AI assistant
IMPSA S.A. — Interim / Quarterly Report 2000
May 6, 2002
Preview isn't available for this file type.
Download source fileImpsa Asia Limited
(Incorporated in Hong Kong)
Financial Statements
For the period ended 31st March 2000
Chan & Wat
Certified Public Accountants
Hong Kong
Impsa Asia Limited
Report of the directors
The directors have pleasure in presenting to shareholders their report together with the audited financial statements of the company for the period ended 31st March 2000.
Principal activities
The company is engaged in the production and marketing of heavy capital goods. The principal activities of the subsidiary company and associated company are as shown in note 5 and note 3 respectively to the financial statements.
Financial statements
The profit of the group for the period ended 31st March 2000 and the state of the group’s and the company’s affairs at that date are shown in the attached financial statements. The directors do not recommend the payment of any dividend for the period.
Fixed assets
The movements in fixed assets are shown in note 2 to the financial statements.
Directors
The directors who held office during the period were:
Francisco Ruben Valenti
Juan Carlos Fernandez
Luis Emilio Navas
Cheong Kah Wang (As alternate director to Francisco Ruben Valenti)
Yeung Sum Ming, Lydia (As alternate director to Luis Emilio Navas)
In accordance with the company’s articles of association, all directors shall continue to remain in their office.
Directors’ interest
The company has not entered into any contract, commitment or agreement with any other company in which any of the directors or members of the company’s management has interest, either directly or indirectly; nor has the company made arrangement to enable any of the directors or members of the company’s management to obtain benefits by means of the acquisition of shares in, or debentures of, the company or any other body corporate.
Auditors
The financial statements have been audited by Messrs Chan &Wat Certified Public Accountants, who now retire and being eligible offer themselves for re-appointment.
By order of the board
Chairman
Hong Kong, 30 MAY 2000.
CHAN & WAT
CERTIFIED PUBLIC ACCOUNTANTS
AUDITORS’ REPORT
TO THE SHAREHOLDERS OF IMPSA ASIA LIMITED
(incorporated in Hong Kong with limited liability)
We have audited the financial statements on pages 3 to 15 which have been prepared in accordance with accounting principles generally accepted in Hong Kong.
Respective responsibilities of directors and auditors
The Companies Ordinance requires the directors to prepare financial statements which give a true and fair view. In preparing financial statements which give a true and fair view it is fundamental that appropriate accounting policies are selected and applied consistently.
It is our responsibility to form an independent opinion, based on our audit, on those statements and to report our opinion to you.
Basis of opinion
We conducted our audit in accordance with Statements of Auditing Standards issued by the Hong Kong Society of Accountants. An audit includes examination, on a test basis, of evidence relevant to the amounts and disclosures in the financial statements. It also includes an assessment of the significant estimates and judgments made by the directors in the preparation of the financial statements, and of whether the accounting policies are appropriate to the company’s circumstances, consistently applied and adequately disclosed.
We planned and performed our audit so as to obtain all the information and explanations which we considered necessary in order to provide us with sufficient evidence to give reasonable assurance as to whether the financial statements are free from material misstatement. In forming our opinion we also evaluated the overall adequacy of the presentation of information in the financial statements. We believe that our audit provides a reasonable basis for our opinion.
Opinion
In our opinion, the financial statements give a true and fair view, in all material respects, of the state of the company’s and the group’s affairs as at 31st March 2000 and of the group’s profit and cash flows for the period then ended and have been properly prepared in accordance with the Companies Ordinance.
Chan & Wat
Certified Public Accountants
Hong Kong, 30 MAY 2000.
