MIRA INFORM REPORT

 

 

Report Date :

08.02.2014

 

 

 

IDENTIFICATION DETAILS

 

Name :

UNIVERSAL TEXTILE CO., LTD.

 

 

Registered Office :

7F 62-5 Sining North Rd., Taipei, 103

 

 

Country :

Taiwan

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

12.09.1969

 

 

Legal Form :

Public Independent Company

 

 

Line of Business :

Engaged in production, processing, dying and distribution of textile products.

 

Subject provides two categories of products which includes fiber fabrics as well as textured yarns.

 

Subject’s products portfolio consists of filament suit fabrics, lightweight fabrics for women's apparels, polyester textured yarns, as well as filament and staple fiber yarn cross weaving fabrics

 

 

No. of Employees :

374 (31.12.2012)

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

Maximum Credit Limit : 

USD 32,65,000

 

 

Status :

Moderate

 

 

Payment Behaviour :

Slow but Correct  

 

 

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 – december 01, 2013

 

Country Name

Previous Rating

(30.09.2013)

Current Rating

(01.12.2013)

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 & address

 

Universal Textile Co., Ltd.

                                                                                                                                                                    

 

7F 62-5 Sining North Rd.

 

 

Taipei, 103

Taiwan

 

 

Tel:

886-2-25523977

Fax:

886-2-25521969

 

Web: www.utc.tw

 

Employees:

374

Company Type:

Public Independent

Traded:

Taiwan Stock Exchange:

1445

Incorporation Date:

12-Sep-1969

Auditor:

Deloitte & Touche LLP

Financials

USD (Millions)

Fiscal Year End:

31-Dec-2012

Reporting Currency:

Taiwanese New Dollar

Annual Sales:

69.1  1

Net Income:

0.8

Total Assets:

79.8  2

Market Value:

47.7

 

(24-Jan-2014)

 

 

Business Description

             

 

Universal Textile Co., Ltd. is a Taiwan-based company engaged in production, processing, dying and distribution of textile products. The Company mainly provides two categories of products: fiber fabrics as well as textured yarns. The Company’s products portfolio consists of filament suit fabrics, lightweight fabrics for women's apparels, polyester textured yarns, as well as filament and staple fiber yarn cross weaving fabrics. The Company distributes its products principally in Taiwan, the rest of Asia, Europe and the Americas. For the nine months ended 30 September 2013, Universal Textile Co., Ltd. revenues remained flat at NT$1.58B. Net income increased from NT$25.2M to NT$58.5M. Revenues reflect Spinning segment increase of 4% to NT$803.7M, also reflect False Twist segment decrease of 4% to NT$778M. Net income benefited from Selling Expense decrease of 7% to NT$79.2M (expense), Foreign Exchange Losses decrease of 71% to NT$2.2M (expense).

 

Industry

 

Industry

Textile Manufacturing

ANZSIC 2006:

1312 - Natural Textile Manufacturing

ISIC Rev 4:

1311 - Preparation and spinning of textile fibres

NACE Rev 2:

1310 - Preparation and spinning of textile fibres

NAICS 2012:

313110 - Fiber, Yarn, and Thread Mills

UK SIC 2007:

1310 - Preparation and spinning of textile fibres

US SIC 1987:

2281 - Yarn Spinning Mills

 


Key Executives   

             

Name

Title

Wuhua Jian

Deputy General Manager-Business Division

Bingnan Yao

General Manager, Director

Qiuhuang Wang

Finance Manager

Yusheng Zhang

Chairman of the Board

Huizhen Hong

Director

 

 

 

 

Financial Summary    

 

 

As of 30-Sep-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

6.71

2.22

Quick Ratio (MRQ)

3.38

1.09

Debt to Equity (MRQ)

0.02

1.83

Sales 5 Year Growth

-3.67

-1.82

Net Profit Margin (TTM) %

2.87

1.34

Return on Assets (TTM) %

2.53

1.80

Return on Equity (TTM) %

3.07

6.70

 

 

Credit Limit    

 

USD 32,65,000

 

 

Stock Snapshot    

 

 

Traded: Taiwan Stock Exchange: 1445

 

As of 24-Jan-2014

   Financials in: TWD

Recent Price

10.40

 

EPS

0.12

52 Week High

11.25

 

Price/Sales

0.71

52 Week Low

7.00

 

Dividend Rate

0.30

Avg. Volume (mil)

1.11

 

Price/Earnings

20.15

Market Value (mil)

1,442.14

 

Price/Book

0.76

 

 

 

Beta

1.12

 

Price % Change

Rel S&P 500%

4 Week

-4.59%

-5.29%

13 Week

25.91%

22.22%

52 Week

47.94%

32.42%

Year to Date

-4.15%

-4.01%

 

 

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
7F 62-5 Sining North Rd.
Taipei, 103
Taiwan

 

Tel:

886-2-25523977

Fax:

886-2-25521969

 

Web www.utc.tw

 

Quote Symbol - Exchange

1445 - Taiwan Stock Exchange

Sales TWD(mil):

2,044.1

Assets TWD(mil):

2,315.9

Employees:

374

Fiscal Year End:

31-Dec-2012

 

Industry:

Apparel and Accessories

Incorporation Date:

12-Sep-1969

Company Type:

Public Independent

Quoted Status:

Quoted

 

Chairman of the Board:

Yusheng Zhang

 

Industry Codes

 

ANZSIC 2006 Codes:

1312

-

Natural Textile Manufacturing

1332

-

Rope, Cordage and Twine Manufacturing

1829

-

Other Basic Polymer Manufacturing

1821

-

Synthetic Resin and Synthetic Rubber Manufacturing

 

ISIC Rev 4 Codes:

1311

-

Preparation and spinning of textile fibres

2030

-

Manufacture of man-made fibres

1399

-

Manufacture of other textiles n.e.c.

