MIRA INFORM REPORT

 

 

Report Date :

14.01.2014

 

IDENTIFICATION DETAILS

 

Name :

LI PENG ENTERPRISE CO LTD

 

 

Registered Office :

6/F, No. 162, Sung Chiang Road, Taipei, 104

 

 

Country :

Taiwan

 

 

Financials (as on) :

31.12.2012

 

 

Date of Incorporation :

20.08.1975

 

 

Legal Form :

Public Independent

 

 

Line of Business :

Subject is engaged in the manufacture and distribution of textile products.

 

 

No. of Employees :

1,059

 

RATING & COMMENTS

 

MIRA’s Rating :

B

 

RATING

STATUS

PROPOSED CREDIT LINE

26-40

B

Capability to overcome financial difficulties seems comparatively below average.

Small

 

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 – September 30, 2013

 

Country Name

Previous Rating

(30.06.2013)

Current Rating

(30.09.2013)

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

 

LI PENG ENTERPRISE CO LTD

6/F, No. 162, Sung Chiang Road, Taipei, 104

Taiwan

 

 

Tel:

886-2-21002888

Fax:

886-2-21002688

 

www.lipeng.com.tw

 

Employees:

1,059

Company Type:

Public Independent

Traded:

Taiwan Stock Exchange:

1447

Incorporation Date:

20-Aug-1975

Auditor:

Deloitte & Touche LLP

Financials in:

USD (In Millions)

Fiscal Year End:

31-Dec-2012

Reporting Currency:

Taiwanese New Dollar

Annual Sales:

872.6  1

Net Income:

1.0

Total Assets:

547.5  2

Market Value:

402.3

 

(06-Dec-2013)

 

 

Business Description

 

Li Peng Enterprise Co Ltd is principally engaged in the manufacture and distribution of textile products. The Company mainly provides polyester chips such as spinning grade and bottle grade; polyester filaments, such as spinning drawn yarns, partially oriented yarns and highly oriented yarns, polyester textured yarns, nylon textured yarns, conjugated yarns, polyester special functional yarns, recycle polyester yarns, among others. It also provides fabrics for trousers, nylon fabrics, fabrics for home decoration, shade fabrics, fire proof fabrics, Lycra fabrics, superfine synthetic fabrics and artificial suede fabrics, among others. In addition, it is involved in dyeing and finishing, as well as investment businesses. It distributes its products principally in Taiwan, other Asian markets and Europe. For the six months ended 30 June 2013, Li Peng Enterprise Co. Ltd. revenues increased 6% to NT$13.27B. Net income totaled NT$562.4M vs. loss of NT$508.1M. Revenues reflect Nylon Manufacturing segment increase of 7% to NT$6.43B. Net Income reflects Nylon Manufacturing segment income totaling NT$76.3M vs. loss of NT$396.1M, Investment&others segment income totaling NT$31.5M vs. loss of NT$69.3M.

 

 

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

James Kuo

President

Liyan Wang

Head of Finance

Shaoyi Guo

Chairman of the Board

Jigang Guo

Director

Yaoqin Hong

Director

 

 

Significant Developments

 

Topic

#*

Most Recent Headline

Date

Dividends

3

Li Peng Enterprise Co Ltd Adjusts FY 2012 Dividend Payment

8-Jul-2013

 

* number of significant developments within the last 12 months

 

 

News

 

Title

Date

Taipei Times: Lealea To Invest Us$100m In Changhua County Plant
World News Connection (690 Words)

22-Dec-2013

Taipei Times: Nylon Maker Li Peng To Expand Capacity By 2014
World News Connection (442 Words)

14-Oct-2013

Textile stocks boosted by Vietnam hopes, product price hikes
Focus Taiwan (433 Words)

3-Oct-2013

CNA: Textile Stocks Boosted By Vietnam Hopes, Product Price Hikes
World News Connection (556 Words)

3-Oct-2013

USPTO ISSUES TRADEMARK: ECOYA
U.S. Fed News (237 Words)

4-Sep-2013

USPTO grants trade mark "ECOYA" to LI PENG ENTERPRISE CO (TAIWAN).
US Official News (204 Words)

31-Aug-2013

 

 

Financial Summary

 

As of 30-Jun-2013

Key Ratios

Company

Industry

Current Ratio (MRQ)

1.32

2.22

Quick Ratio (MRQ)

0.74

1.09

Debt to Equity (MRQ)

0.61

1.83

Sales 5 Year Growth

2.91

-1.82

Net Profit Margin (TTM) %

4.20

1.34

Return on Assets (TTM) %

6.19

1.80

Return on Equity (TTM) %

12.83

6.70

 

 

Stock Snapshot

 

Traded: Taiwan Stock Exchange: 1447

 

As of 6-Dec-2013

   Financials in: TWD

Recent Price

15.05

 

EPS

-0.01

52 Week High

16.40

 

Price/Sales

0.46

52 Week Low

8.26

 

Price/Earnings

8.06

Avg. Volume (mil)

9.05

 

Price/Book

1.21

Market Value (mil)

11,916.05

 

Beta

1.58

 

Price % Change

Rel S&P 500%

4 Week

7.12%

5.35%

13 Week

19.44%

16.54%

52 Week

76.57%

60.85%

Year to Date

54.18%

41.87%

 

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
6/F, No. 162,
Sung Chiang Road
Taipei, 104
Taiwan

 

Tel:

886-2-21002888

Fax:

886-2-21002688

 

www.lipeng.com.tw

Quote Symbol - Exchange

1447 - Taiwan Stock Exchange

Sales TWD(mil):

25,810.1

Assets TWD(mil):

15,884.3

Employees:

1,059

Fiscal Year End:

31-Dec-2012

 

Industry:

Apparel and Accessories

Incorporation Date:

20-Aug-1975

Company Type:

Public Independent

Quoted Status:

Quoted

 

President:

James Kuo

 

 

Industry Codes

 

ANZSIC 2006 Codes:

1312

-

Natural Textile Manufacturing

1334

-

Textile Finishing and Other Textile Product Manufacturing

6240

-

Financial Asset Investing

 

ISIC Rev 4 Codes:

1311

-

Preparation and spinning of textile fibres

1312

-

Weaving of textiles

1399

-

Manufacture of other textiles n.e.c.

6499

-

Other financial service activities, except insurance and pension funding activities, n.e.c.

1313

-

Finishing of textiles

 

NACE Rev 2 Codes:

1310

-

Preparation and spinning of textile fibres

6499

-

Other financial service activities, except insurance and pension funding, n.e.c.

1396

-

Manufacture of other technical and industrial textiles

1320

-

Weaving of textiles

1330

-

Finishing of textiles

 

NAICS 2012 Codes:

313110

-

Fiber, Yarn, and Thread Mills

313210

-

Broadwoven Fabric Mills

313310

-

Textile and Fabric Finishing Mills

523910

-

Miscellaneous Intermediation

313220

-

Narrow Fabric Mills and Schiffli Machine Embroidery

 

US SIC 1987:

2281

-

Yarn Spinning Mills

2241

-

Narrow Fabric and Other Smallware Mills Cotton, Wool, Silk, and Manmade Fiber

6799

-

Investors, Not Elsewhere Classified

2282

-

Yarn Texturizing, Throwing, Twisting, and Winding Mills

2211

-

Broadwoven Fabric Mills, Cotton

2269

-

Finishers of Textiles, Not Elsewhere Classified

 

UK SIC 2007:

1310

-

Preparation and spinning of textile fibres

6499

-

Other financial service activities, except insurance and pension funding, n.e.c.