IMPS300.SAM
Impsa Asia Limited
Consolidated balance sheet
As at 31st March 2000
( Expressed in United States dollars )
Note 31/3/2000 31/12/1999
Current assets
Inventories 1g & 7 $ 9,274,832.00 $ 16,382,081.14
Trade receivables 6 24,792,863.80 19,517,621.74
Bills receivable 2,042,123.00 382,429.20
Other receivables 12,126,369.82 12,084,246.68
Cash and banks 2,570,768.16 1,360,056.82
Total current assets $ 50,806,956.78 $ 49,726,435.58
Non current assets
Fixed assets 2 $ 2,355,714.70 $ 2,442,646.93
Interest in an associated company 3 2,953,661.84 2,802,956.19
Investment 25,252.53 25,252,.53
Intangible assets 4 496,291.87 563,968.09
Total non current assets $ 5,830,920.94 $ 5,834,823.74
Total assets $ 56,637,877.72 $ 55,561,259.32
Current liabilities
Accounts payable and bills payable $ 4,716,371.05 $ 6,763,478.16
Other creditors and accruals 72,434.82 97,003.47
Bank loans and overdraft 9,821,137.63 13,027,707.31
Deferred taxation 7,812.11 7,812.11
Amount due to holding company 9,879,367.58 4,935,065.20
Total current liabilities $ 24,497,123.19 $ 24,831,066.25
Shareholders’ equity
Share capital 8 $ 16,134,369.00 $ 16,134,369.00
Exchange equalisation reserve 1f (4,632,468.71) (4,628,555.17)
Profit and loss account 20,638,854.24 19,224,379.24
Total shareholders’ equity $ 32,140,754.53 $ 30,730,193.07
Total liabilities and shareholders’ equity $ 56,637,877.72 $ 55,561,259.32
Approved by the board of directors on 30 MAY 2000.
Director Director
The accompanying notes form an integral part of the financial statements.
Impsa Asia Limited
Balance sheet
As at 31st March 2000
( Expressed in United States dollars )
Note 31/3/2000 31/12/1999
Current assets
Inventories 1g & 7 $ 3,320,252.00 $ 3,066,026.36
Trade receivables 6 14,063,613.80 12,344,834.00
Bills receivable 2,042,123.00 382,429.20
Other receivables 5,612,399.56 5,675,004.99
Cash and banks 1,276,178.42 413,207.94
Total current assets $ 26,314,566.78 $ 21,881,502.49
Non current assets
Interest in a subsidiary company 5 $ 19,050,275.39 $ 16,563,722.70
Amount due from holding company -- 946,175.18
Investment 25,252,53 25,252.53
Fixed assets 2 1,811,295.10 1,898,787.22
Intangible assets 4 496,291.87 563,968.09
Total non current assets $ 21,383,114.89 $ 19,997,905.72
Total assets $ 47,697,681.67 $ 41,879,408.21
Current liabilities
Accounts payable and bills payable $ 209,442.10 $ 1,402,121.74
Other creditors and accruals 55,658.24 68,203.52
Bank loans and overdraft 6,240,000.00 9,115,519.62
Amount due to holding company 2,579,170.74 --
Total current liabilities $ 9,084,271.08 $ 10,585,844.88
Shareholders’ equity
Share capital 8 $ 16,134,369.00 $ 16,134,369.00
Profit and loss account 22,479,041.59 15,159,194.33
Total shareholders’ equity $ 38,613,410.59 $ 31,293,563.33
Total liabilities and shareholders’ equity $ 47,697,681.67 $ 41,879,408.21
Approved by the board of directors on 30 MAY 2000.
Director Director
The accompanying notes form an integral part of the financial statements.
Impsa Asia Limited
Consolidated profit and loss account
For the period from 1st January 2000
to 31st March 2000
( Expressed in United States dollars )
1/1/2000 1/1/1999
to to
Note 31/3/2000 31/12/1999
Turnover 9 $ 21,788,646.59 $ 36,888,577.07
Group profit for the period before taxation 10 $ 1,263,769.35 $ 1,758,158.54
Share of results of associated companies 150,705.65 1,566,824.13
$ 1,414,475.00 $ 3,324,978.67
Taxation 11 -- --
Group profit for the period after taxation 12 $ 1,414,475.00 $ 3,324,978.67
Retained profits brought forward 19,224,379.24 15,899,400.57
Retained profits carried forward $ 20,638,854.24 $ 19,224,379.24
The accompanying notes form an integral part of the financial statements.