 

NACE Rev 2 Codes:

1310

-

Preparation and spinning of textile fibres

2060

-

Manufacture of man-made fibres

1396

-

Manufacture of other technical and industrial textiles

 

NAICS 2012 Codes:

313110

-

Fiber, Yarn, and Thread Mills

325220

-

Artificial and Synthetic Fibers and Filaments Manufacturing

314999

-

All Other Miscellaneous Textile Product Mills

 

US SIC 1987:

2281

-

Yarn Spinning Mills

2282

-

Yarn Texturizing, Throwing, Twisting, and Winding Mills

2299

-

Textile goods, Not Elsewhere Classified

2824

-

Manmade Organic Fibers, Except Cellulosic

2823

-

Cellulosic Manmade Fibers

 

UK SIC 2007:

1310

-

Preparation and spinning of textile fibres

2060

-

Manufacture of man-made fibres

1396

-

Manufacture of other technical and industrial textiles

 

Business Description

Universal Textile Co., Ltd. is a Taiwan-based company engaged in production, processing, dying and distribution of textile products. The Company mainly provides two categories of products: fiber fabrics as well as textured yarns. The Company’s products portfolio consists of filament suit fabrics, lightweight fabrics for women's apparels, polyester textured yarns, as well as filament and staple fiber yarn cross weaving fabrics, among others. The Company distributes its products principally in Taiwan, the rest of Asia, Europe and the Americas. For the nine months ended 30 September 2013, Universal Textile Co., Ltd. revenues remained flat at NT$1.58B. Net income increased from NT$25.2M to NT$58.5M. Revenues reflect Spinning segment increase of 4% to NT$803.7M, also reflect False Twist segment decrease of 4% to NT$778M. Net income benefited from Selling Expense decrease of 7% to NT$79.2M (expense), Foreign Exchange Losses decrease of 71% to NT$2.2M (expense).

 

More Business Descriptions

Manufacture of textile goods including textured polyester and poly/viscose

 

Fiber, Yarn, and Thread Mills

 

 

 

 

 

 

 

Financial Data

Financials in:

TWD(mil)

 

Revenue:

2,044.1

Net Income:

23.3

Assets:

2,315.9

Long Term Debt:

0.0

 

Total Liabilities:

422.5

 

Working Capital:

0.9

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

-11.5%

-77.5%

-4.2%

 

Market Data

Quote Symbol:

1445

Exchange:

Taiwan Stock Exchange

Currency:

TWD

Stock Price:

10.4

Stock Price Date:

01-24-2014

52 Week Price Change %:

47.9

Market Value (mil):

1,442,137.0

 

SEDOL:

6914956

ISIN:

TW0001445005

 

Equity and Dept Distribution:

Fncls prior FY'05 are non-consol. 8/2003, 5% stock dividend. FY'06 C/S was reclassed.09/08 B/S was CLA. FY'10 Q3 has CLA at C/F.

 

 

Subsidiaries

Company

Percentage Owned

Country

Universal Holding International Limited

100%

BRITISH VIRGIN ISLANDS

 

 

 

 

Key Corporate Relationships

Auditor:

Deloitte & Touche LLP

 

Auditor:

Deloitte & Touche, Deloitte & Touche LLP

 

 

 

 

 

 

 

 

 

Executive report

 

Board of Directors

 

Name

Title

Function

 

Yusheng Zhang

 

Chairman of the Board

Chairman

 

Biography:

Zhang Yusheng has been serving as Chairman of the Board in Universal Textile Co., Ltd. since September 12, 1969. Zhang also serves as General Manager in Taiwan Taffeta Fabric Company Ltd.

 

Huizhen Hong

 

Director

Director/Board Member

 

 

Zhaojia Luo

 

Director

Director/Board Member

 

 

Biography:

Luo Zhaojia has been serving as Director in Universal Textile Co., Ltd. since June 3, 1999. Luo also serves as General Manager in Hong Yi Fiber Industry Co Ltd. Luo used to be Director of an investment company.

 

Bingnan Yao

 

General Manager, Director

Director/Board Member

 

 

Biography:

Yao Bingnan has been serving as General Manager and Director in Universal Textile Co., Ltd. since June 21, 2012. Yao is also General Manager in another company. Yao used to be Deputy General Manager in the Company and Director in another Taiwan-based company.

 

Fanji Yao

 

Director

Director/Board Member

 

 

Jiahong Ye

 

Director

Director/Board Member

 

 

Biography:

Ye Jiahong has been serving as Director in Universal Textile Co., Ltd. since May 30, 2001. Ye also serves as General Manager in a furniture company.

 

 

 

 

Executives

 

Name

Title

Function

 

Wuhua Jian

 

Deputy General Manager-Business Division

Division Head Executive

 

Bingnan Yao

 

General Manager, Director

Division Head Executive

 

Biography:

Yao Bingnan has been serving as General Manager and Director in Universal Textile Co., Ltd. since June 21, 2012. Yao is also General Manager in another company. Yao used to be Deputy General Manager in the Company and Director in another Taiwan-based company.

 

Qiuhuang Wang

 

Finance Manager

Finance Executive

 

 

 

 

Significant Developments

 

 

 

Universal Textile Co Ltd Announces FY 2012 Dividend Payment Date Jun 20, 2013


Universal Textile Co Ltd announced that it will pay a cash dividend of NTD 0.3 per share, or NTD 41,600,110 in total for fiscal year 2012, to shareholders recorded on July 22, 2013. The Company's shares will be traded ex-dividend on July 16, 2013.

 

Universal Textile Co Ltd Announces FY 2012 Dividend Payment  Mar 20, 2013


Universal Textile Co Ltd announced that it will pay a cash dividend of NTD 0.3 per share, or NTD 41,600,110 in total to shareholders for fiscal year 2012.

 

 

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

Reclassified Normal
31-Dec-2011

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

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Gross Revenue

69.2

78.7

68.8

57.5

66.7

    Sales Returns and Allowances

-0.1

-0.1

0.0

-0.1

-0.2

Revenue

69.1

78.5

68.8

57.4

66.5

Total Revenue

69.1

78.5

68.8

57.4

66.5

 

 

 

 

 

 

    Cost of Revenue

64.2

71.1

64.1

51.4

61.9

Cost of Revenue, Total

64.2

71.1

64.1

51.4

61.9

Gross Profit

4.9

7.4

4.7

6.0

4.5

 

 

 

 

 

 

    Selling/General/Administrative Expense

4.4

4.6

4.9

4.8

4.9

Total Selling/General/Administrative Expenses

4.4

4.6

4.9

4.8

4.9

Research & Development

0.3

0.3

0.2

0.2

0.2

Total Operating Expense

68.9

76.0

69.2

56.4

67.1

 

 

 

 

 

 

Operating Income

0.2

2.5

-0.3

1.0

-0.6

 

 

 

 

 

 

