Académique Documents
Professionnel Documents
Culture Documents
: 646226 K
(Incorporated in Malaysia)
INTERIM FINANCIAL REPORT FOR THE SECOND QUARTER ENDED 30 JUNE 2015
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
For the period ended 30 June 2015 unaudited
INDIVIDUAL QUARTER
Preceding Year
Current
CUMULATIVE QUARTER
Current Year
Preceding Year
To-Date
Quarter
Corresponding
To-Date
Ended
Quarter Ended
Ended
Ended
30 June
Note
Revenue
2015
2014
2015
2014
RM'000
RM'000
RM'000
RM'000
576,564
A10
Tax expense
A11
423,807
1,018,064
903,427
4,940
6,155
9,884
17,513
(5,096)
(4,629)
(10,855)
(9,548)
(156)
2,420
2,264
30 June
1,526
(1,266)
260
(972)
1,535
563
7,965
(2,266)
5,699
5,582
(2,234)
12,895
(2,671)
5,582
(2,234)
12,895
(2,671)
7,846
(1,974)
13,458
3,028
1,963
(150)
108
5,133
Non-controlling interests
301
410
455
566
2,264
260
563
5,699
13,003
2,462
7,545
Non-controlling interests
301
(2,384)
410
455
566
7,846
(1,974)
13,458
3,028
A12(a)
0.41
(0.03)
0.02
1.08
A12(b)
0.41
(0.03)
0.02
1.07
The above condensed consolidated statement of comprehensive income should be read in conjunction with the audited financial
statements for the year ended 31 December 2014 and the accompanying explanatory notes attached to the interim financial statements.
1|P age
INTERIM FINANCIAL REPORT FOR THE SECOND QUARTER ENDED 30 JUNE 2015
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As at 30 June 2015 unaudited
Note
Assets
Non-current assets
Property, plant and equipment
Prepaid lease payments
Intangible assets
Investment property
Deferred tax assets
A13
A14
Current assets
Derivative financial assets
Inventories
Trade and other receivables
Prepayments and other assets
Deposits, bank and cash balances
Total assets
Equity
Share capital
Treasury shares
Foreign currency translation reserve
Retained profits
Equity attributable to owners of the Company
Non-controlling interests
Total equity
Non-current liabilities
Amount owing to holding company
Loans and borrowings
Provision for employee benefit
Deferred tax liabilities
Current liabilities
Derivative financial liabilities
Trade and other payables
Loans and borrowings
Dividend payables
Tax payable
Total liabilities
Total equity and liabilities
Net assets per share (sen)
attributable to owners of the Company
A16
A16
30 June
2015
RM'000
31 December
2014
RM'000
442,896
13,293
11,945
6,180
111
474,425
409,509
12,909
11,945
5,833
54
440,250
10,529
688,180
225,376
43,438
34,364
1,001,887
1,476,312
11,315
724,648
207,320
33,094
41,317
1,017,694
1,457,944
119,629
(5,195)
30,125
188,868
333,427
4,272
337,699
119,629
(5,195)
17,230
188,749
320,413
3,958
324,371
5,755
140,008
756
13,193
159,712
12,320
145,041
701
14,842
172,904
12,730
195,984
769,602
585
978,901
1,138,613
1,476,312
12,772
225,090
720,773
1,715
319
960,669
1,133,573
1,457,944
70.01
67.27
The above condensed consolidated statement of financial position should be read in conjunction with the audited financial statements
for the year ended 31 December 2014 and the accompanying explanatory notes attached to the interim financial statements.
2|P age
INTERIM FINANCIAL REPORT FOR THE SECOND QUARTER ENDED 30 JUNE 2015
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
For the period ended 30 June 2015 unaudited
Share
Capital
RM'000
119,629
-
Total
RM'000
Non-controlling
Interests
Total
Equity
RM'000
RM'000
(5,195)
-
17,230
-
188,749
108
320,413
108
3,958
455
324,371
563
12,895
12,895
108
12,895
13,003
455
12,895
13,458
119,629
(5,195)
30,125
11
188,868
11
333,427
(141)
4,272
(130)
337,699
119,629
-
(5,195)
-
8,026
-
206,306
(17,557)
328,766
(17,557)
4,908
265
333,674
(17,292)
9,204
9,204
-
(17,557)
-
9,204
(8,353)
-
265
500
9,204
(8,088)
500
(5,195)
17,230
119,629
188,749
320,413
(1,715)
(1,215)
3,958
(1,715)
(1,215)
324,371
The above condensed consolidated statement of changes in equity should be read in conjunction with the audited financial statements for the year ended 31 December 2014 and the accompanying
explanatory notes attached to the interim financial statements.