1396

-

Manufacture of other technical and industrial textiles

1320

-

Weaving of textiles

1330

-

Finishing of textiles

 

 

Business Description

 

Li Peng Enterprise Co Ltd is principally engaged in the manufacture and distribution of textile products. The Company mainly provides polyester chips such as spinning grade and bottle grade; polyester filaments, such as spinning drawn yarns, partially oriented yarns and highly oriented yarns, polyester textured yarns, nylon textured yarns, conjugated yarns, polyester special functional yarns, recycle polyester yarns, among others. It also provides fabrics for trousers, nylon fabrics, fabrics for home decoration, shade fabrics, fire proof fabrics, Lycra fabrics, superfine synthetic fabrics and artificial suede fabrics, among others. In addition, it is involved in dyeing and finishing, as well as investment businesses. It distributes its products principally in Taiwan, other Asian markets and Europe. For the six months ended 30 June 2013, Li Peng Enterprise Co. Ltd. revenues increased 6% to NT$13.27B. Net income totaled NT$562.4M vs. loss of NT$508.1M. Revenues reflect Nylon Manufacturing segment increase of 7% to NT$6.43B. Net Income reflects Nylon Manufacturing segment income totaling NT$76.3M vs. loss of NT$396.1M, Investment&others segment income totaling NT$31.5M vs. loss of NT$69.3M.

 

 

More Business Descriptions

Manufacture of polyester and nylon fabrics

Fiber, Yarn, and Thread Mills

 

 

 

Financial Data

 

Financials in:

TWD(mil)

 

Revenue:

25,810.1

Net Income:

30.6

Assets:

15,884.3

Long Term Debt:

785.1

 

Total Liabilities:

7,170.6

 

Working Capital:

2.0

 

 

 

Date of Financial Data:

31-Dec-2012

 

1 Year Growth

1.5%

NA

-8.2%

 

 

Market Data

 

Quote Symbol:

1447

Exchange:

Taiwan Stock Exchange

Currency:

TWD

Stock Price:

15.1

Stock Price Date:

12-06-2013

52 Week Price Change %:

76.6

Market Value (mil):

11,916,050.0

 

SEDOL:

6501712

ISIN:

TW0001447001

 

Equity and Dept Distribution:

Fncls. prior to FY'04 reflect that of parent Company only. FY'02-03 I/S & 02 B/S, Q205 I/S & B/S reclassified. 07/2007, 10% stock dividend. FY'05 I/S & B/S reclassified. FY'06 Q2 I/S is restated duo to accounting change. 07/2008, 4% stock dividend. FY'08 Q1 I/S & C/F are CLA, B/S is RES. FY'07 annual B/S is CLA. FY'08 Q2 I/S is CLA, B/S is RES.

 

 

Subsidiaries

 

Company

Percentage Owned

Country

In Talent Investments Limited

100%

SAMOA

Libolon International Trading Co Ltd

100%

PEOPLE'S REPUBLIC OF CHINA

 

 

 

 

Key Corporate Relationships

 

Auditor:

Deloitte & Touche LLP

 

Auditor:

Deloitte & Touche, Deloitte & Touche LLP

 

 

Executives Report

 

Board of Directors

 

Name

Title

Function

Shaoyi Guo

 

Chairman of the Board

Chairman

Biography:

Mr. Guo Shaoyi has been Chairman of the Board in Li Peng Enterprise Co., Ltd. since September 11, 1985. He also serves as Chairman of the Board in Lealea Enterprise Co., Ltd. and another company.

Jigang Guo

 

Director

Director/Board Member

 

Biography:

Guo Jigang has been Director in Li Peng Enterprise Co., Ltd. since June 19, 2009. Guo is also Director in a construction company and Chairman of the Board in another company.

Yaoqin Hong

 

Director

Director/Board Member

 

Zhiyuan Xie

 

Director

Director/Board Member

 

 

Executives

 

Name

Title

Function

James Kuo

 

President

President

Binghuang Chen

 

Deputy General Manager, Director

Division Head Executive

Yanlin Chen

 

Deputy General Manager

Division Head Executive

Wenzhong Lin

 

General Manager

Division Head Executive

Daquan Zhang

 

Assistant General Manager

Division Head Executive

Liyan Wang

 

Head of Finance

Finance Executive

 

 

Significant Developments

 

 

 

Li Peng Enterprise Co Ltd Adjusts FY 2012 Dividend Payment

Jul 08, 2013


Li Peng Enterprise Co Ltd announced that it will use additional paid-in capital to distribute 50.05051063 shares per 1000 shares instead of 50 shares per 1000 shares, to shareholders for fiscal year 2012.

Li Peng Enterprise Co Ltd Announces FY 2012 Dividend Payment Date

Jul 08, 2013


Li Peng Enterprise Co Ltd announced that it will use additional paid-in capital to distribute 50.05051063 shares per 1000 shares worth NTD 377,030,400 in total, to shareholders for fiscal year 2012 of record on July 30, 2013. The Company's shares will be traded ex-right and ex-dividend on July 24, 2013.

Li Peng Enterprise Co Ltd Announces FY 2012 Dividend Payment

Apr 23, 2013


Li Peng Enterprise Co Ltd announced that it will use additional paid-in capital to distribute 37,703,040 shares as dividends worth NTD 0.50 per share to shareholders for fiscal year 2012.

 

News 

 

Taipei Times: Lealea To Invest Us$100m In Changhua County Plant
World News Connection (690 Words)

22-Dec-2013

Taipei Times: Nylon Maker Li Peng To Expand Capacity By 2014
World News Connection (442 Words)

14-Oct-2013

Textile stocks boosted by Vietnam hopes, product price hikes
Focus Taiwan (433 Words)

03-Oct-2013

CNA: Textile Stocks Boosted By Vietnam Hopes, Product Price Hikes
World News Connection (556 Words)

03-Oct-2013

USPTO ISSUES TRADEMARK: ECOYA
U.S. Fed News (237 Words)

04-Sep-2013

USPTO grants trade mark "ECOYA" to LI PENG ENTERPRISE CO (TAIWAN).
US Official News (204 Words)

31-Aug-2013

Taiwanese firms bag $3mn spot orders at ISPO Munich
Fibre 2 Fashion (284 Words)

09-Feb-2013

Munich show could bring Taiwan textile firms US$26 million in orders
Focus Taiwan (274 Words)

08-Feb-2013

CNA: Munich Show Could Bring Taiwan Textile Firms Us$26 Million In Orders
World News Connection (386 Words)

08-Feb-2013

USPTO ISSUES TRADEMARK: ECOYA
U.S. Fed News (214 Words)

02-Feb-2013



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

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

 

 

 

 

 

 

    Gross Revenue

876.8

869.6

768.1

553.6

663.2

    Sales Returns and Allowances

-4.2

-4.5

-3.6

-2.2

-6.7

Revenue

872.6

865.1

764.4

551.4

656.5

Total Revenue

872.6

865.1

764.4

551.4

656.5

 

 

 

 

 

 

    Cost of Revenue

847.7

853.1

721.9

504.4

686.9

Cost of Revenue, Total

847.7

853.1

721.9

504.4

686.9

Gross Profit

24.8

12.0

42.5

47.0

-30.4

 

 

 

 

 

 