        Interest Expense - Non-Operating

-

-

-

0.0

-0.4

    Interest Expense, Net Non-Operating

-

-

-

0.0

-0.4

        Interest Income - Non-Operating

0.0

0.0

0.0

0.0

0.0

        Investment Income - Non-Operating

0.1

0.3

3.4

0.1

-0.3

    Interest/Investment Income - Non-Operating

0.2

0.3

3.4

0.1

-0.3

Interest Income (Expense) - Net Non-Operating Total

0.2

0.3

3.4

0.1

-0.6

Gain (Loss) on Sale of Assets

0.2

0.4

0.2

0.0

0.3

    Other Non-Operating Income (Expense)

0.2

0.4

0.3

0.5

1.8

Other, Net

0.2

0.4

0.3

0.5

1.8

Income Before Tax

0.8

3.7

3.6

1.5

0.9

 

 

 

 

 

 

Total Income Tax

0.0

0.2

0.1

0.1

0.0

Income After Tax

0.8

3.5

3.5

1.3

0.9

 

 

 

 

 

 

    Minority Interest

-

-

-

0.0

0.0

Net Income Before Extraord Items

0.8

3.5

3.5

1.3

0.9

Net Income

0.8

3.5

3.5

1.3

0.9

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

0.8

3.5

3.5

1.3

0.9

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

0.8

3.5

3.5

1.3

0.9

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

138.7

138.7

140.8

145.6

154.9

Basic EPS Excl Extraord Items

0.01

0.03

0.03

0.01

0.01

Basic/Primary EPS Incl Extraord Items

0.01

0.03

0.03

0.01

0.01

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

0.8

3.5

3.5

1.3

0.9

Diluted Weighted Average Shares

138.7

139.2

141.0

145.6

155.0

Diluted EPS Excl Extraord Items

0.01

0.03

0.03

0.01

0.01

Diluted EPS Incl Extraord Items

0.01

0.03

0.03

0.01

0.01

Dividends per Share - Common Stock Primary Issue

0.01

0.02

0.02

0.01

0.01

Gross Dividends - Common Stock

1.4

2.4

2.2

0.9

0.9

Interest Expense, Supplemental

-

-

-

0.0

0.4

Depreciation, Supplemental

1.9

1.4

1.7

1.4

1.8

Total Special Items

-0.2

-0.4

-0.2

0.0

-0.3

Normalized Income Before Tax

0.6

3.3

3.4

1.5

0.5

 

 

 

 

 

 

Effect of Special Items on Income Taxes

0.0

0.0

0.0

0.0

-0.1

Inc Tax Ex Impact of Sp Items

0.0

0.1

0.1

0.2

-0.1

Normalized Income After Tax

0.6

3.2

3.3

1.4

0.7

 

 

 

 

 

 

Normalized Inc. Avail to Com.

0.6

3.2

3.3

1.4

0.7

 

 

 

 

 

 

Basic Normalized EPS

0.00

0.02

0.02

0.01

0.00

Diluted Normalized EPS

0.00

0.02

0.02

0.01

0.00

Amort of Intangibles, Supplemental

-

-

-

0.0

0.0

Research & Development Exp, Supplemental

0.3

0.3

0.2

0.2

0.2

Normalized EBIT

0.2

2.5

-0.3

1.0

-0.6

Normalized EBITDA

2.1

3.9

1.4

2.4

1.2

    Current Tax - Total

0.0

0.1

0.0

-

-

Current Tax - Total

0.0

0.1

0.0

-

-

    Deferred Tax - Total

0.0

0.1

0.1

-

0.3

Deferred Tax - Total

0.0

0.1

0.1

-

0.3

    Other Tax

0.0

0.0

-

0.1

-0.3

Income Tax - Total

0.0

0.2

0.1

0.1

0.0

Interest Cost - Domestic

0.1

0.1

0.1

0.1

0.1

Service Cost - Domestic

0.1

0.1

0.1

0.1

0.1

Expected Return on Assets - Domestic

0.0

0.0

0.0

0.0

0.0

Transition Costs - Domestic

0.1

0.1

0.1

0.1

0.1

Domestic Pension Plan Expense

0.2

0.2

0.3

0.3

0.3

Defined Contribution Expense - Domestic

0.2

0.2

0.2

0.1

0.1

Total Pension Expense

0.4

0.4

0.4

0.4

0.4

Discount Rate - Domestic

1.88%

2.00%

2.00%

2.00%

2.50%

Expected Rate of Return - Domestic

1.88%

2.00%

2.00%

2.00%

2.50%

Compensation Rate - Domestic

2.50%

2.75%

2.25%

2.25%

2.25%

Total Plan Interest Cost

0.1

0.1

0.1

0.1

0.1

Total Plan Service Cost

0.1

0.1

0.1

0.1

0.1

Total Plan Expected Return

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

Reclassified Normal
30-Sep-2013

Restated Normal
30-Sep-2013

Reclassified Normal
31-Dec-2011

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

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

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Cash

5.5

8.9

-

-

-

    Cash & Equivalents

-

-

13.3

12.1

12.4

    Short Term Investments

0.4

0.1

0.0

-

0.0

Cash and Short Term Investments

5.9

9.0

13.3

12.1

12.4

        Accounts Receivable - Trade, Gross

8.5

8.4

7.9

5.1

5.6

        Provision for Doubtful Accounts

-0.2

-0.1

-0.4

-0.3

-0.3

    Trade Accounts Receivable - Net

8.3

8.2

7.5

4.8

5.3

    Notes Receivable - Short Term

1.6

2.1

2.5

1.6

0.7

    Other Receivables

4.1

3.8

-

-

-

Total Receivables, Net

14.1

14.2

10.0

6.4

6.0

    Inventories - Finished Goods

5.3

4.2

4.7

3.1

3.8

    Inventories - Work In Progress

6.1

4.1

3.7

3.1

3.9

    Inventories - Raw Materials

4.6

3.5

5.5

4.0

3.6

    Inventories - Other

-

-

-

-

-1.3

Total Inventory

16.0

11.8

13.8

10.3

10.0

Prepaid Expenses

-

-

0.6

0.3

1.1

    Deferred Income Tax - Current Asset

-

-

0.3

0.4

0.4

    Other Current Assets

1.2

1.4

-

-

-

Other Current Assets, Total

1.2

1.4

0.3

0.4

0.4

Total Current Assets

37.1

36.3

38.1

29.4

29.9

 

 

 

 

 

 

