Skip to main content

AI assistant

Sign in to chat with this filing

The assistant answers questions, extracts KPIs, and summarises risk factors directly from the filing text.

Macau Legend Development Limited Annual Report 2020

Mar 26, 2021

50086_rns_2021-03-26_acb263b5-0298-4fc4-add0-12acde379427.pdf

Annual Report

Open in viewer

Opens in your device viewer

Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited take no responsibility for the contents of this announcement, make no representation as to its accuracy or completeness and expressly disclaim any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this announcement.

==> picture [285 x 117] intentionally omitted <==

ANNUAL RESULTS ANNOUNCEMENT FOR THE YEAR ENDED 31 DECEMBER 2020

RESULTS

The Board announces the consolidated annual results of the Group for the year ended 31 December 2020 as follows:

CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME

Year ended 31 December 2020

Notes
REVENUE
3
Cost of sales and services
Other income, gains and losses, net
5
Share of results of an associate
(Impairment losses)/reversal of impairment losses on
financial asset, net
Impairment losses on non-financial assets
6
Marketing and promotional expenses
Operating, administrative and other expenses
Finance costs
7
2020
HK$’000
700,726
(1,168,703)
(467,977)
44,056
(25,640)
(22,273)
(797,135)
(87,535)
(378,416)
(128,582)
2019
HK$’000
2,359,666
(1,785,833)
573,833
95,283
(4,072)
892

(260,269)
(451,171)
(93,875)
  • for identification purposes only

– 1 –

CONSOLIDATED STATEMENT OF PROFIT OR LOSS AND OTHER COMPREHENSIVE INCOME (CONTINUED)

Year ended 31 December 2020

Notes
LOSS BEFORE TAX
8
Income tax expenses
9
LOSS FOR THE YEAR
Other comprehensive income/(loss):
Item that may be reclassified subsequently to profit
or loss:
Exchange differences on translation of foreign
operations
— Subsidiaries
— An associate
TOTAL COMPREHENSIVE LOSS
FOR THE YEAR
LOSS PER SHARE
Basic (HK cents)
— For loss for the year
11
2020
HK$’000
(1,863,502)
(91,645)
(1,955,147)
21,280
11,685
32,965
(1,922,182)
(31.5)
2019
HK$’000
(139,379)
(50,873)
(190,252)
25,885
(8,086)
17,799
(172,453)
(3.0)

– 2 –

CONSOLIDATED STATEMENT OF FINANCIAL POSITION

At 31 December 2020

Notes
NON-CURRENT ASSETS
Investment properties
Property and equipment
Right-of-use assets
Other intangible assets
Investment in an associate
Loan to an associate
Deposits paid
Financial assets at fair value through profit or loss
Total non-current assets
CURRENT ASSETS
Inventories
Trade and other receivables, deposits and
prepayments
12
Pledged bank deposits
Cash and bank balances
Total current assets
CURRENT LIABILITIES
Trade and other payables
13
Taxation payable
Bank and other borrowings — due within one year
Lease liabilities
Total current liabilities
NET CURRENT (LIABILITIES)/ASSETS
TOTAL ASSETS LESS CURRENT
LIABILITIES
2020
HK$’000
306,346
5,980,060
1,313,907
88,898
30,208
116,467
232,657
212,005
8,280,548
28,046
257,456
1,671
125,257
412,430
401,373
542,532
193,622
9,815
1,147,342
(734,912)
7,545,636
2019
HK$’000
317,608
6,298,789
1,346,652
138,890
44,163
32,995
783,259
211,376
9,173,732
28,391
411,818
1,671
1,564,226
2,006,106
1,067,164
452,381
400,397
2,693
1,922,635
83,471
9,257,203

– 3 –

CONSOLIDATED STATEMENT OF FINANCIAL POSITION (CONTINUED)

At 31 December 2020

NON-CURRENT LIABILITIES
Bank borrowings — due after one year
Lease liabilities
Deferred tax liabilities
Total non-current liabilities
NET ASSETS
EQUITY
Share capital
Reserves
TOTAL EQUITY
2020
HK$’000
1,774,946
103,953
145,552
2,024,451
5,521,185
620,119
4,901,066
5,521,185
2019
HK$’000
1,558,497
82,354
152,058
1,792,909
7,464,294
622,211
6,842,083
7,464,294

– 4 –

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

1. BASIS OF PREPARATION

The consolidated financial statements have been prepared in accordance with HKFRSs (which include all HKFRSs, HKASs and interpretations) issued by the HKICPA, accounting principles generally accepted in Hong Kong and the disclosure requirements of the Hong Kong Companies Ordinance.

The consolidated financial statements are presented in HK$, which is also the functional currency of the Company and all values are rounded to the nearest thousand except when otherwise indicated. It has been prepared on the historical cost convention except for financial assets at fair value through profit or loss which have been measured at fair values.

The consolidated financial statements for the year ended 31 December 2020 have been prepared on the going concern basis notwithstanding that the Group had net current liabilities of approximately HK$734.9 million at 31 December 2020 and reported a net loss of approximately HK$1,955.1 million for the year then ended, as the Directors consider that the Group will have adequate funds available to enable it to operate as a going concern for the twelve months from the end of the reporting period, based on the Group’s profit forecast and cash flow projection which, inter alia, takes into account the following with a view to improving the Group’s liquidity:

  • (a) as at the end of the reporting period, the Group had an unutilised credit facility of HK$400.0 million from banks. The total facility amount is HK$2.3 billion, of which an amount of HK$1.9 billion was drawn down during the year and outstanding as at the end of the reporting period;

  • (b) the Directors expect that the number of tourists traveling to Macau will gradually increase as the China’s National Immigration Administration has resumed accepting applications under the China Individual Visit Scheme (“ IVS ”) for all citizens since 23 September 2020. The Directors expect the Group’s business will be benefited and financial performance will improve from the relaxation of travel restriction between mainland China and Macau;

  • (c) during the year, the new management has adjusted the Group’s business strategy by focusing on the premium mass market which is predominantly a cash business;

  • (d) the Group has undertaken various mitigating measures to manage the current business environment, including a cost control program to minimise the cash outflow of nonessential items; and

  • (e) the management will consider other financing arrangements, if necessary, with a view to increasing the Group’s capitalisation/equity.

