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.

Pioneer Global Group Limited Proxy Solicitation & Information Statement 2005

Jun 6, 2005

49048_rns_2005-06-06_08c9547d-033f-4b88-890c-3bb5452365cc.pdf

Proxy Solicitation & Information Statement

Open in viewer

Opens in your device viewer

THIS CIRCULAR IS IMPORTANT AND REQUIRES YOUR IMMEDIATE ATTENTION

If you are in any doubt as to any aspect of this circular or as to the action to be taken, you should consult your stockbroker or other registered dealer in securities, bank manager, solicitor, professional accountant or other professional adviser.

If you have sold or transferred all your shares in Pioneer Global Group Limited , you should at once hand this circular to the purchaser or the transferee or to the bank, stockbroker or other agent through whom the sale was effected for transmission to the purchaser or the transferee.

The Stock Exchange of Hong Kong Limited takes no responsibility for the contents of this circular, makes no representation as to its accuracy or completeness and expressly disclaims any liability whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of the contents of this circular.

PIONEER GLOBAL GROUP LIMITED

(Incorporated in Bermuda with limited liability)

(Stock Code : 00224)

MAJOR TRANSACTION

ACQUISITION OF PROPERTY AT CITY GARDEN PODIUM

&

DISCLOSEABLE TRANSACTION

ACQUISITION OF PROPERTY AT GREAT EAGLE CENTRE

6 June 2005

CONTENTS

Page
DEFINITIONS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 1
LETTER FROM THE BOARD
Introduction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Major transaction: acquisition of property at City Garden Podium. . . . . . . . . . . 4
Reasons and benefits for the acquisition of property
at City Garden Podium. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10
Major transaction and approval by shareholders. . . . . . . . . . . . . . . . . . . . . . . . . 11
Information for major transaction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12
Discloseable transaction: acquisition of property at Great Eagle Centre . . . . . . . 12
Reasons and benefits for the acquisition of property
at Great Eagle Centre. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13
Discloseable transaction of the Company. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
Information for discloseable transaction . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
APPENDIX I

VALUATION REPORT
. . . . . . . . . . . . . . . . . . . . . . . . . . .
15
APPENDIX II

FINANCIAL INFORMATION. . . . . . . . . . . . . . . . . . . . . . .
19
APPENDIX III

GENERAL INFORMATION . . . . . . . . . . . . . . . . . . . . . . . .
67

−i −

DEFINITIONS

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

“associate(s)” has the meaning ascribed to it under the Listing Rules
“Company” Pioneer Global Group Limited, a company incorporated
in Bermuda with limited liability, the shares of which are
listed on the Stock Exchange
“connected person(s)” has the meaning ascribed to it under the Listing Rules
“Directors” the directors of the Company
“Group” the Company and its subsidiaries
“HK$” Hong Kong dollars, the lawful currency of Hong Kong
“Hong Kong” the Hong Kong Special Administrative Region of the
Peoples’ Republic of China
“Latest Practicable Date” 3 June 2005, being the latest practicable date prior to the
printing
of
this
circular
for
ascertaining
certain
information contain in this circular
“Listing Rules” the Rules Governing the Listing of Securities on the
Stock Exchange
“Party II” Asia Asset Limited, a company incorporated in Samoa
with limited liability, which is wholly and beneficially
owned by Madam Tjong Wei. To the best of the
Directors’ knowledge, information and belief having
made all reasonable enquiries, Asia Asset Limited and
Madam Tjong Wei are third parties independent of and
not connected with the Company or its connected
persons. Asia Asset Limited is specialized in real estate
appraisal, consultancy and investment in Hong Kong and
China
“Pioneer Building” Pioneer Building, 213 Wai Yip Street, Kwun Tong,
Kowloon, an investment property of the Group
“Properties” Property A, Property B and Property C

−1 −

DEFINITIONS

“Property A” Units 47 & 59 on the 1st floor of the podium of blocks 1,
2 & 3, City Garden, No. 233 Electric Road, Hong Kong
“Property B” Units 1 & 87 on the 1st floor, units 1 & 2 on the ground
floor and units 9 & 10 on the basement floor of the
podium of blocks 1, 2 & 3, City Garden, No. 233 Electric
Road, Hong Kong
“Property C” Units 1-8, 11-34B, 36A-36B & 38-45 on the basement
floor of the podium of blocks 1, 2 & 3, City Garden, No.
233 Electric Road, Hong Kong
“Property D” Units 8-11 on the 18th floor, Great Eagle Centre, No. 23
Harbour Road, Hong Kong
“SFO” Securities and Futures Ordinance (Chapter 571) of the
Laws of Hong Kong
“Stock Exchange” The Stock Exchange of Hong Kong Limited
“Substantial Shareholder(s)” has the meaning ascribed to it under the Listing Rules
“Vendor D” Nedcor Asia Limited, a wholly owned subsidiary of
Nedcor Group and a leading financial institution in South
Africa, which is a third party independent of and not
connected with the Company or its connected persons
“Vendors” vendors of Property A, Property B and Property C,
namely, Extra Success International Limited, Reiphon
Development Limited and Vicent Limited.

−2 −

LETTER FROM THE BOARD

PIONEER GLOBAL GROUP LIMITED

(Incorporated in Bermuda with limited liability)

(Stock Code : 00224)

Executive Directors: Rossana Wang Gaw (Chairman) Goodwin Gaw (Vice Chairman) Kenneth Gaw (Managing Director) Jane Kwai Ying Tsui

Registered office: Canon’s Court 22 Victoria Street Hamilton HM 12 Bermuda

Independent non-executive Directors: Dr. Charles Wai Bun Cheung, J.P. The Hon. Bernard Charnwut Chan Arnold Tin Chee Ip

Principal place of business and head office in Hong Kong: Suites 01-03, 30th Floor Office Tower, Convention Plaza 1 Harbour Road Wanchai Hong Kong

6 June 2005

To Shareholders

Dear Sir/Madam,

MAJOR TRANSACTION ACQUISITION OF PROPERTY AT CITY GARDEN PODIUM & DISCLOSEABLE TRANSACTION ACQUISITION OF PROPERTY AT GREAT EAGLE CENTRE

INTRODUCTION

On 18 February 2005, the Company announced that its wholly owned subsidiaries had entered into the following transactions:

1. Major Transaction

Supreme Success Limited, a wholly owned subsidiary of the Company, had entered into provisional agreements dated 2 and 3 February 2005 to acquire various retail property units on

−3 −

LETTER FROM THE BOARD

the 1st floor, ground floor and the basement floor of the podium of City Garden from three different independent third parties involving a total consideration of HK$106.6 million in cash. Service fee of HK$11.1 million was payable to Party II as project consultant assisting Supreme Success Limited in the property acquisition pursuant to an agreement dated 2 February 2005.

The acquisition of the Properties shall enable the Group to own a total gross floor area of 63,840 sq.ft. retail space, including all units on the basement floor, of the podium of blocks 1, 2 & 3, City Garden. The aforesaid transactions on an aggregate basis constitute a major transaction of the Company under Rule 14.06(3) of the Listing Rules and are subject to approval from shareholders.

However, no shareholders’ meeting will be convened as a written approval was obtained from a closely allied group of shareholders who together hold more than 50% in nominal value of the securities giving the right to attend and vote at general meeting to approve the transaction and such shareholders and their respective associates have no interest in the provisional agreements and transactions which is different from other shareholders of the Company. No other shareholders and their associates have any interest in the transactions that is different from other shareholders of the Company.

2. Discloseable Transaction

Anpona Investments Limited, a wholly owned subsidiary of the Company, had entered into an agreement dated 4 February 2005 to acquire office units on the 18th floor of Great Eagle Centre from Vendor D, another independent third party at a consideration of HK$34 million in cash. The transaction contemplated under the agreement constitutes a discloseable transaction of the Company under Rule 14.06(2) of the Listing Rules.

The purpose of this circular is to provide shareholders with details of the agreements and certain information of the Group in compliance with the requirements of Chapter 14 of the Listing Rules.

MAJOR TRANSACTION: ACQUISITION OF PROPERTY AT CITY GARDEN PODIUM

Supreme Success Limited, a wholly owned subsidiary of the Company, entered into three (3) provisional agreements to purchase various retail property units on the 1st floor, the ground floor and the basement floor of the podium of City Garden and a service agreement (“Service Agreement”) to arrange for the acquisition.

−4 −

LETTER FROM THE BOARD

Property A

Date of the provisional 2 February 2005

agreement:

Vendor: Extra Success International Limited, a company incorporated in British Virgin Islands with limited liability, which is wholly and beneficially owned by Mr. Zhong Dachang. To the best of the Directors’ knowledge, information and belief having made all reasonable enquiries, Extra Success International Limited and its ultimate beneficial owner are third parties independent of and not connected with the Company or its connected persons

Purchaser: Supreme Success Limited, a wholly owned subsidiary of the Company Property: Units 47 & 59 on the 1st floor of the podium of blocks 1, 2 & 3, City Garden, No. 233 Electric Road, Hong Kong Consideration: HK$23.6 million payable in cash Deposit: HK$1 million upon signing of provisional agreement and HK$4.7 million on 17 February 2005 (The remaining consideration was paid on 8 April 2005.)

  • Conditions for completion: (a) Execution of formal agreements to purchase Property B and Property C;

  • (b) Good title is given for each of Property A, Property B and Property C; and

  • (c) Relevant bank consent on mortgage discharge of Property C

Date of completion:

On 2 March 2005 or 5 days following fulfillment of the above conditions

(The conditions for completion had been fulfilled and the acquisition was completed on 8 April 2005)

−5 −

LETTER FROM THE BOARD

Property A has a total gross floor area of approximately 11,818 sq.ft. (2 units in total) with an average price of HK$2,000 per sq.ft. and was delivered in vacant possession on the date of completion. The gross floor area of unit 47 and unit 59 of Property A is 6,768 sq.ft. and 5,050 sq.ft. respectively.

Property A was subject to a Mortgage dated 15 January 2004 in favour of Bank of China (Hong Kong) Limited and an Agreement for Sale and Purchase dated 24 November 2004 in favour of Extra Success International Limited. The Mortgage was released on 8 April 2005.

The vendor confirmed that it would not provide valuation nor financial information (including profit and loss account) of Property A. Based on the information obtained by the Company from the Land Registry, no tenancy in relation to Property A has been registered during the last three financial years ended 31 March 2005 of the Company and up to the Latest Practicable Date. Based on the land search results carried out at the Land Registry during the period starting from 2000 to the Latest Practicable Date, no tenancy agreement subsisting during the three financial years ended 31 March 2005. The net profits or losses attributable to Property A for the three preceding financial years are not available from the vendor.

The previous owner of Property A was Kwok Kee Metal Work Limited, a company incorporated in Hong Kong with limited liability with Chu Yum Cheung and Chan Lau Mei as its shareholders according to the records from the Companies Registry. To the best of the Directors’ knowledge, information and belief having made all reasonable enquiries, they are third parties independent of and not connected with the Company or its connected persons. Kwok Kee Metal Work Limited entered into an agreement to sell Property A to Extra Success International Limited on 24 November 2004. The total consideration was HK$11,463,460 and the acquisition was completed on 8 April 2005. Based on the search results from the Land Registry available to the Company, Kwok Kee Metal Work Limited has held Property A since January 2004.

Property B

Date of the provisional 2 February 2005 agreement: Vendor: Reiphon Development Limited, a company incorporated in Hong Kong with limited liability, which is wholly and beneficially owned by Mr. Tang Kim Kwan. To the best of the Directors’ knowledge, information and belief having made all reasonable enquiries, Reiphon Development Limited and its ultimate beneficial owner are third parties independent of and not connected with the Company or its connected persons. Based on the search results from the Land Registry available to the Company, Reiphon Development Limited has held Property B since January 1994 Purchaser: Supreme Success Limited, a wholly owned subsidiary of the Company

−6 −

LETTER FROM THE BOARD

Property: Units 1 & 87 on the 1st floor, units 1 & 2 on the ground floor and units 9 & 10 on the basement floor of the podium of blocks 1, 2 & 3, City Garden, No. 233 Electric Road, Hong Kong Consideration: HK$50 million payable in cash Deposit: HK$1 million upon signing of provisional agreement and HK$4 million on 17 February 2005 (The remaining consideration was paid on 7 April 2005.) Conditions for completion: Execution of formal agreements to purchase Property A and Property C Date of completion: On or before 7 April 2005 (The conditions for completion had been fulfilled and the acquisition was completed on 7 April 2005)

Property B has a total gross floor area of approximately 18,115 sq.ft. (6 units in total) with an average price of HK$2,760 per sq.ft.. The gross floor area of units in Property B ranges from 1,719 sq.ft. to 3,969 sq.ft.

On the date of completion, the 2 units on the 1st floor and portion of the 2 units on the ground floor with total gross floor area of approximately 10,212 sq.ft. were delivered with existing tenancies and the 2 units on the basement floor and portion of the 2 units on the ground floor with total gross floor area of approximately 7,903 sq.ft. were delivered in vacant possession. Information on existing tenancies is listed out in note (6) of the valuation certificate of Appendix I in this circular.

The vendor confirmed that it would not provide valuation nor financial information (including profit and loss account) of Property B except for the existing tenancies. Accordingly, the Company only obtained copies of the relevant existing tenancy agreements from such vendor. Based on the information obtained from the Land Registry and copies of the existing tenancy agreements from the vendor, units of Property B delivered with existing tenancies generated rental revenue of HK$0.6 million for the year ended 31 March 2003, HK$0.9 million for the year ended 31 March 2004 and HK$1.7 million for the year ended 31 March 2005. The net profits or losses attributable to Property B for the three preceding financial years are not available from the vendor.

Property C

Date of the provisional 3 February 2005 agreement: Vendor: Vicent Limited, a company incorporated in Hong Kong with limited liability, which is beneficially owned by Mr. Kwong King Wah and Mr. Leung Cheuk Lam. To the best of the Directors’ knowledge, information and belief having made all reasonable enquiries, Vicent Limited and its ultimate beneficial owners are third parties independent of and not connected with the Company or its connected persons. Based on the search results from the Land Registry available to the Company, Vicent Limited has held Property C since June 1993

−7 −

LETTER FROM THE BOARD

Purchaser: Supreme Success Limited, a wholly owned subsidiary of the Company Property: Units 1-8, 11-34B, 36A-36B & 38-45 on the basement floor of the podium of blocks 1, 2 & 3, City Garden, No. 233 Electric Road, Hong Kong. There are no units 35, 36 and 37 in the floor plan of the basement of the aforesaid property Consideration: HK$33 million payable in cash Deposit: HK$1 million upon signing of provisional agreement and HK$3.9 million on 7 February 2005 (The remaining consideration was paid on 30 March 2005.) Conditions for completion: (a) Execution of formal agreements to purchase Property A and Property B; and (b) Relevant bank consent on mortgage release Date of completion: On or before 21 July 2005 (The conditions for completion had been fulfilled and the acquisition was completed on 30 March 2005)

Property C has a total gross floor area of approximately 33,907 sq.ft. (43 units in total) with an average price of HK$973 per sq.ft.. The gross floor area of units in Property C range from 200 sq.ft. to 6,870 sq.ft..