        Buildings

16.0

15.2

15.8

14.4

14.0

        Machinery/Equipment

53.3

53.5

50.6

45.7

44.5

        Construction in Progress

-

-

2.1

1.8

0.0

        Other Property/Plant/Equipment

4.7

4.6

15.0

13.7

13.3

    Property/Plant/Equipment - Gross

74.0

73.4

83.5

75.6

71.8

    Accumulated Depreciation

-57.6

-56.2

-59.5

-54.0

-51.4

Property/Plant/Equipment - Net

36.7

36.6

31.8

28.7

27.3

    LT Investments - Other

5.5

6.3

7.3

10.3

7.8

Long Term Investments

5.5

6.3

7.3

10.3

7.8

    Deferred Charges

-

-

0.0

0.0

0.0

    Pension Benefits - Overfunded

-

-

0.0

0.1

0.1

    Deferred Income Tax - Long Term Asset

0.4

0.4

0.2

0.2

0.3

    Other Long Term Assets

0.1

0.2

0.0

0.0

0.0

Other Long Term Assets, Total

0.5

0.6

0.2

0.3

0.4

Total Assets

79.8

79.8

77.5

68.6

65.5

 

 

 

 

 

 

Accounts Payable

1.7

1.7

1.2

1.8

1.5

Accrued Expenses

-

-

2.1

1.8

1.5

Notes Payable/Short Term Debt

3.3

4.5

2.0

1.8

1.3

Current Portion - Long Term Debt/Capital Leases

-

-

-

-

0.0

    Customer Advances

-

-

0.6

0.5

0.5

    Income Taxes Payable

0.0

0.0

0.0

0.0

0.0

    Other Payables

1.9

2.0

-

-

-

    Other Current Liabilities

0.4

0.7

0.1

0.0

0.0

Other Current liabilities, Total

2.3

2.7

0.7

0.5

0.5

Total Current Liabilities

7.3

8.9

6.0

5.9

4.8

 

 

 

 

 

 

    Capital Lease Obligations

-

-

-

-

0.0

Total Long Term Debt

0.0

0.0

0.0

0.0

0.0

Total Debt

3.3

4.5

2.0

1.8

1.3

 

 

 

 

 

 

    Deferred Income Tax - LT Liability

4.0

3.8

-

-

-

Deferred Income Tax

4.0

3.8

-

-

-

    Reserves

-

-

3.4

3.1

3.0

    Pension Benefits - Underfunded

3.3

3.2

2.5

2.5

2.3

    Other Long Term Liabilities

0.1

0.0

0.0

0.0

0.0

Other Liabilities, Total

3.3

3.2

5.8

5.6

5.3

Total Liabilities

14.6

15.9

11.9

11.5

10.2

 

 

 

 

 

 

    Common Stock

47.8

45.8

47.6

44.3

45.0

Common Stock

47.8

45.8

47.6

44.3

45.0

Additional Paid-In Capital

5.9

5.7

5.9

5.2

4.5

Retained Earnings (Accumulated Deficit)

11.1

12.2

4.6

1.6

1.1

Treasury Stock - Common

-

-

-

-

0.0

Unrealized Gain (Loss)

0.4

0.2

8.2

6.6

4.9

    Translation Adjustment

0.0

0.0

0.0

0.0

0.0

    Minimum Pension Liability Adjustment

-

-

-0.6

-0.6

-0.2

Other Equity, Total

0.0

0.0

-0.6

-0.6

-0.2

Total Equity

65.3

63.9

65.6

57.1

55.3

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

79.8

79.8

77.5

68.6

65.5

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

138.7

138.7

138.7

141.8

147.8

Total Common Shares Outstanding

138.7

138.7

138.7

141.8

147.8

Treasury Shares - Common Stock Primary Issue

0.0

0.0

0.0

0.0

0.0

Employees

374

-

422

439

429

Number of Common Shareholders

10,605

10,503

9,965

9,678

9,656

Deferred Revenue - Current

-

-

0.6

0.5

0.5

Pension Obligation - Domestic

3.6

-

3.3

3.4

3.1

Plan Assets - Domestic

0.4

-

0.1

0.1

0.1

Funded Status - Domestic

-3.2

-

-3.1

-3.3

-3.0

Accumulated Obligation - Domestic

2.9

-

2.6

2.6

2.4

Total Funded Status

-3.2

-

-3.1

-3.3

-3.0

Discount Rate - Domestic

1.88%

-

2.00%

2.00%

2.50%

Expected Rate of Return - Domestic

1.88%

-

2.00%

2.00%

2.50%

Compensation Rate - Domestic

2.50%

-

2.25%

2.25%

2.25%

Prepaid Benefits - Domestic

-

-

0.0

0.1

0.1

Accrued Liabilities - Domestic

-3.3

-3.2

-2.5

-2.5

-2.3

Net Assets Recognized on Balance Sheet

-3.3

-3.2

-2.5

-2.4

-2.2

Total Plan Obligations

3.6

-

3.3

3.4

3.1

Total Plan Assets

0.4

-

0.1

0.1

0.1

 

 

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

Reclassified Normal
31-Dec-2010

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

Unqualified

Unqualified with Explanation

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

Net Income/Starting Line

0.8

3.5

3.5

1.3

0.9

    Depreciation

1.9

1.4

1.7

1.4

1.8

Depreciation/Depletion

1.9

1.4

1.7

1.4

1.8

Deferred Taxes

0.0

0.1

0.1

0.1

0.0

    Unusual Items

-0.2

-0.4

-3.9

0.0

-0.4

    Equity in Net Earnings (Loss)

-

-

-

-

0.0

    Other Non-Cash Items

-0.2

-0.2

-0.2

0.1

0.5

Non-Cash Items

-0.4

-0.6

-4.0

0.1

0.1

    Accounts Receivable

0.8

-0.5

-2.8

-0.2

2.0

    Inventories

-1.8

1.6

-2.2

-0.1

3.9

    Prepaid Expenses

-

-0.9

-0.3

0.8

-0.4

    Other Assets

-0.1

-0.1

-

-

-

    Accounts Payable

-0.1

0.5

-0.7

0.2

-1.3

    Accrued Expenses

-0.6

0.0

0.1

0.2

-0.5

    Taxes Payable

0.0

0.0

0.0

0.0

-

    Other Liabilities

-1.7

2.5

0.0

0.3

-1.0

Changes in Working Capital

-3.5

3.2

-5.8

1.3

2.7

Cash from Operating Activities

-1.3

7.5

-4.5

4.3

5.5

 

 

 

 

 

 