3|P age
INTERIM FINANCIAL REPORT FOR THE SECOND QUARTER ENDED 30 JUNE 2015
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
For the period ended 30 June 2015 unaudited
Six Months Ended
30-Jun-15
30-Jun-14
RM'000
RM'000
Cash flows from operating activities
(Loss) / Profit before tax
Adjustm ents for:
Non-cash and non-operating items
Operating profit before working capital changes
Changes in working capital
Net change in current assets
Net change in current liabilities
Cash generated from operations
Tax paid
Interest paid
Interest received
Net cash from operating activities
(972)
7,965
18,242
46,267
17,270
54,232
26,570
(33,574)
179,752
(142,656)
10,266
91,328
(367)
(8,705)
117
(6,203)
(7,613)
66
1,311
77,578
(19,754)
82
(124)
-
(11,903)
(124)
132
(19,796)
(11,895)
26,445
(6,565)
556
(1,715)
(79,380)
15
-
18,721
(79,365)
236
(13,682)
(7,073)
1,043
39,236
25,255
32,399
12,616
34,364
(1,017)
33,347
15,138
(1,466)
13,672
(948)
32,399
(1,056)
12,616
The above condensed consolidated statement of cash flows should be read in conjunction with the audited financial statements for
the year ended 31 December 2014 and the accompanying explanatory notes attached to the interim financial statements.
4|P age
5|Page
Malaysia
RM'000
Singapore Indonesia
RM'000
RM'000
Others
RM'000
Elimination Consolidated
RM'000
RM'000
Geographical Segments:
Total external revenue
Internal segment revenue
451,970
199,776
537,850
922,335
12,989
520,747
15,255
-
(1,642,858)
1,018,064
-
Total revenue
651,746
1,460,185
533,736
15,255
(1,642,858)
1,018,064
6,580
11,705
6,240
Segment result
(2,339)
871
Interest income
Finance cost
Depreciation & amortisation
116
(10,855)
(13,290)
(972)
1,535
Segment assets
Deferred tax assets
Tax recoverable
563
753,120
166,395
524,470
25,159
Total assets
Segment liabilities
Deferred tax liabilities
Tax payables
Borrowings
23,057
1,469,144
111
7,057
1,476,312
26,388
175,934
6,791
6,112
215,225
13,193
585
909,610
1,138,613
6|Page
Malaysia
RM'000
Singapore Indonesia
RM'000
RM'000
Others
RM'000
Elimination Consolidated
RM'000
RM'000
Geographical Segments:
Total external revenue
Internal segment revenue
367,837
208,533
509,131
832,914
8,310
515,630
18,149
12
(1,557,089)
903,427
-
Total revenue
576,370
1,342,045
523,940
18,161
(1,557,089)
903,427
7,125
1,868
Segment result
20,731
(13)
188
Interest income
Finance cost
Depreciation & amortisation
66
(9,548)
(12,452)
7,965
(2,266)
Segment assets
Deferred tax assets
Tax recoverable
5,699
678,971
110,098
482,597
23,324
Total assets
Segment liabilities
Deferred tax liabilities
Tax payables
Borrowings
29,899
1,294,990
416
18,644
1,314,050
38,979
60,336
5,057
216
104,588
16,763
631
855,366
977,348
A9.
7|Page
Current
Year
To-Date
30-Jun-15
RM'000
169
1
6,473
12,079
824
310
1,281
7,607
(148)
(2,690)
6
3,910
(50)
336
2
12,954
32,105
(3,124)
1,465
1,281
4,008
(3,649)
(283)
(790)
2,834
8,705
(117)
30-Jun-15
30-Jun-14
30-Jun-15
30-Jun-14
RM'000
RM'000
RM'000
RM'000
(804)
1,009
580
(1,420)
(196)
257
-
(1,860)
(255)
(2,420)
1,266
(1,535)
1,388
883
(5)
2,266
Income tax expense is recognised in each interim period based on the best estimate of the weighted average
annual income tax rate expected for the full financial year. The effective tax rate for the current interim period was
lower than the statutory tax rate principally due to reversal of temporary differences.
The Groups effective tax rate for the corresponding interim period ended 30 June 2014 was higher than the
statutory tax rate due principally to certain expenses which were added back for tax computation purposes and
losses of subsidiary companies that are not available for set-off against taxable profit of other subsidiaries.