On the date of completion, 35 units on the basement floor with total gross floor area of 26,865 sq.ft. were delivered with existing tenancies and 8 units on the basement floor with total gross floor area of 7,042 sq.ft. were delivered in vacant possession. Information on existing tenancies is listed out in note (6) of the valuation certificate of Appendix I in this circular.

Property C was subject to a legal charge to secure general banking facilities dated 18 March 1995 in favour of Union Bank of Hong Kong Limited. The legal charge was released on 30 March 2005. Units 1 to 4 on Basement of Property C are subject to a Memorandum of Outstanding Management Fees and other Charges dated 13 April 2000 in favour of Hsin Chong Real Estate Management Limited. The amount of outstanding management fees and charges amounted to HK$534,571.42, was fully settled by the vendor upon completion of acquisition.

The vendor confirmed that it would not provide valuation nor financial information (including profit and loss account) of Property C except for the existing tenancies. Accordingly, the Company only obtained copies of the relevant existing tenancy agreements from such vendor. Based on the information obtained from Land Registry and copies of the existing tenancy agreements from the vendor, certain units of Property C generated rental revenue of HK$0.9 million for the year ended 31 March 2003, and HK$0.8 million for the year ended 31 March 2004 and HK$1.7 million for the year ended 31 March 2005. The net profits or losses attributable to Property C for the three preceding financial years are not available from the vendor.

−8 −

LETTER FROM THE BOARD

Service Agreement

Date of the agreement:

Party I:

Party II:

Engagement:

2 February 2005

Supreme Success Limited, a wholly owned subsidiary of the Company

Asia Asset Limited is a company incorporated in Samoa on 23 November 2004 with limited liability and which is beneficially owned by Madam Tjong Wei. To the best of the Directors’ knowledge, information and belief having made all reasonable enquiries, they are third parties independent of and not connected with the Company or its connected persons. Asia Asset Limited is specialized in appraisal, consultancy and investment of real estates in Hong Kong and China.

Party II was mandated as project consultant to assist Supreme Success Limited in purchasing of approximately 63,000 sq.ft. shopping space of podium of blocks 1, 2 & 3, City Garden with the following requirements:

  • (a) the shopping space acquired must include all the units on the basement floor;

  • (b) the units on basement floor must be delivered in vacant possession;

  • (c) the closing date must be on or before 30 September 2005;

  • (d) the total purchase cost of the space together with the service fee charged by Party II must not exceed HK$117.7 million (“Mandated Cost”);

  • (e) Party II warrants the retail usage of the space;

  • (f) Party II warrants no illegal structure existing within the shopping space and pays for removal costs, if any; and

  • (g) Party II shall engage licensed estate agency directly to arrange for introduction of Vendors and negotiation with Vendors. The estate agency fee shall be borne by Party II

Service fee:

A service fee of HK$11.1 million determined by the difference between the Mandated Cost and the purchase costs of Property A, Property B and Property C payable to Party II in cash upon successful completion of the acquisition of Property A, Property B and Property C. Supreme Success Limited shall be responsible for legal fees and stamp duty of the acquisition.

−9 −

LETTER FROM THE BOARD

Party II does not have an estate agency licence in Hong Kong. The Company has obtained legal advice from K. C. Yung & Co, Solicitors & Notaries on 17 February 2005 that it is not unlawful for Supreme Success Limited to enter into the Service Agreement with Party II under the laws of Hong Kong. Moreover, this agreement was acknowledged by the Vendors. K. C. Yung & Co. has given and has not withdrawn its written consent to the issue of this circular with references to its advice and its name included herein in the form and context in which they are included.

REASONS AND BENEFITS FOR THE ACQUISITION OF PROPERTY AT CITY GARDEN PODIUM

The principal business activities of the Group consist of investment and management of property and hotel, and investment in securities. The principal activity of each of the Vendors is real estate investment holding.

City Garden is a densely populated private housing estate located at the harbour front of North Point on the island of Hong Kong. The acquisition of Property A, Property B and Property C shall enable the Group to own a total gross floor area of 63,840 sq.ft. retail space, including all units on the basement floor, of the podium of blocks 1, 2 & 3, City Garden. At completion, the relevant Properties with the total gross floor area of 26,763 sq.ft. were delivered in vacant possession whilst the remaining Properties with the total gross floor area of 37,077 sq.ft. were delivered with existing tenancies. The price per sq.ft. varies significantly because the retail units are located on different floors of the podium. The objective of the acquisition is to generate rental revenue for the Group and to gain on the potential capital value growth of the Properties.

The aggregate consideration of property prices and service fees amounted to HK$117.7 million which has been arrived at by reference to the market value, HK$118 million of the three properties as at 2 February 2005 (updated on 8 March 2005) determined by an independent professional property valuer namely Knight Frank Hong Kong Limited. The Directors consider that the terms of the acquisition and the agreement with Party II had been negotiated on an arm’s length basis, are fair and reasonable and is in the best interest of the Company and the shareholders as a whole. Acquisition of the Properties (including the service fee) were solely funded by bank financing secured by the Properties and general bank borrowings secured by Pioneer Building and will be accounted for as investment properties. All such bank borrowings were also guaranteed by the Company. Approximately 46% of the consideration was financed by bank loan repayable more than 1 year but not exceeding 5 years and approximately 54% of the consideration was financed by bank loans repayable within 1 year.

The effect of acquisition on the earnings of the Group could not be reliably estimated at the date of this circular. This can be illustrated by the fact that out of the total 51 units, 11 units of the Properties are the subject of six separate tenancies with terms expiring on dates ranging from 14 May to 31 August 2005 and 28 units which are the subject of two separate monthly tenancies terminable on one month notice. Based on the existing tenancies, the relevant Properties are expected to generate rental revenue of HK$1.2 million (including HK$0.8 million rental revenue from tenancies determinable on one or three months notice) for the year ended 31 March 2006. The impact on the assets, liabilities and net assets of the Group have been reflected in the proforma statement of assets and liabilities in section 8 of Appendix II in this circular.

−10 −

LETTER FROM THE BOARD

Based on the proforma statement of assets and liabilities in section 8 of Appendix II in this circular and assuming the acquisition of Properties A, B, C and D had taken place on 30 September 2004, the gearing ratio of the Group increased from 9% at 30 September 2004 to 29.5% as a result of the increase in bank financing for the acquisition of the Properties.

MAJOR TRANSACTION AND APPROVAL BY SHAREHOLDERS

The Group intends to own substantial interests in the City Garden Podium. The acquisition of Property A, Property B and Property C shall enable the Group to own a total gross floor area of 63,840 sq.ft. retail space, including all units on the basement floor, of the podium of blocks 1, 2 & 3, City Garden. The aforesaid acquisition on an aggregate basis constitutes a major transaction of the Company under Rule 14.06(3) of the Listing Rules and must be made conditional on shareholders’ approval. Pursuant to Rule 14.44(2), a written shareholders’ approval was obtained on 7 February 2005 from the following closely allied group of shareholders who together hold 55.42% in nominal value of the securities giving the right to attend and vote at general meeting to approve the transaction:

  • (1) Forward Investments Inc., wholly owned by the YCK Trust, a discretionary trust, of which Madam Y. C. Koo, the mother of Rossana Wang Gaw (an executive director of the Company) is the sole beneficiary, owns 181,388,105 shares (23.58%) of the Company

  • (2) Asset-Plus Investments Ltd., wholly and beneficially owned by Winfred Ho and Elsa Wang Ho who are a married couple and respectively the brother-in-law and sister of Rossana Wang Gaw (an executive director of the Company), owns 68,076,076 shares (8.85%) of the Company

  • (3) Intercontinental Enterprises Corporation, wholly owned by the KYC 1991 Trust, a discretionary trust, of which Rossana Wang Gaw (an executive director of the Company) is the sole beneficiary, owns 123,148,701 shares (16.01%) of the Company

  • (4) Vitality Holdings Limited, wholly owned by Rossana Wang Gaw (an executive director of the Company), owns 15,934,364 shares (2.07%) of the Company

  • (5) Rising Crescent Enterprises Limited, wholly owned by the RGK Trust, a discretionary trust, of which Kenneth Gaw, an executive director of the Company (the son of Rossana Wang Gaw, an executive director of the Company) is the sole beneficiary, owns 27,537,243 shares (3.58%) of the Company

  • (6) Fortune South China Limited, wholly owned by Kenneth Gaw (an executive director of the Company), owns 8,453,375 shares (1.10%) of the Company

  • (7) Kenneth Gaw (an executive director of the Company) owns 1,805,527 shares (0.23%) of the Company

The number of issued shares of the Company on 7 February 2005 was 769,359,104.

−11 −

LETTER FROM THE BOARD

The closely allied group of shareholders has been voting in the same way in all resolutions since they were shareholders of the Company. They have been shareholders of the Company for over 5 years. The most recent major transaction that was approved by written approval from these shareholders in lieu of shareholders approval at general meeting pursuant to Rule 14.44 of the Listing Rules was the formation of a joint venture announced by the Company on 25 May 2004. They are being regarded as “acting in concert” for the purpose of the Takeover Code. Except for the acquisition of assets from the Company by the closely allied group of shareholders in the major and connected transaction as announced by the Company on 13 January 2000, there has been no past or present business association among them.

Such shareholders and their respective associates have no interest in this major transaction which is different from other shareholders of the Company. The Company confirms that the closely allied group of shareholders and their ultimate beneficial owners and their respective associates have not dealt and are aware that they must not deal in the Company’s securities before information relating this transaction is made available to the public. None of the Vendors, Party II or their respective ultimate beneficial owners and associates hold any shares in the Company. No shareholder or his associates have any interest in the transaction which is different from other shareholders of the Company. No shareholder shall be required to abstain from voting if the Company were to convene a general meeting for the approval of the transaction. A shareholders’ meeting will therefore not be convened for the purpose of obtaining shareholders’ approval.

INFORMATION FOR MAJOR TRANSACTION

The Company acquainted with the Vendors via Party II. The Company confirms that to the best of the Directors’ knowledge, information and belief having made all reasonable enquiry, Vendors and Party II and their ultimate beneficial owners are third parties independent of each other, Vendor D, the vendor in the acquisition of Paliburg Plaza and Kowloon City Plaza as announced by the Company on 25 May 2004 and their respective ultimate beneficial owners and the Company and its connected persons and do not hold any shares in the Company.

DISCLOSEABLE TRANSACTION: ACQUISITION OF PROPERTY AT GREAT EAGLE CENTRE

Property D

Date of the agreement: 4 February 2005 Purchaser: Anpona Investments Limited, a wholly owned subsidiary of the Company

Vendor: Nedcor Asia Limited is a wholly owned subsidiary of Nedcor Group, a leading financial institution in South Africa. To the best of the Directors’ knowledge, information and belief having made all reasonable enquiries, they are third parties independent of and not connected with the Company or its connected persons

−12 −

LETTER FROM THE BOARD

Property: Units 8-11 on the 18th floor, Great Eagle Centre, No. 23 Harbour Road, Hong Kong Consideration: HK$34 million payable in cash Payment terms: HK$3.4 million was paid to the vendor as deposit. Balance of the purchase price HK$30.6 million shall be paid upon completion of the transaction on or before the date of completion. Date of completion: On or before 29 April 2005 (The acquisition was completed on 29 April 2005)

The property has a gross floor area of approximately 6,630 sq.ft. It was delivered in vacant possession on the date of completion. There were no rental revenue nor any other source of revenue generated by Property D for the last three financial years of the Company ended 31 March 2005 immediately preceding the agreement. Agent commission to FPDSavills (Hong Kong) Limited of HK$0.2 million, legal fees and stamp duty were paid by the Company for the acquisition of Property D.

REASONS AND BENEFITS FOR THE ACQUISITION OF PROPERTY AT GREAT EAGLE CENTRE

The principal business activities of the Group consist of investment and management of property and hotel, and investment in securities. The vendor is a financial institution.

The property is an office premise in a high-grade commercial building located at the harbour front of Wan Chai, Hong Kong. The objective of acquisition is to generate rental revenue for the Group.

The Directors confirm that the consideration for the property has been determined after arm’s length negotiations between the parties with reference to recently completed market transactions of similar property within the estate in the last quarter of 2004. No independent valuation was carried out for the property. The Directors consider the terms of the agreement are fair and reasonable and in the best interest of the Company and shareholders as a whole. Acquisition of the property was solely funded by bank financing secured by Property D and general bank borrowings secured by Pioneer Building and will be accounted for as investment property. All such bank financing and bank borrowings were also guaranteed by the Company. Approximately 65% of the consideration was financed by bank loan repayable more than 1 year but not exceeding 5 years and approximately 35% of the consideration was financed by bank loans repayable within 1 year.

The effect of acquisition on the earnings of the Group could not be reliably estimated at the date of this circular because the property will be vacant upon possession. The impact on the assets, liabilities and net assets of the Group have been reflected in the proforma statement of assets and liabilities in section 8 of Appendix II in this circular. Based on the proforma statement of assets and liabilities in Section 8 of Appendix II in this circular and assuming the acquisition of Properties A, B, C and D had taken place on 30 September 2004, the Group’s gearing ratio increased from 9% to 14.9% as a result of the increase in bank financing for the acquisition of Property D.

−13 −

LETTER FROM THE BOARD

DISCLOSEABLE TRANSACTION OF THE COMPANY

The transaction contemplated under the agreement constitutes a discloseable transaction of the Company under Rule 14.06(2) of the Listing Rules.

INFORMATION FOR DISCLOSEABLE TRANSACTION

The Company get acquainted with Vendor D through FPDSavills (Hong Kong) Limited, a real estate agent independent of the Company. The Company confirms that to the best of the Directors’ knowledge, information and belief having made all reasonable enquiry, Nedcor Asia Limited and its ultimate beneficial owner, Nedcor Group, in the aforesaid discloseable transaction are third parties independent of the vendors of Property A, Property B and Property C, the vendor in the acquisition as announced by the Company in May 2004 and their respective ultimate beneficial owners and the Company and its connected persons and do not hold any shares in the Company.

Your attention is drawn to the information set out in the appendices in this circular.

Yours faithfully, For and on behalf of Pioneer Global Group Limited Kenneth Gaw

Managing Director

−14 −

VALUATION REPORT

APPENDIX I

The following is the text of a letter and valuation certificate from Knight Frank Hong Kong Limited, an independent registered professional surveyor, in connection with their valuation as at 8 March 2005 of the Properties, prepared for the purpose of incorporation in this circular.

==> picture [115 x 62] intentionally omitted <==

==> picture [109 x 77] intentionally omitted <==

6 June 2005

The Directors Pioneer Global Group Limited Suites 3001-3, 30th Floor, Office Tower Convention Plaza No. 1 Harbour Road Wanchai Hong Kong

Dear Sirs,

In accordance with your instructions for us to value the property in Hong Kong (as per the attached valuation certificate) to be acquired by Pioneer Global Group Limited (the “Company”), we confirm that we have carried out inspections, made relevant enquiries and searches and obtained such further information as we consider necessary for the purpose of providing you with our opinion of value of the property as at 8 March 2005.

