.3%, because of softening global demand. Taiwan''s diplomatic isolation, low birth rate, and rapidly aging population are major long-term challenges. Free trade agreements have proliferated in East Asia over the past several years, but except for the landmark Economic Cooperation Framework Agreement (ECFA) signed with China in June 2010, so far Taiwan has been excluded from this greater economic integration in part because of its diplomatic status. Negotiations continue on such follow-on components of ECFA regarding trade in goods and services. The MA administration has said that the ECFA will serve as a stepping stone toward trade pacts with other key trade partners, which Taiwan subsequently launched with Singapore and New Zealand. Taiwan''s Total Fertility rate of just over one child per woman is among the lowest in the world, raising the prospect of future labor shortages, falling domestic demand, and declining tax revenues. Taiwan''s population is aging quickly, with the number of people over 65 accounting for 11.2% of the island''s total population as of 2012. The island runs a large trade surplus largely because of its surplus with China, and its foreign reserves are the world''s fifth largest, behind China, Japan, Saudi Arabia, and Russia. In 2006 China overtook the US to become Taiwan''s second-largest source of imports after Japan. China is also the island''s number one destination for foreign direct investment. Three financial memorandums of understanding, covering banking, securities, and insurance, took effect in mid-January 2010, opening the island to greater investments from the mainland''s financial firms and institutional investors, and providing new opportunities for Taiwan financial firms to operate in China. In August 2012, Taiwan Central Bank signed a memorandum of understanding on cross-Strait currency settlement with its Chinese counterpart. The MOU allows for the direct settlement of Chinese RMB and the New Taiwan dollar across the Strait, which could help develop Taiwan into a local RMB hub. Closer economic links with the mainland bring greater opportunities for the Taiwan economy, but also poses new challenges as the island becomes more economically dependent on China while political differences remain unresolved.

 

Source : CIA

 


Company name and address

 

TAIWAN PROSPERITY CHEMICAL CORPORATION                  

 

 

9F, No. 113, Section 2

Chung Shan North Road

Jhongshan District

Taipei, 104

Taiwan

 

 

Tel:

886-2-25633228

Fax:

886-2-25635181

 

www.tpcc.com.tw

 

Employees:

222

Company Type:

Public Independent

Traded:

Taiwan Stock Exchange:

4725

Incorporation Date:

28-May-1991

Auditor:

Deloitte & Touche LLP

Financials in:

USD (In Millions)

Fiscal Year End:

31-Dec-2012

Reporting Currency:

Taiwanese New Dollar

Annual Sales:

859.6  1

Net Income:

(3.3)

Total Assets:

429.8  2

Market Value:

343.0

 

(07-Jun-2013)

 

 

Business Description          

 

 

Taiwan Prosperity Chemical Corporation is principally engaged in the production, processing and distribution of petrochemical intermediate materials. The Company provides isopropyl benzene, phenol, acetone, bisphenol and cyclohexanone. Its products are applied in the manufacture of phenol, acetone productions, phenolic resins, salicylic acid, organic solvents, epoxide resins, flame retardants, vibrins and organic solvents. During the year ended December 31, 2011, the Company obtained approximately 92.39% of its revenue from its phenol business. The Company distributes its products in the domestic and overseas markets. For the three months ended 31 March 2013, Taiwan Prosperity Chemical Corporation revenues decreased 15% to NT$5.31B. Net loss totaled NT$53.2M vs. income of NT$194.4M. Revenues reflect a decrease in demand for the Company's products and services due to unfavorable market conditions. Net loss reflects Other Gains & Losses decrease from NT$20.1M (income) to NT$1.6M (expense), Research and Development Expenses increase of 26% to NT$11.3M (expense).

 

 

 

Industry

 

Industry

Chemical Manufacturing

ANZSIC 2006:

1812 - Basic Organic Chemical Manufacturing

NACE 2002:

2414 - Manufacture of other organic basic chemicals

NAICS 2002:

325192 - Cyclic Crude and Intermediate Manufacturing

UK SIC 2003:

2414 - Manufacture of other organic basic chemicals

UK SIC 2007:

2014 - Manufacture of other organic basic chemicals

US SIC 1987:

2865 - Cyclic Organic Crudes and Intermediates, and organic Dyes and Pigments

 

 


Key Executives

 

Name

Title

Tianfu Zhao

General Manager

Fulong Chen

Director

T F Chao

General Manager

Chengyun Gu

Chairman of the Board

Zinan Jia

Independent Director

 

 

Significant Developments

 

Topic

#*

Most Recent Headline

Date

Regulatory / Company Investigation

1

Taiwan Prosperity Chemical Corp Receives Fine

14-Aug-2012

Dividends

1

Taiwan Prosperity Chemical Corp Announces FY 2012 Dividend Payment

25-Mar-2013

 

 

* number of significant developments within the last 12 months

 

 

 

Financial Summary

 

As of 31-Mar-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

1.09

2.18

Quick Ratio (MRQ)

0.74

1.35

Debt to Equity (MRQ)

0.55

0.82

Sales 5 Year Growth

6.78

6.26

Net Profit Margin (TTM) %

-1.41

10.56

Return on Assets (TTM) %

-2.39

8.26

Return on Equity (TTM) %

-4.38

22.07

 

Stock Snapshot

 

Traded: Taiwan Stock Exchange: 4725

 

As of 7-Jun-2013

   Financials in: TWD

Recent Price

34.95

 

EPS

-0.34

52 Week High

75.20

 

Price/Sales

0.40

52 Week Low

31.00

 

Dividend Rate

6.35

Avg. Volume (mil)

0.95

 

Price/Book

1.49

Market Value (mil)

10,204.53

 

Beta

1.66

 

Price % Change

Rel S&P 500%

4 Week

8.71%

11.20%

13 Week

-8.15%

-9.06%

52 Week

-50.07%

-56.33%

Year to Date

-12.84%

-17.10%

 

1 - Profit & Loss Item Exchange Rate: USD 1 = TWD 29.57962
2 - Balance Sheet Item Exchange Rate: USD 1 = TWD 29.012

 

 

Corporate Overview

 

Location
9F, No. 113, Section 2
Chung Shan North Road
Jhongshan District
Taipei, 104
Taiwan

 

Tel:

886-2-25633228

Fax:

886-2-25635181

 

www.tpcc.com.tw

Quote Symbol - Exchange

4725 - Taiwan Stock Exchange

Sales TWD(mil):

25,425.7

Assets TWD(mil):

12,468.8

Employees:

222

Fiscal Year End:

31-Dec-2012

 

Industry:

Chemical Manufacturing

Incorporation Date:

28-May-1991

Company Type:

Public Independent

Quoted Status:

Quoted

 

Chairman of the Board:

Chengyun Gu

 

 

Industry Codes

 

ANZSIC 2006 Codes:

1812

-

Basic Organic Chemical Manufacturing

1899

-

Other Basic Chemical Product Manufacturing Not Elsewhere Classified

 

NACE 2002 Codes:

2414

-

Manufacture of other organic basic chemicals

2466

-

Manufacture of other chemical products not elsewhere classified

 

NAICS 2002 Codes:

325192

-

Cyclic Crude and Intermediate Manufacturing

325199

-

All Other Basic Organic Chemical Manufacturing

325998

-

All Other Miscellaneous Chemical Product and Preparation Manufacturing

 

US SIC 1987:

2865

-

Cyclic Organic Crudes and Intermediates, and organic Dyes and Pigments

2899

-

Chemicals and Chemical Preparations, Not Elsewhere Classified

2869

-

Industrial Organic Chemicals, Not Elsewhere Classified

 

UK SIC 2003:

2414

-

Manufacture of other organic basic chemicals

2466

-

Manufacture of other chemical products not elsewhere classified

 

UK SIC 2007:

2014

-

Manufacture of other organic basic chemicals

2059

-

Manufacture of other chemical products n.e.c.