    Purchase of Fixed Assets

-0.3

-5.8

-2.1

-2.1

-0.3

Capital Expenditures

-0.3

-5.8

-2.1

-2.1

-0.3

    Sale of Fixed Assets

0.2

0.4

8.4

0.0

0.3

    Sale/Maturity of Investment

-

-

-

-

5.2

    Purchase of Investments

0.0

0.0

0.0

-0.6

-1.3

    Other Investing Cash Flow

0.0

0.0

0.0

-

0.0

Other Investing Cash Flow Items, Total

0.2

0.3

8.4

-0.6

4.2

Cash from Investing Activities

-0.1

-5.4

6.3

-2.8

3.8

 

 

 

 

 

 

    Other Financing Cash Flow

0.0

0.0

0.0

0.0

-0.1

Financing Cash Flow Items

0.0

0.0

0.0

0.0

-0.1

    Cash Dividends Paid - Common

-2.3

-2.4

-0.9

-0.9

-2.0

Total Cash Dividends Paid

-2.3

-2.4

-0.9

-0.9

-2.0

        Repurchase/Retirement of Common

-

0.0

-0.8

-1.3

-2.4

    Common Stock, Net

-

0.0

-0.8

-1.3

-2.4

Issuance (Retirement) of Stock, Net

-

0.0

-0.8

-1.3

-2.4

        Long Term Debt Reduction

-

-

-

-

-0.3

    Long Term Debt, Net

-

-

-

-

-0.3

Issuance (Retirement) of Debt, Net

-

-

-

-

-0.3

Cash from Financing Activities

-2.3

-2.4

-1.7

-2.2

-4.8

 

 

 

 

 

 

Foreign Exchange Effects

0.0

0.0

0.0

0.0

0.0

Net Change in Cash

-3.7

-0.2

0.1

-0.7

4.5

 

 

 

 

 

 

Net Cash - Beginning Balance

12.9

13.2

12.2

12.3

8.4

Net Cash - Ending Balance

9.2

13.0

12.3

11.7

12.9

Cash Interest Paid

-

-

-

-

0.4

Cash Taxes Paid

0.1

0.0

0.0

0.0

0.0

 

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

Reclassified Normal
31-Dec-2011

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

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Gross Sales

69.2

78.7

68.8

57.5

66.7

    Sales Returns/Discounts and Allowances

-0.1

-0.1

0.0

-0.1

-0.2

Total Revenue

69.1

78.5

68.8

57.4

66.5

 

 

 

 

 

 

    Cost of Sales

64.2

71.1

64.1

51.4

61.3

    Selling Expenses

3.6

4.0

4.0

4.0

4.1

    General and Administrative Expenses

0.8

0.8

0.9

0.8

0.8

    Research and Development

0.3

0.3

0.2

0.2

0.2

    Gain on Reversal of Bad Debt

0.0

-0.2

0.0

-

-

    Inventory Devaluation & Obsolescence

-

-

-

-

0.6

Total Operating Expense

68.9

76.0

69.2

56.4

67.1

 

 

 

 

 

 

    Interest Income

0.0

0.0

0.0

0.0

0.0

    Dividend Income

0.3

0.0

-

0.1

-

    Gain on Sale of Fixed Assets-net

0.2

0.4

0.2

0.0

0.3

    Loss on Sale of Fixed Assets

-

-

-

0.0

0.0

    Gain on Sale of Investments

-

0.0

3.7

0.0

0.1

    Gain on Foreign Exchange

0.0

0.4

0.0

0.0

0.0

    Foreign Exchange Losses

-0.2

0.0

-0.3

0.0

-

    Revaluation Gain on Financial Assets

0.0

0.0

0.0

-

0.0

    Rent Income

0.0

0.0

0.0

0.0

0.0

    Contract Termination Gain, Leasehold

-

-

-

0.0

0.5

    Miscellaneous Income

0.2

0.4

0.3

0.4

1.3

    Interest Expense

-

-

-

0.0

-0.4

    Loss on Other Investments

-

-

-

-

0.0

    Loss on Financial Assets Revaluation

0.0

0.0

0.0

0.0

-0.4

    Miscellaneous Disbursements

-

-

-

0.0

-

Net Income Before Taxes

0.8

3.7

3.6

1.5

0.9

 

 

 

 

 

 

Provision for Income Taxes

0.0

0.2

0.1

0.1

0.0

Net Income After Taxes

0.8

3.5

3.5

1.3

0.9

 

 

 

 

 

 

    Minority Interests

-

-

-

0.0

0.0

Net Income Before Extra. Items

0.8

3.5

3.5

1.3

0.9

Net Income

0.8

3.5

3.5

1.3

0.9

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

0.8

3.5

3.5

1.3

0.9

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

0.8

3.5

3.5

1.3

0.9

 

 

 

 

 

 

Basic Weighted Average Shares

138.7

138.7

140.8

145.6

154.9

Basic EPS Excluding ExtraOrdinary Items

0.01

0.03

0.03

0.01

0.01

Basic EPS Including ExtraOrdinary Items

0.01

0.03

0.03

0.01

0.01

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

0.8

3.5

3.5

1.3

0.9

Diluted Weighted Average Shares

138.7

139.2

141.0

145.6

155.0

Diluted EPS Excluding ExtraOrd Items

0.01

0.03

0.03

0.01

0.01

Diluted EPS Including ExtraOrd Items

0.01

0.03

0.03

0.01

0.01

DPS-Ordinary Shares

0.01

0.02

0.02

0.01

0.01

Gross Dividends - Common Stock

1.4

2.4

2.2

0.9

0.9

Normalized Income Before Taxes

0.6

3.3

3.4

1.5

0.5

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

0.0

0.1

0.1

0.2

-0.1

Normalized Income After Taxes

0.6

3.2

3.3

1.4

0.7

 

 

 

 

 

 

Normalized Inc. Avail to Com.