8|Page
1,963
476,274
0.41
30-Jun-14
(150)
476,274
(0.03)
30-Jun-15
30-Jun-14
108
5,133
476,274
476,274
0.02
1.08
(b) For the purpose of calculating diluted EPS, profit for the period and the weighted average number of ordinary
shares in issue during the financial period have been adjusted for the dilutive effects of all potential ordinary
shares convert under warrants issued as shown below:
Current Quarter Ended
30-Jun-15
1,963
476,274
476,274
*
0.41
30-Jun-14
(150)
476,274
2,599
478,873
(0.03) *
30-Jun-14
108
5,133
476,274
476,274
4,452
476,274
480,726
0.02
1.07
* There is no dilutive effect of the potential ordinary shares convert under warrants issued since the exercise
price is above the average market value at the companys shares.
9|Page
31-Dec-14
RM'000
RM'000
Cost:
At 1 January
Add: Payment for sub-leases
Additions
Less: Am ortisation of prepaid lease payments
Sub-lease rental
Foreign exchange difference
At 30 June / 31 December
Analysed as:
Sub-leases of warehouse
Leasehold land
12,909
124
13,033
(336)
(191)
787
13,293
13,029
124
13,153
(621)
(259)
636
12,909
1,016
12,277
13,293
1,084
11,825
12,909
Cost:
At 1 January 2015 / 31 December 2014
Acquisition of subsidiary
Adjustment
At 30 June 2015
Accumulated amortisation and impairment
At 1 January 2014
Am ortisation
Impairm ent
At 31 December 2014 and 1 January 2015
Am ortisation
Impairm ent
At 30 June 2015
Net carrying amount:
At 31 December 2014
At 30 June 2015
Goodw ill
Technical
know -how
Clientele list
RM'000
RM'000
RM'000
12,650
12,650
(705)
(705)
(705)
11,945
11,945
1,016
1,016
972
972
(152)
(51)
(813)
(1,016)
(1,016)
(292)
(97)
(583)
(972)
(972)
Total
RM'000
14,638
14,638
(444)
(148)
(2,101)
(2,693)
(2,693)
11,945
11,945
10 | P a g e
Level 2
RM'000
Level 3
RM'000
Total
RM'000
10,529
10,529
10,529
10,529
11,449
11,449
1,281
1,281
1,281
11,449
12,730
8,226
8,226
3,089
3,089
3,089
8,226
11,315
11,698
11,698
284
790
1,074
284
11,698
790
12,772
11 | P a g e
30-Jun-15
RM'000
31-Dec-14
RM'000
Current
- Bank overdrafts
- Bankers' acceptances
- Term loans
- Trade loans
- Revolving credit
- Obligation under finance leases
Non-Current
- Term loans
- Obligation under finance leases
RM
RM
RM
USD
USD
RM
RM
1,017
5,981
2,567
63,134
636,136
60,321
446
769,602
1,116
6,944
3,827
51,090
593,901
63,447
448
720,773
RM
USD
RM
18,619
121,173
216
140,008
909,610
20,330
124,318
393
145,041
865,814
RM000
1,830
2,348
12 | P a g e
SMC Food 21 Pte. Ltd. A company in which certain directors of a subsidiary have financial interest.
Sanae Foods Sdn Bhd A company in which certain directors of a subsidiary have financial interest.
3,523
(4,566)
(91)
5,310
(6,378)
(97)
379
643
13 | P a g e
14 | P a g e
Purpose
For hedging currency
risk
286,101
-
1,458
-
79,906
(606)
For hedging price risk
Commodity Futures
Sale Contracts
- Less than 1 year
- 1 year to 3 years
168,660
-
(11,875)
-
Purchase Contracts
- Less than 1 year
- 1 year to 3 years
67,314
-
5,564
-
The fair values of the above derivatives are determined by using the market rates at the end of reporting period
and changes in the fair values are recognised in the profit and loss. The subsequent cumulative change in the fair
value of the commitment attributable to the hedged risk is recognised as an asset or a liability with the
corresponding gain or loss recognised in the profit or loss.
There have been no significant changes to the Groups exposure credit risk, market risk and liquidity risk from the
previous financial year. Also, there have been no changes to the Groups risk management objectives, policies
and processes since the previous financial year end.
B7. Material litigation
There was no material litigation against the Group as at the date of these interim financial statements.
15 | P a g e
B10.
Current
Quarter
Ended
Preceding
Year To-Date
Ended
30-Jun-15
31-Dec-14
RM'000
RM'000
200,036
6,340
206,376
(17,508)
188,868
232,128
(25,448)
206,680
(17,931)
188,749
16 | P a g e