Impsa Asia Limited
Consolidated cash flow statement
For the period ended 31st march 2000
( Expressed in United States dollars )
1/1/2000 1/1/1999
to to
31/3/2000 31/12/1999
Net cash inflow from operating activities $ 4,547,717.17 $ 1,041,579.93
Returns on investments and servicing of finance
Bank interest received $ 6,173,53 $ 29,068.31
Bank interest paid (85,186.17) (236,507.54)
Net cash outflow from returns on investments and
servicing of finance $ (79,012.64) $ (207,439.23)
Taxation
Tax paid $ (41,482.90) $ (212,696.78)
Investing activities
Payments to acquire fixed assets $ (9,940.61) $ (78,613.95)
Net cash outflow from investing activities $ (9,940.61) $ (78,613.95)
Net cash inflow before financing $ 4,417,281.02 $ 542,829.97
Financing
Bank loans $ (2,888,529.58) $ (1,371,960.04)
$ (2,788,529.58) $ (1,371,960.04)
Increase / (decrease) in cash and cash equivalents $ 1,528,751.44 $ (829,130.07)
Cash and cash equivalents at 1st January 2000 1,042,016.72 1,871,146.79
Cash and cash equivalents at 31st March 2000 $ 2,570,768.16 $ 1,042,016.72
Analysis of the balances of cash and cash equivalents
Cash and banks $ 2,570,768.16 $ 1,360,056.82
Bank overdraft -- (318,040.10)
$ 2,570,768.16 $ 1,042,016.72
Impsa Asia limited
Consolidated cash flow statement (continued)
For the period ended 31st March 2000
( Expressed in United States dollars )
Reconciliation of operating profit to net cash inflow from operating activities
1/1/2000 1/1/1999
to to
31/3/2000 31/12/1999
Profit before taxation $ 1,263,769.35 $ 1,758,154.54
Exchange equalisation reserve (3,913.54) (10,334.94)
Deferred taxation -- --
Bank interest received (6,173.53) (29,068.31)
Bank interest paid 85,186.17 236,507.54
Exchange loss -- --
Depreciation on fixed assets 96,872.84 469,233.29
Amortization on organization expenses 67,676.22 270,704.88
Decrease in inventories 7,107,249.14 2,181,311.25
Increase in trade receivables (5,275,242.06) (1,566,506.58)
(Increase) / decrease in bills receivable (1,659,693.80) 1,040,930.80
Increase in other receivables (640.24) (523,029.71)
Decrease in accounts payables and bills payable (2,047,107.11) (1,159,457.65)
Decrease in other creditors and accruals (24,568.65) (262,425.85)
Increase / (decrease) in amount due to holding company 4,944,302.38 (1,364,439.33)
Net cash inflow from operating activities $ 4,547,717.17 $ 1,041,579.93
Impsa Asia Limited
Notes to financial statements
( Expressed in United States dollars )
- Significant accounting policies
- Basis of consolidation
The consolidated financial statements of the group incorporate the audited financial statements of the company and all its subsidiary companies for the period ended 31st March 2000.
- Subsidiary companies
A company is a subsidiary company if more than 50% of the issued voting capital is held for long term or if the composition of the board of directors is being controlled.
Investment in subsidiary companies is carried at cost less provision for permanent diminution in value.
- Associated company
Associated company is a company in which the company has a long-term equity interest of 20% to 50% and in which the company participates in management policy decisions.
The group’s investments in associated companies are stated at the group’s share of net assets.
- Amortization and depreciation
No amortization is provided on freehold land.
Depreciation is calculated to write off the cost of fixed assets over their estimated useful lives on a straight-line basis at the following rates per annum:
Category Rate
Machinery 10%
Furniture, fixtures and office equipment 20%
Motor vehicles 20%
- Amortization
Amortization on intangible assets is calculated to write off the organisation expenses on a straight line basis at the rate of 10% per annum.
Impsa Asia Limited
Notes to financial statements
( Expressed in United States dollars )
(1) Significant accounting policies (continued)
- Foreign currencies
Monetary assets and liabilities denominated in foreign currencies are translated into United States dollars at the approximate rates of exchange ruling at the balance sheet date. Transactions during the period have been converted at the rates of exchange ruling at the transaction dates. All exchange differences are dealt with in the profit and loss account.
On consolidation, the financial statements of overseas subsidiary companies denominated in foreign currencies except fixed assets, long term investment and share capital are translated at the rates of exchange ruling at the balance sheet date. All exchange differences arising on consolidation are dealt with in the exchange equalisation reserve.