– 5 –

2. CHANGES IN ACCOUNTING POLICIES AND DISCLOSURES

The Group has adopted the Conceptual Framework for Financial Reporting 2018 and the following revised HKFRSs for the first time for the current year's financial statements.

Amendments to HKFRS 3 Definition of a Business Amendments to HKFRS 9, HKAS 39 and Interest Rate Benchmark Reform HKFRS 7 Amendment to HKFRS 16 COVID-19-Related Rent Concessions (early adopted) Amendments to HKAS 1 and HKAS 8 Definition of Material

Except as described below, the adoption of the amendments to HKFRSs in the current period has had no material impact on the Group's financial performance and position for the current and prior periods and/or on the disclosures set out in these consolidated financial statements.

The nature and the impact of the revised HKFRSs are described below:

Amendment to HKFRS 16 provides a practical expedient for lessees to elect not to apply lease modification accounting for rent concessions arising as a direct consequence of the COVID-19 pandemic. The practical expedient applies only to rent concessions occurring as a direct consequence of the pandemic and only if (i) the change in lease payments results in revised consideration for the lease that is substantially the same as, or less than, the consideration for the lease immediately preceding the change; (ii) and reduction in lease payments affects only payments originally due on or before 30 June 2021; and (iii) there is no substantive change to other terms and conditions of the lease. The amendment is effective for annual periods beginning on or after 1 June 2020 with earlier application permitted and shall be applied retrospectively.

During the year ended 31 December 2020, certain monthly lease payments for the leases of the Group’s machinery and office buildings have been reduced or waived by the lessors as a result of the COVID-19 pandemic and there are no other changes to the terms of the leases. The Group has early adopted the amendment on 1 January 2020 and elected not to apply lease modification accounting for all rent concessions granted by the lessors as a result of the COVID-19 pandemic during the year ended 31 December 2020. Accordingly, a reduction in the lease payments arising from the rent concessions of HK$3.8 million has been accounted for as a variable lease payment by derecognising part of the lease liabilities and crediting to profit or loss for the year ended 31 December 2020.

– 6 –

3. REVENUE

An analysis of the Group’s revenue is as follows:

Revenue from gaming related operations:
Recognised over time:
(i)
from provision of gaming related facilities and
gaming related general management services under
the Service Agreement and indirect participation
in the gaming promotion business under the VIE
Structure in respect of:
— Mass market tables
— VIP tables*
— Slot machines
Recognised at a point in time:
(ii)
from operation of a casino in respect of:
— Mass market tables
— VIP tables
— Slot machines
Total gaming revenue
2020
HK$’000
402,164
79,575
2,981
484,720
15,148
9,485
17,492
42,125
526,845
2019
HK$’000
1,390,010
271,385
8,331
1,669,726
99,439
44,893
84,142
228,474
1,898,200
  • The amounts include outsourced VIP tables and indirect participation in the gaming promotion business in Macau through New Legend under the VIE Structure.

– 7 –

Revenue from non-gaming related operations:
Recognised over time:
Income from hotel rooms
Income from building management services
Recognised at a point in time:
Food and beverage
Sales of merchandise
Others
For operating leases:
Licensing income from investment properties
Total non-gaming revenue
Revenue from contracts with customers,
timing of revenue recognition:
— over time
— at a point in time
Revenue from operating leases:
— lease payments that are fixed
— v ariable lease payments that do not depend on an
index or a rate
2020
HK$’000
31,940
21,265
53,205
57,273
1,320
10,079
68,672
52,004
173,881
700,726
537,925
110,797
648,722
49,164
2,840
52,004
700,726
2019
HK$’000
188,577
21,992
210,569
161,624
4,156
18,063
183,843
67,054
461,466
2,359,666
1,880,295
412,317
2,292,612
64,827
2,227
67,054
2,359,666

– 8 –

4. SEGMENT INFORMATION

The Executive Directors have been identified as the chief operating decision maker. The Executive Directors review the Group’s internal reports in order to assess performance and allocate resources.

For the provision of gaming related facilities and gaming related general management services, and the indirect participation in the gaming promotion business, the Executive Directors regularly analyse gaming related revenue in terms of service income from mass market tables, VIP tables and slot machines. For the operation of casinos, the Executive Directors regularly analyse gaming related revenue in terms of net difference between gaming wins and losses from mass market tables, VIP tables and slot machines. The Executive Directors review separately the entire revenues and operating results attributable to gaming related services and non-gaming operations. As such, the Executive Directors have identified the operating and reportable segments under HKFRS 8 Operating Segments as gaming and non-gaming operations.

The segment information is consistent with the internal information that is regularly reviewed by the Executive Directors for the purposes of resource allocation and assessment of performance. This is also the basis of organisation in the Group, whereby the management has determined to organise the Group around differences in products and services. The principal activities of the operating and reportable segments are as follows:

Gaming — 1) Gaming related services for mass market tables, VIP tables and slot machines under the Service Agreement, whereby the revenue is derived based on net gaming wins. Revenue from the indirect participation in the gaming promotion business represents the sharing of gross gaming revenue generated by VIP gaming tables operated by a subsidiary, New Legend, through the VIE Structure; and 2) Casino operation in Lao PDR.

Non-gaming — operations at MFW and Savan Legend Resorts including hotel and other operations such as licensing income from the shops, provision of building management service, food and beverage and others. For segment reporting under HKFRS 8, financial information of these operations with similar economic characteristics has been aggregated into a single operating segment named “non-gaming”.