    Selling/General/Administrative Expense

20.5

16.6

17.5

16.0

15.9

Total Selling/General/Administrative Expenses

20.5

16.6

17.5

16.0

15.9

Research & Development

2.6

2.5

2.0

2.0

1.9

    Impairment-Assets Held for Use

0.0

-0.3

-

-

-

Unusual Expense (Income)

0.0

-0.3

-

-

-

Total Operating Expense

870.8

872.0

741.4

522.5

704.7

 

 

 

 

 

 

Operating Income

1.8

-6.9

23.1

28.9

-48.2

 

 

 

 

 

 

        Interest Expense - Non-Operating

-2.3

-2.2

-2.1

-2.5

-8.6

    Interest Expense, Net Non-Operating

-2.3

-2.2

-2.1

-2.5

-8.6

        Interest Income - Non-Operating

0.2

0.1

0.0

0.0

0.2

        Investment Income - Non-Operating

-0.7

2.1

13.7

1.0

0.3

    Interest/Investment Income - Non-Operating

-0.6

2.2

13.8

1.1

0.5

Interest Income (Expense) - Net Non-Operating Total

-2.9

0.0

11.7

-1.4

-8.1

Gain (Loss) on Sale of Assets

2.0

1.2

0.4

0.5

2.0

    Other Non-Operating Income (Expense)

1.0

2.7

1.5

1.2

-2.7

Other, Net

1.0

2.7

1.5

1.2

-2.7

Income Before Tax

2.0

-2.9

36.6

29.2

-56.9

 

 

 

 

 

 

Total Income Tax

1.1

2.5

3.0

0.0

0.0

Income After Tax

0.9

-5.4

33.6

29.2

-56.9

 

 

 

 

 

 

    Minority Interest

0.2

-2.5

-1.4

0.0

-0.1

Net Income Before Extraord Items

1.0

-7.9

32.2

29.3

-57.0

Net Income

1.0

-7.9

32.2

29.3

-57.0

 

 

 

 

 

 

Income Available to Common Excl Extraord Items

1.0

-7.9

32.2

29.3

-57.0

 

 

 

 

 

 

Income Available to Common Incl Extraord Items

1.0

-7.9

32.2

29.3

-57.0

 

 

 

 

 

 

Basic/Primary Weighted Average Shares

744.4

742.9

729.9

724.0

724.0

Basic EPS Excl Extraord Items

0.00

-0.01

0.04

0.04

-0.08

Basic/Primary EPS Incl Extraord Items

0.00

-0.01

0.04

0.04

-0.08

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

1.0

-7.9

32.2

29.3

-57.0

Diluted Weighted Average Shares

744.4

742.9

730.3

724.0

724.0

Diluted EPS Excl Extraord Items

0.00

-0.01

0.04

0.04

-0.08

Diluted EPS Incl Extraord Items

0.00

-0.01

0.04

0.04

-0.08

Dividends per Share - Common Stock Primary Issue

0.00

0.00

0.01

0.00

0.00

Gross Dividends - Common Stock

0.0

0.0

10.4

0.0

0.0

Interest Expense, Supplemental

2.3

2.2

2.1

2.5

8.6

Interest Capitalized, Supplemental

0.0

0.0

0.0

0.0

-0.1

Depreciation, Supplemental

15.8

18.3

23.1

23.7

24.7

Total Special Items

-2.0

-1.5

-0.4

-0.5

-2.0

Normalized Income Before Tax

0.0

-4.4

36.2

28.7

-58.9

 

 

 

 

 

 

Effect of Special Items on Income Taxes

-0.7

-0.5

0.0

-0.2

-0.7

Inc Tax Ex Impact of Sp Items

0.4

2.0

3.0

-0.2

-0.7

Normalized Income After Tax

-0.5

-6.4

33.3

28.9

-58.2

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-0.3

-8.9

31.9

28.9

-58.3

 

 

 

 

 

 

Basic Normalized EPS

0.00

-0.01

0.04

0.04

-0.08

Diluted Normalized EPS

0.00

-0.01

0.04

0.04

-0.08

Amort of Intangibles, Supplemental

2.9

2.8

2.8

2.6

2.3

Research & Development Exp, Supplemental

2.6

2.5

2.0

2.0

1.9

Normalized EBIT

1.8

-7.1

23.1

28.9

-48.2

Normalized EBITDA

20.5

13.9

49.0

55.2

-21.2

    Current Tax - Total

0.0

-0.3

3.4

6.9

-15.1

Current Tax - Total

0.0

-0.3

3.4

6.9

-15.1

    Deferred Tax - Total

1.2

2.7

-2.0

-8.2

16.2

Deferred Tax - Total

1.2

2.7

-2.0

-8.2

16.2

    Other Tax

-0.1

0.1

1.6

1.3

-1.1

Income Tax - Total

1.1

2.5

3.0

0.0

0.0

Interest Cost - Domestic

0.2

0.2

0.1

0.2

0.2

Service Cost - Domestic

0.2

0.2

0.2

0.2

0.3

Expected Return on Assets - Domestic

0.0

0.0

0.0

0.0

0.0

Transition Costs - Domestic

0.2

0.2

0.2

0.1

0.2

Domestic Pension Plan Expense

0.5

0.6

0.6

0.5

0.7

Defined Contribution Expense - Domestic

0.7

0.8

0.6

0.5

0.6

Total Pension Expense

1.2

1.4

1.2

1.0

1.3

Discount Rate - Domestic

1.88%

2.00%

2.00%

2.00%

2.75%

Expected Rate of Return - Domestic

1.88%

2.00%

2.00%

2.00%

2.75%

Compensation Rate - Domestic

2.25%

2.25%

2.25%

2.00%

2.50%

Total Plan Interest Cost

0.2

0.2

0.1

0.2

0.2

Total Plan Service Cost

0.2

0.2

0.2

0.2

0.3

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

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

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

10.0

13.5

4.3

13.3

13.1

    Short Term Investments

7.3

41.4

18.8

7.2

5.7

Cash and Short Term Investments

17.3

54.9

23.0

20.5

18.8

        Accounts Receivable - Trade, Gross

101.5

81.9

137.1

99.5

40.4

        Provision for Doubtful Accounts

-0.7

-0.5

-0.8

-0.6

-0.4

    Trade Accounts Receivable - Net

102.8

83.5

137.3

99.5

40.0

    Notes Receivable - Short Term

7.7

7.1

4.1

3.1

2.6

    Other Receivables

0.0

5.4

-

-

-

Total Receivables, Net

110.6

96.1

141.4

102.6

42.6

    Inventories - Finished Goods

25.9

31.5

15.6

20.1

24.3

    Inventories - Work In Progress

21.1

27.6

24.2

17.9

18.7

    Inventories - Raw Materials

70.0

77.9

35.3

31.8

15.7

    Inventories - Other

6.3

3.8

-

-

-13.1

Total Inventory

123.3

140.9

75.1

69.9

45.6

    Other Current Assets

4.1

6.2

5.0

1.8

4.8

Other Current Assets, Total

4.1

6.2

5.0

1.8

4.8

Total Current Assets

255.2

298.0

244.5

194.8

111.8

 

 

 

 

 

 