We have valued the property at its open market value which we would define as meaning “the best price at which the sale of an interest in a property might reasonably be expected to have been completed unconditionally for cash consideration on the date of valuation, assuming:

  • (a) a willing seller;

  • (b) that, prior to the date of valuation, there had been a reasonable period (having regard to the nature of the property and the state of the market) for the proper marketing of the interest, for the agreement of price and terms and for the completion of the sale;

  • (c) that the state of the market, level of values and other circumstances were, on any earlier assumed date of exchange of contracts, the same as on the date of valuation;

  • (d) that no account is taken of any additional bid by a prospectively purchaser with a special interest; and

−15 −

VALUATION REPORT

APPENDIX I

  • (e) that both parties to the transaction had acted knowledgeably, prudently and without compulsion”.

Our valuation has been made on the assumption that the owners sell the property on the open market in its existing state without the benefit of deferred terms contracts, leasebacks, joint ventures, management agreements or any similar arrangement which would serve to increase the value of the property.

We have generally valued the property by reference to comparable market transactions and where appropriate on the basis of capitalization of the net income shown on the schedules handed to us. In valuing those portions of the property which are vacant, we have adopted Direct Comparison Method by making reference to comparable sales transactions. For those portions of the property which are subject to existing tenancies, we have valued them by Investment Method whereby the current rents passing are capitalized for the residue of their tenancy terms, with reversionary interests to vacant possession deferred for the same periods. We have allowed for outgoings and in some cases made provisions for reversionary income potential.

We have relied to a considerable extent on the information provided by the Company and have accepted advice given to us by the Company on such matters as statutory notices, easements, tenure, occupancies, lettings, floor areas and all other relevant matters. We have caused searches to be made at the Land Registry. However, we have not scrutinised the original documents to verify ownership or to verify any lease amendments which may not appear on the copies handed to us. All documents and leases have been used as reference only and all dimensions, measurements and areas are approximate.

We have inspected the exterior of the property. During the course of our inspection, we did not note any serious defects. However, no structural survey has been made and we are therefore unable to report as to whether the property is or is not free of rot, infestation or any other defects. No tests were carried out on any of the services.

No allowance has been made in our valuation for any charges, mortgages or amounts owing on the property nor for any expenses or taxation which may be incurred in effecting a sale. Unless otherwise stated, it is assumed that the property is free from encumbrances, restrictions and outgoings of any onerous nature which could affect its value.

Our valuation is prepared in accordance with the Hong Kong Guidance Notes on the Valuation of Property Assets published by the Hong Kong Institute of Surveyors and in compliance with Chapter 5 of the Listing Rules published by the Stock Exchange of Hong Kong Limited.

We enclose herewith our valuation certificate.

Yours faithfully, For and on behalf of

KNIGHT FRANK HONG KONG LIMITED Catherine Cheung MHKIS MRICS RPS(GP) Assistant Director

Encl.

Note: Ms. Catherine Cheung has over ten years’ experience in valuation of properties in Hong Kong and the Mainland.

−16 −

VALUATION REPORT

APPENDIX I

VALUATION CERTIFICATE

Property

Description and tenure

Capital value in Particulars of existing state as at occupancy 8 March 2005

Units 1 to 34B, 36A, 36B and 38 to 45 on the portion of Basement, units 1 and 2 on the portion of Ground Floor and units 1, 47, 59 and 87 on the portion of First Floor; all of the Podium of Blocks 1, 2 and 3 of City Garden (all known as Maxi Mall), No. 233 Electric Road, North Point, Hong Kong.

2,063/23,043rd of

2,541/100,180th shares of and in Inland Lot No. 8,580, 9,991/24,247th of 1,635/100,180th shares of and in Inland Lot No. 8580 and 1,135/100,180th shares of and in Inland Lot No. 8,580.

The property comprises a number of shop units located on the Basement, Ground Floor and First Floor of a 3-storey commercial podium on which 3 high-rise residential block are erected within a private residential development known as City Garden. The property was completed in about 1983 with subsequent renovation done to the commercial podium.

The saleable areas of the property are approximately as follows:

Floor
Units on
Basement
Units on
Ground Floor
Units on First
Floor
Total:
Saleable
Area
(sq.ft.)
21,980
2,108
10,396
34,484
Gross
Floor
Area
(sq.ft.)
40,326
3,871
19,643
63,840

With the exception of HK$118,000,000 about 20,393 sq.ft. saleable area or about 37,077 sq.ft. gross floor area which are subject to eight tenancies (Note 6) with the latest tenancy expiring in August 2005 at total rent of approximately HK$323,000 per month, the remaining portion of the property is vacant.

The property is held under a Conditions of Exchange for a term of 75 years renewable for another 75 years commencing from 31 August 1914.

The Government rent for the whole lot is HK$7,676,722 per annum.

Notes:

  • (1) The registered owners of the property are as follows:

  • (i) Units 9 and 10 on Basement, units 1 and 2 on Ground Floor and units 1 and 87 on First Floor – Reiphon Development Limited;

  • (ii) Units 47 and 59 on First Floor – Kwok Kee Metal Work Limited which entered into an agreement to sell units 47 and 59 on First Floor to Extra Success International Limited on 24 November 2004. The total consideration shall be HK$11,463,460 and the completion date shall take place on or before 10 May 2005;

  • (iii) Units 1 to 8, 11 to 34B, 36A, 36B and 38 to 45 on Basement Floor – Vicent Limited.

  • (2) Units 47 and 59 on First Floor are subject to a Mortgage dated 15 January 2004 in favour of Bank of China (Hong Kong) Limited and an Agreement for Sale and Purchase dated 24 November 2004 in favour of Extra Success International Limited.

−17 −

VALUATION REPORT

APPENDIX I

  • (3) Units 1 to 8, 11 to 34B, 36A, 36B and 38 to 45 on Basement are subject to a Legal Charge to secure general banking facilities dated 18 March, 1995 in favour of Union Bank of Hong Kong Limited.

  • (4) Units 1 to 4 on Basement are subject to a Memorandum of Outstanding Management Fees and other Charges dated 13 April 2000 in favour of Hsin Chong Real Estate Management Limited. The amount of outstanding management fees and charges amounted to HK$534,571.42, will be fully settled by the vendor upon completion of acquisition.

  • (5) The breakdown of the valuation to various portions are listed as follows:

  • (i) Units 9 and 10 on Basement, units 1 and 2 on Ground Floor and HK$55,000,000 units 1 and 87 on First Floor

  • (ii) Units 47 and 59 on First Floor HK$24,500,000 (iii) Units 1 to 8, 11 to 34B, 36A, 36B and 38 to 45 on Basement Floor HK$38,500,000

  • (6) Tenancy details:

  • (i) Shop 1B on Ground Floor, having a gross floor area of about 662 sq.ft., is let for 1 year from 21 July 2004 to 20 July 2005 at HK$18,000 per month exclusive of rates and management fee.

  • (ii) Shop 2 on Ground Floor, having a gross floor area of about 1,725 sq.ft., is let for 2 years from 1 January 2004 at HK$65,000 per month for the period from 1 January 2004 to 30 June 2004 and thereafter at HK$68,000 per month exclusive of rates and management fee. The tenant has already confirmed in writing to terminate the aforesaid tenancy with effect from 30 June 2005.

  • (iii) Shops 1 and 87 on First Floor, having a gross floor area of about 7,825 sq.ft., are let for 3 years from 15 May 2002 at HK$60,000 per month exclusive of rates and management fee.

  • (iv) Nos. 1 to 4 on Basement, having a gross floor area of about 4,480 sq.ft., are let for 2 years from 15 August 2003 at HK$52,000 per month inclusive of rates, air-conditioning and management charges and subject to 3-month notice for early termination.

  • (v) Nos. 12 to 21, 24 to 31, 32 to 33, 34A to 34B, 36A to 36B and 38 to 39 on Basement, having a gross floor area of about 11,523 sq.ft., are let on monthly basis at HK$65,000 per month inclusive of rates, air-conditioning and management charges and subject to 1-month notice for early termination.

  • (vi) Nos. 7 & 8 on Basement, having a gross floor area of about 3,570 sq.ft., are let for 1 year from 1 September 2004 at HK$45,000 per month inclusive of rates, air-conditioning and management charges and subject to 1-month notice for early termination.

  • (vii) No. 40 on Basement, having a gross floor area of about 6,870 sq.ft., is let for 1 year from 1 September 2004 at HK$10,000 per month inclusive of rates, air-conditioning and management charges and subject to 1-month notice for early termination.

  • (viii) Nos. 22-23 on Basement, having a gross floor area of about 422 sq.ft., are let on monthly basis at HK$5,000 per month inclusive of rates, air-conditioning and management charges and the agreement is not in writing.

  • (7) As per the formal agreements for sale and purchase provided by the Company in regards to the occupancy of the basement units, most of these units, though subject to various tenancies, are able to have such tenancies early terminated by serving 1 or 3 months’ notice. According to the formal agreements for sale and purchase, with the exception of those tenancies described in the column under “Particulars of occupancy” and note (6) above, the remaining units are vacant.

−18 −

FINANCIAL INFORMATION

APPENDIX II

1. INDEBTEDNESS

At the close of business on 31 March 2005, being the latest practicable date for the purpose of this indebtedness statement, the Group had outstanding borrowings from banks of approximately HK$165.2 million comprising short term secured loans of approximately HK$143.7 million and long term loan of approximately HK$21.5 million, not guaranteed by any party outside the Group. The Group also had contingent liabilities of approximately HK$0.3 million comprising a guarantee for payment of drawn banking facilities to an associate of the Group amounting to approximately HK$0.1 million and guarantee given to a banker in lieu of utility deposits amounting to approximately HK$0.2 million in respect of Pioneer Estates Limited, a wholly owned subsidiary of the Company.

Save as aforesaid and apart from intra-group liabilities, the Group did not have outstanding at the close of business on 31 March 2005 any issued and outstanding or authorised to be issued or otherwise created but unissued debt securities or loan capital, other borrowings or indebtedness in the nature of borrowings of the Group including guaranteed, unguaranteed, secured and unsecured bank overdrafts, loans or other similar indebtedness, liabilities under acceptance or acceptance credits, debentures, mortgages, charges, hire purchase commitments, guarantees or other material contingent liabilities.

Foreign currency amounts have been translated into Hong Kong dollars at the approximate rates of exchange prevailing at the close of business on 31 March 2005.

2. WORKING CAPITAL

The Directors are of the opinion that taking into account the Group’s available facilities from financial institutions and internal resources, the Group has sufficient working capital to satisfy its requirements for at least the next twelve months from the date of this circular.

3. MATERIAL ADVERSE CHANGE

The Directors are not aware of any material adverse change in the financial or trading position of the Group since 31 March 2004, being the date up to which the latest published audited consolidated financial statements of the Group were made. The Directors are also of the view that the working capital available for the Group is sufficient.

−19 −

FINANCIAL INFORMATION

APPENDIX II

4. OTHER FINANCIAL INFORMATION

For the purpose of acquisition of Properties A, B, C and D, the Group obtained the following bank borrowings:

For the acquisition of Properties A, B
and C:
Secured bank loans
– repayable within one year
– repayable more than one year
but not exceeding five years
For the acquisition of Property D:
Secured bank loans

– repayable within one year
– repayable more than one year
but not exceeding five years
Bank borrowings obtained
Before
31 March
2005
After
31 March
2005
Total
HK$’ million
HK$’ million
HK$’ million
22.2
41.5
63.7
21.5
32.5
54.0
43.7
74.0
117.7
Bank borrowings obtained
Before
31 March
2005
After
31 March
2005
Total
HK$’ million
HK$’ million
HK$’ million
22.2
41.5
63.7
21.5
32.5
54.0
43.7
74.0
117.7
Bank borrowings obtained
Before
31 March
2005
After
31 March
2005
Total
HK$’ million
HK$’ million
HK$’ million
22.2
41.5
63.7
21.5
32.5
54.0
43.7
74.0
117.7
117.7
3.4
8.5
22.1
11.9
22.1
3.4 30.6 34.0
  • not guaranteed by any party outside the Group

−20 −

FINANCIAL INFORMATION

APPENDIX II

5. EXTRACT OF THE FINANCIAL STATEMENTS

The following financial information is a reproduction of the relevant information extracted from the audited financial statements of the Group for three years ended 31 March 2004 as published in the respective 2004 and 2003 annual reports and the interim report of the Group for six months ended 30 September 2004. There were no qualified or modified opinions in the auditors’ report for three years ended 31 March 2004.

In respect of the notes to the following financial statements, references to note numbers are the note numbers of the audited financial statements of the Group for the year ended 31 March 2004.