– 9 –

Segment revenue and results:

The following is an analysis of the Group’s revenue and results by operating and reportable segments:

Year ended 31 December 2020

External revenue
Inter-segment revenue
Segment revenue
Segment loss
Reconciliation:
Unallocated depreciation and amortisation
Unallocated other income and corporate
expenses, net
Unallocated impairment losses on non-
financial assets
Share of results of an associate
Finance costs
Loss before tax
Gaming
HK$’000
526,845

526,845
(252,937)
Non-gaming
HK$’000
173,881
50,900
224,781
(649,197)
Segment total
HK$’000
700,726
50,900
751,626
(902,134)
Elimination
HK$’000

(50,900)
(50,900)
Consolidated
HK$’000
700,726

700,726
(902,134)
(82,483)
(98,717)
(625,946)
(25,640)
(128,582)
(1,863,502)

– 10 –

Year ended 31 December 2019

External revenue
Inter-segment revenue
Segment revenue
Segment profit/(loss)
Reconciliation:
Unallocated depreciation and amortisation
Unallocated other income and corporate
expenses, net
Share of results of an associate
Finance costs
Loss before tax
Gaming
HK$’000
1,898,200

1,898,200
467,667
Non-gaming
HK$’000
461,466
122,465
583,931
(360,985)
Segment total
HK$’000
2,359,666
122,465
2,482,131
106,682
Elimination
HK$’000

(122,465)
(122,465)
Consolidated
HK$’000
2,359,666

2,359,666
106,682
(85,576)
(62,538)
(4,072)
(93,875)
(139,379)

Inter-segment revenue is charged at amounts agreed by both parties.

The accounting policies of the operating segments are the same as the Group’s accounting policies. Segment results represent the results of each segment without allocation of depreciation of certain investment properties, right-of-use assets and property and equipment arising from the fair value adjustments on acquisition of MFW Group and amortisation of other intangible assets, unallocated other income and corporate expenses, net, unallocated impairment losses on non-financial assets, share of results of an associate and finance costs. Unallocated corporate expenses include directors’ remuneration paid or payable by the Company and certain administrative expenses for corporate use. This is the measure reported to the Executive Directors for the purposes of resource allocation and performance assessment.

No analysis of the Group’s assets and liabilities by operating and reportable segments is disclosed as it is not regularly provided to the Executive Directors for review.

– 11 –

5. OTHER INCOME, GAINS AND LOSSES, NET

(a) Other income
Interest income
— bank deposits
— financial assets at FVTPL
Insurance claims received_(Note)_
Others
(b) Other gains and losses, net
Fair value gain on change in fair value of
financial assets at FVTPL
Exchange gain, net
Loss on disposal of property and equipment
2020
HK$’000
7,134
16,044
16
15,539
38,733
629
4,750
(56)
5,323
44,056
2019
HK$’000
26,509
16,000
6,641
38,157
87,307
11,376
3,288
(6,688)
7,976
95,283

Note: During the year ended 31 December 2020, insurance claim of HK$16,000 was recognised in respect of losses due to physical damage or loss of property and equipment caused by typhoons (2019: HK$6,641,000).

– 12 –

6. IMPAIRMENT LOSSES ON NON-FINANCIAL ASSETS

Impairment losses on:
Property and equipment
Deposits paid
Right-of-use assets
Other intangible assets
Total impairment losses
2020
HK$’000
199,206
554,490
9,532
33,907
797,135
2019
HK$’000



During the year ended 31 December 2020, total impairment loss of HK$797,135,000 was recognised in relation to the non-financial assets held by the Group’s investment projects in Cambodia, Cape Verde and Laos. The recognition of impairment losses was made with reference to the latest valuation reports prepared by independent valuers and taken consideration into 1) the adverse economic impact of COVID-19 in the near future has created higher risk in macro-environment in the investment locations in Cambodia, Cape Verde and Laos, and 2) delays in investment plans of certain overseas projects.

7. FINANCE COSTS

Interest on bank borrowings
Interest on lease liabilities
Amortisation of finance costs on bank borrowings and
other finance costs
Total finance costs
2020
HK$’000
65,297
6,725
56,560
128,582
2019
HK$’000
82,449
4,944
6,482
93,875

– 13 –

8. LOSS BEFORE TAX

LOSS BEFORE TAX
Loss before tax has been arrived at after charging/
(crediting):
Staff costs
Directors’ remuneration
Other staff costs
— salaries and other benefits
— contributions to retirement benefits schemes
Total staff costs
(Reversal of allowance for inventories)/ allowance for
inventories (included in cost of sales and services)
Amortisation of other intangible assets (included in
cost of sales and services of HK$1,819,000 (2019:
HK$1,858,000) and operating, administrative
and other expenses of HK$26,333,000 (2019:
HK$$22,204,000), respectively)
Auditor’s remuneration
Cost of inventories recognised as an expense (included
in cost of sales and services)
Depreciation of investment properties
Depreciation of property and equipment
Depreciation of right-of-use assets (included in cost
of sales and services of HK$55,824,000 (2019:
HK$45,826,000) and operating, administrative
and other expenses of HK$1,456,000 (2019:
HK$4,701,000), respectively)
Gross licensing income from investment properties
Less: Direct operating expenses that generate licensing
income from investment properties
Net licensing income from investment properties
2020
HK$’000
15,313
324,084
6,284
345,681
(82)
28,152
3,600
54,817
11,262
381,710
57,280
(52,004)
11,262
40,742
2019
HK$’000
15,313
324,084
6,284
22,714
463,679
7,558
493,951
789
24,062
3,702
106,636
11,262
363,261
50,527
(52,004)
11,262
(67,054)
11,262
(55,792)

– 14 –

9. INCOME TAX EXPENSES

Macau Complementary Tax
— current year
Lao PDR Annual Flat Tax and income tax
— current year
— under provision in prior year
Deferred tax credit
Income tax charge
2020
HK$’000
(388)
(76,908)
(20,855)
(97,763)
6,506
(91,645)
2019
HK$’000
(388)
(56,991)

(56,991)
6,506
(50,873)

10. DIVIDEND

No dividend was paid or proposed for ordinary shareholders of the Company for the end of both reporting periods.