        Buildings

77.6

76.4

78.8

71.8

69.7

        Land/Improvements

46.0

34.6

35.9

32.8

31.5

        Machinery/Equipment

331.8

320.0

322.6

289.1

283.5

        Construction in Progress

2.9

0.6

1.3

3.9

2.4

        Other Property/Plant/Equipment

-

15.8

-

-

-

    Property/Plant/Equipment - Gross

458.3

447.5

438.7

397.5

387.1

    Accumulated Depreciation

-292.4

-271.2

-269.1

-224.1

-200.1

Property/Plant/Equipment - Net

165.9

176.3

169.6

173.4

187.0

Intangibles, Net

0.9

1.2

1.1

1.8

1.4

    LT Investment - Affiliate Companies

54.9

45.9

52.9

37.1

26.2

    LT Investments - Other

65.3

45.5

69.4

32.1

14.5

Long Term Investments

120.2

91.4

122.3

69.2

40.7

    Deferred Charges

1.3

1.6

1.2

1.0

1.1

    Pension Benefits - Overfunded

-

-

0.0

0.1

0.1

    Deferred Income Tax - Long Term Asset

3.3

2.8

3.5

8.4

5.2

    Restricted Cash - Long Term

-

-

-

0.1

0.3

    Other Long Term Assets

0.8

0.3

0.4

0.5

0.5

Other Long Term Assets, Total

5.4

4.7

5.1

10.0

7.2

Total Assets

547.5

571.6

542.7

449.3

348.0

 

 

 

 

 

 

Accounts Payable

52.1

52.5

59.9

52.9

18.4

Notes Payable/Short Term Debt

102.4

158.9

53.1

92.3

88.8

Current Portion - Long Term Debt/Capital Leases

15.9

12.6

19.6

14.8

60.6

    Income Taxes Payable

0.1

0.3

0.5

0.0

0.0

    Other Payables

12.3

12.8

12.8

11.0

8.8

    Other Current Liabilities

3.7

3.8

5.1

2.1

1.4

Other Current liabilities, Total

16.1

16.9

18.4

13.2

10.2

Total Current Liabilities

186.4

240.8

151.0

173.2

178.0

 

 

 

 

 

 

    Long Term Debt

27.1

26.2

56.1

45.7

3.0

Total Long Term Debt

27.1

26.2

56.1

45.7

3.0

Total Debt

145.3

197.6

128.7

152.7

152.5

 

 

 

 

 

 

Minority Interest

22.0

18.6

17.2

5.4

1.7

    Reserves

5.1

4.8

-

-

-

    Pension Benefits - Underfunded

6.6

5.8

5.9

5.3

4.0

    Other Long Term Liabilities

0.0

0.1

0.1

0.1

0.4

Other Liabilities, Total

11.7

10.8

6.0

5.4

4.5

Total Liabilities

247.2

296.3

230.3

229.6

187.2

 

 

 

 

 

 

    Common Stock

259.9

237.2

223.9

204.1

198.9

Common Stock

259.9

237.2

223.9

204.1

198.9

Additional Paid-In Capital

13.1

24.4

43.7

39.6

38.8

Retained Earnings (Accumulated Deficit)

40.5

37.8

58.5

21.6

-8.4

Treasury Stock - Common

-14.8

-14.9

-19.4

-19.3

-19.5

Unrealized Gain (Loss)

3.2

-8.0

7.3

-25.0

-48.8

    Translation Adjustment

-0.3

-0.2

-0.3

-0.1

0.0

    Minimum Pension Liability Adjustment

-1.3

-1.0

-1.2

-1.3

-0.1

Other Equity, Total

-1.6

-1.2

-1.5

-1.3

-0.2

Total Equity

300.3

275.3

312.4

219.7

160.9

 

 

 

 

 

 

Total Liabilities & Shareholders’ Equity

547.5

571.6

542.7

449.3

348.0

 

 

 

 

 

 

    Shares Outstanding - Common Stock Primary Issue

702.5

699.3

673.6

663.1

657.7

Total Common Shares Outstanding

702.5

699.3

673.6

663.1

657.7

Treasury Shares - Common Stock Primary Issue

89.3

92.5

118.2

128.7

134.2

Employees

1,067

1,069

1,017

1,098

1,026

Number of Common Shareholders

26,577

27,840

23,804

23,402

22,375

Total Long Term Debt, Supplemental

-

-

19.6

14.8

60.6

Long Term Debt Maturing within 1 Year

-

-

19.6

14.8

60.6

Long Term Debt Matur. in Year 6 & Beyond

-

-

0.0

0.0

0.0

Pension Obligation - Domestic

8.7

7.7

7.9

7.2

5.8

Plan Assets - Domestic

0.4

0.2

0.1

0.3

0.1

Funded Status - Domestic

-8.3

-7.5

-7.8

-7.0

-5.7

Accumulated Obligation - Domestic

6.9

6.0

6.0

5.6

4.1

Total Funded Status

-8.3

-7.5

-7.8

-7.0

-5.7

Discount Rate - Domestic

1.88%

2.00%

2.00%

2.00%

2.75%

Expected Rate of Return - Domestic

1.88%

2.00%

2.00%

2.00%

2.75%

Compensation Rate - Domestic

2.25%

2.25%

2.25%

2.00%

2.50%

Prepaid Benefits - Domestic

-

-

-

0.1

0.1

Accrued Liabilities - Domestic

-6.6

-5.8

-5.9

-5.3

-4.0

Net Assets Recognized on Balance Sheet

-6.6

-5.8

-5.9

-5.2

-3.9

Total Plan Obligations

8.7

7.7

7.9

7.2

5.8

Total Plan Assets

0.4

0.2

0.1

0.3

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

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

0.9

-5.4

33.6

29.2

-56.9

    Depreciation

15.8

18.3

23.1

23.7

24.7

Depreciation/Depletion

15.8

18.3

23.1

23.7

24.7

    Amortization of Intangibles

2.9

2.8

2.8

2.6

2.3

Amortization

2.9

2.8

2.8

2.6

2.3

Deferred Taxes

1.2

2.1

2.5

0.0

3.1

    Unusual Items

-2.0

-1.8

-4.8

-0.5

13.7

    Equity in Net Earnings (Loss)

-3.7

-2.5

-4.5

-0.7

-0.6

    Other Non-Cash Items

-1.9

7.8

-3.9

-0.6

1.1

Non-Cash Items

-7.6

3.5

-13.2

-1.8

14.3

    Accounts Receivable

-15.6

46.8

-26.6

-57.0

18.7

    Inventories

23.3

-70.6

1.4

-22.4

40.5

    Other Assets

38.3

-33.9

-1.5

-0.6

-0.4

    Accounts Payable

-3.9

-8.7

4.5

36.5

6.8

    Taxes Payable

-0.2

-0.3

0.5

0.0

-0.6

    Other Liabilities

0.3

3.3

3.1

1.8

-1.0

Changes in Working Capital

42.2

-63.4

-18.6

-41.8

63.9

Cash from Operating Activities

55.4

-42.1

30.1

12.0

51.3

 

 

 

 

 

 

    Purchase of Fixed Assets

-6.2

-15.8

-4.7

-7.9

-11.0

Capital Expenditures

-6.2

-15.8

-4.7

-7.9

-11.0

    Sale of Fixed Assets

10.6

1.2

0.4

0.5

0.2

    Sale/Maturity of Investment

0.0

1.0

-

-

-

    Investment, Net

-6.9

-7.5

-0.3

1.4

-1.8

    Other Investing Cash Flow

2.9

-7.8

-1.7

-1.3

-1.1

Other Investing Cash Flow Items, Total

6.5

-13.0

-1.6

0.7

-2.6

Cash from Investing Activities

0.3

-28.8

-6.3

-7.2

-13.6

 