 

 

Business Description

 

Taiwan Prosperity Chemical Corporation is principally engaged in the production, processing and distribution of petrochemical intermediate materials. The Company provides isopropyl benzene, phenol, acetone, bisphenol and cyclohexanone. Its products are applied in the manufacture of phenol, acetone productions, phenolic resins, salicylic acid, organic solvents, epoxide resins, flame retardants, vibrins and organic solvents. During the year ended December 31, 2011, the Company obtained approximately 92.39% of its revenue from its phenol business. The Company distributes its products in the domestic and overseas markets. For the three months ended 31 March 2013, Taiwan Prosperity Chemical Corporation revenues decreased 15% to NT$5.31B. Net loss totaled NT$53.2M vs. income of NT$194.4M. Revenues reflect a decrease in demand for the Company's products and services due to unfavorable market conditions. Net loss reflects Other Gains & Losses decrease from NT$20.1M (income) to NT$1.6M (expense), Research and Development Expenses increase of 26% to NT$11.3M (expense).

More Business Descriptions

Production of petrochemical products including isopropyl benzene

 

 

Financial Data

 

Financials in:

TWD(mil)

 

Revenue:

25,425.7

Net Income:

-98.5

Assets:

12,468.8

Long Term Debt:

312.3

 

Total Liabilities:

5,607.4

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

NA

NA

-11.8%

 

 

Market Data

 

Quote Symbol:

4725

Exchange:

Taiwan Stock Exchange

Currency:

TWD

Stock Price:

35.0

Stock Price Date:

06-07-2013

52 Week Price Change %:

-50.1

Market Value (mil):

10,204,530.0

 

SEDOL:

B1FLSN3

ISIN:

TW0004725007

 

Equity and Dept Distribution:

10/2007, Exchange changed from Gre Tai Securities Market to Taiwan Stock Exchange. FY'09, Q1, B/S is being CLA.FY'10 Q3 B/S is being RES and C/F is being CLA.

 

 

 

Key Corporate Relationships

 

Auditor:

Deloitte & Touche LLP

 

Auditor:

Deloitte & Touche LLP, Deloitte & Touche

 

 

 

 

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

Chengyun Gu

 

Chairman of the Board

Chairman

Biography:

Gu Chengyun has been serving as Chairman of the Board in Taiwan Prosperity Chemical Corporation since April 29, 1991. Gu holds a Master's degree in Corporate Management from University of Pennsylvania's Wharton School, the United States. Gu also serves as Chairman of the Board in six companies, including China Synthetic Rubber Corporation, Ta-Ho Maritime Corporation, E-ONE MOLI ENERGY CORP. and Taiwan Cement Corporation, Director in two companies and Executive Director in another company.

Education:

Wharton School of Business at the University of Pennsylvania, MBA

Fulong Chen

 

Director

Director/Board Member

Biography:

Chen Fulong has been serving as Director in Taiwan Prosperity Chemical Corporation since April 19, 1991. Chen also serves as Director in China Synthetic Rubber Corporation and TCC Chemical Corporation. Chen used to be General Manager in the Company.

Zinan Jia

 

Independent Director

Director/Board Member

Biography:

Jia Zinan has been Independent Director in Taiwan Prosperity Chemical Corporation since June 6, 2012. Jia is also General Manager in another company. Jia holds a Master of Business Administration from University of Southern California, the United States.

Education:

University of Southern California, MBA

Renhe Jiao

 

Independent Director

Director/Board Member

Biography:

Jiao Renhe has been serving as Independent Director in Taiwan Prosperity Chemical Corporation since Januray 22, 2007. Jiao is also Independent Director in another company. Jiao holds a Ph.D. in Law from Ohio Northern University, the United States. Jiao is an adjunct professor of Chinese Culture University, Taiwan.

Education:

Ohio Northern University, PHD (Law)

Zhiren Sheng

 

Independent Director

Director/Board Member

Biography:

Sheng Zhiren has been Independent Director in Taiwan Prosperity Chemical Corporation June 6, 2012. Sheng is also General Manager in another group company. Sheng holds a Ph.D in Political Science from Northwestern University, the United States.

Education:

Northwestern University, PHD (Political Science)

Boyuan Wang

 

Director

Director/Board Member

Biography:

Wang Boyuan has been Director in Taiwan Prosperity Chemical Corporation. since June 6, 2012. Wang is also Chairman of the Board in three companies, Director in two companies and Director as well as Chief Executive Officer in another company. Wang received a Bachelor's degree from National Taiwan University and a Ph.D. from Carnegie Mellon University, the United States. Wang was Independent Director in the Company.

Education:

Carnegie Mellon University, PHD
Carnegie Mellon University, M
National Taiwan University, B

Anping Zhang

 

Director

Director/Board Member

Biography:

Zhang Anping has been Director in Taiwan Prosperity Chemical Corporation since April 29, 1991. Zhang holds a Master of Business Administration from University of New York, the United States. Zhang also serves as Chairman of the Board in a cement company, Executive Director in two companies and Director in another company.

Education:

New York University, MBA

 

Executives

 

Name

Title

Function

T F Chao

 

General Manager

Division Head Executive

Tianfu Zhao

 

General Manager

Division Head Executive

Fulong Chen

 

Director

Investor Relations Executive

Biography:

Chen Fulong has been serving as Director in Taiwan Prosperity Chemical Corporation since April 19, 1991. Chen also serves as Director in China Synthetic Rubber Corporation and TCC Chemical Corporation. Chen used to be General Manager in the Company.

 

Significant Developments

 

 

 

Taiwan Prosperity Chemical Corp Announces FY 2012 Dividend Payment

Mar 25, 2013


Taiwan Prosperity Chemical Corp announced that it will pay cash dividends of NTD 116,790,000 (NTD 0.4 per share) to shareholders for fiscal year 2012.

Taiwan Prosperity Chemical Corp Receives Fine

Aug 14, 2012


Taiwan Prosperity Chemical Corporation announced that it was imposed a fine of NTD 100,000 for its factory's violation of Air Pollution Control Act.