11. LOSS PER SHARE

The calculation of the basic loss per share attributable to the owners of the Company is based on the following data:

Loss

2020 2019
HK$’000 HK$’000
Loss for the year for the purposes of calculation of basic
loss per share (1,955,147) (190,252)

– 15 –

Number of shares

Weighted average number of ordinary shares for the
purpose of calculation of basic loss per share
2020
’000
6,205,252
2019
’000
6,242,154

Diluted loss per share is not presented as the Company does not have any dilutive potential ordinary share for both years.

12. TRADE AND OTHER RECEIVABLES, DEPOSITS AND PREPAYMENTS

Trade receivables
Less: Impairment losses
Other receivables
Less: Impairment losses
Chips on hand
Deposits and prepayments
Total trade and other receivables,
deposits and prepayments
2020
HK$’000
187,006
(48,407)
138,599
115,372
(67,202)
48,170
30,617
40,070
257,456
2019
HK$’000
335,706
(49,366
286,340
53,173
(43,970
9,203
59,629
56,646
411,818

The following is an ageing analysis of trade receivables net of impairment allowance presented based on the invoice date at the end of the reporting period:

Within 3 months
Over 3 months but within 6 months
Over 6 months but within 1 year
Over 1 year
2020
HK$’000
118,105
3,485
5,448
11,561
138,599
2019
HK$’000
267,897
12,922
1,540
3,981
286,340

– 16 –

13. TRADE AND OTHER PAYABLES

Trade payables
Construction and retention payables
Other payables
Deposit received from investor_(Note)_
Amounts due to gaming promoters
Deposits received from tenants
Deposits received from gaming promoters
Accrued staff costs
Other sundry accruals
Total trade and other payables
2020
HK$’000
49,407
43,100
143,631


25,409
11,389
97,443
30,994
401,373
2019
HK$’000
129,545
84,318
117,251
500,000
28,605
31,889

128,789
46,767
1,067,164

Note: The amount represents refundable deposit for a potential disposal which is cancelled before 31 December 2019 and refunded subsequently in 2020.

The following is an ageing analysis of trade payables presented based on the invoice date at the end of the reporting period:

Within 3 months
Over 3 months but within 6 months
Over 1 year
2020
HK$’000
48,249
1,137
21
49,407
2019
HK$’000
116,004
13,520
21
129,545

– 17 –

MANAGEMENT DISCUSSION AND ANALYSIS

Overview of Results

For the year ended 31 December 2020, the Group achieved a total reported revenue of approximately HK$700.7 million, representing a decrease of approximately HK$1,659.0 million or approximately 70.3% over that of the last corresponding year of approximately HK$2,359.7 million.

A. Gaming Services

The Group’s revenue from gaming services consisted of (i) service income received from SJM for services and facilities provided relating to mass market tables, VIP tables and slot machines and (ii) casino operations in the Lao PDR.

Legend Palace Casino

Mass Market Tables Mass Market Tables VIP Tables(1) Slot Machines
For the year ended 31 December For the year ended 31 December For the year ended 31 December
2020 2019 change 2020 2019 change 2020 2019 change
HK$’000 HK$’000 % HK$’000 HK$’000 % HK$’000 HK$’000 %
Games drop/Slot handle 1,499,374 5,652,100 (73.5) N/A N/A N/A 106,985 296,115 (63.9)
Turnover N/A N/A N/A 2,241,390 12,603,781 (82.2) N/A N/A N/A
Net win 275,022 1,183,464 (76.8) 77,632 558,182 (86.1) 6,545 16,815 (61.1)
Hold rate 18.34% 20.94% (2.6) 3.46% 4.43% (1.0) 6.12% 5.68% 0.4
Average number of tables/slot machines 55 54 1.9 21 23 (8.7) 76 102 (25.5)
Net win per table/slot machine per day 14 60 (76.7) 10 66 (84.8) 0.2 0.5 (60.0)
Reported revenue 157,043 665,688 (76.4) 40,840 217,681 (81.2) 2,568 6,721 (61.8)
No. of gaming tables/slot machines in
operation as of year end 54 55 (1.8) 17 25 (32.0) 52 101 (48.5)

– 18 –

Babylon Casino

Mass Market Tables Mass Market Tables VIP Tables(1) Slot Machines
For the year ended 31 December For the year ended 31 December For the year ended 31 December
2020 2019 change 2020 2019 change 2020 2019 change
HK$’000 HK$’000 % HK$’000 HK$’000 % HK$’000 HK$’000 %
Games drop/Slot handle 595,459 1,324,652 (55.0) N/A N/A N/A 13,572 52,870 (74.3)
Turnover N/A N/A N/A 1,896,060 2,048,191 (7.4) N/A N/A N/A
Net win 90,730 227,091 (60.0) 69,078 86,554 (20.2) 1,065 4,026 (73.5)
Hold rate 15.24% 17.14% (1.9) 3.64% 4.23% (0.6) 7.85% 7.61% 0.2
Average number of tables/slot machines 24 20 20.0 9 8 12.5 31 50 (38.0)
Net win per table/slot machine per day 10 31 (67.7) 21 30 (30.0) 0.1 0.2 (50.0)
Reported revenue 49,919 126,393 (60.5) 37,802 48,000 (21.2) 413 1,610 (74.3)
No. of gaming tables/slot machines in
operation as of year end 24 24 10 8 25 20 42 (52.4)

Landmark Casino

Mass Market Tables VIP Tables(1)
For the year ended 31 December For the year ended 31 December
2020 2019 change 2020 2019 change
HK$’000 HK$’000 % HK$’000 HK$’000 %
Games drop/Slot handle 1,290,712 4,734,956 (72.7) N/A N/A N/A
Turnover N/A N/A N/A 2,286,000 7,730,000 (70.4)
Net win 354,911 1,087,143 (67.4) 46,635 285,201 (83.6)
Hold rate 27.50% 22.96% 4.5 2.04% 3.69% (1.7)
Average number of tables 69 66 4.5 9 9
Net win per table per day 14 45 (68.9) 14 87 (83.9)
Reported revenue 195,202 597,929 (67.4) 933 5,704 (83.6)
No. of gaming tables in operation as of year end 69 66 4.5 9 12 (25.0)