 

 

 

 

 

    Other Financing Cash Flow

0.0

3.8

-1.9

-1.0

0.0

Financing Cash Flow Items

0.0

3.8

-1.9

-1.0

0.0

    Cash Dividends Paid - Common

0.0

-9.9

-

-

-

Total Cash Dividends Paid

0.0

-9.9

-

-

-

        Sale/Issuance of Common

0.8

15.8

4.7

0.7

-0.7

        Repurchase/Retirement of Common

0.0

-1.0

-

-

-

    Common Stock, Net

0.8

14.9

4.7

0.7

-0.7

Issuance (Retirement) of Stock, Net

0.8

14.9

4.7

0.7

-0.7

        Short Term Debt Reduction

-

-

-

-

0.0

    Short Term Debt, Net

-62.8

106.9

-44.9

0.1

3.3

    Long Term Debt, Net

2.5

-35.2

8.7

-4.7

-35.2

Issuance (Retirement) of Debt, Net

-60.3

71.7

-36.2

-4.6

-31.9

Cash from Financing Activities

-59.6

80.5

-33.4

-4.9

-32.7

 

 

 

 

 

 

Foreign Exchange Effects

-0.1

0.0

-0.1

0.0

0.0

Net Change in Cash

-4.0

9.7

-9.6

-0.2

5.0

 

 

 

 

 

 

Net Cash - Beginning Balance

13.8

4.2

13.5

13.1

8.6

Net Cash - Ending Balance

9.8

13.9

3.9

12.9

13.7

Cash Interest Paid

2.4

2.3

2.1

2.8

8.5

Cash Taxes Paid

0.1

0.6

0.0

0.0

0.7

 

 

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

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

 

 

 

 

 

 

    Gross Sales

876.8

869.6

768.1

553.6

663.2

    Sales Returns

-1.7

-2.2

-1.7

-0.7

-3.6

    Sales Discounts and Allowances

-2.5

-2.3

-1.9

-1.6

-3.1

Total Revenue

872.6

865.1

764.4

551.4

656.5

 

 

 

 

 

 

    Cost of Sales

847.7

853.1

721.9

504.4

674.0

    Selling Expenses

13.9

12.0

12.1

11.0

11.6

    General and Administrative Expenses

6.5

4.6

5.4

5.1

4.4

    Research and Development Expenses

2.6

2.5

2.0

2.0

1.9

    Inventory Devaluation & Obsolescence

-

-

-

-

12.8

    Gain from Revaluation of Inventory

-

-

-

-

0.0

    Loss on Physical Inventory

-

-

-

-

0.0

    Reversal of idle Assets' Impairment

0.0

-0.3

-

-

-

Total Operating Expense

870.8

872.0

741.4

522.5

704.7

 

 

 

 

 

 

    Interest Income

0.2

0.1

0.0

0.0

0.2

    Gain/Loss on Equity Investment

3.7

2.5

4.5

0.7

0.6

    Dividend Income

5.2

2.6

2.8

0.0

0.5

    Gain on Sale of Fixed Assets

2.0

1.2

0.4

0.5

0.1

    Loss on Sale of Fixed Assets

-

-

-

0.0

-0.1

    Gain/Loss on Sale of Investments

-10.8

0.3

4.5

0.0

0.2

    Gain/Loss on Foreign Exchange

-1.2

3.5

-2.5

-0.4

-0.3

    Rent Income

0.6

0.6

0.6

0.6

0.8

    G/L on Financial Assets Revaluation

2.3

-6.9

4.4

0.7

-0.7

    Miscellaneous Income

0.5

2.2

1.0

0.9

1.2

    Revaluation G/L on Fin. Liabilities

-

0.0

0.0

-

-

    Interest Expense

-2.3

-2.2

-2.1

-2.5

-8.6

    Gain on Sale of Scrap & Waste

-

-

-

-

2.0

    Miscellaneous Disbursements

-0.1

-0.1

-0.1

-0.3

-4.6

Net Income Before Taxes

2.0

-2.9

36.6

29.2

-56.9

 

 

 

 

 

 

Provision for Income Taxes

1.1

2.5

3.0

0.0

0.0

Net Income After Taxes

0.9

-5.4

33.6

29.2

-56.9

 

 

 

 

 

 

    Minority Interest

0.2

-2.5

-1.4

0.0

-0.1

Net Income Before Extra. Items

1.0

-7.9

32.2

29.3

-57.0

Net Income

1.0

-7.9

32.2

29.3

-57.0

 

 

 

 

 

 

Income Available to Com Excl ExtraOrd

1.0

-7.9

32.2

29.3

-57.0

 

 

 

 

 

 

Income Available to Com Incl ExtraOrd

1.0

-7.9

32.2

29.3

-57.0

 

 

 

 

 

 

Basic Weighted Average Shares

744.4

742.9

729.9

724.0

724.0

Basic EPS Excluding ExtraOrdinary Items

0.00

-0.01

0.04

0.04

-0.08

Basic EPS Including ExtraOrdinary Items

0.00

-0.01

0.04

0.04

-0.08

Dilution Adjustment

0.0

0.0

0.0

0.0

0.0

Diluted Net Income

1.0

-7.9

32.2

29.3

-57.0

Diluted Weighted Average Shares

744.4

742.9

730.3

724.0

724.0

Diluted EPS Excluding ExtraOrd Items

0.00

-0.01

0.04

0.04

-0.08

Diluted EPS Including ExtraOrd Items

0.00

-0.01

0.04

0.04

-0.08

DPS-Ordinary Shares

0.00

0.00

0.01

0.00

0.00

Gross Dividends - Common Stock

0.0

0.0

10.4

0.0

0.0

Normalized Income Before Taxes

0.0

-4.4

36.2

28.7

-58.9

 

 

 

 

 

 

Inc Tax Ex Impact of Sp Items

0.4

2.0

3.0

-0.2

-0.7

Normalized Income After Taxes

-0.5

-6.4

33.3

28.9

-58.2

 

 

 

 

 

 

Normalized Inc. Avail to Com.

-0.3

-8.9

31.9

28.9

-58.3

 

 

 

 

 

 