 

 

Annual Income Statement

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

 

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Reclassified Normal
31-Dec-2009

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate (Period Average)

29.57962

29.39004

31.497037

33.023867

31.543497

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Gross Revenue

860.4

929.6

810.6

438.4

527.1

    Sales Returns and Allowances

-0.9

-1.3

0.0

0.0

-0.6

Revenue

859.6

928.3

810.5

438.4

526.6

Total Revenue

859.6

928.3

810.5

438.4

526.6

 

 

 

 

 

 

    Cost of Revenue

842.7

809.8

657.5

414.4

513.9

Cost of Revenue, Total

842.7

809.8

657.5

414.4

513.9

Gross Profit

16.8

118.5

153.0

24.0

12.7

 

 

 

 

 

 

    Selling/General/Administrative Expense

19.9

20.4

18.8

10.7

9.5

Total Selling/General/Administrative Expenses

19.9

20.4

18.8

10.7

9.5

Research & Development

1.1

2.0

1.7

0.8

0.9

    Impairment-Assets Held for Use

-

0.0

0.4

-

-

Unusual Expense (Income)

-

0.0

0.4

-

-

Total Operating Expense

863.8

832.2

678.3

426.0

524.4

 

 

 

 

 

 

Operating Income

-4.2

96.1

132.2

12.4

2.2

 

 

 

 

 

 

        Interest Expense - Non-Operating

-1.8

-2.2

-1.3

-0.6

-1.1

    Interest Expense, Net Non-Operating

-1.8

-2.2

-1.3

-0.6

-1.1

        Interest Income - Non-Operating

0.2

0.3

0.1

0.0

0.1

        Investment Income - Non-Operating

0.7

1.6

-1.8

1.4

0.6

    Interest/Investment Income - Non-Operating

0.9

1.8

-1.7

1.4

0.8

Interest Income (Expense) - Net Non-Operating Total

-0.9

-0.4

-3.0

0.8

-0.3

    Other Non-Operating Income (Expense)

1.1

0.3

-0.1

1.5

-0.4

Other, Net

1.1

0.3

-0.1

1.5

-0.4

Income Before Tax

-4.1

96.0

129.1

14.7

1.5

 

 

 

 

 

 

Total Income Tax

-0.7

16.6

19.1

0.9

-2.5

Income After Tax

-3.3

79.5

110.0

13.8

4.0

 

 

 

 

 

 

Net Income Before Extraord Items

-3.3

79.5

110.0

13.8

4.0

Net Income

-3.3

79.5

110.0

13.8

4.0

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

-3.3

79.5

110.0

13.8

4.0

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

-3.3

79.5

110.0

13.8

4.0

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

292.0

292.0

292.0

292.0

292.0

Basic EPS Excl Extraord Items

-0.01

0.27

0.38

0.05

0.01

Basic/Primary EPS Incl Extraord Items

-0.01

0.27

0.38

0.05

0.01

Dilution Adjustment

0.0

-

-

-

-

Diluted Net Income

-3.3

79.5

110.0

13.8

4.0

Diluted Weighted Average Shares

292.0

292.0

292.1

292.2

292.0

Diluted EPS Excl Extraord Items

-0.01

0.27

0.38

0.05

0.01

Diluted EPS Incl Extraord Items

-0.01

0.27

0.38

0.05

0.01

Dividends per Share - Common Stock Primary Issue

0.01

0.22

0.26

0.03

0.01

Gross Dividends - Common Stock

3.9

63.1

77.0

9.0

2.9

Interest Expense, Supplemental

1.8

2.2

1.3

0.6

1.1

Interest Capitalized, Supplemental

-0.3

-0.3

-0.6

-1.1

-

Depreciation, Supplemental

28.2

27.5

21.9

14.3

14.2

Total Special Items

-

0.0

0.4

-

-

Normalized Income Before Tax

-4.1

96.0

129.5

14.7

1.5

 

 

 

 

 

 

Effect of Special Items on Income Taxes

-

0.0

0.1

-

-

Inc Tax Ex Impact of Sp Items

-0.7

16.6

19.1

0.9

-2.5

Normalized Income After Tax

-3.3

79.5

110.4

13.8

4.0

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-3.3

79.5

110.4

13.8

4.0

 

 

 

 

 

 

Basic Normalized EPS

-0.01

0.27

0.38

0.05

0.01

Diluted Normalized EPS

-0.01

0.27

0.38

0.05

0.01

Amort of Intangibles, Supplemental

-

-

-

-

0.9

Research & Development Exp, Supplemental

1.1

2.0

1.7

0.8

0.9

Normalized EBIT

-4.2

96.1

132.6

12.4

2.2

Normalized EBITDA

24.0

123.6

154.5

26.7

17.4

    Current Tax - Total

0.0

16.7

16.8

1.0

0.9

Current Tax - Total

0.0

16.7

16.8

1.0

0.9

    Deferred Tax - Total

-0.7

-0.6

2.3

0.0

-3.3

Deferred Tax - Total

-0.7

-0.6

2.3

0.0

-3.3

    Other Tax

0.0

0.5

0.0

-0.1

-0.1

Income Tax - Total

-0.7

16.6

19.1

0.9

-2.5

Interest Cost - Domestic

0.1

0.1

0.1

0.1

0.1

Service Cost - Domestic

0.1

0.1

0.1

0.2

0.3

Expected Return on Assets - Domestic

0.0

0.0

0.0

0.0

0.0

Other Pension, Net - Domestic

0.0

0.0

0.0

0.0

0.0

Domestic Pension Plan Expense

0.2

0.2

0.2

0.3

0.4

Defined Contribution Expense - Domestic

0.2

0.2

0.1

0.1

0.1

Total Pension Expense

0.4

0.4

0.4

0.4

0.5

Discount Rate - Domestic

1.90%

2.00%

2.00%

2.00%

2.75%

Expected Rate of Return - Domestic

1.90%

2.00%

2.00%

2.00%

2.75%

Compensation Rate - Domestic

2.00%

2.00%

2.00%

2.00%

2.00%

Total Plan Interest Cost

0.1

0.1

0.1

0.1

0.1

Total Plan Service Cost

0.1

0.1

0.1

0.2

0.3

Total Plan Expected Return

0.0

0.0

0.0

0.0

0.0

Total Plan Other Expense

0.0

0.0

0.0

0.0

0.0

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal
31-Dec-2012

Reclassified Normal
31-Dec-2012

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Reclassified Normal
31-Dec-2009

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate

29.011999

30.279

29.1565

31.985

32.818

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Cash & Equivalents

15.2

23.6

40.9

8.5

5.3

    Short Term Investments

21.9

92.0

131.1

19.2

8.0

Cash and Short Term Investments

37.1

115.6

172.0

27.7

13.4

        Accounts Receivable - Trade, Gross

-

65.6

60.7

38.6

18.8

        Provision for Doubtful Accounts

-

-0.7

-0.8

-0.5

-0.2

    Trade Accounts Receivable - Net

104.3

65.0

77.3

50.3

19.6

    Other Receivables

1.7

2.0

6.8

6.3

6.0

Total Receivables, Net

106.0

66.9

84.1

56.6

25.6

    Inventories - Finished Goods

16.3

15.3

26.1

12.6

13.6

    Inventories - Raw Materials

26.0

15.1

10.8

6.6

1.4

Total Inventory

42.3

30.3

36.9

19.1

14.9

Prepaid Expenses

3.9

5.4

6.1

10.1

8.9

    Deferred Income Tax - Current Asset

-

-

0.5

0.6

3.3

    Other Current Assets

1.6

4.1

2.8

3.0

4.7

Other Current Assets, Total

1.6

4.1

3.3

3.6

8.1

Total Current Assets

190.9

222.4

302.4

117.1

70.9

 