– 19 –

Savan Legend Casino[(2)]

Mass Market Tables Mass Market Tables VIP Tables Slot Machines Slot Machines Slot Machines
For the year ended 31 December For the year ended 31 December For the year ended 31 December
2020 2019 change 2020 2019 change 2020 2019 change
HK$’000 HK$’000 % HK$’000 HK$’000 % HK$’000 HK$’000 %
Games drop/Slot handle 63,798 410,163 (84.4) N/A N/A N/A 474,274 1,917,903 (75.3)
Turnover N/A N/A N/A 745,275 4,090,432 (81.8) N/A N/A N/A
Net win 16,443 106,673 (84.6) 25,781 105,127 (75.5) 17,891 84,529 (78.8)
Hold rate 25.77% 26.01% (0.2) 3.46% 2.57% 0.9 3.77% 4.41% (0.6)
Average number of tables/slot machines 8 39 (79.5) 5 18 (72.2) 213 382 (44.2)
Net win per table/slot machine per day 6 7 (14.3) 14 16 (12.5) 0.2 0.6 (66.7)
Reported revenue 15,148 99,439 (84.8) 9,485 44,893 (78.9) 17,492 84,142 (79.2)
No. of gaming tables/slot machines in
operation as of year end 4 37 (89.2) 4 18 (77.8) 185 344 (46.2)
2020 2019
HK$’000 HK$’000
Total reported revenue for gaming services
Mass Market Tables 417,312 1,489,449
VIP Tables(1) 89,060 316,278
Slot Machines 20,473 92,473
526,845 1,898,200

Notes:

  • (1) The amounts include outsourced VIP tables and indirect participation in the gaming promotion business in Macau through New Legend under the VIE Structure.

  • (2) The amounts include the operating statistics of the Thakhek slot club which was opened in July 2020. Casino in Savan Legend was temporarily closed from April 2020 to mid-December 2020 in correspondence to COVID-19 pandemic, hence, 3.5 month’s performance is only presented for the year ended 31 December 2020.

– 20 –

For the year ended 31 December 2020, gaming revenue of the Group decreased by approximately 72.2% to approximately HK$526.8 million when compared to the last corresponding year. The decrease in gaming revenue was primarily due to COVID-19 pandemic which caused (i) decrement in the reported revenue contributed from Legend Palace Casino of approximately HK$689.6 million, (ii) decrement in reported revenue contributed by Babylon Casino of approximately HK$87.9 million, (iii) decrement in reported revenue contributed by Landmark Casino of approximately HK$407.5 million and (iv) decrement in reported revenue contributed by Savan Legend Casino of approximately HK$186.3 million.

As at 31 December 2020, the Group had a total of 194 gaming tables in Macau (31 December 2019: 194), of which 185 (31 December 2019: 194) (including electronic table games) were put into operation. The Group had 8 (31 December 2019: 55) gaming tables which were put into operation in the Lao PDR.

B. Non-gaming Operations

For the year ended 31 December 2020, the Group recorded a total non-gaming revenue of approximately HK$173.9 million, decreased by approximately HK$287.6 million or approximately 62.3% when compared to the last corresponding year.

The following table provides details on the composition of the Group’s non-gaming revenue:

Income from hotel rooms
Licensing income from investment
properties
Income from building management
services
Food and beverage
Sales of merchandise
Others
Total revenue from non-gaming
operations
The Group
excluding
Savan Legend
HK$’000
31,116
51,829
21,265
56,529
1,303
10,001
172,043
2020
Savan Legend
HK$’000
824
175

744
17
78
1,838
Consolidated
HK$’000
31,940
52,004
21,265
57,273
1,320
10,079
173,881
The Group
excluding
Savan Legend
HK$’000
181,427
66,456
21,992
146,661
4,021
17,668
438,225
2019
Savan Legend
HK$’000
7,150
598

14,963
135
395
23,241
Consolidated
HK$’000
188,577
67,054
21,992
161,624
4,156
18,063
461,466

– 21 –

The decrease in non-gaming revenue was primarily due to decrease in revenue from hotel operation and food and beverage as a result of COVID-19 pandemic.

The following table sets out certain key operational data on our major hotel operations of the Group for the year ended 31 December 2020 and 2019:

2020 2019
Legend Palace Harbourview Legend Palace Harbourview
Hotel Hotel Hotel Hotel
Occupancy rate (%) 40.2 30.1 93.4 92.7
ADR (HK$) 1,266 659 1,630 983
REVPAR (HK$) 509 198 1,522 911

Adjusted EBITDA

Adjusted EBITDA for the year ended 31 December 2020 was a loss of approximately HK$429.3 million, representing a decrease of approximately HK$795.1 million or approximately 217.4% over that of the last corresponding year with a profit of approximately HK$365.8 million. The following table reconciles the Adjusted EBITDA to the loss attributable to owners of the Company:

2020 2019
The Group The Group
excluding excluding
Savan Legend Savan Legend Consolidated Savan Legend Savan Legend Consolidated
HK$’000 HK$’000 HK$’000 HK$’000 HK$’000 HK$’000
Profit/(loss) attributable to owners of the Company (1,635,193) (319,954) (1,955,147) (215,118) 24,866 (190,252)
Adjustments for:
Finance costs 126,578 2,004 128,582 93,875 93,875
Depreciation of investment properties 11,262 11,262 11,262 11,262
Depreciation of property and equipment 354,153 27,557 381,710 338,226 25,035 363,261
Depreciation of right-of-use assets 50,857 6,423 57,280 50,089 438 50,527
Amortisation of other intangible assets 26,333 1,819 28,152 22,204 1,858 24,062
Loss/(gain) on disposal of property and equipment 125 (69) 56 6,820 (132) 6,688
Impairment losses on financial assets, net 20,131 2,142 22,273 (991) 99 (892)
Impairment losses on other intangible assets 33,907 33,907
Impairment losses on property and equipment 69,662 129,544 199,206
Impairment losses on right-of-use assets 1,794 7,738 9,532
Impairment losses on deposits paid 554,490 554,490
Unrealized exchange (gain)/loss 43 (4,316) (4,273) (70) (1,208) (1,278)