Basic Normalized EPS

0.00

-0.01

0.04

0.04

-0.08

Diluted Normalized EPS

0.00

-0.01

0.04

0.04

-0.08

Interest Expense, Supplemental

2.3

2.2

2.1

2.5

8.6

Interest Capitalized

0.0

0.0

0.0

0.0

-0.1

R&D Expense, Supplemental

2.6

2.5

2.0

2.0

1.9

Depreciation - Operating Cost

15.5

18.0

22.9

23.4

24.3

Depreciation - Operating Expense

0.3

0.3

0.3

0.3

0.4

Amortization - Operating Cost

2.4

2.0

2.0

1.6

1.8

Amortization - Operating Expense

0.5

0.8

0.8

1.0

0.6

    Current Tax Payable

0.0

-0.3

3.4

6.9

-15.1

Current Tax - Total

0.0

-0.3

3.4

6.9

-15.1

    Deferred Tax

1.2

2.7

-2.0

-8.2

16.2

Deferred Tax - Total

1.2

2.7

-2.0

-8.2

16.2

    Other Tax

-0.1

0.1

1.6

1.3

-1.1

Income Tax - Total

1.1

2.5

3.0

0.0

0.0

Service Cost

0.2

0.2

0.2

0.2

0.3

Interest Cost

0.2

0.2

0.1

0.2

0.2

Expected Return on Plan Assets

0.0

0.0

0.0

0.0

0.0

Amort. Transitional Benefit Obligation

-

-

0.1

0.1

0.1

Amort. of Pension Gain/Loss

0.2

0.2

0.1

0.1

0.1

Domestic Pension Plan Expense

0.5

0.6

0.6

0.5

0.7

Defined Contribution Expense - Domestic

0.7

0.8

0.6

0.5

0.6

Total Pension Expense

1.2

1.4

1.2

1.0

1.3

Discount Rate

1.88%

2.00%

2.00%

2.00%

2.75%

Rate of Compensation Increase

2.25%

2.25%

2.25%

2.00%

2.50%

Expected Rate of Return on Plan Assets

1.88%

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

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

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

10.0

13.5

4.3

13.3

13.1

    Financial Asset at Fair Value

1.8

35.6

15.2

1.7

0.7

    Financial Assets-Held to Maturity

-

-

-

0.0

0.0

    Notes Receivable

5.4

5.5

4.1

3.1

2.6

    Notes Receivable - Related Parties

2.4

1.6

-

-

-

    Accounts Receivable, Gross

101.5

81.9

137.1

99.5

40.4

    Provision for Doubtful Accounts

-0.7

-0.5

-0.8

-0.6

-0.4

    Accounts Receivable - Related Parties

2.1

2.2

1.0

0.6

0.0

    Other Financial Assets - Current

5.5

5.8

3.6

5.5

4.9

    Acc. Rec. - Related Parties-loans for ot

0.0

5.4

-

-

-

    Finished Goods

25.9

31.5

15.6

20.1

24.3

    Work-in-Process

21.1

27.6

24.2

17.9

18.7

    Raw Material

22.9

29.1

13.6

11.1

12.1

    Supplies

3.3

3.2

3.0

2.1

2.2

    Raw Materials/Suppliers in Transit

43.8

45.5

18.7

18.6

1.4

    Inventory in Transit

6.3

3.8

-

-

-

    Provision/Allowance for Inventory

-

-

-

-

-13.1

    Other Current Assets

4.1

6.2

5.0

1.8

4.8

Total Current Assets

255.2

298.0

244.5

194.8

111.8

 

 

 

 

 

 

    Fin. Products - for Sale, Non-Current

63.0

43.3

67.7

30.1

12.6

    Fin. Ass.-Held to Maturity, Non-Current

-

-

-

-

0.0

    Long Term Equity Investment

54.9

45.9

52.9

37.1

26.2

    Financial Assets, Cost Method

2.2

2.2

1.7

2.0

1.9

    Land

46.0

34.6

35.9

32.8

31.5

    Buildings and Structures

77.2

76.0

78.4

71.4

69.3

    Machinery and Equipment

257.6

249.6

251.3

224.9

221.1

    Transportation Equipment

2.2

2.0

2.0

1.8

1.7

    Office Equipment

2.7

2.7

2.6

2.4

2.4

    Leasehold Improvement

0.5

0.4

0.5

0.4

0.4

    Miscellaneous Equipment

69.3

65.7

66.7

59.9

58.3

    Revaluation Increment

-

15.8

-

-

-

    Accumulated Depreciation

-292.4

-271.2

-269.1

-224.1

-200.1

    Construction in Prog. & Prepay for Equip

2.9

0.6

1.3

3.9

2.4

    Computer Software Cost

0.9

1.2

1.1

1.8

1.4

    Deferred Pension Cost

-

-

0.0

0.1

0.1

    Security Deposits Paid

0.4

0.3

0.4

0.5

0.4

    Deferred Charges

1.3

1.6

1.2

1.0

1.1

    Deferred Income Tax Assets - Non Current

3.3

2.8

3.5

8.4

5.2

    Restricted Assets

-

-

-

0.1

0.3

    Miscellaneous assets

0.4

0.0

0.0

0.0

0.0

Total Assets

547.5

571.6

542.7

449.3

348.0

 

 

 

 

 

 

    Short Term Borrowings

64.3

113.0

41.2

64.7

62.3

    Financial Liabilities-Fair Value,Current

-

0.0

0.0

-

-

    Short Term Notes & Bills Payable

30.8

39.4

9.4

25.5

25.5

    Notes Payable

4.7

3.8

2.0

1.9

0.9

    Notes Payable - Related Parties

2.6

2.7

0.4

0.1

0.0

    Accounts Payable

46.3

46.5

57.4

48.1

13.9

    Accounts Payable, Related Parties

1.9

2.2

2.5

2.9

1.7

    Income Taxes Payable

0.1

0.3

0.5

0.0

0.0

    Payable, Rel. Parties

3.9

3.7

0.0

1.8

2.8

    Other Payables

12.3

12.8

12.8

11.0

8.8

    Current Portion of Long Term Debt

15.9

12.6

19.6

14.8

60.6

    Other Current Liabilities

3.7

3.8

5.1

2.1

1.4

Total Current Liabilities

186.4

240.8

151.0

173.2

178.0

 

 

 

 

 

 

    Long Term Borrowings

27.1

26.2

56.1

45.7

3.0

Total Long Term Debt

27.1

26.2

56.1

45.7

3.0

 

 

 

 

 

 

    Land Revaluation Increment Tax Reserve

5.1

4.8

-

-

-

    Accrued Pension Liabilities

6.6

5.8

5.9

5.3

4.0

    Long Term Security Deposits Received

0.0

0.1

0.1

0.1

0.1

    Deferred Income/credit

0.0

0.0

0.0

0.0

0.0

    Long Term Equity Investment Credit

-

-

-

0.0

0.4

    Minority Interest

22.0

18.6

17.2

5.4

1.7

Total Liabilities

247.2

296.3

230.3

229.6

187.2

 

 

 

 

 

 

    Common Stock

259.9

237.2

223.9

204.1

198.9

    Share Premium

8.0

19.5

42.6

38.9

37.9

    Treasury Stock Transaction

5.1

4.8

1.0

0.1

0.0

    Capital Gain on LT Investments

0.0

0.1

0.1

0.7

0.9

    Legal Reserve

12.7

12.2

10.8

9.8

9.6

    Special Reserve

9.6

3.0

28.9

35.0

34.1

    Retained Earnings

18.2

22.7

18.8

-23.2

-52.1

    Cumulative Translation Adjustment

-0.3

-0.2

-0.3

-0.1

0.0

    Unrealized Revaluation Increment

11.4

11.0

-

-

-

    Unrealized Gain/Loss on Financial Assets

-8.2

-19.0

7.3

-25.0

-48.8

    Unrealized Gain/Loss on Pension cost

-1.3

-1.0

-1.2

-1.3

-0.1

    Treasury Stock

-14.8

-14.9

-19.4

-19.3

-19.5

Total Equity

300.3

275.3

312.4

219.7

160.9

 

 

 

 

 

 

Total Liabilities & Shareholders' Equity

547.5

571.6

542.7

449.3

348.0

 

 

 

 

 

 