 

 

 

 

 

        Buildings

4.7

4.4

4.4

4.0

4.9

        Land/Improvements

30.9

29.6

30.8

28.0

27.0

        Machinery/Equipment

488.1

454.9

449.4

330.9

274.0

        Construction in Progress

21.8

23.4

31.2

95.2

91.5

        Other Property/Plant/Equipment

10.8

9.5

9.9

-

-

    Property/Plant/Equipment - Gross

556.3

521.8

525.6

458.2

397.3

    Accumulated Depreciation

-331.4

-290.1

-273.6

-227.4

-208.0

Property/Plant/Equipment - Net

224.9

231.7

252.0

230.8

189.3

    Deferred Charges

7.4

9.2

10.6

11.3

5.7

    Deferred Income Tax - Long Term Asset

2.5

0.9

0.8

2.9

0.0

    Other Long Term Assets

4.1

2.5

2.7

2.4

0.5

Other Long Term Assets, Total

14.0

12.7

14.1

16.5

6.2

Total Assets

429.8

466.8

568.5

364.5

266.4

 

 

 

 

 

 

Accounts Payable

63.0

26.3

49.8

40.4

4.6

Accrued Expenses

7.3

9.4

12.0

5.4

2.7

Notes Payable/Short Term Debt

37.1

30.9

37.7

17.2

49.2

Current Portion - Long Term Debt/Capital Leases

65.6

29.0

30.1

-

-

    Income Taxes Payable

0.0

7.7

18.1

1.0

0.0

    Other Payables

4.0

2.0

2.4

3.8

12.7

    Other Current Liabilities

1.4

1.5

1.6

0.2

0.2

Other Current liabilities, Total

5.4

11.1

22.2

5.1

12.9

Total Current Liabilities

178.4

106.8

151.8

68.1

69.3

 

 

 

 

 

 

    Long Term Debt

8.3

64.2

95.4

114.4

40.5

    Capital Lease Obligations

2.5

3.6

4.9

-

-

Total Long Term Debt

10.8

67.8

100.3

114.4

40.5

Total Debt

113.5

127.7

168.1

131.6

89.7

 

 

 

 

 

 

    Pension Benefits - Underfunded

3.5

4.1

4.5

4.1

3.9

    Other Long Term Liabilities

0.6

0.5

0.4

0.3

0.3

Other Liabilities, Total

4.1

4.6

4.9

4.5

4.2

Total Liabilities

193.3

179.2

256.9

187.0

114.0

 

 

 

 

 

 

    Common Stock

100.6

96.4

100.1

91.3

89.0

Common Stock

100.6

96.4

100.1

91.3

89.0

Additional Paid-In Capital

23.8

22.8

23.7

21.6

21.0

Retained Earnings (Accumulated Deficit)

118.2

177.8

187.7

72.1

59.1

Unrealized Gain (Loss)

-6.1

-9.3

0.0

-7.5

-16.7

Total Equity

236.5

287.6

311.5

177.5

152.4

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

429.8

466.8

568.5

364.5

266.4

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

292.0

292.0

292.0

292.0

292.0

Total Common Shares Outstanding

292.0

292.0

292.0

292.0

292.0

Treasury Shares - Common Stock Primary Issue

0.0

0.0

0.0

0.0

0.0

Employees

222

197

180

172

173

Number of Common Shareholders

-

17,615

7,225

4,797

4,751

Total Long Term Debt, Supplemental

-

-

31.2

-

-

Long Term Debt Maturing within 1 Year

-

-

31.2

-

-

Long Term Debt Matur. in Year 6 & Beyond

-

-

0.0

-

-

    Interest Costs

-0.5

-0.8

-1.2

-

-

Total Capital Leases, Supplemental

3.8

4.7

6.0

-

-

Capital Lease Payments Due in Year 1

1.6

1.5

1.5

-

-

Capital Lease Payments Due in Year 2

1.6

1.5

1.5

-

-

Capital Lease Payments Due in Year 3

1.2

1.5

1.5

-

-

Capital Lease Payments Due in Year 4

-

1.1

1.5

-

-

Capital Lease Payments Due in Year 5

-

-

1.1

-

-

Capital Lease Payments Due in 2-3 Years

2.7

2.9

3.0

-

-

Capital Lease Payments Due in 4-5 Years

-

1.1

2.6

-

-

Pension Obligation - Domestic

4.0

4.6

5.2

4.9

4.6

Plan Assets - Domestic

0.1

0.1

0.0

0.1

0.6

Funded Status - Domestic

-3.9

-4.5

-5.2

-4.9

-4.0

Accumulated Obligation - Domestic

3.2

3.7

4.2

3.9

3.6

Total Funded Status

-3.9

-4.5

-5.2

-4.9

-4.0

Discount Rate - Domestic

1.90%

2.00%

2.00%

2.00%

2.75%

Expected Rate of Return - Domestic

1.90%

2.00%

2.00%

2.00%

2.75%

Compensation Rate - Domestic

2.00%

2.00%

2.00%

2.00%

2.00%

Accrued Liabilities - Domestic

-3.5

-4.1

-4.5

-4.1

-3.9

Net Assets Recognized on Balance Sheet

-3.5

-4.1

-4.5

-4.1

-3.9

Total Plan Obligations

4.0

4.6

5.2

4.9

4.6

Total Plan Assets

0.1

0.1

0.0

0.1

0.6

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate (Period Average)

29.57962

29.39004

31.497037

33.023867

31.543497

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

Net Income/Starting Line

-3.3

79.5

110.0

13.8

4.0

    Depreciation

28.2

27.5

21.9

14.3

14.2

Depreciation/Depletion

28.2

27.5

21.9

14.3

14.2

Deferred Taxes

-0.7

-0.6

2.3

0.0

-3.3

    Unusual Items

0.0

0.0

0.3

0.1

5.4

    Other Non-Cash Items

1.6

2.0

2.8

0.8

0.5

Non-Cash Items

1.6

2.0

3.1

0.9

5.9

    Accounts Receivable

-35.5

16.5

-20.6

-29.6

45.3

    Inventories

-10.4

5.3

-14.7

-3.7

-0.2

    Prepaid Expenses

1.7

-1.5

4.6

-0.9

-5.1

    Other Assets

78.3

25.7

-94.0

1.8

95.8

    Accounts Payable

35.3

-22.2

4.8

35.3

-35.1

    Accrued Expenses

-2.4

-2.2

5.7

2.5

-3.2

    Taxes Payable

-7.9

-10.1

15.7

1.0

-22.0

    Other Liabilities

-0.2

-0.2

0.2

0.2

0.0

Changes in Working Capital

59.0

11.3

-98.3

6.6

75.6

Cash from Operating Activities

84.7

119.7

39.0

35.6

96.4

 