– 22 –

Share of results of an associate
Pre-opening expenses
Interest income
Fair value gain on change in fair value of financial
assets at FVTPL
Compensation income
Income tax (credit)/expenses
Adjusted EBITDA
The Group
excluding
Savan Legend
HK$’000
25,640
10,202
(23,031)
(629)
(16)
(6,118)
(413,717)
2020
Savan Legend
HK$’000


(147)


97,763
(15,589)
Consolidated
HK$’000
25,640
10,202
(23,178)
(629)
(16)
91,645
(429,306)
The Group
excluding
Savan Legend
HK$’000
4,072
14,116
(41,756)
(11,376)
(6,641)
(6,118)
258,594
2019
Savan Legend
HK$’000


(753)


56,991
107,194
Consolidated
HK$’000
4,072
14,116
(42,509)
(11,376)
(6,641)
50,873
365,788

An analysis of the Adjusted EBITDA by segments (after elimination of inter-segment results) is as follows:

Gaming services
Non-gaming operations
Sub-total
Unallocated corporate expenses(1)
Adjusted EBITDA
The Group
excluding
Savan Legend
HK$’000
(144,924)
(203,528)
(348,452)
(65,265)
(413,717)
2020
Savan Legend
HK$’000
25,231
(40,820)
(15,589)

(15,589)
Consolidated
HK$’000
(119,693)
(244,348)
(364,041)
(65,265)
(429,306)
The Group
excluding
Savan Legend
HK$’000
430,232
(107,585)
322,647
(64,053)
258,594
2019
Savan Legend
HK$’000
176,034
(68,840)
107,194

107,194
Consolidated
HK$’000
606,266
(176,425)
429,841
(64,053)
365,788

Remarks:

(1) The amounts represented the unallocated corporate expenses, offsetting with its inter-segment elimination.

– 23 –

Adjusted EBITDA from operations of the Group excluding Savan Legend and unallocated corporate expenses, mainly arising from the operations at MFW Group, for the year ended 31 December 2020 decreased by approximately 208.0% to a loss of approximately HK$348.5 million when compared to the last corresponding year. Adjusted EBITDA of Savan Legend decreased by approximately 114.5% to a loss of approximately HK$15.6 million for the year ended 31 December 2020 when compared to the last corresponding year.

The Group’s loss for the year ended 31 December 2020 was approximately HK$1,955.1 million, when compared to the loss of approximately HK$190.3 million in the last corresponding year. The significant increase in loss was mainly due to 1) the significant decrease in revenue as a result of the social distancing measures and travel restrictions imposed by government authorities in response to the COVID-19 pandemic which have severely declined the tally of visitor arrivals to Macau and Laos during 2020; and 2) the impairment losses recognised for the overseas projects located in Laos, Cape Verde and Cambodia due to the adverse changes in economic situation under COVID-19 pandemic. The Group has been closely monitoring the impact of COVID-19 pandemic on its operations. The Group has undertaken various mitigating measures to manage the current environment, including active measures to control its operating costs and expenses.

Dividend

The Board does not declare any final dividend for the year ended 31 December 2020 (2019: nil).

C. Corporate and Business Updates

(a) MFW Redevelopment

Legendale Hotel

Re-design of the construction of the hotel is now in progress in order to meet the height requirements of the relevant government authority in Macau.

(b) An Investment Project in Hengqin

勵駿龐都廣場 PONTO, a large-scale shopping complex in Hengqin held by a subsidiary of Lai Ieng Investment, has commenced its operation in December 2019. Occupancy rate has reached around 46% at the end of 2020, with tenants including supermarket, cinema, gymnasium and restaurants of difference scale.

– 24 –

(c) An Investment Project in Cape Verde

Construction plan of the hotel and casino complex is currently being revisited. In the meantime, exterior architectural work of the office building has been completed. A bridge and access road have been constructed to connect Santa Maria Islet and Praia. The foundation of hotel and casino complex is nearly completed.

Outlook

Given the outbreak of COVID-19 pandemic, the epidemic has hit Macau economy hard in 2020. Thankfully, continuing strong support has been seen from local customer base. MFW’s gaming business performed slightly better than the overall market. The Group’s reported gaming revenue in Macau contracted approximately 71.0% compared to last year, while the overall gross gaming revenue in Macau contracted approximately 79.3% according to figures published by The Gaming Inspection and Coordination Bureau.

Despite the adverse influence under COVID-19 pandemic, the Group has been improving the existing operations in 2020. In Macau, the Group has focused on upgrading dining and entertainment offerings at MFW. Renovations for facilities upgrade in the Convention and Exhibition Center have been completed and commenced service. A newly launched gourmet restaurant — Soda Port has had its soft opening recently. It puts Macanese cuisine among the finest of culinary world. The Grand Palace Chinese restaurant has also introduced an innovative Chinese Omakase cuisine aiming to bring a unique dining experience to customers.

With the momentums generated by new investors and management, the Group will exercise proactive spirit of local enterprises in Macau in the future. Adhering to health and epidemic prevention measures, the Group shall actively introduce more non-gaming tourism activities and facilities on the premises, which include reiterating the Legend Boulevard into a leisure avenue locating world-wide dining and comprehensive entertainment facilities. The improvement shall match Macau’s reputation as “Creative City of Gastronomy”, optimise leisure experiences of the public and improve quality of Macau’s tourism industry.

Thakhek Club in Thakhek, Lao PDR has commenced its slot operation in July 2020, with 130 electronic gaming machines. The Group expects that Thakhek Club will provide new momentum to the Group’s revenue in Lao PDR during 2021. The hotel and casino at Savan Legend Resorts, Savannakhet will resume gradually when the Thai/Laos border is reopened.

Looking ahead to 2021, with increasing popularity of vaccines and gradual relaxation of travel restrictions by local governments in recent months, the Group expects that the number of visitors coming to Macau will be increasing steadily this year. The Group shall remain optimistic and well-equipped to seize opportunities for recovery when the tourism industry rebounds.