    S/O-Ordinary Shares

702.5

699.3

673.6

663.1

657.7

Total Common Shares Outstanding

702.5

699.3

673.6

663.1

657.7

T/S-Ordinary Shares

89.3

92.5

118.2

128.7

134.2

Full-Time Employees

1,067

1,069

1,017

1,098

1,026

Number of Common Shareholders

26,577

27,840

23,804

23,402

22,375

Current maturities

-

-

19.6

14.8

60.6

Total Long Term Debt, Supplemental

-

-

19.6

14.8

60.6

Accumulated Benefit Obligation

6.9

6.0

6.0

5.6

4.1

Benefit Obligation

8.7

7.7

7.9

7.2

5.8

Fair Value of Plan Assets

0.4

0.2

0.1

0.3

0.1

Funded Status

-8.3

-7.5

-7.8

-7.0

-5.7

Total Funded Status

-8.3

-7.5

-7.8

-7.0

-5.7

Discount Rate

1.88%

2.00%

2.00%

2.00%

2.75%

Rate of Compensation Increase

2.25%

2.25%

2.25%

2.00%

2.50%

Expected Rate of Return on Plan Assets

1.88%

2.00%

2.00%

2.00%

2.75%

Deferred Pension Cost

-

-

-

0.1

0.1

Accrued Pension Liabilities

-6.6

-5.8

-5.9

-5.3

-4.0

Net Assets Recognized on Balance Sheet

-6.6

-5.8

-5.9

-5.2

-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

0.9

-5.4

33.6

29.2

-56.9

    Depreciation

15.8

18.3

23.1

23.7

24.7

    Loss on Sale of Investments

0.0

-0.3

-4.5

-

-

    Amortization of Intangible Assets

2.9

2.8

2.8

2.6

2.3

    Cost of T/S Transfer to Employee

0.1

0.1

-

0.0

-

    Net Gain/Loss on Disposal of fixed asse

-2.0

-1.2

-0.4

-0.5

0.0

    Fire Loss on Fixed Assets

-

-

-

-

0.0

    Rev.of Impa.Loss on idle assets

0.0

-0.3

-

-

-

    Provision for Devaluation of Idle Assets

-

-

-

0.0

1.1

    Financial Assets Valuation G/L

-2.3

6.9

-4.4

-0.7

0.7

    G/L on Fin. Liabilities Valuation

-

-

0.0

-

-

    Capital Reduction of LT Equi. Investment

-

-

-

-

0.0

    Gain/Loss on Sale of Equity Investment

-

-

-

0.0

-0.2

    Equity Investment Gain/Loss

-3.7

-2.5

-4.5

-0.7

-0.6

    Cash Dividend from Equity Subsidiaries

0.4

0.8

0.5

0.1

0.5

    Prov. for Inventory Devaluation

-

-

-

-

12.8

    Financial Asset at Fair Value

37.0

-28.5

-3.9

-0.1

0.9

    Notes Receivable

0.4

-1.6

-0.6

-0.4

1.8

    Notes Receivable, Related Parties

-0.7

-1.7

-

-

0.0

    Accounts Receivable

-15.5

51.4

-25.8

-56.0

16.8

    Accounts Receivable, Related Parties

0.2

-1.3

-0.3

-0.6

0.1

    Other Financial Asset, Current

0.6

-2.4

2.3

-0.5

0.5

    Inventories

23.3

-70.6

1.4

-22.4

40.5

    Deferred Tax Assets,Current

1.6

1.5

-2.8

3.0

-

    Deferred Tax Assets,Non-current

-0.4

0.6

5.3

-3.0

3.1

    Other Current Assets

0.8

-3.0

0.1

0.0

-1.9

    Other Asset

0.0

0.0

0.0

0.0

0.0

    Notes Payable

0.8

1.9

0.0

0.9

-1.7

    Notes Payable, Related Parties

-0.4

2.3

0.3

0.0

0.0

    Accounts Payable

-2.3

-9.0

4.2

32.8

8.5

    Accounts Payable, Related Parties

-0.2

-0.2

-0.7

1.1

-1.7

    Other Payables

-1.4

0.4

0.9

2.6

0.0

    Tax Payable

-0.2

-0.3

0.5

0.0

-0.6

    Other Current Liabilities

-0.3

-1.1

2.5

0.7

1.4

    Deferred Pension Cost

-

-

-

-

0.0

    Accrued Pension Liabilities

0.2

0.3

0.3

0.1

-0.7

    Other Operating Liabilities

0.0

-

-

-

-

Cash from Operating Activities

55.4

-42.1

30.1

12.0

51.3

 

 

 

 

 

 

    Restricted Asset Increase

-0.4

0.0

0.1

0.2

0.1

    Fin. Ass. at Fair Value, Non - Current

-

-

-

-

0.0

    Deferred Charges

-2.3

-2.4

-1.8

-1.4

-1.4

    Capital Expenditure

-6.2

-15.8

-4.7

-7.9

-11.0

    Disposal of Fixed Assets

10.6

1.2

0.2

0.5

0.2

    Disposal of Idle Assets

0.0

0.0

0.2

-

-

    Fin. Ass.-Cost Method, Non-Current

0.0

-0.5

0.8

0.0

0.5

    Fin. Ass. Held for Sale, Non-current

-6.9

-4.9

0.0

-1.1

-1.9

    Disposal of Financial Assets for Sale

0.0

1.0

-

-

-

    Long Term Equity Investments, Net

0.0

-2.0

-1.1

2.4

-0.4

    Fin. Ass.-Held to Maturity,Non - Current

-

-

0.0

0.0

0.1

    Cap. Return of Fin. Assets-Cost Method

0.1

0.1

-

-

-

    Security Deposit Paid

0.0

0.0

0.1

0.0

0.1

    Receivables, Rel. Parties, Increase

5.5

-5.5

-

-

-

Cash from Investing Activities

0.3

-28.8

-6.3

-7.2

-13.6

 

 

 

 

 

 

    Cash Dividend - Common Stock

0.0

-11.1

-

-

-

    Short Term Borrowings, Net

-52.7

75.6

-27.7

0.8

-6.8

    Short Term Notes, Net

-10.1

31.3

-17.2

-0.6

10.1

    Long Term Borrowings, Net

2.5

-35.2

8.7

-4.7

-35.2

    Security Deposit Received

-0.1

0.0

0.0

0.0

0.0

    Accounts Payable Decrease

-

-

-

-

0.0

    Payable to Related Parties

0.1

3.8

-1.9

-1.0

-

    Disposal of Treasury Stock

-

-

4.7

0.7

-

    Treasury Share Hold for sale

0.0

15.8

-

-

-0.7

    Treasury Stock Transferred to Employees

0.8

0.0

-

-

-

    Purchase of Treasury Shares

0.0

-1.0

-

-

-

    Cash dividend to Subsidies

0.0

1.2

-

-

-

Cash from Financing Activities

-59.6

80.5

-33.4

-4.9

-32.7

 

 

 

 

 

 

Foreign Exchange Effects

-0.1

0.0

-0.1

0.0

0.0

Net Change in Cash

-4.0

9.7

-9.6

-0.2

5.0

 

 

 

 

 

 

Net Cash - Beginning Balance

13.8

4.2

13.5

13.1

8.6

Net Cash - Ending Balance

9.8

13.9

3.9

12.9

13.7

    Cash Interest Paid

2.4

2.3

2.1

2.8

8.5

    Cash Taxes Paid

0.1

0.6

0.0

0.0

0.7

 

 

Financial Health

 

Financials in: USD (mil)

 

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

 

 

Key Indicators USD (mil)

 

Quarter
Ending
30-Jun-2013

Quarter
Ending
Yr Ago

Annual
Year End
31-Dec-2012

1 Year
Growth

3 Year
Growth

5 Year
Growth

Total Revenue1 (?)