 

 

 

 

 

    Purchase of Fixed Assets

-10.2

-16.6

-17.0

-59.5

-97.2

Capital Expenditures

-10.2

-16.6

-17.0

-59.5

-97.2

    Sale of Fixed Assets

0.0

-

-

-

-

    Sale/Maturity of Investment

-

0.0

0.4

-

-

    Purchase of Investments

-

0.0

-0.3

-

-

    Other Investing Cash Flow

-1.8

-1.9

-0.8

-8.8

-2.6

Other Investing Cash Flow Items, Total

-1.8

-1.9

-0.7

-8.8

-2.6

Cash from Investing Activities

-11.9

-18.4

-17.7

-68.3

-99.7

 

 

 

 

 

 

    Other Financing Cash Flow

-1.1

0.5

0.0

0.0

-3.2

Financing Cash Flow Items

-1.1

0.5

0.0

0.0

-3.2

    Cash Dividends Paid - Common

-62.7

-82.6

-9.5

-2.7

-60.2

Total Cash Dividends Paid

-62.7

-82.6

-9.5

-2.7

-60.2

        Sale/Issuance of Common

-

-

-

-

0.0

    Common Stock, Net

-

-

-

-

0.0

Issuance (Retirement) of Stock, Net

-

-

-

-

0.0

        Short Term Debt Issued

4.7

-

17.4

-

32.4

        Short Term Debt Reduction

-

-5.5

0.0

-32.2

-

    Short Term Debt, Net

4.7

-5.5

17.4

-32.2

32.4

        Long Term Debt Issued

-

-

0.0

70.6

27.9

        Long Term Debt Reduction

-22.9

-29.9

-

-

-

    Long Term Debt, Net

-22.9

-29.9

0.0

70.6

27.9

Issuance (Retirement) of Debt, Net

-18.2

-35.4

17.4

38.4

60.3

Cash from Financing Activities

-82.0

-117.5

7.9

35.7

-3.1

 

 

 

 

 

 

Net Change in Cash

-9.3

-16.2

29.3

2.9

-6.4

 

 

 

 

 

 

Net Cash - Beginning Balance

24.2

40.6

8.6

5.3

11.9

Net Cash - Ending Balance

14.9

24.4

37.9

8.2

5.6

Cash Interest Paid

1.8

2.3

1.3

0.6

1.0

Cash Taxes Paid

8.1

27.2

1.0

0.0

29.1

 

 

Annual Income Statement

 

Financials in: USD (mil)

 

Except for share items (millions) and per share items (actual units)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Reclassified Normal
31-Dec-2009

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate (Period Average)

29.57962

29.39004

31.497037

33.023867

31.543497

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Gross Sales

860.4

929.6

810.6

438.4

527.1

    Sales Returns & Discounts

-0.9

-1.3

0.0

0.0

-0.6

Total Revenue

859.6

928.3

810.5

438.4

526.6

 

 

 

 

 

 

    Cost of Sales

842.7

809.8

657.5

414.4

513.9

    Selling Expenses

16.7

15.1

13.4

8.7

8.0

    General and Administrative Expenses

3.2

5.3

5.4

2.0

1.9

    Research and Development Expenses

1.1

2.0

1.7

0.8

0.9

    Gain on Reversal of Bad Debt

-

-

-

0.0

-0.5

    Impairment Loss

-

0.0

0.4

-

-

Total Operating Expense

863.8

832.2

678.3

426.0

524.4

 

 

 

 

 

 

    Interest Income

0.2

0.3

0.1

0.0

0.1

    Dividend Income

0.4

0.4

-

0.0

0.3

    Gain on Sale of Investments

-

0.0

0.1

0.0

0.9

    Revaluation Gain on Financial Assets

0.3

0.6

0.3

1.2

0.0

    Miscellaneous Income

2.1

1.0

1.3

1.9

0.1

    Interest Expense

-1.8

-2.2

-1.3

-0.6

-1.1

    Foreign Exchange Gains

0.0

0.6

0.0

0.1

-0.5

    Foreign Exchange Losses

-

0.0

-2.1

-

-

    Revaluation Loss on Fin. Liabilities

0.0

0.0

-

-

-

    Miscellaneous Disbursements

-1.1

-0.7

-1.4

-0.4

-0.5

Net Income Before Taxes

-4.1

96.0

129.1

14.7

1.5

 

 

 

 

 

 

Provision for Income Taxes

-0.7

16.6

19.1

0.9

-2.5

Net Income After Taxes

-3.3

79.5

110.0

13.8

4.0

 

 

 

 

 

 

Net Income Before Extra. Items

-3.3

79.5

110.0

13.8

4.0

Net Income

-3.3

79.5

110.0

13.8

4.0

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

-3.3

79.5

110.0

13.8

4.0

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

-3.3

79.5

110.0

13.8

4.0

 

 

 

 

 

 

Basic Weighted Average Shares

292.0

292.0

292.0

292.0

292.0

Basic EPS Excluding ExtraOrdinary Items

-0.01

0.27

0.38

0.05

0.01

Basic EPS Including ExtraOrdinary Items

-0.01

0.27

0.38

0.05

0.01

Dilution Adjustment

0.0

-

-

-

-

Diluted Net Income

-3.3

79.5

110.0

13.8

4.0

Diluted Weighted Average Shares

292.0

292.0

292.1

292.2

292.0

Diluted EPS Excluding ExtraOrd Items

-0.01

0.27

0.38

0.05

0.01

Diluted EPS Including ExtraOrd Items

-0.01

0.27

0.38

0.05

0.01

DPS-Common Stock

0.01

0.22

0.26

0.03

0.01

Gross Dividends - Common Stock

3.9

63.1

77.0

9.0

2.9

Normalized Income Before Taxes

-4.1

96.0

129.5

14.7

1.5

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

-0.7

16.6

19.1

0.9

-2.5

Normalized Income After Taxes

-3.3

79.5

110.4

13.8

4.0

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-3.3

79.5

110.4

13.8

4.0

 

 

 

 

 

 

Basic Normalized EPS

-0.01

0.27

0.38

0.05

0.01

Diluted Normalized EPS

-0.01

0.27

0.38

0.05

0.01

Interest Expense, Supplemental

1.8

2.2

1.3

0.6

1.1

Interest Capitalized, Supplemental

-0.3

-0.3

-0.6

-1.1

-

R&D Expense, Supplemental

1.1

2.0

1.7

0.8

0.9

Depreciation - Operating Cost

28.2

27.5

21.8

14.3

14.2

Depreciation - Operating Expense

-

0.0

0.1

0.0

0.0

Amortization - Operating Cost

-

-

-

-

0.9

Amortization - Operating Expense

-

-

-

-

0.1

    Current Tax

0.0

16.7

16.8

1.0

0.9

Current Tax - Total

0.0

16.7

16.8

1.0

0.9

    Deferred Tax

-0.7

-0.6

2.3

0.0

-3.3

Deferred Tax - Total

-0.7

-0.6

2.3

0.0

-3.3

    Other Tax

0.0

0.5

0.0

-0.1

-0.1

Income Tax - Total

-0.7

16.6

19.1

0.9

-2.5

Service Cost

0.1

0.1

0.1

0.2

0.3

Interest Cost

0.1

0.1

0.1

0.1

0.1

Expected Return on Assets

0.0

0.0

0.0

0.0

0.0

Amortization

0.0

0.0

0.0

0.0

0.0

Domestic Pension Plan Expense

0.2

0.2

0.2

0.3

0.4

Defined Contribution Expense - Domestic

0.2

0.2

0.1

0.1

0.1

Total Pension Expense

0.4

0.4

0.4

0.4

0.5

Discount Rate

1.90%

2.00%

2.00%

2.00%

2.75%

Rate of Compensation Increase

2.00%

2.00%

2.00%

2.00%

2.00%

Expected Rate of Return on Plan Assets

1.90%

2.00%

2.00%

2.00%

2.75%

 