- Inventories
Inventories are stated at the lower of cost and net realizable value. Cost of inventories comprise all cost of purchase, cost of conversion and other costs incurred in bringing the inventories to their present location and condition. Work in progress comprises direct material and labour costs and an appropriate proportion of overhead expenses less provisions for foreseeable losses. Net realisable value is the selling price in the ordinary course of business less the costs of production and the estimated costs necessary to make the sale.
- Recognition of income
Income are recognized on accrual basis.
- Deferred taxation
Deferred taxation is provided at current rates on accelerated depreciation allowances and other short term timing differences to the extent that it is probable that a liability or asset will crystallize.
- Lease
Lease that transfers substantially all the risks and rewards of ownership of an asset to the company is accounted for as finance lease. Under the finance lease, the asset and the related long term obligation, excluding interest are recorded to reflect the purchase and its financing.
Lease other than a finance lease is accounted for as operating lease. Rental payments under operating lease are directly charged to the profit and loss account.
- Provision for doubtful debts
Provision is made against amounts due by customers as and when they are considered doubtful by the directors. In additions, amounts have been set aside as provision for doubtful debts. The provision is deducted from the trade receivables.
Impsa Asia Limited
Notes to financial statements
( Expressed in United States dollars )
- Fixed assets
The group
Furniture,
fixtures
Freehold Motor and office
Land vehicles equipment Machinery Total
At cost
at 1/1/2000 $ 523,000.00 $ 107,429.45 $ 660,740.87 $ 3,560,000.00 $ 4,851,170.32
Additions -- -- 9,940.61 -- 9,940.61
at 31/3/2000 $ 523,000.00 $ 107,429.45 $ 670,681.48 $ 3,560,000.00 $ 4,861,110.93
Aggregate
depreciation
at 1/1/2000 $ -- $ 86,808.57 $ 571,381.48 $ 1,750,333.34 $ 2,408,523.39
Charge for
the period -- 1,986.66 5,886.18 89,000.00 96,872.84
at 31/3/2000 -- 88,795.23 577,267.66 1,839,333.34 2,505,396.23
Net book value
at 31/3/2000 $ 523,000.00 $ 18,634.22 $ 93,413.82 $ 1,720,666.66 $ 2,355,714.70
at 31/12/1999 $ 523,000.00 $ 20,620.88, $ 89,359.39 $ 1,809,666.66 $ 2,442,646.93
The title deed of the freehold land owned by the subsidiary in Malaysia is in the name of the vendor as the subsidiary has not complied with the terms and conditions stipulated by the Foreign Investment Committee in Malaysia.
The motor vehicle at the cost of USD24,460 is registered in the name of a director who holds in trust for the company.
Impsa Asia Limited
Notes to financial statements
( Expressed in United States dollars )
- Fixed assets (continued)
The company
Furniture
fixtures and Motor
office equipment Machinery Vehicles Total
At cost
at 1/1/2000 $ 268,950.68 $ 3,560,000.00 $ 39,733.36 $ 3,868,684.04
Additions 9,380.61 -- -- 9,380.61
at 31/3/2000 $ 278,331.29 $ 3,560,000.00 $ 39,733.36 $ 3,878,064.65
Aggregate depreciation
At 1/1/2000 $ 200,451.00 $ 1,750,333.34 $ 19,112.48 $ 1,969,896.82
Charge for
the period 5,886.07 89,000.00 1,986.66 96,872.73
at 31/3/2000 206,337.07 1,839,333.34 21,099.14 2,066,769.55
Net book value
at 31/3/2000 $ 71,994.22 $ 1,720,666.66 $ 18,634.22 $ 1,811,295.10
at 31/12/1999 $ 68,499.68 $ 1,809,666.66 $ 20,620.88 $ 1,898,787.22
(3) Interest in an associated company
31/3/2000 31/12/1999
Unquoted shares, at cost $ 800,160.00 $ 800,160.00
Share of post-acquisition reserve 2,153,501.84 2,002,796.19
$ 2,953,661.84 $ 2,802,956.19
Particulars of the associated are as follows : -
Name of company : Impsa (Malaysia) Sdn. Bhd.