CONSOLIDATED PROFIT & LOSS ACCOUNT

**CONSOLIDATED PROFIT & LOSS ** ACCOUNT ACCOUNT
notes
Turnover of Company and
subsidiaries
2
Properties operating expenses
Purchases for resale
Staff costs
Depreciation & amortisation
Other operating expenses
Operating profit
2
Share of profits and (losses)
of associates
Listed
Unlisted
Finance costs
3a
Net profit/(loss) on disposal of
assets less impairment provisions
3c
Taxation
4
Minority interests
Profit/(loss) attributable to
shareholders
Earnings/(loss) per share
(HK cents)
6
Final dividend (proposed) per share
(HK cents)
7
6 months ended
30 September
2004
2003
(Unaudited) (Unaudited)
HK$’000
HK$’000
16,653
19,913
For the year ended
31 March
2004
2003
2002
(Audited)
(Audited)
(Audited)
HK$’000
HK$’000
HK$’000
35,518
42,264
49,256
(3,744)
(5,462)
(3,970)
(1,286)
(1,966)
(4,200)
(11,039)
(18,151)
(25,063)
(822)
(1,021)
(1,113)
(5,034)
(6,191)
(6,875)
(21,925)
(32,791)
(41,221)
13,593
9,473
8,035
7,017
7,891
7,032
5,062
(12,144)
(26,444)
25,672
5,220
(11,377)
(2,336)
(2,692)
(586)
3,393
1,860
(41,293)
26,729
4,388
(53,256)
(3,645)
(2,687)
(2,126)
23,084
1,701
(55,382)
(1,218)
897
1,844
21,866
2,598
(53,538)
2.92
0.35
(7.11)
1.00

(2,099)
(337)
(4,256)
(307)
(1,940)
(8,939)
7,714
(1,446)
3,027
9,295
(458)
15,071
23,908
(479)
23,429
(92)
(1,945)
(705)
(6,343)
(392)
(2,219)
(11,604)
8,309
1,310
(121)
9,498
(1,328)
1,580
9,750
(672)
9,078
(337)
(3,744)
(1,286)
(11,039)
(822)
(5,034)
(21,925)
13,593
7,017
5,062
25,672
(2,336)
3,393
26,729
(3,645)
23,084
(1,218)
(5,462)
(1,966)
(18,151)
(1,021)
(6,191)
(32,791)
9,473
7,891
(12,144)
5,220
(2,692)
1,860
4,388
(2,687)
1,701
897
(3,970
(4,200
(25,063
(1,113
(6,875
(41,221
8,035
7,032
(26,444
(11,377
(586
(41,293
(53,256
(2,126
(55,382
1,844
23,337
3.12
0.50
8,741
1.17
21,866
2.92
1.00
2,598
0.35

−21 −

FINANCIAL INFORMATION

APPENDIX II

CONSOLIDATED BALANCE SHEET

30 September
2004
(Unaudited)
notes
HK$’000
Non-current assets
Fixed assets
9
172,522
Listed associate
10
50,537
Unlisted associates
11
206,028
Investment securities
12
147,178
Other investments
12
8,999
585,264
Current assets
Debtors, advances &
prepayments
14
11,633
Other investments
12
18,294
Cash and bank balances
28,945
58,872
Current liabilities
Creditors & accruals
15
(11,656)
Secured bank loans &
overdrafts
16
(51,800)
Taxation
(2,154)
(65,610)
Net current (liabilities)/assets
(6,738)
Total assets less current
liabilities
578,526
Non-current liabilities
Secured bank loan
16

Deferred taxation
17
(2,500)
(2,500)
Minority interests
(1,518)
Net assets
574,508
Capital & reserves
Share capital
18
74,895
Reserves
19
499,613
Shareholders’ funds
574,508
30 September
2004
(Unaudited)
notes
HK$’000
Non-current assets
Fixed assets
9
172,522
Listed associate
10
50,537
Unlisted associates
11
206,028
Investment securities
12
147,178
Other investments
12
8,999
585,264
Current assets
Debtors, advances &
prepayments
14
11,633
Other investments
12
18,294
Cash and bank balances
28,945
58,872
Current liabilities
Creditors & accruals
15
(11,656)
Secured bank loans &
overdrafts
16
(51,800)
Taxation
(2,154)
(65,610)
Net current (liabilities)/assets
(6,738)
Total assets less current
liabilities
578,526
Non-current liabilities
Secured bank loan
16

Deferred taxation
17
(2,500)
(2,500)
Minority interests
(1,518)
Net assets
574,508
Capital & reserves
Share capital
18
74,895
Reserves
19
499,613
Shareholders’ funds
574,508
2004
(Audited)
HK$’000
192,437
55,032
204,229
108,456
7,383
At 31 March
2003
2002
(Audited)
(Audited)
HK$’000
HK$’000
242,197
252,802
47,119
41,613
153,783
114,970
108,456
108,456
5,061
4,242
556,616
522,083
6,810
7,529
20,396
16,456
53,919
62,088
81,125
86,073
(15,207)
(12,378)
(64,400)
(33,623)
(1,144)
(992)
(80,751)
(46,993)
374
39,080
556,990
561,163
(21,600)
(22,800)
(2,211)

(23,811)
(22,800)
(1,241)
(2,517)
531,938
535,846
74,898
74,948
457,040
460,898
531,938
535,846
At 31 March
2003
2002
(Audited)
(Audited)
HK$’000
HK$’000
242,197
252,802
47,119
41,613
153,783
114,970
108,456
108,456
5,061
4,242
556,616
522,083
6,810
7,529
20,396
16,456
53,919
62,088
81,125
86,073
(15,207)
(12,378)
(64,400)
(33,623)
(1,144)
(992)
(80,751)
(46,993)
374
39,080
556,990
561,163
(21,600)
(22,800)
(2,211)

(23,811)
(22,800)
(1,241)
(2,517)
531,938
535,846
74,898
74,948
457,040
460,898
531,938
535,846
585,264
11,633
18,294
28,945
58,872
(11,656)
(51,800)
(2,154)
(65,610)
(6,738)
578,526

(2,500)
(2,500)
(1,518)
567,537
4,957
38,603
18,914
62,474
(13,049)
(51,729)
(1,962)
(66,740)
(4,266)
563,271

(2,554)
(2,554)
(2,134)
556,616
6,810
20,396
53,919
81,125
(15,207)
(64,400)
(1,144)
(80,751)
374
556,990
(21,600)
(2,211)
(23,811)
(1,241)
522,083
7,529
16,456
62,088
86,073
(12,378
(33,623
(992
(46,993
39,080
561,163
(22,800
(22,800
(2,517
574,508 558,583 531,938
74,895
499,613
74,898
483,685
74,898
457,040
74,948
460,898
574,508 558,583 531,938

−22 −

FINANCIAL INFORMATION

APPENDIX II

BALANCE SHEET

At 31 March

notes
Non-current assets
Subsidiary companies
13
Unlisted associates
11
Current assets
Debtors, advances & prepayments
Other investments
Cash and bank balances
Current liabilities
Creditors & accruals
Secured bank loan
Taxation
Net current assets
Net assets
Capital & reserves
Share capital
18
Reserves
19
Shareholders’ funds
2004
HK$’000
444,036
38,978
2003
HK$’000
488,031
2002
HK$’000
487,661

487,661
327
11,447
58,474
70,248
(645)
(31,200)

(31,845)
38,403
526,064
74,948
451,116
526,064
483,014
517
34,697
14,670
49,884
(1,371)
(9,129)
(17)
(10,517)
39,367
488,031
617
15,834
51,035
67,486
(630)
(31,200)
(17)
(31,847)
35,639
487,661
327
11,447
58,474
70,248
(645
(31,200
(31,845
38,403
522,381 523,670
74,898
447,483
74,898
448,772
74,948
451,116
522,381 523,670

−23 −

FINANCIAL INFORMATION

APPENDIX II

CONSOLIDATED CASH FLOW STATEMENT

For the year ended 31 March

notes
Cash flows from operating activities
Profit/(loss) before taxation
Exchange adjustment
Share of net (profits)/losses
of associates
Net (profit)/loss on disposal of
assets less impairment provisions
Depreciation and amortisation
Provision for long service payments
Interest income
Interest expenses
Investment income
– listed
– unlisted
Decrease in debtors, advances
and prepayments
(Decrease)/increase in creditors
and accruals
Cash generated from operations
Hong Kong profits tax (paid)/refunded
Overseas profits tax paid
Net cash inflow from
operating activities
Cash flows from investing activities
Interest received
Dividends received from:
Investment securities
Other investments
Listed associate
Purchase of fixed assets
Proceeds on disposal of fixed assets
Investment in unlisted associates
Capital repayment from
an unlisted associate
Net advances to unlisted associates
Proceeds on disposal
of other investments
Purchase of other investments
Recovery of receivables previously
provided for
Net cash used in investing activities
2004
HK$’000
26,729
237
(12,079)
(3,393)
822
339
(3,231)
2,336
(2,021)
(858)
1,674
(299)
2003
HK$’000
4,388
(29)
4,253
(1,860)
1,021
700
(3,704)
2,692
(1,571)
(429)
1,235
905
2002
HK$’000
(53,256)
316
19,412
41,293
1,113
140
(1,878)
586
(3,384)
(429)
316
239
4,468
435
(955)
3,948
1,868
3,151
662

(43,725)
301
(20,415)
210
(1,080)
50,925
(63,300)
390
(71,013)
10,256
(893)
(273)
9,090
3,290
1,770
1,109
2,728
(1,150)
56,271
(516)
1,694
(53,673)
5,882
(24,618)

(7,213)
7,601
(316)
(288)
6,997
3,458
949
1,051
2,459
(161)
3
(18,768)
945
(33,528)
12,595
(17,613)
5,850
(42,760)
4,468
435
(955
3,948
1,868
3,151
662

(43,725
301
(20,415
210
(1,080
50,925
(63,300
390
(71,013

−24 −

FINANCIAL INFORMATION

APPENDIX II

notes
Cash flows from financing activities
Interest paid
Shares repurchased
Distributions to minority
shareholders
Bank loans (repaid)/raised
23(b)
Other bank loan raised
Net cash (used in)/generated from
financing activities
Net decrease in cash
and cash equivalents
Cash and cash equivalents
at the beginning of the year
Reclassification to creditors
and accruals
Effect of foreign exchange
rate changes
Cash and cash equivalents
at the end of the year
Analysis of the balances of cash
and cash equivalents
Bank balances, cash and deposits
placed with banks of up to
three months’ maturity
Bank overdraft and loans
repayable up to three months
23(a)
Cash and cash equivalents
at the end of the year
2004
HK$’000
(2,311)

(324)
(22,800)
2003
HK$’000
(2,692)
(157)
(379)
(1,200)
2002
HK$’000
(586)
(976)
(144)
22,800
1,200
22,294
(44,771)
74,397

39
29,665
62,088
(32,423)
29,665
(25,435)
(23,558)
(9,281)

24
(4,428)
(40,191)
29,665
1,219
26
22,294
(44,771
74,397

39
(32,815) (9,281)
18,914
(51,729)
53,919
(63,200)
62,088
(32,423
(32,815) (9,281)

−25 −

FINANCIAL INFORMATION

APPENDIX II

CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

For the year ended 31 March

notes
Total equity at 1 April
Effect of adopting SSAP12 (Revised)
Total equity at 1 April as restated
Exchange adjustment of:
– associates
19
– subsidiaries
19
Surplus/(deficit) on revaluation
of investment properties
Net gains/(losses) not recognised
in the profit and loss account
Profit/(loss) for the year
Reserves realised on disposal
of investment properties
Goodwill included in reserves written off
Shares repurchased
Total equity at 31 March
2004
HK$’000
534,149
(2,211)
2003
HK$’000
535,846
(1,773)
2002
HK$’000
584,362

584,362
(59)
691
(11,292)
(10,660)
(53,538)

16,658
(976)
535,846
531,938
4,602
378
1,000
5,980
21,866
(1,201)

534,073
1,946
148
(9,700)
(7,606)
2,598

3,030
(157)
584,362
(59
691
(11,292
(10,660
(53,538

16,658
(976
558,583 531,938

−26 −

FINANCIAL INFORMATION

APPENDIX II

NOTES TO THE FINANCIAL STATEMENTS

For the year ended 31 March 2004

1) SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

(a) Basis of Preparation of Financial Statements

These financial statements are prepared under historical cost convention as modified by the revaluation of investment properties and the valuation to fair value of other investments, and in accordance with accounting principles generally accepted in Hong Kong including Statements of Standard Accounting Practice (“SSAP”) and Interpretations issued by the Hong Kong Society of Accountants, and with the disclosure requirements of the rules governing the listing of securities on The Stock Exchange of Hong Kong Limited and of the Hong Kong Companies Ordinance.

In the current year, the Group has adopted the SSAP 12 (Revised) effective for accounting periods commencing on or after 1 April 2003. The principal effect of the SSAP 12 (Revised) is in relation to deferred taxation. Details of the accounting policy and its effect are set out in note (1)(l) to the financial statements.

(b) Consolidation

The consolidated financial statements incorporate the financial statements of the Company and its subsidiaries made up to 31 March each year together with the Group’s share of the net assets and post-acquisition results of the associated companies using the equity method of accounting.

(c) Goodwill

Goodwill arising on the acquisition of subsidiaries and associates represents the excess of the cost of the acquisition over the Group’s share of the fair values ascribed to the identifiable assets and liabilities as at the date of acquisition.

In accordance with SSAP 30, goodwill arising on acquisition occuring on or after 1 April 2001 is recognised in the consolidated balance sheet as an asset and amortised on the straight-line basis over its estimated useful life.

Goodwill arising on acquisitions previously written off to reserves in the year prior to 1 April 2001 remains eliminated against reserves with subsequent review of impairment.

(d) Subsidiaries

A subsidiary is an entity over which the Company has direct or indirect control. In the case of limited companies, control means the continuing ability to exercise more than half of the voting rights or to appoint a majority of the directors. In the case of partnerships, control means the continuing ability to exercise more than half of the voting rights or to appoint the general partner.

The Company’s interests in subsidiaries are stated at cost less provision for impairment losses.

(e) Associates

An associate is an entity, other than a subsidiary, over which the Group has the ability to exercise significant influence, including participation in financial and operating policy decisions.

Investments in associates are stated in the consolidated balance sheet at the Group’s share of the net assets less provision for impairment losses and in the balance sheet of the Company at cost less provision for impairment losses.

−27 −

FINANCIAL INFORMATION

APPENDIX II

(f) Fixed Assets and Depreciation

  • (1) Investment properties

Properties which are intended to be held for long-term rental income purposes are classified as investment properties. Investment properties are revalued annually by independent professional valuers on an open market value basis. Changes in the value of investment properties are dealt with in the investment properties valuation reserve. If the total of this reserve is insufficient to cover a deficit on a portfolio basis, the excess of the deficit is charged to the profit and loss account. On disposal of a revalued investment property, the relevant revaluation surplus or deficit is transferred to the profit and loss account.

(2) Other fixed assets

Other fixed assets are stated at cost less depreciation less provision for impairment losses.

(3) Depreciation

Depreciation is calculated to write off the cost or valuation of assets over their estimated useful lives on the following bases:

Investment properties Nil

Other assets 10-30% p.a. reducing balance method

(g) Investment Securities

Investment securities are securities which are intended to be held on a continuous basis, for example for strategic reasons or to cement commercial relationships.

Investment securities are stated at cost less provision for impairment losses.

(h) Other Investments

Other investments are securities, other than investments in subsidiaries, associates and investment securities, the accounting policies for which are disclosed above. Other investments intended by the directors to be held for more than one year are classified as non-current assets and other investments intended by the directors to be held for less than one year are classified as current assets. Other investments are stated at fair value as at the balance sheet date, those listed on a stock exchange being based on the quoted market price of each investment at the balance sheet date, and those unlisted being stated at fair value as estimated by the directors. Changes in fair value are recognised in the profit and loss account as they arise.

(i) Impairment of Assets

At each balance sheet date, the Group reviews the carrying amounts of its tangible and intangible assets to determine whether there is any indication that those assets have suffered an impairment loss. If the recoverable amount of an asset is estimated to be less than its carrying amount, the carrying amount of the asset is reduced to its recoverable amount. An impairment loss is recognised as an expense immediately, unless the relevant asset is carried at a revalued amount, in which case the impairment loss is treated as a revaluation decrease.

Where an impairment loss subsequently reverses, the carrying amount of the asset is increased to the revised estimate of its recoverable amount, so that the increased carrying amount does not exceed the carrying amount that would have been determined had no impairment loss been recognised for the asset in prior years. A reversal of an impairment loss is recognised as income immediately, unless the relevant asset is carried at a revalued amount, in which case the reversal of the impairment loss is treated as a revaluation increase.

(j) Operating Leases

Leases whereby substantially all the rewards and risks of ownership of assets remain with the leasing company are considered as operating leases. Rental payable and receivable under operating leases are accounted for on a straight line basis over the respective periods of the leases.