 

Annual Balance Sheet

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Updated Normal
31-Dec-2012

Reclassified Normal
31-Dec-2012

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Reclassified Normal
31-Dec-2009

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate

29.011999

30.279

29.1565

31.985

32.818

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Cash and Cash Equivalent

15.2

23.6

40.9

8.5

5.3

    Financial Assets-Fair Value,Current

0.0

74.5

103.2

1.3

0.0

    Financial Assets for Sale

21.9

17.5

27.9

17.9

8.0

    Accounts&Notes Receivable, Gross

-

65.6

60.7

38.6

18.8

    Provision for Doubtful Accounts

-

-0.7

-0.8

-0.5

-0.2

    Accounts Receivable - Related Parties

-

-

17.4

12.2

1.0

    Other Receivables

1.7

2.0

6.8

6.3

6.0

    Finished Goods

16.3

15.3

26.1

12.6

13.6

    Raw Materials

26.0

15.1

10.8

6.6

1.4

    Prepayment

3.9

5.4

6.1

10.1

8.9

    Deferred Income Tax Assets - Current

-

-

0.5

0.6

3.3

    Other Current Assets

1.6

4.1

2.8

3.0

4.7

    Accounts Receivable, Net

104.3

-

-

-

-

Total Current Assets

190.9

222.4

302.4

117.1

70.9

 

 

 

 

 

 

    Land

30.9

29.6

30.8

28.0

27.0

    Buildings and Structures

4.7

4.4

4.4

4.0

4.9

    Machinery and Equipment

480.6

448.1

442.3

324.9

268.1

    Leased Assets

10.8

9.5

9.9

-

-

    Miscellaneous Equipment

7.5

6.8

7.0

6.1

5.9

    Accumulated Depreciation

-331.0

-289.7

-273.1

-227.4

-208.0

    Accumulated Impairment on Fixed Assets

-0.4

-0.4

-0.5

-

-

    Construct. in Progress & Equip. Prepay

21.8

23.4

31.2

95.2

91.5

    Deferred Charges

7.4

9.2

10.6

11.3

5.7

    Deferred Income Tax Assets

2.5

0.9

0.8

2.9

0.0

    Security Deposits Paid

2.1

2.1

2.2

-

-

    Other Long Term Assets

1.9

0.5

0.5

2.4

0.5

Total Assets

429.8

466.8

568.5

364.5

266.4

 

 

 

 

 

 

    Short Term Borrowings

37.1

30.9

37.7

17.2

40.1

    Short Term Notes & Bills Payable

-

-

-

0.0

9.1

    Accounts Payable

63.0

26.3

49.2

39.8

4.6

    Accounts Payable - Related Parties

-

-

0.6

0.6

0.0

    Income Tax Payable

0.0

7.7

18.1

1.0

0.0

    Accrued Expenses

7.3

9.4

12.0

5.4

2.7

    Financial Liabilities-Fair Value,Current

0.0

0.0

-

-

-

    Other Payables,Related Parties

1.7

1.2

1.2

1.4

0.7

    Equipment Payable

2.3

0.8

1.2

2.4

12.0

    Current Portion of Long Term Debt

65.6

29.0

30.1

-

-

    Other Current Liabilities

1.4

1.5

1.6

0.2

0.2

Total Current Liabilities

178.4

106.8

151.8

68.1

69.3

 

 

 

 

 

 

    Long Term Borrowings

6.9

62.9

95.4

114.4

40.5

    Lease Payable

2.5

3.6

4.9

-

-

    LT Notes & Accounts Payable, Related Par

1.4

1.3

-

-

-

Total Long Term Debt

10.8

67.8

100.3

114.4

40.5

 

 

 

 

 

 

    Accrued Pension Liabilities

3.5

4.1

4.5

4.1

3.9

    Long Term Security Deposits Received

0.6

0.5

0.4

0.3

0.3

Total Liabilities

193.3

179.2

256.9

187.0

114.0

 

 

 

 

 

 

    Common Stock

100.6

96.4

100.1

91.3

89.0

    Additional Paid-In Capital

23.8

22.8

23.7

21.6

21.0

    Legal Reserve

44.4

34.8

24.3

20.7

19.8

    Special Reserve

9.8

0.0

8.2

17.2

6.1

    Retained Earnings

64.1

142.9

155.3

34.2

33.2

    Unrealized G/L on Fin. Assets

-6.1

-9.3

0.0

-7.5

-16.7

Total Equity

236.5

287.6

311.5

177.5

152.4

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

429.8

466.8

568.5

364.5

266.4

 

 

 

 

 

 

    S/O-Common Stock

292.0

292.0

292.0

292.0

292.0

Total Common Shares Outstanding

292.0

292.0

292.0

292.0

292.0

T/S-Common Stock

0.0

0.0

0.0

0.0

0.0

Full-Time Employees

222

197

180

172

173

Number of Common Shareholders

-

17,615

7,225

4,797

4,751

Current maturities

-

-

31.2

-

-

Total Long Term Debt, Supplemental

-

-

31.2

-

-

Capital Lease Payments Due within 1 Year

1.6

1.5

1.5

-

-

Capital Lease Payments Due in Year 2

1.6

1.5

1.5

-

-

Capital Lease Payments Due in Year 3

1.2

1.5

1.5

-

-

Capital Lease Payments Due in Year 4

-

1.1

1.5

-

-

Capital Lease Payments Due in Year 5

-

-

1.1

-

-

Unrealized Interest Cost

-0.5

-0.8

-1.2

-

-

Total Capital Leases, Supplemental

3.8

4.7

6.0

-

-

Accumulated Benefit Obligation

3.2

3.7

4.2

3.9

3.6

Benefit Obligation

4.0

4.6

5.2

4.9

4.6

Fair Value of Plan Assets

0.1

0.1

0.0

0.1

0.6

Funded Status

-3.9

-4.5

-5.2

-4.9

-4.0

Total Funded Status

-3.9

-4.5

-5.2

-4.9

-4.0

Discount Rate

1.90%

2.00%

2.00%

2.00%

2.75%

Rate of Compensation Increase

2.00%

2.00%

2.00%

2.00%

2.00%

Expected Rate of Return on Plan Assets

1.90%

2.00%

2.00%

2.00%

2.75%

Accrued Pension Liabilities

-3.5

-4.1

-4.5

-4.1

-3.9

Net Assets Recognized on Balance Sheet

-3.5

-4.1

-4.5

-4.1

-3.9

 