Place of incorporation : Malaysia
Indirect percentage of shares holding : 40%
Principal activities : Installation of cranes and undertaking maintenance works
Impsa Asia Limited
Notes to financial statements
( Expressed in United States dollars )
- Intangible assets
The group and the company 31/3/2000 31/12/1999
Organization expenses $ 2,707,049.08 $ 2,707,049.08
Deduct : Aggregate amortization 2,210,757.21 2,143,080.99
As at 31st March 2000 $ 496,291.87 $ 563,968.09
- Interest in a subsidiary company
The company
31/3/2000 31/12/1999
, Unquoted shares – at cost $ 16,174,418.60 $ 16,174,418.60
Amount due from a subsidiary company 2,875,856.79 389,304.10
$ 19,050,275.39 16,563,722.70
Particulars of the subsidiary company are as follows:
Direct percentage Country of Principal
Name of subsidiary of shares holding incorporation activities
Production and
Impsa Asia Sdn. Bhd. 100% Malaysia marketing of capital goods
- Trade receivables
The group
31/3/2000 31/12/1999
Trade receivables $ 25,085,503.54 $ 19,810,261.48
Deduct : Provision for doubtful debts 292,639.74 292,639.74 $ 24,792,863.80 $ 19,517,621.74
The company
31/3/2000 31/12/1999
Trade receivables $ 14,063,613.80 $ 12,344,834.00
Impsa Asia Limited
Notes to financial statements
( Expressed in United States dollars )
- Inventories
The group 31/3/2000 31/12/1999
Work-in-progress $ 9,274,832.00 $ 16,382,081.14
The company
Work-in-progress $ 3,320,252.00 $ 3,066,026.36
- Share capital
The group and the company
31/3/2000 31/12/1999
Authorized, issued and fully paid :
125,848,080 shares of US$0.1282 each $ 16,134,369.00 $ 16,134,369.00
- Turnover
Turnover represents the net invoiced value after deducting discounts and returns for the period.
- Group profit for the period before taxation
Group profit before taxation is arrived at 1/1/2000 1/1/1999
after charging to to
31/3/2000 31/12/1999
Audit fee $ 6,410.26 $ 42,771.52
Bank interest 85,186.17 236,507.54
Depreciation 96,872.84 469,233.29
Directors’ emoluments 9,411.84 34,728.42
Exchange loss 374.26 14,457.18
Rental payments under operating leases 34,472.45 285,639.75
and after crediting:
Bank interest received 6,173.53 29,068.31
Impsa Asia Limited
Notes to financial statements
( Expressed in United States dollars )
- Taxation
No provision for Hong Kong profits tax has been provided as there is no assessable profit derived from Hong Kong.
Overseas taxation is calculated at the rate prevailing in the respective jurisdictions.
- Group profit for the period after taxation
The profit for the period of the company dealt with in the consolidated profit and loss account amounted to USD7,319,847.26 (year ended 31/12/1999 – profit USD1,398,714.58).
- Lease commitments
At the balance sheet date, the company had the following commitment payable within one year under non-cancellable operating leases in respect of rented premises : -
31/3/2000 31/12/1999
Operating leases which expire
-
within one year $ 8,892.00 $ 17,784.00
-
in the second to fifth year inclusive 61,875.00 61,875.00
70,767.00 79,659.00
- Commitments
As at the balance sheet date, the company had the following irrevocable letters of credit outstanding :
31/3/2000 31/12/1999
USD 2,521,677.00 USD 2,521,677.00
- Ultimate holding company
In the opinion of the directors, the ultimate holding company of the company is Industrias Metalurgicas Pescarmona S.A.I.C.Y.F., a company incorporated in Argentina.
Impsa Asia Limited
Detailed consolidated profit and loss account
For the period from 1st January 2000
to 31st March 2000
(For management purposes only)
( Expressed in United States dollars )
1/1/2000 1/1/1999
to to
31/3/2000 31/12/1999
Sales $ 21,788,646.59 $ 36,888,577.07
Deduct : Cost of sales 19,872,331.87 32,556,220.84
Gross Profit $ 1,916,314.72 $ 4,332,356.23
Add : Bank interest received 6,173.53 29,068.31
Sundry income 1,936.18 56,559.87
$ 1,924,424.43 $ 4,417,984.41
Deduct :
Expenses
Marketing $ 170,052.96 $ 236,966.23
Administrative 403,200.52 2,184,495.03
Financial 87,401.60 238,368.61
660,655.08 2,659,829.87
Net profit for the period $ 1,263,769.35 $ 1,758,154.54