216.6

10.06%

872.6

1.51%

12.33%

2.91%

Research & Development1 (?)

0.7

9.79%

2.6

4.87%

4.41%

7.40%

Operating Income1 (?)

3.6

-

1.8

-

-61.84%

-31.20%

Income Available to Common Excl Extraord Items1 (?)

7.2

-

1.0

-

-68.36%

-33.02%

Basic EPS Excl Extraord Items1 (?)

0.01

-

0.00

-

-68.66%

-32.79%

Capital Expenditures2 (?)

5.9

455.20%

6.2

-60.31%

-10.92%

-29.22%

Cash from Operating Activities2 (?)

-40.6

-

55.4

-

60.65%

37.06%

Free Cash Flow (?)

-45.9

-

50.1

-

121.08%

-

Total Assets3 (?)

602.3

0.92%

547.5

-8.23%

3.39%

1.59%

Total Liabilities3 (?)

296.4

-11.17%

247.2

-20.08%

-0.80%

0.24%

Total Long Term Debt3 (?)

17.1

-51.50%

27.1

-0.87%

-18.69%

-20.28%

Employees3 (?)

-

-

1067

-0.19%

-0.95%

-2.99%

Total Common Shares Outstanding3 (?)

703.6

0.15%

702.5

0.46%

1.94%

1.15%

1-ExchangeRate: TWD to USD Average for Period

29.875010

 

29.579620

 

 

 

2-ExchangeRate: TWD to USD Average for Period

29.670357

 

29.579620

 

 

 

3-ExchangeRate: TWD to USD Period End Date

30.054810

 

29.011999

 

 

 

Utility Industry Specific USD (mil)

 

31-Dec-2012

31-Dec-2011

31-Dec-2010

31-Dec-2009

31-Dec-2008

 

Deferred Charges3 (?)

1.3

1.6

1.2

1.0

1.1

 

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 (?)

2.85%

1.38%

5.57%

8.52%

-4.63%

Operating Margin (?)

0.21%

-0.79%

3.02%

5.25%

-7.34%

Pretax Margin (?)

0.23%

-0.34%

4.79%

5.30%

-8.67%

Net Profit Margin (?)

0.12%

-0.92%

4.21%

5.31%

-8.69%

Financial Strength

Current Ratio (?)

1.37

1.24

1.62

1.13

0.63

Long Term Debt/Equity (?)

0.09

0.10

0.18

0.21

0.02

Total Debt/Equity (?)

0.48

0.72

0.41

0.70

0.95

Management Effectiveness

Return on Assets (?)

0.15%

-0.96%

7.01%

7.49%

-13.76%

Return on Equity (?)

0.36%

-2.67%

12.57%

15.72%

-27.95%

Efficiency

Receivables Turnover (?)

8.44

7.23

6.50

7.78

12.22

Inventory Turnover (?)

6.40

7.77

10.28

8.93

9.27

Asset Turnover (?)

1.56

1.53

1.59

1.41

1.59

Market Valuation USD (mil)

P/E (TTM) (?)

10.23

.

Enterprise Value2 (?)

580.7

Price/Sales (TTM) (?)

0.45

.

Enterprise Value/Revenue (TTM) (?)

0.66

Price/Book (MRQ) (?)

1.15

.

Enterprise Value/EBITDA (TTM) (?)

12.56

Market Cap as of 06-Dec-20131 (?)

402.3

.

 

 

1-ExchangeRate: TWD to USD on 6-Dec-2013

29.616411

 

 

 

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

30.054810

 

 

 

 

 

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 (?)

1.37

1.24

1.62

1.13

0.63

Quick/Acid Test Ratio (?)

0.69

0.63

1.09

0.71

0.35

Working Capital1 (?)

68.8

57.2

93.5

21.6

-66.2

Long Term Debt/Equity (?)

0.09

0.10

0.18

0.21

0.02

Total Debt/Equity (?)

0.48

0.72

0.41

0.70

0.95

Long Term Debt/Total Capital (?)

0.06

0.06

0.13

0.12

0.01

Total Debt/Total Capital (?)

0.33

0.42

0.29

0.41

0.49

Payout Ratio (?)

0.00%

0.00%

29.67%

0.00%

0.00%

Effective Tax Rate (?)

56.64%

-

8.16%

-0.05%

-

Total Capital1 (?)

445.7

472.9

441.1

372.4

313.3

 

 

 

 

 

 

Efficiency

Asset Turnover (?)

1.56

1.53

1.59

1.41

1.59

Inventory Turnover (?)

6.40

7.77

10.28

8.93

9.27

Days In Inventory (?)

57.08

46.99

35.52

40.87

39.37

Receivables Turnover (?)

8.44

7.23

6.50

7.78

12.22

Days Receivables Outstanding (?)

43.25

50.46

56.12

46.93

29.86

Revenue/Employee2 (?)

833,772

785,505

812,002

518,471

614,994

Operating Income/Employee2 (?)

1,715

-6,224

24,489

27,196

-45,133

EBITDA/Employee2 (?)

19,612

12,894

52,010

51,940

-19,822

 

 

 

 

 

 

Profitability

Gross Margin (?)

2.85%

1.38%

5.57%

8.52%

-4.63%

Operating Margin (?)

0.21%

-0.79%

3.02%

5.25%

-7.34%

EBITDA Margin (?)

2.35%

1.64%

6.41%

10.02%

-3.22%

EBIT Margin (?)

0.21%

-0.79%

3.02%

5.25%

-7.34%

Pretax Margin (?)

0.23%

-0.34%

4.79%

5.30%

-8.67%

Net Profit Margin (?)

0.12%

-0.92%

4.21%

5.31%

-8.69%

R&D Expense/Revenue (?)

0.30%

0.29%

0.26%

0.37%

0.28%

COGS/Revenue (?)

97.15%

98.62%

94.43%

91.48%

104.63%

SG&A Expense/Revenue (?)

2.34%

1.92%

2.29%

2.90%

2.43%

 

 

 

 

 

 

Management Effectiveness

Return on Assets (?)

0.15%

-0.96%

7.01%

7.49%

-13.76%

Return on Equity (?)

0.36%

-2.67%

12.57%

15.72%

-27.95%

 

 

 

 

 

 

Valuation

Free Cash Flow/Share2 (?)

0.07

-0.08

0.04

0.01

0.06

Operating Cash Flow/Share 2 (?)

0.08

-0.06

0.05

0.02

0.08

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) (?)

11.51

Market Cap/Equity (MRQ) (?)

1.30

Market Cap/Revenue (TTM) (?)

0.45

Market Cap/EBIT (TTM) (?)

13.84

Market Cap/EBITDA (TTM) (?)

8.57

Enterprise Value/Earnings (TTM) (?)

16.87

Enterprise Value/Equity (MRQ) (?)

1.90

Enterprise Value/Revenue (TTM) (?)

0.66

Enterprise Value/EBIT (TTM) (?)

20.27

Enterprise Value/EBITDA (TTM) (?)

12.56

 


 

FOREIGN EXCHANGE RATES

 

Currency

Unit

Indian Rupees

US Dollar

1

Rs.61.52

UK Pound

1

Rs.101.48

Euro

1

Rs.84.11

 

 

INFORMATION DETAILS

 

Report Prepared by :

SDA

 

 

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.