 

Annual Cash Flows

 

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Period Length

12 Months

12 Months

12 Months

12 Months

12 Months

UpdateType/Date

Updated Normal
31-Dec-2012

Updated Normal
31-Dec-2011

Updated Normal
31-Dec-2010

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

Filed Currency

TWD

TWD

TWD

TWD

TWD

Exchange Rate (Period Average)

29.57962

29.39004

31.497037

33.023867

31.543497

Auditor

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Deloitte & Touche LLP

Auditor Opinion

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

Net Income

-3.3

79.5

110.0

13.8

4.0

    Depreciation

28.2

27.5

21.9

14.3

14.2

    Deferred Charges

2.6

2.9

2.9

1.7

0.9

    Provision of Bad Debts

-

-

0.2

0.3

-0.5

    Gain/Loss on Financial A/L Revaluation

-0.3

-0.6

-0.3

-1.2

0.0

    Prov./Reversal for Inventory Devaluation

-

-

-

-

6.3

    Loss on Sale of Investments

-

0.0

-0.1

0.0

-0.9

    Impairment Loss on Assets

-

-

0.4

-

-

    Net Loss on Disposal of Properties

0.0

-

0.0

0.1

-

    Deferred Tax

-0.7

-0.6

2.3

0.0

-3.3

    Accrued Pension Liabilities

-0.7

-0.3

-

-

-

    Financial Assets at Fair Value

76.5

26.3

-93.9

0.0

104.1

    Accounts Receivable

-35.8

-7.5

-

-

-

    Notes & Accounts Receivable

-

-

-17.0

-18.7

32.2

    Accounts Receivable - Related Parties

0.0

17.3

-3.8

-10.8

13.1

    Other Receivables

0.3

6.7

0.1

-0.1

-

    Inventories

-10.4

5.3

-14.7

-3.7

-0.2

    Other Financial Assets

-

-

-

-

-6.2

    Prepayment

1.7

-1.5

4.6

-0.9

-5.1

    Other Current Assets

1.9

-0.6

0.0

1.8

-2.0

    Accounts Payable

34.8

-22.5

5.1

34.0

-34.4

    Accounts Payable - Related Parties

-

0.2

-0.1

0.6

-0.7

    Tax Payable

-7.9

-10.1

15.7

1.0

-22.0

    Accrued Expenses

-2.4

-2.2

5.7

2.5

-3.2

    Other Payable - Related Parties

0.4

0.0

-0.3

0.7

-

    Other Current Liabilities

-0.2

-0.2

0.2

0.1

-0.2

    Accrued Pension Liabilities

-

-

0.0

0.1

0.2

Cash from Operating Activities

84.7

119.7

39.0

35.6

96.4

 

 

 

 

 

 

    Disposal of Fixed Assets

0.0

-

-

-

-

    Purchase of Financial Assets for Sale

-

0.0

-0.3

-

-

    Disposal of Financial Assets for Sale

-

0.0

0.4

-

-

    Capital Expenditure

-10.2

-16.6

-17.0

-59.5

-97.2

    Deferred Charges

-0.4

-1.9

-0.8

-6.9

-2.6

    Security Deposit

0.0

0.1

-

-

-

    Other Assets

-1.4

0.0

0.0

-1.9

-

Cash from Investing Activities

-11.9

-18.4

-17.7

-68.3

-99.7

 

 

 

 

 

 

    Short Term Borrowings Increase

4.7

-

17.4

-

23.0

    Short Term Borrowings Decrease

-

-5.5

-

-23.2

-

    Short Term Notes Increase

-

-

-

-

9.5

    Repayment of ST Notes

-

-

0.0

-9.0

-

    Long Term Borrowings Increase

-

-

0.0

70.6

27.9

    Long Term Borrowings Decrease

-22.9

-29.9

-

-

-

    Employees Bonus/Directors Remuneration

-

-

-

0.0

-3.3

    Cash Dividend - Common Stock

-62.7

-82.6

-9.5

-2.7

-60.2

    Increase in Lease Payable

-1.1

-1.1

-

-

-

    TL Payables-Related Parties

0.0

1.3

-

-

-

    Security Deposit

0.0

0.2

0.0

0.0

0.1

    Other Liabilities

-

-

-

-

0.0

    Cash Capital

-

-

-

-

0.0

Cash from Financing Activities

-82.0

-117.5

7.9

35.7

-3.1

 

 

 

 

 

 

Net Change in Cash

-9.3

-16.2

29.3

2.9

-6.4

 

 

 

 

 

 

Net Cash - Beginning Balance

24.2

40.6

8.6

5.3

11.9

Net Cash - Ending Balance

14.9

24.4

37.9

8.2

5.6

    Cash Interest Paid

1.8

2.3

1.3

0.6

1.0

    Cash Taxes Paid

8.1

27.2

1.0

0.0

29.1

 

 

Financial Health

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           

Key Indicators USD (mil)

 

Quarter
Ending
31-Mar-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1

180.2

-14.87%

859.6

-6.81%

20.65%

6.78%

Research & Development1

0.4

26.01%

1.1

-42.50%

6.26%

-0.70%

Operating Income1

-1.8

-

-4.2

-

-

-

Income Available to Common Excl Extraord Items1

-1.8

-

-3.3

-

-

-

Basic EPS Excl Extraord Items1

-0.01

-

-0.01

-

-

-

Capital Expenditures2

2.6

62.69%

10.2

-38.01%

-46.47%

-12.76%

Cash from Operating Activities2

-18.0

-

84.7

-28.79%

28.72%

-

Free Cash Flow

-20.3

-

75.9

-27.31%

-

-

Total Assets3

450.4

-12.69%

429.8

-11.79%

2.27%

2.59%

Total Liabilities3

221.5

2.28%

193.3

3.35%

-2.12%

8.41%

Total Long Term Debt3

6.7

-89.49%

10.8

-84.78%

-55.97%

-5.97%

Employees3

-

-

222

12.69%

8.88%

6.24%

Total Common Shares Outstanding3

292.0

0.00%

292.0

0.00%

0.00%

0.00%

1-ExchangeRate: TWD to USD Average for Period

29.473353

 

29.579620

 

 

 

2-ExchangeRate: TWD to USD Average for Period

29.473353

 

29.579620

 

 

 

3-ExchangeRate: TWD to USD Period End Date

29.908335

 

29.011999

 

 

 

Utility Industry Specific USD (mil)

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

 

Deferred Charges3

7.4

9.2

10.6

11.3

5.7

 

3-ExchangeRate: TWD to USD Period End Date

29.011999

30.279000

29.156500

31.985000

32.818000

 

Key Ratios

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Profitability

Gross Margin

1.96%

12.76%

18.88%

5.47%

2.41%

Operating Margin

-0.49%

10.36%

16.31%

2.83%

0.42%

Pretax Margin

-0.47%

10.34%

15.92%

3.36%

0.29%

Net Profit Margin

-0.39%

8.56%

13.57%

3.16%

0.76%

Financial Strength

Current Ratio

1.07

2.08

1.99

1.72

1.02

Long Term Debt/Equity

0.05

0.24

0.32

0.64

0.27

Total Debt/Equity

0.48

0.44

0.54

0.74

0.59

Management Effectiveness

Return on Assets

-0.74%

15.21%

24.54%

4.48%

1.27%

Return on Equity

-1.27%

26.25%

46.94%

8.56%

2.05%

Efficiency

Receivables Turnover

9.97

12.19

11.98

10.93

11.45

Inventory Turnover

23.24

23.87

24.53

24.84

27.71

Asset Turnover

1.91

1.78

1.81

1.42

1.69

Market Valuation USD (mil)

Enterprise Value2

429.8

.