−28 −

FINANCIAL INFORMATION

APPENDIX II

(k) Foreign Currencies

Transactions in foreign currencies during the period are translated at exchange rates ruling at transaction dates. Monetary assets and liabilities in foreign currencies and the financial statements of overseas subsidiaries and associates are translated into Hong Kong Dollars at exchange rates ruling at the balance sheet date.

Differences on foreign currency translation are dealt with in the profit and loss account except that differences arising from the translation of overseas subsidiaries and associates are taken directly to the exchange reserve.

On consolidation, the profit and loss accounts of overseas subsidiaries and associates are translated to Hong Kong dollars at the weighted average exchange rates for the year, and their balance sheets are translated to Hong Kong dollars at the exchange rates at the balance sheet date. The resulting translation differences are included in the exchange reserve.

For the purpose of the consolidated cash flow statement, the cash flows of overseas subsidiaries are translated to Hong Kong dollars at the exchange rates at the dates of the cash flows. Frequently recurring cash flows of overseas subsidiaries which arise throughout the year are translated to Hong Kong dollars at the weighted average exchange rates for the year.

The main exchange rates used at the balance sheet date are:

US$1.00 = HK$7.80 (2003: HK$7.80) Baht 100 = HK$19.83 (2003: HK$18.19)

(l) Deferred Taxation

Pursuant to the SSAP 12 (Revised), deferred taxation is provided in full, using the liability method, on temporary differences arising between the tax bases of assets and liabilities and their carrying amounts in the accounts. Tax rates enacted by the balance sheet are used to determine deferred taxation. Deferred tax assets are recognised to the extent that it is probable that future taxable profit will be available against which the temporary differences and tax losses can be utilised.

In prior year, deferred taxation was accounted for using the liability method in respect of timing differences which were expected with reasonable probability to crystallise in the foreseeable future. The adoption of the SSAP 12 (Revised) represents a change in accounting policy which has been applied retrospectively, and the comparatives amounts have been restated accordingly.

This change in accounting policy has resulted in prior period adjustments to the opening balance of retained earnings as at 1 April 2003 which has been restated and decreased by HK$2,206,000 (1 April 2002: HK$1,773,000), and to the opening balance of the exchange reserve which has been restated and reduced by HK$5,000 (1 April 2002: Nil).

(m) Revenue Recognition

  • (1) Rental income

Rental income is recognised on a straight line basis over the periods of the leases.

  • (2) Rendering of services

Services income is recognised when the services are rendered.

  • (3) Dividend income

Dividend income from listed investments is recognised when the share price of the investment goes ex-dividend. Dividend income from unlisted investments is recognised when the Group’s right to received payment is established.

  • (4) Interest income

Interest income is recognised on a time proportion basis.

−29 −

FINANCIAL INFORMATION

APPENDIX II

  • (5) Sales of investments

Profits and losses on sales of investments are recognised when the transaction is completed and represent the difference between the estimated net proceeds and the carrying amount of the investments.

(n) Employee Benefits

(1) Retirement scheme

The Group participates in a defined contribution mandatory provident fund retirement benefits scheme in compliance with the Mandatory Provident Fund Schemes Ordinance. The assets of this scheme are held separately from those of the Group and administered independently. The Group’s contributions are recognised in the profit and loss account when incurred.

(2) Long service payments

Certain of the Group’s employees have completed the required number of years of service in order to be eligible for long service payments under the Employment Ordinance in the event of termination of their employment, including retirement. The Group is liable to make such payments in the event that such a termination of employment meets the circumstances specified in the Employment Ordinance.

The Group has had and continues to maintain a provision in respect of probable future long service payments expected to be made. The provision is based on an estimate of future payments which have been earned by the employees, including executive directors, from their service to the Group, net of the Group’s employer contributions to the mandatory provident fund scheme.

(3) Share option scheme

The Group operated a share option scheme, details of which are provided in note 24. Upon the exercise of share options, no charge is recorded in the profit and loss account. The resulting shares issued are recorded by the Company as additional share capital at the nominal value of the shares, and the excess of the exercise price per share over the nominal value of the shares is recorded by the Company in the share premium account. Options which are cancelled prior to their exercise date, or which lapse, are deleted from the register of outstanding options.

2) SEGMENT INFORMATION

Segment information is presented in respect of the Group’s primary business segment and secondary geographical segment.

Segment revenue, expenses, results, assets and liabilities include items directly attributable to a segment as well as those that can be allocated on a reasonable basis to that segment. Unallocated items mainly comprise corporate, financing expenses and non-operating items shown below.

Segment capital expenditure is the total cost incurred during the period to acquire segment assets (both tangible and intangible) that are expected to be used for more than one period.

Turnover from external customers is after elimination of inter-segment turnover. The amount eliminated attributable to Property is HK$32,000 (2003: Nil). The amount eliminated attributable to Investments is HK$330,000 (2003: HK$11,795,000).

−30 −

FINANCIAL INFORMATION

APPENDIX II

Business Segment

Segment turnover
Segment result
Unallocated corporate expenses
Operating profit
Share of profits and (losses)
of associates
– Listed
– Unlisted
Finance costs
Net profit on disposal of assets
less impairment provisions
Taxation
Minority interests
Net profit
Segment assets and liabilities
Segment assets
Investment in associates:
– Listed
– Unlisted
Consolidated total assets
Segment liabilities
Unallocated corporate liabilities
Consolidated total liabilities
Other information
Capital expenditure
Depreciation
Property
2004
2003
HK$’000
HK$’000
24,299
27,200
8,896
8,981


5,062
(12,144)
194,509
258,454


204,229
153,783
(52,282)
(64,786)
1,130
116
672
621
Investments
2004
2003
HK$’000
HK$’000
6,110
5,704
5,741
5,496
7,017
7,891


172,910
175,500
55,032
47,119


(9,865)
(31,311)

17

123
Information
Technology
2004
2003
HK$’000
HK$’000
5,109
9,360
543
(3,866)




3,331
2,885




(1,618)
(4,463)
20
28
150
277
Consolidated
2004
2003
HK$’000
HK$’000
35,518
42,264
Consolidated
2004
2003
HK$’000
HK$’000
35,518
42,264
15,180
(1,587)
13,593
7,017
5,062
(2,336)
3,393
(3,645)
(1,218)
10,611
(1,138
9,473
7,891
(12,144
(2,692
1,860
(2,687
897
21,866
370,750
55,032
204,229
630,011
(63,765)
(5,529)
(69,294)
1,150
822
2,598
436,839
47,119
153,783
637,741
(100,560
(4,002
(104,562
161
1,021

Geographical Segment

Hong Kong
Mainland China
South East Asia
Turnover
2004
2003
HK$’000
HK$’000
33,120
40,411
943
137
1,455
1,716
35,518
42,264
Carrying Amount of
Segment Assets
2004
2003
HK$’000
HK$’000
410,186
463,665
52,248
52,203
167,577
121,873
630,011
637,741
Carrying Amount of
Segment Assets
2004
2003
HK$’000
HK$’000
410,186
463,665
52,248
52,203
167,577
121,873
630,011
637,741
637,741

−31 −

FINANCIAL INFORMATION

APPENDIX II

3) PROFIT/(LOSS) BEFORE TAXATION

(a)
Charging
Borrowing costs for interest expenses on bank loans & overdrafts
Auditors’ remuneration
Depreciation and amortisation
Exchange losses
Provision for long service payments to employees
Contributions to mandatory provident fund
Rental payments under non-cancellable leases
(b)
Crediting
Share of results of listed associate
Share of results of unlisted associates
Rental income from investment properties less direct outgoings
Listed investment income
Unlisted investment income
Interest income
Exchange gain
(c)
Net profit on disposal of assets less impairment provisions
Net profit on disposal of other investments
Profit/(loss) on disposal of fixed assets and investment properties
Gain on disposal of investments in unlisted associates
Gain on forfeiture of deposit relating to an unlisted associate
Gain on winding up of former subsidiary
Unrealised (decrease)/increase in fair value of other investments
– listed
– unlisted
Unrealised holding loss on foreign exchange contract
Impairment losses
– Goodwill in respect of an unlisted associate
– Provision for unlisted associate
– Recovery of (provision for) receivables, debtors and advances
2004
HK$’000
2,336
279
822

339
131
1,254
7,017
5,062
12,079
18,205
2,021
858
3,231
167
2004
HK$’000
331
6,433


2,814
1,911
(666)
(585)

(6,785)
(60)
3,393
2003
HK$’000
2,692
246
1,021
49
700
378
3,192
7,891
(12,144)
(4,253)
19,149
1,571
429
3,704

2003
HK$’000
124
(131)
452
2,161

(162)
(292)

(3,030)
(3,112)
5,850
1,860

−32 −

FINANCIAL INFORMATION

APPENDIX II

4) TAXATION

(a) Taxation

The Company and
its subsidiaries
Hong Kong
– Underprovision
in prior year
Overseas
Associates – overseas
Listed
Unlisted
Tax charge
Current
taxation
HK$’000
1,419
292
6
2004
Deferred
taxation
HK$’000
(62)

Total
HK$’000
1,357
292
6
Current
taxation
HK$’000
450

306
2003
Deferred
taxation
HK$’000
121

Total
HK$’000
571

306
1,717
1,311
326
(62)
277
76
1,655
1,588
402
756
1,498
121
312
877
1,810
3,354 291 3,645 2,254 433 2,687

Hong Kong profits tax has been provided at the rate of 17.5% (2003: 16%) on the estimated Hong Kong source assessable profits for the year. Overseas tax has been provided at the applicable rates in the countries in which the tax is levied.

Of the deferred tax charge of HK$291,000 for the year, HK$153,000 (2003: Nil) is attributable to the increase in the tax rate in Hong Kong.

(b) Reconciliation between accounting profits and the tax charge

Profit before taxation
Less: Share of (profits) and losses of associates
– listed
– unlisted
Profit before taxation attributable to the Company and its subsidiaries
Tax on profit before taxation, calculated at the applicable
tax rate of 17.5% (2003: 16%)
Tax effect on non-deductible expenses in determining taxable profit
Tax effect on non-taxable revenue in determining taxable profit
Tax effect of current year’s tax losses not recognised
Tax effect of prior year’s unrecognised tax losses utilised this year
Increase in opening deferred tax liabilities resulting from
an increase in the tax rate
Under provision in respect of prior years
Taxation attributable to the Company and its subsidiaries for the year
2004
HK$’000
26,729
(7,017)
(5,062)
2003
HK$’000
4,388
(7,891
12,144
14,650
2,564
1,359
(2,435)
69
(347)
153
292
8,641
1,383
872
(1,527
518
(369

1,655 877

−33 −

FINANCIAL INFORMATION

APPENDIX II

5) PROFIT/(LOSS) ATTRIBUTABLE TO SHAREHOLDERS

The loss of the Company is HK$1,289,000 (2003: Loss of HK$2,237,000) and is included in determining the net profit attributable to shareholders in the consolidated profit and loss account.

6) EARNINGS PER SHARE

Earnings per share is calculated on profit attributable to shareholders amounting to HK$21,866,000 (2003: HK$2,598,000) and on 748,984,917 shares in issue during the year (2003: on the weighted average number of 749,036,972 shares in issue during the year). No diluted earnings or loss per share have been presented for the years ended 31 March 2004 and 31 March 2003 as the exercise prices of the share options granted by the Company were higher than the fair value per share at the balance sheet date.

7) FINAL DIVIDEND (PROPOSED) PER SHARE

2004 2003
HK$’000 HK$’000
Final dividend proposed after the balance sheet date
of HK1 cent per share (2003: Nil) 7,490

The final dividend of HK1 cent (2003: Nil) per share has been proposed by the Directors and is subject to approval by the shareholders at the forthcoming annual general meeting. The proposed final dividend will be payable in scrip dividend with cash option.

The amount of the dividend if all shareholders choose the cash option, calculated on the shares in issue at the balance sheet date is HK$7,490,000. This amount is not included as a liability in these financial statements.

8) DIRECTORS’ AND SENIOR MANAGEMENT’S EMOLUMENTS

(a) Directors’ Emoluments

(1) Details of Directors’ remuneration charged to the Group’s profit and loss account are set out below:

Fees
Basic salaries, housing and other allowances
and benefits in kind
Contributions to mandatory provident fund
2004
HK$’000
210
6,001
31
6,242
2003
HK$’000
210
6,916
34
7,160

The number of directors fell within emoluments bands as follows:

HK$
Nil-1,000,000
2,000,001-2,500,000
2,500,001-3,000,000
2004
5
1
1
7
2003
5

2
7
  • (2) Share Options to Executive Directors

The Company granted share options to executive directors, details of which are provided in note 24.

−34 −

FINANCIAL INFORMATION

APPENDIX II

(b) Other Senior Management’s Emoluments

  • (1) During the year, the five highest paid individuals included four directors (2003: four directors), details of whose emoluments are included above. The details of the remuneration of the remaining one (2003: one) highest paid individual are set out below:
Salaries, allowances and benefits in kind
Contributions to mandatory provident fund
2004
HK$’000
998
12
1,010
2003
HK$’000
1,236
12
1,248

The remuneration of the individual fell within the band of HK$1,000,001-HK$1,500,000.

  • (2) Share Options to employees

The Company granted share options to employees, details of which are provided in note 24.

9) FIXED ASSETS

At Valuation
At Cost
At 31 March 2003
Additions
Disposals
Exchange adjustment
Revaluation
At 31 March 2004
Accumulated Depreciation
At 31 March 2003
Charge for the year
Disposals
Exchange adjustment
At 31 March 2004
Net book value
At 31 March 2004
At 31 March 2003
Investment
Properties
HK$’000
229,533
9,540
Other
Assets
HK$’000

11,919
Total
HK$’000
229,533
21,459
239,073

(50,575)
242
1,000
189,740




11,919
1,150
(2,741)
29

10,357
8,795
822
(1,980)
23
7,660
250,992
1,150
(53,316
271
1,000
200,097
8,795
822
(1,980
23
7,660
189,740
239,073
2,697
3,124
192,437
242,197

−35 −

FINANCIAL INFORMATION

APPENDIX II

Investment properties comprise the following:

At valuation:
Leasehold properties in Hong Kong – long term
Leasehold properties in Hong Kong – medium term
Freehold properties in Thailand
At cost:
Long term leasehold properties in Mainland China
Freehold property in Myanmar
2004
HK$’000
21,500
152,000
6,703
2003
HK$’000
69,000
152,000
8,533
180,203
7,947
1,590
9,537
229,533
7,950
1,590
9,540
189,740 239,073

Investment properties have been valued as follows:

  • a) Properties in Hong Kong as at 31 March 2004 by AA Property Services Limited, professional valuers, on an open market value basis.

  • b) Properties in Thailand as at 31 March 2002 by Nexus Property Consultants Company Limited, professional valuers, on an open market value basis. An updated valuation has not been obtained as the directors consider that any revaluation difference would not be significant to these financial statements.

  • c) The other properties which are stated at cost, have not been valued as the directors consider that any revaluation difference would not be significant to these financial statements.

Certain properties outside Hong Kong are registered in the names of nominees.