– 25 –

Liquidity and Capital Resources

The Group’s liquidity needs primarily comprise working capital, capital expenditure, and servicing borrowings of the Group. The Group has generally funded its operations and development projects from internal resources, debt and/or equity financing.

As at 31 December 2020, the consolidated net assets attributable to owners of the Company amounted to approximately HK$5,521.2 million, representing a decrease of approximately HK$1,943.1 million from approximately HK$7,464.3 million as at 31 December 2019. The decrease in consolidated net assets during the year ended 31 December 2020 was mainly due to the Group’s loss for the year of approximately HK$1,955.1 million and the reduction in equity of approximately HK$20.9 million as a result of share repurchases for the year.

Cash and Bank Balances

As at 31 December 2020, cash and bank balances held by the Group amounted to approximately HK$126.9 million (including pledged bank deposits of approximately HK$1.7 million), which was denominated mainly in HK$ and MOP. Given MOP are pegged to HK$, the Group considers the exposure to exchange rate risk is nominal for its cash and bank balances denominated in MOP.

Borrowings

As at 31 December 2020, the Group had outstanding (i) secured and guaranteed bank borrowings of approximately HK$1,863.6 million, and (ii) unsecured and unguaranteed, interest-free other borrowings of approximately HK$105.0 million.

Charge on the Group’s Assets

As at 31 December 2020, certain assets of the Group were pledged to secure credit facilities and use of electricity granted to the Group, including investment properties with a total carrying amount of approximately HK$306.3 million (31 December 2019: approximately HK$317.6 million), buildings with a total carrying amount of approximately HK$4,148.7 million (31 December 2019: approximately HK$4,281.9 million), right of use assets with a total carrying amount of approximately HK$1,194.8 million (31 December 2019: approximately HK$1,237.1 million), trade receivables of approximately HK$99.5 million (31 December 2019: approximately HK$192.0 million), bank deposits of approximately HK$1.7 million (31 December 2019: approximately HK$1.7 million) and rental deposits paid of approximately HK$2.1 million (31 December 2019: HK$2.0 million).

– 26 –

Gearing

The Group’s net gearing ratio is expressed as a percentage of total borrowings (e.g. bank and other borrowings) minus cash (e.g. pledged bank deposits and cash and bank balances) over total equity. As at 31 December 2020, the Group’s net gearing ratio was 33.4% (31 December 2019: 5.3%).

Purchase, Sale or Redemption of Listed Shares

During year ended 31 December 2020, the Company repurchased a total of 20,924,000 Shares on the Stock Exchange. All repurchased shares were cancelled during the year ended 31 December 2020. Details of the repurchases are as follows:

Month of repurchase
January 2020
April 2020
May 2020
Number
of Shares
repurchased
Price per Share
Highest
Lowest
HK$
HK$
8,903,000
1.14
1.05
9,808,000
0.95
0.87
2,213,000
0.96
0.92
20,924,000
Aggregate
consideration
paid (including
transaction
costs)
HK$
(in million)
9.8
9.0
2.1
20.9

Save for the above, neither the Company nor any of its subsidiaries purchased, sold or redeemed any of the Shares during the year ended 31 December 2020.

Employees and Remuneration Policies

As at 31 December 2020, the Group had a total of approximately 3,898 (2019: 4,289) employees, including approximately 1,193 (2019: 1,249) gaming operation employees who were employed and paid by SJM but over whom the Group exercised oversight in accordance with the Service Agreement. The Group reimbursed SJM in full for the salaries and other benefits of these gaming operation employees.

The Group recognises the importance of maintaining a stable staff force for its continued success. Staff remuneration is determined by reference to personal qualifications, work performance, industry experience, responsibilities and relevant market trends. Discretionary bonuses are granted to employees based on merit and in accordance with industry practice. Other benefits including share options, reward shares, retirement benefits, subsidised medical care, pension funds and sponsorship for external education and training programmes are offered to eligible employees.

– 27 –

CORPORATE GOVERNANCE

Compliance with the Corporate Governance Code

The Company believes that good corporate governance practices are very important for maintaining and promoting investor confidence and for the sustainable growth of the Group. The Board sets appropriate policies and implements corporate governance practices appropriate to the conduct and growth of the Group’s business. The Board is committed to strengthening the Group’s corporate governance practices and ensuring transparency and accountability of the Company’s operations. Throughout the year ended 31 December 2020, the Company has complied with the CG Code except for code provisions A.2.1 and A.4.1.

Code provision A.2.1

Code provision A.2.1 of the CG Code stipulates that the roles of chairman and chief executive should be separate and should not be performed by the same individual. Currently, Mr Chan Weng Lin and Mr David Chow are co-chairmen of the Board and responsible for the management of the Board and ensuring that all major and appropriate issues are discussed by the Board in a timely and constructive manner. On 26 March 2020, Mr David Chow ceased to be the chief executive officer of the Company and was succeeded by Ms Chan Mei Yi, Melinda. Subsequently, Ms Chan Mei Yi, Melinda ceased to be the chief executive officer of the Company and was succeeded by Mr Chan Weng Lin on 29 December 2020.

Following the changes in the chief executive officer of the Company, Mr Chan Weng Lin takes care of the day-to-day management of the Group’s business and implements the Group’s policies, strategic plans and business goals formulated by the Board. Although Mr Chan Weng Lin is both a co-chairman of the Board and the chief executive officer of the Company, the powers have been shared between the co-chairmen and Mr David Chow would also exercise his power and authorities as a co-chairman in managing the affairs of the Board and the Company. The Board believes that the balance of power and authority for the present arrangement will not be impaired and is adequately ensured by the current Board which comprises experienced and high calibre individuals with sufficient number of Directors being non-executive Directors.

Code provision A.4.1

Code provision A.4.1 of the CG Code stipulates that the non-executive Directors should be appointed for a specific term and subject to re-election. Upon the expiry of his service contract, Mr Tong Ka Wing, Carl is not appointed for a specific term, but he is subject to retirement by rotation and re-election by shareholders at annual general meeting pursuant to the Articles of Association. Accordingly, the Board considers that such requirements are sufficient to meet the underlying objective of the said code provision A.4.1.