0.6

3.2

3.3

1.4

0.7

 

 

 

 

 

 

Basic Normalized EPS

0.00

0.02

0.02

0.01

0.00

Diluted Normalized EPS

0.00

0.02

0.02

0.01

0.00

Interest Expense, Supplemental

-

-

-

0.0

0.4

Research and Development

0.3

0.3

0.2

0.2

0.2

Depreciation - Operating Cost

1.8

1.3

1.7

1.4

1.8

Depreciation - Operating Expense

0.0

0.0

0.0

0.0

0.0

Depreciation - Non Operating Expense

-

-

-

-

0.0

Amortization - Operating Cost

-

-

-

0.0

0.0

Amortization - Operating Expense

-

-

-

0.0

0.0

Amortization - Non Operating Expense

-

-

-

-

0.0

    Current Tax Payable

0.0

0.1

0.0

-

-

Current Tax - Total

0.0

0.1

0.0

-

-

    Deferred Tax

0.0

0.1

0.1

-

0.3

Deferred Tax - Total

0.0

0.1

0.1

-

0.3

    Others

0.0

0.0

-

0.1

-0.3

Income Tax - Total

0.0

0.2

0.1

0.1

0.0

Service Cost

0.1

0.1

0.1

0.1

0.1

Interest Cost

0.1

0.1

0.1

0.1

0.1

Expected Return on Plan Assets

0.0

0.0

0.0

0.0

0.0

Amortization, Pension Total

0.1

0.1

0.1

0.1

0.1

Domestic Pension Plan Expense

0.2

0.2

0.3

0.3

0.3

Prov. for Defined Contribution Plan

0.2

0.2

0.2

0.1

0.1

Total Pension Expense

0.4

0.4

0.4

0.4

0.4

Discount Rate

1.88%

2.00%

2.00%

2.00%

2.50%

Rate of Compensation Increase

2.50%

2.75%

2.25%

2.25%

2.25%

Expected Rate of Return on Plan Assets

1.88%

2.00%

2.00%

2.00%

2.50%

 

 

Annual Balance Sheet

Financials in: USD (mil)

 

 

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

UpdateType/Date

Reclassified Normal
30-Sep-2013

Restated Normal
30-Sep-2013

Reclassified Normal
31-Dec-2011

Updated Normal
31-Dec-2009

Updated Normal
31-Dec-2008

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

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

    Cash and Cash Equivalent

-

-

13.3

12.1

12.4

    Financial Assets-Fair Value,Current

0.4

0.1

0.0

-

0.0

    Notes Receivable

1.6

2.1

2.5

1.6

0.7

    Accounts Receivable, Gross

8.5

8.4

7.9

5.1

5.6

    Provision for Doubtful Accounts

-0.2

-0.1

-0.4

-0.3

-0.3

    Accounts Receivable, Net

-

-

0.0

-

-

    Other Receivables

4.1

3.8

-

-

-

    Raw Material

3.9

2.9

4.8

3.4

3.1

    Supplies

0.6

0.6

0.6

0.6

0.5

    Work-in-Process

4.5

4.1

3.7

3.1

3.9

    Finished Goods

5.3

4.2

4.7

3.1

3.8

    Provision/Allowance for Inventory

-

-

-

-

-1.3

    Construction in Progress

1.6

0.0

-

-

-

    Deferred Income Tax Assets - Current

-

-

0.3

0.4

0.4

    Prepayment and other current assets

-

-

0.6

0.3

1.1

    Cash, Total

5.5

8.9

-

-

-

    Other Current Assets

1.2

1.4

-

-

-

Total Current Assets

37.1

36.3

38.1

29.4

29.9

 

 

 

 

 

 

    Investment Assets

0.7

1.9

-

-

-

    Financial Assets at Cost - Non Current

-

-

0.3

0.3

0.3

    Financial Assets, HFS-non cur.

4.7

4.4

5.1

3.8

2.1

    Real Estate Investments

-

-

2.0

6.2

5.4

    Land

7.8

7.5

7.8

7.1

6.9

    Buildings and Structures

16.0

15.2

15.8

14.4

14.0

    Machinery and Equipment

50.9

51.0

48.1

43.4

42.2

    Office Equipment

4.6

4.5

4.5

4.1

3.9

    Assets Revaluation Increment-Buildings

0.1

0.1

-

-

-

    Assets Revaluation Increment-Office Equi

0.0

0.0

-

-

-

    Leasehold Assets

-

-

-

-

0.0

    Miscellaneous Equipment

2.5

2.5

2.6

2.3

2.3

    Assets Revaluation Increment

-

-

10.5

9.6

9.4

    Accumulated Depreciation-Buildings and S

-8.2

-7.4

-

-

-

    Accumulated Depreciation-Machinery and E

-43.2

-42.7

-

-

-

    Accumulated Depreciation-Office Equipmen

-4.0

-3.9

-

-

-

    Accumulated Depreciation-Miscellaneous E

-2.2

-2.2

-

-

-

    Accumulated Depreciation

-

-

-59.5

-54.0

-51.4

    Prepayment for Equipment

-

-

2.1

1.8

0.0

    Deferred Pension Cost

-

-

0.0

0.1

0.1

    Other Assets - Other

0.1

0.2

-

-

-

    Security Deposits Paid

-

-

0.0

0.0

0.0

    Deferred Charges

-

-

0.0

0.0

0.0

    Deferred Income Tax Assets

0.4

0.4

0.2

0.2

0.3

    Assets Revaluation Increment-Land

12.4

11.9

-

-

-

Total Assets

79.8

79.8

77.5

68.6

65.5

 

 

 

 

 

 

    Notes Payable

3.3

4.5

2.0

1.8

1.3

    Accounts Payable

1.7

1.7

1.2

1.8

1.5

    Accounts Payable - Related Parties

-

-

0.0

-

-

    Income Tax Payable

0.0

0.0

0.0

0.0

0.0

    Current Portion of Lease Payment

-

-

-

-

0.0

    Accrued Expenses

-

-

2.1

1.8

1.5

    Advance Receipts

-

-

0.6

0.5

0.5

    Other Current Liabilities

0.4

0.7

0.1

0.0

0.0

    Other Payables

1.9

2.0

-

-

-

Total Current Liabilities

7.3

8.9

6.0

5.9

4.8

 

 

 

 

 

 

    Lease Payable

-

-

-

-

0.0

Total Long Term Debt

-

-

-

-

0.0

 

 

 

 

 

 

    Land Revaluation Increment Tax Reserve

-

-

3.4

3.1

3.0

    Accrued Pension Liabilities

3.3

3.2

2.5

2.5

2.3

    Long Term Security Deposits Received

0.1

0.0

-

-

-

    Security Deposits Received

-

-

0.0

0.0

0.0

    Deferred Income Tax Liabilities

4.0

3.8

-

-

-

Total Liabilities

14.6

15.9

11.9

11.5

10.2

 

 

 

 

 

 