Other assets comprised of furniture and fixtures and motor vehicles.

10) LISTED ASSOCIATE

At cost
Attributable post acquisition reserves
Exchange reserve
Increase in fair value
Share of net assets
Market value
2004
HK$’000
38,471
8,626
6,443
1,492
55,032
47,322
2003
HK$’000
38,471
5,812
1,841
995
47,119
40,570

−36 −

FINANCIAL INFORMATION

APPENDIX II

Particulars of the listed associate are as follows:

Country of Class of shares
Main activity incorporation held
Siam Food Products Public Canned fruits Thailand Ordinary
Company Limited for exports

The Group holds 14.31% (2003: 14.31%) of the ordinary share capital of Siam Food Products Public Company Limited (“Siam Food”) which is listed on the Stock Exchange of Thailand, and it accounts for this investment as an associate on the ground that the Group exercises significant influence.

In the opinion of the directors the Group exercises significant influence over Siam Food following the appointment of Mr. Kenneth Gaw, the Group’s managing director, as a director of Siam Food and his continuing activity in that appointment. Furthermore the Group is the largest single shareholder in Siam Food. Significant influence is considered to have commenced for financial statements purposes on 1 April 2001.

Siam Food draws up its audited financial statements to 31 December of each year and it publishes unaudited financial information quarterly. The currency of its financial statements is the Thai Baht. Financial information summarized from published sources is as follows:

Result for the year ended 31 March 2004:
Turnover
Profit before the following items
Prior period adjustments
Share of result of associated company and a joint venture
Profit before taxation
Taxation
Net profit for the year
Balance sheet as at 31 March 2004:
Property, plant and equipment and plantation
Associated company and joint venture
Other non-current assets
Inventories
Other current assets
Current liabilities
Minority interests
Represented by:
Issued share capital, share premium and other reserves
Retained earnings
Shareholders’ funds at 31 March 2004
2004
Baht ’000
2,540,360
2003
Baht ’000
2,140,110
236,281
(12,434)
59,412
283,259
(57,401)
225,858
960,901
540,757
25,595
1,527,253
572,748
395,147
(532,113)

1,963,035
600,769
1,362,266
1,963,035
148,583
703
88,014
237,300
(38,011)
236,281
(12,434
59,412
283,259
(57,401
199,289
1,033,063
585,490
106,825
1,725,378
552,712
473,246
(670,553)
(12,577)
960,901
540,757
25,595
1,527,253
572,748
395,147
(532,113
2,068,206
600,448
1,467,758
600,769
1,362,266
2,068,206

−37 −

FINANCIAL INFORMATION

APPENDIX II

Equity accounting requires, inter alia, that as at the date of acquisition the cost of the investment is compared with the fair values of the underlying net assets; in this case it was determined that the excess of the Group’s share of the book value of Siam Food’s net assets over the cost of the investment was represented by a fair value difference ascribed collectively to Siam Food’s property, plant, equipment and capitalized plantation cost.

The fair value difference at the date Siam Food became an associate was HK$4,974,000.

The directors consider it reasonable to amortise the fair value difference of HK$4,974,000 over a 10 year period effective 1 April 2001 so that each year HK$497,400 is included in the Group’s share of Siam Food’s net profit. However, the Group’s accounting policy on impairment of assets will be applied to this amount in accordance with SSAPs issued by the Hong Kong Society of Accountants.

A reconciliation from Siam Food’s profit to the Group’s attributable share of profit for year ended 31 March 2004 is as follows:

Siam Food’s profit before taxation as above
Group’s share before adjustment, translated into
HK$ at 0.192 in 2004 (2003: 0.1824)
Add: Fair value increment for the year
Group’s share of profit
UNLISTED ASSOCIATES
At cost
Goodwill written off
Impairment loss
Exchange reserves
Attributable post acquisition losses
Share of net assets
Amount due from associates
2004
Baht ’000
237,300
2004
HK$’000
6,519
498
7,017
2004
HK$’000
130,580
(5,188)
(11,497)
46
(44,604)
2003
Baht ’000
283,259
2003
HK$’000
7,393
498
7,891
2003
HK$’000
135,661
(5,188)
(4,712)
46
(60,051)
65,756
88,027
153,783
69,337
134,892
65,756
88,027
204,229

11) UNLISTED ASSOCIATES

During the year, cost of HK$3,904,000 and the advances of HK$6,807,000 in respect of the investment in iShipExchange Corporation and iShipExchange Limited was transferred to other investments held under non-current assets together with the corresponding transfer of post acquisition loss of HK$10,711,000.

−38 −

FINANCIAL INFORMATION

APPENDIX II

Particulars of unlisted associates are as follows:

(a) Associates held by the Group

Name of company
Main activity
Country of
incorporation
Percentage
of ordinary
shares held
Easy Group (BVI)
Holdings Ltd.
Investment
British Virgin
Islands
28
Global Gateway, L.P.
Telecom
Infrastructure
United States
20
Grand Prospect
Enterprise Limited
Inactive
Hong Kong
49.5
Grandsworth Pte. Ltd.
Investment
Singapore
50
Keencity Properties Limited
(operates in Thailand)
Investment
British Virgin
Islands
49.5
PGG Siam Property Fund
Real Estate
Thailand
49.5
Pioneer iNetwork Limited
Investment
Hong Kong
50
Strand Hotels International
Limited (the hotels
operate in Myanmar)
Hotels
British Virgin
Islands
28
Winman Investment Limited
Real Estate
Hong Kong
35
Associates held by the Company
2004
HK$’000
Unlisted shares, at cost
516
Amount due by associates
38,462
38,978
Name of company
Main activity
Country of
incorporation
Percentage
of ordinary
shares held
Pioneer Hospitality Siam
(GBR) Limited
Hotel operator
Thailand
49.5
Tidefull Investment Limited

Investment
Liberia
50
Effective
Group
percentage
28
20
49.5
50
49.5
49.5
50
28
35
2003
HK$’000

Effective
Group
percentage
49.5
50

(b) Associates held by the Company

Except as indicated, the principal countries of operation of the associates are the same as that of their incorporation.

* operates in Hong Kong

The share of turnover, results and net assets of unlisted associates are based on management accounts, as except for Grandsworth Pte Ltd., none of their financial statements are audited as at or within 6 months prior to 31 March 2004.

−39 −

FINANCIAL INFORMATION

APPENDIX II

The above list includes the associates which in the opinion of the directors principally affect the results of the year or form a material portion of the net assets of the Group. To give details of other associates would in the opinion of the directors result in particulars of excessive length.

(c) Additional information in respect of two major associates held by the Group as at 31 March 2004 is provided as follows:

(i) Global Gateway, L.P. (“Global Gateway”)

The Group holds 20% equity interest of Global Gateway, L.P.. The principal activities of Global Gateway, L.P. are telecom infrastructure and related service.

(ii) Keencity Properties Limited (“Keencity”)

The Group holds 49.5% equity interest of Keencity. The principal activity of Keencity is its investment holding of 100% of PGG Siam Property Fund in Thailand. PGG Siam Property Fund owns the 382-rooms Garden Beach Resort in Pattaya, Thailand. This is a new acquisition during the year which was the subject of a circular to shareholders dated 26 August 2003.

As at 31 March 2004, the Group’s shares in respect of the investment in Keencity were pledged to a bank for banking facilities granted for its investment in Garden Beach Resort.

The extracts of the financial information of the above two associates based on their unaudited consolidated financial statements as at 31 March 2004 are set out below:

Result for the year
Turnover
Net profit/(loss)
Summarised balance sheet
Total assets
Total liabilities
Equity
Partners’ equity/Share capital
– Ordinary
– Preference
Reserves
Group’s share of profit/(loss)
Group’s share of net assets and advances
Global Gateway
2004
2003
HK$’000
HK$’000
38,914
29,819
(9,018)
(62,416)
Global Gateway
2004
2003
HK$’000
HK$’000
38,914
29,819
(9,018)
(62,416)
Keencity
2004*
HK$’000
12,243
10,040
184,663
(79,005)
105,658
77,524
18,330
9,804
105,658
4,813
43,227
499,449
(251,121)
248,328
489,419

(241,091)
248,328
558,581
(291,977)
266,604
498,677

(232,073)
266,604
184,663
(79,005
105,658
77,524
18,330
9,804
105,658
(1,804)
49,716
(12,484)
53,473
  • Keencity is a new investment during the year and comparative information is therefore not applicable.

−40 −

FINANCIAL INFORMATION

APPENDIX II

12) INVESTMENTS

(a) Investment securities

Listed shares in Hong Kong
Market value
2004
HK$’000
108,456
84,557
2003
HK$’000
108,456
43,363
Details of the listed investment securities are as follows: Details of the listed investment securities are as follows:
Country of
Name incorporation Listed in Cost
HK$’000
Asia Financial Holdings Limited Bermuda Hong Kong 108,456
(2003: HK$108,456)

As at 31 March 2004, the investment in Asia Financial Holdings Limited (“AFH”) represented 4.1% (2003: 4.1%) interest in the ordinary share capital of AFH.

(b) Other investments

Non-current
Unlisted shares and debentures
Loans and other assets
Current
Listed shares and bonds
In Hong Kong
Outside Hong Kong
Unlisted equity linked notes outside Hong Kong
Market value
2004
HK$’000
5,930
1,453
7,383
2003
HK$’000
3,607
1,454
5,061
10,542
21,093
6,968
145
20,251
38,603
38,603
20,396
20,396

The market value of other investments was the same as fair value.

13) SUBSIDIARIES

Unlisted shares, at cost
Amount due by subsidiaries
Provision for subsidiaries
2004
HK$’000
424,433
315,269
(295,666)
444,036
2003
HK$’000
424,433
358,598
(295,000
488,031

−41 −

FINANCIAL INFORMATION

APPENDIX II

Particulars of subsidiary companies are as follows:

(a) Subsidiaries held by the Company

No. of Percentage
Country of issued of equity
Name of company Main activity incorporation shares Par value held
Asian Champion Limited Investment Liberia 2 US$1,000 100
(operates in Hong Kong)
Brilliant Valley Investment Investment Liberia 1 Nil 100
Limited (operates in
Hong Kong)
Fortune Far East Limited Investment Liberia 1 US$1,000 100
(operates in U.S.A.)
Future Star Company Investment British Virgin 1 US$1 100
Limited* Islands
Glory East Limited Real Estate Liberia 1 Nil 100
(operates in Mainland
China and in Myanmar)
Golden Mile Limited Real Estate Liberia 1 Nil 100
(operates in Mainland
China)
Green Harmony Global Co., Investment British Virgin 1 US$1 100
Ltd (operates in Thailand) Islands
Pearl River Investment Investment Liberia 1 Nil 100
Limited*
Pine International Limited* Investment British Virgin 1 HK$1 100
Islands
Pioneer Global Investment British Virgin 1 US$1 100
Communications Limited* Islands
Pioneer (USA) Holdings, Investment United States 1 Nil 100
Inc.
Shining Galaxy Limited* Investment Liberia 1 Nil 100
Wise Champion Limited* Investment Liberia 1 Nil 100

−42 −

FINANCIAL INFORMATION

APPENDIX II

(b) Subsidiaries held by the Group

No. of Percentage
Country of issued of equity
Name of company Main activity incorporation shares Par value held
Anpona Investments Limited Real Estate Hong Kong 1,000 HK$10 100
Bright Orient Holdings Investment Hong Kong 2 HK$1 100
Limited
Dearwood Estates Limited Investment Hong Kong 2 HK$10 100
Dragon Phoenix Land Real Estate Hong Kong 1,000 HK$10 100
Investment Limited
Fomax Limited Computer Hong Kong 10,000 HK$1 55
Consultancy
Services
Forerunner Investments Investment Hong Kong 3,000,000 HK$1 60
Limited
Gamolon Investments Real Estate Hong Kong 100 HK$10 100
Limited
Golden Joy Technology Computer Hong Kong 5,000 HK$1 55
Limited Consultancy
Services
Internet Group Technology Investment British Virgin 1 US$1 55
Company Limited Islands
(operates in Hong Kong)
PGG Development Company Real Estate Hong Kong 70,000 HK$10 100
Limited
Pioneer Estates Limited Real Estate Hong Kong 100 HK$10 100
Pioneer Global Gateway Investment British Virgin 1 US$1 100
Asia Limited* Islands
Pioneer Global Gateway Investment United States 1 Nil 100
LLC*
Pioneer Global Gateway Investment British Virgin 1 US$1 100
USA Limited* Islands
Pioneer iConcepts Limited Computer Hong Kong 36,363,636 HK$1 55
Consultancy
Services
Pioneer Industries Investment Hong Kong 150,794,424 HK$0.50 100
(Holdings) Limited and Group
Administration
Sino Asset Developments Inactive British Virgin 1 US$1 100
Ltd.* Islands
Wuhan Huazhong Science Software Mainland China Nil Nil 55**
Union Software Development
Development Co., Ltd.
(“WHS”)**

−43 −

FINANCIAL INFORMATION

APPENDIX II

Except as indicated, the companies’ principal countries of operation are the same as that of their incorporation.

  • No definite country of operation

** WHS is an equity joint venture registered in Mainland China and the Group’s effective interest in WHS is 30.25%.

14) DEBTORS, ADVANCES & PREPAYMENTS

Trade and rental debtors
Advances & prepayments
Debtors, advances & prepayments
2004
HK$’000
332
4,625
4,957
2003
HK$’000
1,432
5,378
6,810

The Group does not allow credit to its tenants and allows an average credit period of 30 days to its trade customers.

Aged analysis
0-30 days
31-60 days
61-90 days
> 90 days
2004
HK$’000
183
73
76

332
2003
HK$’000
693
360
318
61
1,432

15) CREDITORS & ACCRUALS

Trade creditors
Provision for long service payments
Accruals & other creditors
Creditors and accruals
Aged analysis
0-30 days
31-60 days
61-90 days
> 90 days
2004
HK$’000
246
1,860
10,943
13,049
2004
HK$’000
50
16
16
164
246
2003
HK$’000
674
2,121
12,412
15,207
2003
HK$’000
41


633
674

−44 −

FINANCIAL INFORMATION

APPENDIX II

16) SECURED BANK LOANS AND OVERDRAFTS

Current
Secured bank loans – within one year
Non-current
Secured bank loan
More than one year but not exceeding two years
More than two years but not exceeding five years
More than five years
2004
HK$’000
51,729
51,729
2003
HK$’000
64,400
64,400


1,200
3,600
16,800
21,600

17) DEFERRED TAXATION

The components of deferred tax liabilities recognised in the consolidated balance sheet and movements thereon during the current and prior years:

Accelerated
tax
depreciation
HK$’000
At 1 April 2002 as previously reported

Adjustment on adoption of SSAP 12 (Revised)
1,509
As restated
1,509
Charge to profit and loss account
121
Exchange differences charged to exchange reserve

At 31 March 2003
1,630
At 1 April 2003 as previously reported

Adjustment on adoption of SSAP 12 (Revised)
1,630
As restated
1,630
(Credit)/charge to profit and loss account
(215)
Effect of change in tax rate – charge to profit and loss account
153
Exchange differences charged to exchange reserve

At 31 March 2004
1,568
Accelerated
tax
depreciation
HK$’000
At 1 April 2002 as previously reported

Adjustment on adoption of SSAP 12 (Revised)
1,509
As restated
1,509
Charge to profit and loss account
121
Exchange differences charged to exchange reserve

At 31 March 2003
1,630
At 1 April 2003 as previously reported

Adjustment on adoption of SSAP 12 (Revised)
1,630
As restated
1,630
(Credit)/charge to profit and loss account
(215)
Effect of change in tax rate – charge to profit and loss account
153
Exchange differences charged to exchange reserve

At 31 March 2004
1,568
Unremitted
profits
HK$’000

264
Total
HK$’000

1,773
1,509
121
264
312
5
1,773
433
5
1,630 581 2,211

1,630
1,630
(215)
153

581
581
352

53

2,211
2,211
137
153
53
1,568 986 2,554

The Group has tax losses of HK$9,552,000 (2003: HK$10,787,000) to offset against future taxable profits for which no deferred tax assets have been recognised due to the unpredictability of future profit streams. The tax losses may be carried forward indefinitely.