Price/Sales (TTM)

0.42

Enterprise Value/Revenue (TTM)

0.52

.

Price/Book (MRQ)

1.49

Enterprise Value/EBITDA (TTM)

29.40

.

Market Cap1

343.0

1-ExchangeRate: TWD to USD on 7-Jun-2013

29.746709

 

 

 

2-ExchangeRate: TWD to USD on 31-Mar-2013

29.908335

 

 

 

 

 

Annual Ratios

 

Financials in: USD (mil) 

Except for share items (millions) and per share items (actual units)           


 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

Financial Strength

Current Ratio 

1.07

2.08

1.99

1.72

1.02

Quick/Acid Test Ratio 

0.80

1.71

1.69

1.24

0.56

Working Capital1 

12.5

115.6

150.7

49.0

1.6

Long Term Debt/Equity 

0.05

0.24

0.32

0.64

0.27

Total Debt/Equity 

0.48

0.44

0.54

0.74

0.59

Long Term Debt/Total Capital 

0.03

0.16

0.21

0.37

0.17

Total Debt/Total Capital 

0.32

0.31

0.35

0.43

0.37

Payout Ratio 

-118.59%

79.39%

70.03%

65.17%

69.83%

Effective Tax Rate 

-

17.25%

14.77%

6.04%

-162.49%

Total Capital1 

350.0

415.3

479.6

309.1

242.1

 

 

 

 

 

 

Efficiency

Asset Turnover 

1.91

1.78

1.81

1.42

1.69

Inventory Turnover 

23.24

23.87

24.53

24.84

27.71

Days In Inventory 

15.71

15.29

14.88

14.70

13.17

Receivables Turnover 

9.97

12.19

11.98

10.93

11.45

Days Receivables Outstanding 

36.62

29.95

30.46

33.41

31.87

Revenue/Employee2 

3,947,679

4,573,827

4,864,395

2,631,425

2,925,608

Operating Income/Employee2 

-19,262

473,630

793,308

74,453

12,352

EBITDA/Employee2 

110,386

609,057

924,777

160,497

96,580

 

 

 

 

 

 

Profitability

Gross Margin 

1.96%

12.76%

18.88%

5.47%

2.41%

Operating Margin 

-0.49%

10.36%

16.31%

2.83%

0.42%

EBITDA Margin 

2.80%

13.32%

19.01%

6.10%

3.30%

EBIT Margin 

-0.49%

10.36%

16.31%

2.83%

0.42%

Pretax Margin 

-0.47%

10.34%

15.92%

3.36%

0.29%

Net Profit Margin 

-0.39%

8.56%

13.57%

3.16%

0.76%

R&D Expense/Revenue 

0.13%

0.21%

0.20%

0.19%

0.18%

COGS/Revenue 

98.04%

87.24%

81.12%

94.53%

97.59%

SG&A Expense/Revenue 

2.31%

2.20%

2.32%

2.45%

1.80%

 

 

 

 

 

 

Management Effectiveness

Return on Assets 

-0.74%

15.21%

24.54%

4.48%

1.27%

Return on Equity 

-1.27%

26.25%

46.94%

8.56%

2.05%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 

0.26

0.34

0.08

-0.08

0.00

Operating Cash Flow/Share 2 

0.30

0.40

0.14

0.13

0.32

1-ExchangeRate: TWD to USD Period End Date

29.011999

30.279

29.1565

31.985

32.818

2-ExchangeRate: TWD to USD Average for Period

29.011999

30.279

29.1565

31.985

32.818

 

Current Market Multiples

Market Cap/Earnings (TTM) 

-29.50

Market Cap/Equity (MRQ) 

1.49

Market Cap/Revenue (TTM) 

0.42

Market Cap/EBIT (TTM) 

-25.26

Market Cap/EBITDA (TTM) 

23.34

Enterprise Value/Earnings (TTM) 

-37.16

Enterprise Value/Equity (MRQ) 

1.88

Enterprise Value/Revenue (TTM) 

0.52

Enterprise Value/EBIT (TTM) 

-31.82

Enterprise Value/EBITDA (TTM) 

29.40


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.60.59

UK Pound

1

Rs.92.92

Euro

1

Rs.78.94

 

INFORMATION DETAILS

 

Report Prepared by :

MNL

 

RATING EXPLANATIONS

 

RATING

STATUS

 

 

PROPOSED CREDIT LINE

>86

Aaa

Possesses an extremely sound financial base with the strongest capability for timely payment of interest and principal sums

 

Unlimited

71-85

Aa

Possesses adequate working capital. No caution needed for credit transaction. It has above average (strong) capability for payment of interest and principal sums

 

Large

56-70

A

Financial & operational base are regarded healthy. General unfavourable factors will not cause fatal effect. Satisfactory capability for payment of interest and principal sums

 

Fairly Large

41-55

Ba

Overall operation is considered normal. Capable to meet normal commitments.

 

Satisfactory

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

 

Small

11-25

Ca

Adverse factors are apparent. Repayment of interest and principal sums in default or expected to be in default upon maturity

 

Limited with full security

<10

C

Absolute credit risk exists. Caution needed to be exercised

 

 

Credit not recommended

----

NB

New Business

----

 

This score serves as a reference to assess SC’s credit risk and to set the amount of credit to be extended. It is calculated from a composite of weighted scores obtained from each of the major sections of this report. The assessed factors and their relative weights (as indicated through %) are as follows:

 

Financial condition (40%)            Ownership background (20%)                 Payment record (10%)

Credit history (10%)                    Market trend (10%)                                Operational size (10%)

 

PRIVATE & CONFIDENTIAL : This information is provided to you at your request, you having employed MIPL for such purpose. You will use the information as aid only in determining the propriety of giving credit and generally as an aid to your business and for no other purpose. You will hold the information in strict confidence, and shall not reveal it or make it known to the subject persons, firms or corporations or to any other. MIPL does not warrant the correctness of the information as you hold it free of any liability whatsoever. You will be liable to and indemnify MIPL for any loss, damage or expense, occasioned by your breach or non observance of any one, or more of these conditions

This report is issued at your request without any risk and responsibility on the part of MIRA INFORM PRIVATE LIMITED (MIPL) or its officials.