    Common Stock

47.8

45.8

47.6

44.3

45.0

    Share Premium

0.2

0.2

0.2

0.2

0.2

    Treasury Stock Transaction

5.7

5.5

5.7

5.0

4.3

    Legal Reserve

1.0

0.6

0.3

0.1

0.0

    Special Reserve

0.0

0.0

-

-

0.0

    Retained Earnings

10.1

11.6

4.3

1.5

1.1

    Cumulative Translation Adjustment

0.0

0.0

0.0

0.0

0.0

    Unrealized Financial Products Gain/Loss

0.4

0.2

-

-

-

    Unrealized LT Investment Gain/Loss

-

-

1.1

0.2

-1.4

    Unrealized Gain/Loss on Pension Fund

-

-

-0.6

-0.6

-0.2

    Unrealized Revaluation Increment

-

-

7.1

6.4

6.3

    Treasury Stock

-

-

-

-

0.0

Total Equity

65.3

63.9

65.6

57.1

55.3

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

79.8

79.8

77.5

68.6

65.5

 

 

 

 

 

 

    S/O-Ordinary Shares

138.7

138.7

138.7

141.8

147.8

Total Common Shares Outstanding

138.7

138.7

138.7

141.8

147.8

T/S-Ordinary Shares

0.0

0.0

0.0

0.0

0.0

Deferred Revenue, Current

-

-

0.6

0.5

0.5

Full-Time Employees

374

-

422

439

429

Number of Common Shareholders

10,605

10,503

9,965

9,678

9,656

Projected Benefit Obligation

3.6

-

3.3

3.4

3.1

Fair Value of Plan Assets

0.4

-

0.1

0.1

0.1

Funded Status

-3.2

-

-3.1

-3.3

-3.0

Accumulated Benefit Obligation

2.9

-

2.6

2.6

2.4

Total Funded Status

-3.2

-

-3.1

-3.3

-3.0

Discount Rate

1.88%

-

2.00%

2.00%

2.50%

Rate of Compensation Increase

2.50%

-

2.25%

2.25%

2.25%

Expected Rate of Return on Plan Assets

1.88%

-

2.00%

2.00%

2.50%

Deferred Pension Cost

-

-

0.0

0.1

0.1

Accrued Benefit Liability

-3.3

-3.2

-

-

-

Accrued Pension Liabilities

-

-

-2.5

-2.5

-2.3

Net Assets Recognized on Balance Sheet

-3.3

-3.2

-2.5

-2.4

-2.2



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

Reclassified Normal
31-Dec-2010

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

Unqualified

Unqualified

Unqualified with Explanation

Unqualified with Explanation

 

 

 

 

 

 

Net Income

0.8

3.5

3.5

1.3

0.9

    Depreciation

1.9

1.4

1.7

1.4

1.8

    Deferred Charge

0.0

0.0

0.0

0.0

-

    Provision (Reversal of Provision) for Ba

0.0

-0.2

-

-

-

    Equity Investment Gain/Loss

-

-

-

-

0.0

    Gain on Sale of Investments

-

-

-

0.0

-0.1

    Loss on Sale of Investments

-

0.0

-3.7

-

-

    Financial Assets Revaluation Gain/Loss

0.0

0.0

-

0.0

0.4

    Net Loss on Disposal of Properties

-0.2

-0.4

-0.2

0.0

-0.3

    Accrued Pension Liabilities

-0.1

-0.1

-0.1

-0.2

-0.1

    Deferred Tax

0.0

0.1

0.1

0.1

0.0

    Notes Receivable

0.6

0.3

-0.7

-0.9

1.1

    Accounts Receivable

0.2

-0.8

-2.1

0.7

0.9

    Inventories

-1.8

1.6

-2.2

-0.1

3.9

    Prov. for Inventory Devaluation & Obsole

-0.2

0.0

-0.2

0.1

0.6

    Contract Termination Gain, Leasehold

-

-

-

-

-0.5

    Financial Assets-Trading

-0.2

-0.1

-

-

-

    Prepayment & Other Current Assets

-

-0.9

-0.3

0.8

-0.4

    Notes Payable

-1.4

2.6

0.0

0.5

-0.9

    Accounts Payable

-0.1

0.5

-0.7

0.2

-1.3

    Tax Payable

0.0

0.0

0.0

0.0

-

    Accrued Expenses

-0.3

0.0

0.1

0.2

-

    prepay./Other Current Assets

0.1

-

-

-

-

    Construction in Process, Net

-0.4

-

-

0.0

-0.5

    Other Current Liabilities

0.0

-0.1

0.1

-

-

    Advance Receipts

-0.3

0.1

0.0

0.0

-

Cash from Operating Activities

-1.3

7.5

-4.5

4.3

5.5

 

 

 

 

 

 

    Purchase of financial assets at FV

-

-

-

-

-1.3

    Sale of financial assets at FV

-

-

-

-

5.2

    Purchase of Financial Assets-Cost Method

0.0

0.0

-

-

-

    Real Estate Investments Increase

-

0.0

0.0

-0.6

0.0

    Disposal of Real Estate Investment

-

0.0

8.2

-

-

    Capital Expenditure

-0.3

-5.8

-2.1

-2.1

-0.3

    Disposal of Fixed Assets

0.2

0.4

0.2

0.0

0.3

    Capital Reduction in LT Investments

-

-

-

-

0.0

    Deferred Charges

0.0

0.0

0.0

-

0.0

Cash from Investing Activities

-0.1

-5.4

6.3

-2.8

3.8

 

 

 

 

 

 

    Security Deposit Received

0.0

0.0

0.0

0.0

-

    Cash Dividend Paid

-2.3

-2.4

-0.9

-0.9

-2.0

    Directors Remuneration

-

-

-

-

-0.1

    Employee Bonus

-

-

-

-

0.0

    Repayment of Lease Payable

-

-

-

-

-0.3

    Purchase of Treasury Shares

-

0.0

-0.8

-1.3

-2.4

    Dec. in Minority Interest

-

-

-

-

0.0

Cash from Financing Activities

-2.3

-2.4

-1.7

-2.2

-4.8

 

 

 

 

 

 

Foreign Exchange Effects

0.0

0.0

0.0

0.0

0.0

Net Change in Cash

-3.7

-0.2

0.1

-0.7

4.5

 

 

 

 

 

 

Net Cash - Beginning Balance

12.9

13.2

12.2

12.3

8.4

Net Cash - Ending Balance

9.2

13.0

12.3

11.7

12.9

    Cash Interest Paid

-

-

-

-

0.4

    Cash Taxes Paid

0.1

0.0

0.0

0.0

0.0

 

 

Financial Health

 

Financials in: USD (mil) 

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

Key Indicators USD (mil)

 