−45 −

FINANCIAL INFORMATION

APPENDIX II

18) SHARE CAPITAL

Authorised
At 31 March 2003 and 31 March 2004
Issued and fully paid
At 31 March 2003 and 31 March 2004
No. of share
of HK$0.10
each
2,000,000,000
748,984,917
HK$’000
200,000
74,898

19) RESERVES

At 31 March 2004

Group

At 31 March 2003
Effect of adopting SSAP 12
(Revised)
As restated at 31 March 2003
Exchange on translation of
– subsidiaries
– associates
Revaluation on investment
properties
Disposal of investment properties
Profit for the year
At 31 March 2004
Dealt with by:
Company and subsidiaries
Listed associate
Unlisted associates
Share
Premium
HK$’000
304,729
Capital
Reserve &
Contributed
Surplus
HK$’000
64,120
Exchange
Reserve
HK$’000
11
(5)
Investment
Properties
Revaluation
Reserve
HK$’000
147,320
Retained
Earnings
HK$’000
(56,929)
(2,206)
Total
HK$’000
459,251
(2,211)
304,729




64,120




6
378
4,602

297
147,320


1,000
(1,498)
(59,135)




21,866
457,040
378
4,602
1,000
(1,201)
21,866
304,729
304,729


304,729
64,120
64,120


64,120
5,283
(1,206)
6,443
46
5,283
146,822
146,822


146,822
(37,269)
(1,291)
8,626
(44,604)
(37,269)
483,685
513,174
15,069
(44,558)
483,685

−46 −

FINANCIAL INFORMATION

APPENDIX II

At 31 March 2003

Group

At 31 March 2002
Effect of adopting
SSAP 12 (Revised)
As restated at
31 March 2002
Shares repurchased
Impairment loss
– goodwill
written off
Exchange on
translation of
– subsidiaries
– associates
Revaluation on
investment
properties
Profit for the year
At 31 March 2003
Dealt with by:
Company and
subsidiaries
Listed associate
Unlisted associates
Share
Premium
HK$’000
304,836
Capital
Reserve &
Contributed
Surplus
HK$’000
64,120
Exchange
Reserve
HK$’000
(2,088)
Investment
Properties
Revaluation
Reserve
HK$’000
157,020
Goodwill
HK$’000
(3,030)
Retained
Earnings
HK$’000
(59,960)
(1,773)
Total
HK$’000
460,898
(1,773)
459,125
(107)
3,030
148
1,946
(9,700)
2,598
457,040
509,392
7,653
(60,005)
457,040
304,836
(107)




64,120





(2,088)


148
1,946

157,020




(9,700)
(3,030)

3,030



(61,733)





2,598
459,125
(107
3,030
148
1,946
(9,700
2,598
304,729 64,120 6 147,320 (59,135)
304,729

64,120

(1,881)
1,841
46
147,320



(4,896)
5,812
(60,051)
509,392
7,653
(60,005
304,729 64,120 6 147,320 (59,135)

At 31 March 2004

Company

At 31 March 2003
Loss for the year
At 31 March 2004
Share
Premium
Contributed
Surplus
HK$’000
HK$’000
304,729
403,929


304,729
403,929
Retained
Earnings
HK$’000
(259,886)
(1,289)
(261,175)
Total
HK$’000
448,772
(1,289)
447,483

The contributed surplus arose in 1989 as a result of the Group reorganisation and represented the difference between the nominal value of the Company’s shares allotted under the reorganisation scheme and the consolidated shareholders’ funds of the acquired subsidiary company. The contributed surplus is distributable as dividend under Bermudian Law and the Bye-Laws of the Company.

−47 −

FINANCIAL INFORMATION

APPENDIX II

The reserves of the Company available for distribution to shareholders as at the balance sheet date, calculated in accordance with the Bermuda Companies Act, amount to HK$142,754,000 (2003: HK$144,043,000).

At 31 March 2003

Company

At 31 March 2002
Shares repurchased
Loss for the year
At 31 March 2003
Share
Premium
Contributed
Surplus
HK$’000
HK$’000
304,836
403,929
(107)



304,729
403,929
Retained
Earnings
HK$’000
(257,649)

(2,237)
(259,886)
Total
HK$’000
451,116
(107)
(2,237)
448,772

20) CONTINGENT LIABILITIES AND COMMITMENTS

Group Company Company
2004 2003 2004 2003
HK$’000 HK$’000 HK$’000 HK$’000
Guarantees
– for banking facilities granted to subsidiaries 98,260 121,060
– to bankers in lieu of utility deposits 224 260
– for payment of banking facilities
to an associate 196 651
Commitments
– to purchase foreign currency
(USD10,000,000) 78,488 78,488 78,488 78,488
– to sell Hong Kong Dollars 78,488 78,488 78,488 78,488
– for further investment in other investments 819 819
– for credit facilities made to an associate 1,479 1,573 1,479 1,573
– for total future minimum lease payments
– not later than one year 1,886 963
– later than one year and not later than
five years 909

21) OPERATING LEASE RECEIVABLE

At the balance sheet date, the Group’s total future minimum lease payments to be received under non-cancellable rental leases in respect of investment properties are as follows:

Not later than one year
Later than one year but not later than five years
2004
HK$’000
15,645
20,545
36,190
2003
HK$’000
20,904
16,920
37,824

−48 −

FINANCIAL INFORMATION

APPENDIX II

22) PLEDGE OF ASSETS

In addition to the Group’s shares pledged for the investment in the Garden Beach Resort as mentioned in Note 11(c) at the balance sheet date, properties, investments and bank balances of the Group with an aggregate book value of approximately HK$241 million (2003: HK$300 million) were pledged to secure banking and other loan facilities to the extent of HK$153 million (2003: HK$215 million) of which HK$52 million (2003: HK$86 million) was utilised at that date.

23) NOTES TO THE CONSOLIDATED CASH FLOW STATEMENT

(a) Reconciliation of bank loans and overdraft

Bank loans and overdraft up to three months,
included in cash and cash equivalents
Three months and beyond
As shown in the consolidated balance sheet
2004
HK$’000
51,729

51,729
2003
HK$’000
63,200
1,200
64,400
  • (b) Analysis of changes in financing during the year

As at 31 March 2004

At 31 March 2003
Share of profits
Distribution to minority shareholders
Bank loans repaid
At 31 March 2004
As at 31 March 2003
At 31 March 2002
Share of losses
Shares repurchased
Distribution to minority shareholders
Transfer from non-current
to current liabilities
Bank loan repaid
At 31 March 2003
Share
Capital and
Share
Premium
HK$’000
379,627



379,627
Bank Loan
included in
Non-current
Liabilities
(note 16)
HK$’000
21,600


(21,600)
Bank Loan
repayable
beyond
three
months and
included in
Current
Liabilities
(note 23(a))
HK$’000
1,200


(1,200)
Minority
Interests
HK$’000
1,241
1,218
(325
2,134
379,784

(157)


22,800



(1,200)
1,200



1,200
(1,200)
2,517
(897

(379

379,627 21,600 1,200 1,241

−49 −

FINANCIAL INFORMATION

APPENDIX II

24) SHARE OPTION SCHEME

On 3 September 1996, a Share Option Scheme (the “Scheme”) was approved by the shareholders, under which the directors of the Company may, at its discretion, offer any employee (including any executive director) options to subscribe for shares in the Company subject to the terms and conditions stipulated in the Scheme.

Summary of the Scheme

(a) Purpose of the Scheme

To provide the participants to subscribe for ordinary shares in the Company with the opportunity to acquire proprietary interests in the Company and to encourage them to work towards enhancing the value of the Company and its Shares for the benefit of the Company and its shareholders as a whole.

(b) Participants of the Scheme

The Board may at its discretion, grant to any employee (including any executive director) options to subscribe for the Company’s shares.

(c) Maximum number of shares available for issue under the Scheme

The maximum number of the shares in respect of which options may be granted under the Scheme will be such number of shares, when aggregated with shares already subject to any share option schemes of the Company, shall not exceed 10% of the issued share capital of the Company.

(d) Maximum entitlement to any one participant

Under the Scheme, no options may be granted to any one employee which if exercised in full would result in the total number of the Company’s shares already issued and issuable to him under all the options granted to him exceeding 25% of the aggregate number of shares of the Company for the time being issued and issuable under the Scheme.

(e) Period and payment on acceptance of options

Under the Scheme, the offer of an option to acquire shares must be accepted in writing in such manner as the Board of Directors may prescribe within 2 days from the date of grant and upon payment of a nominal consideration of HK$1 in total by the participant to the Company.

(f) Period within which the shares must be taken up under an option

Within ten years from the date of grant or such shorter period as the Board of Directors will specify at the time of grant.

(g) The basis of determining the exercise price

The exercise price of the options is determined by the Board of Directors and will not be less than the greater of (i) an amount equal to 80% of the average closing price of the Company’s share as stated in the daily quotations sheets issued by the Stock Exchange for the five trading days immediately preceding the date of grant and (ii) the nominal amount of the Company’s share.

(h) Life of the Scheme

The Scheme expired on 2 September 2001 but without prejudice to the rights attached to outstanding options granted prior to expiry.

−50 −

FINANCIAL INFORMATION

APPENDIX II

As at 31 March 2004, the Company had outstanding options to subscribe for an aggregate of 48,893,641 (2003: 48,893,641) shares in the Company. Summary of the outstanding options is as follows:

Number of
options at
31 March 2003 and
**at ** 31 March 2004 Exercise price Date of grant Exercise period
**To ** executive directors
21,612,137 HK$1.941 24 October 1996 24 October 1996 to 23 October 2006
25,456,823 HK$1.582 6 March 1997 6 March 1997 to 5 March 2007
47,068,960
To employees
1,658,499 HK$0.653 30 August 2001 30 August 2001 to 29 August 2006
166,182 HK$0.653 30 August 2001 30 August 2001 to 29 August 2004
1,824,681
48,893,641

No options were exercised and no options lapsed during the year. The names of the executive directors and their individual entitlements to share options are set out in the Directors’ Report.

25) SUBSEQUENT EVENTS

In May 2004, the Group entered into a joint venture with Morgan Stanley Real Estate Funds and PamFleet Investments Limited. The Group’s investment was HK$39 million. The joint venture subsequently purchased two real properties, Paliburg Plaza and Kowloon City Plaza for investment purposes. Details of transaction were provided in a circular to shareholders dated 15 June 2004.

In June 2004, the Group disposed an investment property – Unit D2, 17/F of Evergreen Villa, Hong Kong for HK$19.6 million. Details of transaction were provided in a circular to shareholders dated 28 June 2004.

26) APPROVAL OF FINANCIAL STATEMENTS

The financial statements set out on pages 16 to 60 have been approved by the Board of Directors on 20 July

−51 −

FINANCIAL INFORMATION

APPENDIX II

6. UNAUDITED FINANCIAL STATEMENTS OF THE GROUP FOR THE SIX MONTHS ENDED 30 SEPTEMBER 2004

The following financial information is a reproduction of the relevant information extracted from the interim report of the Group for the six months ended 30 September 2004.

In respect of the notes to the following unaudited financial statements, references to note numbers are the note numbers of the unaudited interim report of the Group for the six months ended 30 September 2004.

INTERIM REPORTS

For the six months ended 30 September 2004

CONDENSED CONSOLIDATED PROFIT AND LOSS ACCOUNT

Note
Turnover
Company and subsidiaries
Share of listed associate
Share of unlisted associates
Turnover of Company and subsidiaries
2
Properties operating expenses
Purchases for resale
Staff costs
Depreciation & amortisation
Other operating expenses
Operating profit
2
Share of profits and (losses) of associates
Listed
Unlisted
Finance costs
Net profit on disposal of assets less
impairment provisions
Profit before taxation
Taxation
3
Minority interests
Profit attributable to shareholders
Earnings per share (HK cents)
4
Interim dividend
5
For the six months ended
30 September
2004
2003
(Unaudited)
(Unaudited)
HK$’000
HK$’000
16,653
19,913
27,505
34,431
12,644
5,683
56,802
60,027
16,653
19,913
(2,099)
(1,945)
(337)
(705)
(4,256)
(6,343)
(307)
(392)
(1,940)
(2,219)
(8,939)
(11,604)
7,714
8,309
(1,446)
1,310
3,027
(121)
(458)
(1,328)
15,071
1,580
23,908
9,750
(479)
(672)
23,429
9,078
(92)
(337)
23,337
8,741
3.12
1.17
3,847
For the six months ended
30 September
2004
2003
(Unaudited)
(Unaudited)
HK$’000
HK$’000
16,653
19,913
27,505
34,431
12,644
5,683
56,802
60,027
16,653
19,913
(2,099)
(1,945)
(337)
(705)
(4,256)
(6,343)
(307)
(392)
(1,940)
(2,219)
(8,939)
(11,604)
7,714
8,309
(1,446)
1,310
3,027
(121)
(458)
(1,328)
15,071
1,580
23,908
9,750
(479)
(672)
23,429
9,078
(92)
(337)
23,337
8,741
3.12
1.17
3,847
(2,099)
(337)
(4,256)
(307)
(1,940)
(8,939)
7,714
(1,446)
3,027
(458)
15,071
23,908
(479)
23,429
(92)
(1,945
(705
(6,343
(392
(2,219
(11,604
8,309
1,310
(121
(1,328
1,580
9,750
(672
9,078
(337
23,337
3.12
3,847