On 24 November 2020, Mr Tong Ka Wing, Carl has ceased to be the non-executive Director of the Company. Save for Mr Tong Ka Wing, Carl, all the other non-executive Directors and independent non-executive Directors, are engaged for a term of two or three years.

– 28 –

REVIEW OF ANNUAL RESULTS

The Group’s consolidated financial statements for the year ended 31 December 2020 have been reviewed by the Audit Committee of the Company, which currently comprises three independent non-executive Directors, namely Mr Xie Min, Madam Tam Wai Chu, Maria and Mr Lau Ngai Kee, Ricky and one non-executive Director, namely Ms Ho Chiulin, Laurinda.

SCOPE OF WORK OF MESSRS ERNST & YOUNG

The figures in respect of the Group’s consolidated statement of financial position, consolidated statement of profit or loss and other comprehensive income and the related notes thereto for the year ended 31 December 2020 as set out in this preliminary announcement have been agreed by the Company’s auditor, Messrs. Ernst & Young, to the amounts set out in the Group’s consolidated financial statements for the year. The work performed by Messrs. Ernst & Young in this respect did not constitute an assurance engagement in accordance with Hong Kong Standards on Auditing, Hong Kong Standards on Review Engagements or Hong Kong Standards on Assurance Engagements issued by the HKICPA and consequently no assurance has been expressed by Messrs. Ernst & Young on the preliminary announcement.

DEFINITIONS

In this announcement, the following expressions have the following meanings unless the context otherwise requires:

“Adjusted EBITDA” the Group’s adjusted earnings before interest income, finance costs, income taxes, depreciation, amortization and certain items “ADR” average daily room rate “Board” the board of Directors “Cape Verde” the Republic of Cabo Verde “CG Code” the Corporate Governance Code contained in Appendix 14 to the Listing Rules “Company” Macau Legend Development Limited, a company incorporated in the Cayman Islands with limited liability, the issued Shares of which are listed on the Main Board of the Stock Exchange “COVID-19” Coronavirus Disease 2019 “Directors” the Directors of the Company

– 29 –

“Executive Directors” the executive Directors of the Company
“FVTPL” Fair value through profit and loss
“Group” the Company and its subsidiaries
“HK$” Hong Kong dollars, the lawful currency of Hong Kong
“HKASs” Hong Kong Accounting Standards
“HKFRSs” Hong Kong Financial Reporting Standards
“HKICPA” Hong Kong Institute of Certified Public Accountants
“Hong Hock” Hong Hock Development Company Limited, a company
incorporated in Macau and a subsidiary of the Company
“Lai Ieng Investment” Lai Ieng Investment Company Limited (勵盈投資有限公司),
a company incorporated in Macau and an associate of the
Company
“Lao PDR” the Lao People’s Democratic Republic
“Listing Rules” the Rules Governing the Listing of Securities on the Stock
Exchange
“Macau” the Macau Special Administrative Region of the PRC
“MFW” Macau Fisherman’s Wharf operated by MFW Investment
“MFW Group” MFW Investment and its subsidiaries
“MFW Investment” Macau Fisherman’s Wharf International Investment Limited,
a company incorporated in Macau and a subsidiary of the
Company
“MFW Redevelopment” the redevelopment of MFW
“MOP” Macau Pataca, the lawful currency of Macau
“Mr Chan Weng Lin” Mr Chan Weng Lin, a co-chairman of the Board, an executive
Director and the chief executive officer of the Company and a
controlling shareholder (as defined in the Listing Rules) of the
Company

– 30 –

“Mr David Chow”

Mr Chow Kam Fai, David, a co-chairman of the Board and a non-executive Director of the Company

“Mr Frederick Yip” Mr Yip Wing Fat, Frederick, the sole shareholder and sole director of New Legend and the executive vice president and head of casino operations of the Company

“New Legend” New Legend VIP Club Limited, a company incorporated in Macau by Mr Frederick Yip, and consolidated as a subsidiary of the Company under the VIE Structure

“PRC” the People’s Republic of China “REVPAR” revenue per available room

“Savan Legend” Savan Legend Resorts Sole Company Limited, a company incorporated in the Lao PDR and a wholly-owned subsidiary of the Company, which operates Savan Legend Resorts

“Savan Legend Casino” a casino operated by Savan Legend inside Savan Legend Resorts “Savan Legend Resorts” Savan Legend Resorts Hotel and Entertainment Complex

“Service Agreement” the service agreement dated 25 September 2006 and its related amendments entered into between Hong Hock and SJM, under which the Group provides gaming services to SJM in Legend Palace Casino, Babylon Casino and Landmark Casino

“Share(s)” ordinary share(s) of HK$0.1 each in the share capital of the Company “SJM” Sociedade de Jogos de Macau, S.A. “Stock Exchange” The Stock Exchange of Hong Kong Limited

– 31 –

“VIE Structure”

the structure established through the entering into of the exclusive management and consultancy services agreement, the exclusive undertaking to sell agreement, the transfer of profit and loan agreement, the share and equity pledge agreement and the power of attorney (further details of these agreements are set out in the Company’s circular dated 9 June 2014) which enables the Group to indirectly participate in the gaming promotion business operations in Macau through New Legend

“%”

per cent

By order of the Board Macau Legend Development Limited Chan Weng Lin Co-chairman, executive Director and chief executive officer

Hong Kong, 26 March 2021

As at the date of this announcement, the executive Directors are Mr Chan Weng Lin, Mr Tsang Ka Hung, Ms Chan Mei Yi, Melinda and Mr Li Chu Kwan; the non-executive Directors are Mr Chow Kam Fai, David and Ms Ho Chiulin, Laurinda; and the independent non-executive Directors are Mr Xie Min, Madam Tam Wai Chu, Maria and Mr Lau Ngai Kee, Ricky.

– 32 –