Quarter
Ending
30-Sep-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1

17.9

-0.27%

69.1

-11.45%

2.54%

-3.67%

Research & Development1

0.1

-16.35%

0.3

-8.87%

4.81%

4.72%

Operating Income1

0.5

-

0.2

-91.99%

-43.13%

-22.78%

Income Available to Common Excl Extraord Items1

0.6

328.62%

0.8

-77.51%

-18.92%

-

Basic EPS Excl Extraord Items1

0.00

328.86%

0.01

-77.51%

-17.59%

-

Capital Expenditures2

0.1

-51.31%

0.3

-94.33%

-48.55%

1.69%

Cash from Operating Activities2

2.0

213.67%

-1.3

-

-

-

Free Cash Flow

1.9

314.57%

-1.6

-

-

-

Total Assets3

77.2

-3.46%

79.8

-4.20%

1.81%

-2.63%

Total Liabilities3

12.4

-18.87%

14.6

-12.42%

4.63%

-8.86%

Total Long Term Debt3

0.0

-

0.0

-

-

-

Employees3

-

-

374

-

-5.20%

-4.55%

Total Common Shares Outstanding3

138.7

0.00%

138.7

0.00%

-0.73%

-2.75%

1-ExchangeRate: TWD to USD Average for Period

29.872711

 

29.579620

 

 

 

2-ExchangeRate: TWD to USD Average for Period

29.737391

 

29.579620

 

 

 

3-ExchangeRate: TWD to USD Period End Date

29.552500

 

29.011999

 

 

 

Utility Industry Specific USD (mil)

 

31-Dec-2010

31-Dec-2009

31-Dec-2008

 

 

 

Deferred Charges3

0.0

0.0

0.0

 

 

 

3-ExchangeRate: TWD to USD Period End Date

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

7.08%

9.47%

6.89%

10.41%

6.83%

Operating Margin

0.29%

3.18%

-0.48%

1.69%

-0.92%

Pretax Margin

1.21%

4.68%

5.27%

2.56%

1.29%

Net Profit Margin

1.14%

4.48%

5.13%

2.30%

1.32%

Financial Strength

Current Ratio

5.10

4.08

6.32

4.94

6.18

Long Term Debt/Equity

0.00

0.00

0.00

0.00

0.00

Total Debt/Equity

0.05

0.07

0.03

0.03

0.02

Management Effectiveness

Return on Assets

0.98%

4.43%

5.00%

2.01%

1.15%

Return on Equity

1.22%

5.38%

5.95%

2.40%

1.46%

Efficiency

Receivables Turnover

4.88

6.40

8.75

9.44

9.13

Inventory Turnover

4.63

5.50

5.52

5.16

4.87

Asset Turnover

0.86

0.99

0.97

0.87

0.87

Market Valuation USD (mil)

P/E (TTM)

24.57

.

Enterprise Value2

43.6

Price/Sales (TTM)

0.71

.

Enterprise Value/Revenue (TTM)

0.63

Price/Book (MRQ)

0.75

.

Enterprise Value/EBITDA (TTM)

13.47

Market Cap as of 24-Jan-20141

47.7

.

 

 

1-ExchangeRate: TWD to USD on 24-Jan-2014

30.227646

 

 

 

2-ExchangeRate: TWD to USD on 30-Sep-2013

29.552500

 

 

 

 


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 

5.10

4.08

6.32

4.94

6.18

Quick/Acid Test Ratio 

2.74

2.60

3.87

3.11

3.80

Working Capital1 

29.8

27.4

32.1

23.4

25.1

Long Term Debt/Equity 

0.00

0.00

0.00

0.00

0.00

Total Debt/Equity 

0.05

0.07

0.03

0.03

0.02

Long Term Debt/Total Capital 

0.00

0.00

0.00

0.00

0.00

Total Debt/Total Capital 

0.05

0.07

0.03

0.03

0.02

Payout Ratio 

178.68%

66.99%

63.26%

66.67%

116.68%

Effective Tax Rate 

5.88%

4.26%

2.62%

10.10%

-2.28%

Total Capital1 

68.5

68.4

67.6

58.9

56.6

 

 

 

 

 

 

Efficiency

Asset Turnover 

0.86

0.99

0.97

0.87

0.87

Inventory Turnover 

4.63

5.50

5.52

5.16

4.87

Days In Inventory 

78.86

66.40

66.14

70.70

74.90

Receivables Turnover 

4.88

6.40

8.75

9.44

9.13

Days Receivables Outstanding 

74.83

57.03

41.70

38.67

39.96

Revenue/Employee2 

188,389

-

176,197

135,007

148,959

Operating Income/Employee2 

542

-

-848

2,279

-1,372

EBITDA/Employee2 

5,651

-

3,617

5,648

2,707

 

 

 

 

 

 

Profitability

Gross Margin 

7.08%

9.47%

6.89%

10.41%

6.83%

Operating Margin 

0.29%

3.18%

-0.48%

1.69%

-0.92%

EBITDA Margin 

3.00%

4.93%

2.05%

4.18%

1.82%

EBIT Margin 

0.29%

3.18%

-0.48%

1.69%

-0.92%

Pretax Margin 

1.21%

4.68%

5.27%

2.56%

1.29%

Net Profit Margin 

1.14%

4.48%

5.13%

2.30%

1.32%

R&D Expense/Revenue 

0.38%

0.37%

0.29%

0.36%

0.32%

COGS/Revenue 

92.92%

90.53%

93.11%

89.59%

93.18%

SG&A Expense/Revenue 

6.40%

5.92%

7.08%

8.36%

7.43%

 

 

 

 

 

 

Management Effectiveness

Return on Assets 

0.98%

4.43%

5.00%

2.01%

1.15%

Return on Equity 

1.22%

5.38%

5.95%

2.40%

1.46%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 

-0.01

0.01

-0.05

0.02

0.03

Operating Cash Flow/Share 2 

-0.01

0.05

-0.03

0.03

0.04

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) 

24.57

Market Cap/Equity (MRQ) 

0.75

Market Cap/Revenue (TTM) 

0.71

Market Cap/EBIT (TTM) 

36.05

Market Cap/EBITDA (TTM) 

15.09

Enterprise Value/Earnings (TTM) 

21.93

Enterprise Value/Equity (MRQ) 

0.67

Enterprise Value/Revenue (TTM) 

0.63

Enterprise Value/EBIT (TTM) 

32.18

Enterprise Value/EBITDA (TTM) 

13.47

 

 

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.62.32

UK Pound

1

Rs.101.78

Euro

1

Rs.84.68

 

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%)