−52 −

FINANCIAL INFORMATION

APPENDIX II

CONDENSED CONSOLIDATED BALANCE SHEET

30 September
2004
(Unaudited)
Notes
HK$’000
Non-current assets
Fixed assets
172,522
Listed associate
50,537
Unlisted associates
6
206,028
Investment securities
147,178
Other investments
8,999
585,264
Current assets
Debtors, advances & prepayments
11,633
Other investments
7
18,294
Cash and bank balances
28,945
58,872
Current liabilities
Creditors & accruals
(11,656)
Secured bank loans
(51,800)
Taxation
(2,154)
(65,610)
Non-current liabilities
Deferred taxation
(2,500)
Minority interests
(1,518)
Net assets
574,508
Capital and reserves
Share capital
8
74,895
Reserves
499,613
Shareholders’ funds
574,508
30 September
2004
(Unaudited)
Notes
HK$’000
Non-current assets
Fixed assets
172,522
Listed associate
50,537
Unlisted associates
6
206,028
Investment securities
147,178
Other investments
8,999
585,264
Current assets
Debtors, advances & prepayments
11,633
Other investments
7
18,294
Cash and bank balances
28,945
58,872
Current liabilities
Creditors & accruals
(11,656)
Secured bank loans
(51,800)
Taxation
(2,154)
(65,610)
Non-current liabilities
Deferred taxation
(2,500)
Minority interests
(1,518)
Net assets
574,508
Capital and reserves
Share capital
8
74,895
Reserves
499,613
Shareholders’ funds
574,508
31 March
2004
(Audited)
HK$’000
192,437
55,032
204,229
108,456
7,383
567,537
4,957
38,603
18,914
62,474
(13,049)
(51,729)
(1,962)
(66,740)
(2,554)
(2,134)
558,583
74,898
483,685
558,583
585,264
11,633
18,294
28,945
58,872
(11,656)
(51,800)
(2,154)
(65,610)
(2,500)
(1,518)
567,537
4,957
38,603
18,914
62,474
(13,049
(51,729
(1,962
(66,740
(2,554
(2,134
574,508
74,895
499,613
74,898
483,685
574,508

−53 −

FINANCIAL INFORMATION

APPENDIX II

CONDENSED CONSOLIDATED CASH FLOW STATEMENT

Net cash outflow from operating activities
Net cash generated from/(used in) investing activities
Net cash used in financing activities
Net increase/(decrease) in cash and cash equivalents
Cash and cash equivalents at 1 April
Reclassification to investments
Effect of foreign exchange rate changes
Cash and cash equivalents at 30 September
Analysis of the balances of cash and cash equivalents
Bank balances, cash and deposits placed with banks
of up to three months’ maturity
Bank loans repayable up to three months
Cash and cash equivalents at 30 September
For the six months ended
30 September
2004
2003
(Unaudited)
(Unaudited)
HK$’000
HK$’000
(8,903)
(3,009)
20,657
(8,993)
(1,025)
(2,867)
10,729
(14,869)
(32,815)
(9,281)
(765)

(4)
29
(22,855)
(24,121)
28,945
36,079
(51,800)
(60,200)
(22,855)
(24,121)
For the six months ended
30 September
2004
2003
(Unaudited)
(Unaudited)
HK$’000
HK$’000
(8,903)
(3,009)
20,657
(8,993)
(1,025)
(2,867)
10,729
(14,869)
(32,815)
(9,281)
(765)

(4)
29
(22,855)
(24,121)
28,945
36,079
(51,800)
(60,200)
(22,855)
(24,121)
10,729
(32,815)
(765)
(4)
(14,869
(9,281

29
(22,855)
28,945
(51,800)
36,079
(60,200
(22,855)

−54 −

FINANCIAL INFORMATION

APPENDIX II

CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY

Total equity at 1 April
Effect of adopting SSAP12 (Revised)
Total equity at 1 April as restated
Exchange adjustment of:
– associates
– subsidiaries
Net (losses)/gains not recognised in
the profit and loss account
Profit for the period
Reserves realised on disposal of investment properties
Shares repurchased
Total equity at 30 September
For the six months ended
30 September
2004
2003
(Unaudited)
(Unaudited)
HK$’000
HK$’000
558,583
534,149

(2,211)
558,583
531,938
(3,049)
1,536
(203)
384
(3,252)
1,920
23,337
8,741
(4,154)

(6)

574,508
542,599
For the six months ended
30 September
2004
2003
(Unaudited)
(Unaudited)
HK$’000
HK$’000
558,583
534,149

(2,211)
558,583
531,938
(3,049)
1,536
(203)
384
(3,252)
1,920
23,337
8,741
(4,154)

(6)

574,508
542,599
558,583
(3,049)
(203)
(3,252)
23,337
(4,154)
(6)
531,938
1,536
384
1,920
8,741

574,508

−55 −

FINANCIAL INFORMATION

APPENDIX II

NOTES

1. BASIS OF PRESENTATION AND ACCOUNTING POLICIES

These unaudited consolidated interim financial statements are prepared in accordance with Hong Kong Statements of Standard Accounting Practice (SSAP25) “Interim Financial Reporting” issued by the Hong Kong Institute of Certified Public Accountants. The accounting policies used in the preparation of interim financial statements are consistent with those used in the annual financial statements for the year ended 31 March 2004.

2. SEGMENT INFORMATION

Segment information is presented on a primary reporting basis by business segment.

Business Segment

Segment turnover
Segment result
Unallocated corporate expenses
Operating profit
Share of profits and (losses) of
associates
Listed
Unlisted
Finance costs
Net profit on disposal of assets
less impairment provisions
Taxation
Minority interests
Profit attributable to shareholders
Property
and Hotels
2004
2003
HK$’000
HK$’000
10,599
12,913
3,297
5,490


3,027
(121)
Investments
and Others
2004
2003
HK$’000
HK$’000
6,054
7,000
5,142
3,683
(1,446)
1,310

Consolidated
2004
2003
HK$’000
HK$’000
16,653
19,913
Consolidated
2004
2003
HK$’000
HK$’000
16,653
19,913
8,439
(725)
7,714
(1,446)
3,027
(458)
15,071
(479)
(92)
9,173
(864
8,309
1,310
(121
(1,328
1,580
(672
(337
23,337 8,741

3. TAXATION

The Company and its subsidiaries
Hong Kong
Overseas
Associates – overseas
Listed
Current
taxation
HK$’000
514
18
2004
Deferred
taxation
HK$’000
(53)
Total
HK$’000
461
18
Current
taxation
HK$’000
316
6
2003
Deferred
taxation
HK$’000
219
Total
HK$’000
535
6
532
(53)
479
322
28
219
103
541
131
532 (53) 479 350 322 672

Hong Kong profits tax has been provided at the rate of 17.50% (2003: 17.50%) on the estimated Hong Kong source assessable profits for the period. Overseas tax has been provided at the applicable rates in the countries in which the tax is levied.

−56 −

FINANCIAL INFORMATION

APPENDIX II

4. EARNINGS PER SHARE

Earnings per share is calculated on profit attributable to shareholders amounting to HK$23,337,000 (2003: Profit of HK$8,741,000) and on weighted average number of 748,961,290 shares in issue during the period (2003: on 748,984,917 shares in issue during the period).

No diluted earnings per share have been presented for the periods ended 30 September 2004 and 2003 respectively as the exercised prices of the share options granted by the Company were higher than the fair value per share at the balance sheet date.

5. INTERIM DIVIDEND

The Board of Directors declares an interim dividend of HK0.50 cent per share (2003: Nil), totalling HK$3,847,000 for the six months ended 30 September 2004 (2003: Nil) to shareholders whose names appear on the registers of members of the Company at the close of business on 18 February 2005. This amount is not included as a liability in these interim financial statements.

6. UNLISTED ASSOCIATES

30
At cost
Goodwill written off
Impairment loss
Exchange reserves
Attributable post acquisition losses
Share of net assets
Amount due from associates
OTHER INVESTMENTS
30
Current
Listed shares and bonds
In Hong Kong
Outside Hong Kong
Unlisted equity linked notes outside Hong Kong
Market value
September
2004
HK$’000
131,948
(5,188)
(11,497)
46
(42,382)
31 March
2004
HK$’000
130,580
(5,188)
(11,497)
46
(44,604)
69,337
134,892
204,229
31 March
2004
HK$’000
10,542
21,093
6,968
38,603
38,603
72,927
133,101
69,337
134,892
206,028
September
2004
HK$’000
9,289
6,006
2,999
18,294
18,294

7. OTHER INVESTMENTS

−57 −

FINANCIAL INFORMATION

APPENDIX II

8. SHARE CAPITAL

of
Authorised
At 30 September 2004 and 31 March 2004
Issued and fully paid
At 31 March 2004
Shares repurchased
At 30 September 2004
No. of shares
HK$0.10 each
2,000,000,000
748,984,917
(28,000)
748,956,917
HK$’000
200,000
74,898
(3)
74,895

9. CONTINGENT LIABILITIES AND COMMITMENTS

30 September 31 March
2004 2004
HK$’000 HK$’000
Guarantees
– to bankers in lieu of utility deposits 224 224
– for payment of banking facilities to an associate 196 196
Commitments
– to purchase foreign currency (USD10,000,000) 78,488 78,488
– to sell Hong Kong Dollars 78,488 78,488
– for further investment in other investments 683 819
– for credit facilities made to an associate 1,293 1,479
– for total future minimum lease payments
– not later than one year 1,920 1,886
– later than one year and not later than five years 909

−58 −

FINANCIAL INFORMATION

APPENDIX II

7. FINANCIAL INFORMATION ON PROPERTY A, PROPERTY B AND PROPERTY C

The Company has sought information on the revenue and expenditure arising from the Properties by the following means:

  1. The Vendors were asked to provide information on the rental income, outgoings and other source of revenue (if any) and whether there is any valuation done in relation to the respective Properties they have sold to the Group. However, the only information on revenue the Vendors have provided to the Company was copies of the current tenancy agreements which included details of the rentals contracted to be paid by the tenants under the relevant current tenancy agreements which have continued to be in force following the completion of the sale and purchase transactions. Details of the current tenancy agreements are as follows:
Current tenancies
Property
1
Units 1 & 87, 1st Floor
B
2
Unit 2, Ground Floor
B
3
1B, Ground Floor
B
4
Units 1-4, Basement Floor
C
5
Units 7-8, Basement Floor
C
6
Units 12-21, 24-31,32-36B,
C
38-39 Basement Floor
7
Unit 40, Basement Floor
C
8
Units 22-23, Basement Floor
C
Total
Gross
Floor Area
sq. ft
7,825
1,725
662
4,480
3,570
11,523
6,870
422
37,077
Rentals contracted to be paid
during the relevant periods
Year
ended
31 March
2003
Year
ended
31 March
2004
Year
ended
31 March
2005
HK$’000
HK$’000
HK$’000
630
720
720

195
807


150

390
572


315


683


70


15
630
1,305
3,332
Rentals contracted to be paid
during the relevant periods
Year
ended
31 March
2003
Year
ended
31 March
2004
Year
ended
31 March
2005
HK$’000
HK$’000
HK$’000
630
720
720

195
807


150

390
572


315


683


70


15
630
1,305
3,332
3,332

The only information provided by the Vendors on outgoings comprised the government rent and rates, management fees and air-conditioning charges currently payable, but not those previously payable. Based on such information, details of the

−59 −

FINANCIAL INFORMATION

APPENDIX II

estimated government rent and rates, management fees and air-conditioning charges in respect of the Properties to be paid in the forthcoming year are as follows:

Property
A
B
C
Management
Fees per
annum
HK$’000
375
560
1,065
2,000
Air-
conditioning
Charges per
annum
HK$’000
350
322
994
1,666
Government
Rent & Rates
per annum
HK$’000
54
36
131
221
Total per
annum
HK$’000
779
918
2,190
3,887

Other outgoings the information on which was not provided by the Vendors include leasing commissions, tenancy inducements (such as cash rebates, decoration allowances, rent-free periods, etc.), reinstatement costs, debt collection fees, general maintenance costs and amortisation of renovation costs of a capital nature.

  1. The Company has arranged for searches to be carried out at the Land Registry during the period starting from 2000. The results show that, during the entire three preceding financial years ended 31 March 2005, there was only one registered tenancy in respect of all the Properties, namely, for Units 7-8, Basement Floor, which subsisted and the term of such tenancy is from 1 September 2001 to 31 August 2003. The land search results show that the rental under such tenancy in each of the financial years ended 31 March 2003 and 31 March 2004 were HK$900,000 and HK$375,000 respectively. Although details of the rental receivable under the aforesaid tenancy are part of the information shown on these searches, the nature of what is registered at the Land Registry means that there is no information on the rent actually received or on the outgoings arising from them.

  2. The Company also made enquiries with property agents which referred the Company to search against information contained in a third party property research database which the Company understands is used by property agents in their businesses. However, from this property research database, no new information relating to the Properties in addition to that referred to in paragraphs 1 and 2 above were found.

  3. The Company had endeavoured to make enquiries with the management office of City Garden and with the existing tenants of the Properties to seek their knowledge of the historical occupancy information and the historical outgoing information (such as management fees and air-conditioning charges) relating to the Properties. However, such enquiries have not resulted in any new information relating to the Properties in addition to that referred to in paragraphs 1 and 2 above.

From the information on the income stream arising out of the relevant Properties which the Company has identified in paragraphs 1 and 2 above, for each of the three financial years ended 31 March, 2003, 2004 and 2005, the rental income based on the current existing agreements and land search results were HK$1,530,000, HK$1,680,000 and HK$3,332,000 respectively, covering a total of 39 out of 51 units comprised in the Properties with an aggregate gross floor area of 37,077 sq.ft.

−60 −

FINANCIAL INFORMATION

APPENDIX II

The Company has used all best endeavours and exhausted all means to ascertain information which the Company can rely on to identify and quantify the income and outgoings in an attempt to determine the “profit and loss statement” in relation to the Properties for the 3 preceding financial years as required under Rule 14.67(4)(b)(i) of the Listing Rules. However, the results show an extremely patchy picture of the rental income and outgoings in relation to the Properties. The relatively small size and value of the individual units comprising the Properties may have accounted for the lack of any organized information on these areas from the Vendors. In any event, the totality of the information we have managed to obtain is insufficient to prepare any “profit and loss statement” for the Properties for the 3 preceding financial years and would not have been “compiled and derived from any underlying books and records”.

A valuation report from an independent professional property valuer, Knight Frank Hong Kong Limited is also set out in Appendix I in this circular, with an opinion of the value of the Properties as at 8 March 2005. We have no information on any previous valuation on any part of the Properties which the Vendors (or any other third party) may have arranged.

The Directors are of the view that what net rental income the Properties may have achieved historically was irrelevant to the Company’s investment decision. It is not commercially reasonable to make investment decisions for properties of this nature based on historical underlying records, nor reasonable to expect that such historical information can be obtained. The Properties were purchased by the Company for investment purposes based on the above-mentioned valuation report and the Directors’ general optimistic view of the Properties’ potential for rental income and capital value growth. Such view is based on the sustained revival in local consumers demand, the vibrant inbound tourism which has benefited from large numbers of Mainland Chinese visitors, and the improvement in retail sales and the general performance of the property market in Hong Kong following the end of the Severe Acute Respiratory Syndrome outbreak in the first half of 2003.

8. UNAUDITED PRO FORMA STATEMENT OF ASSETS AND LIABILITIES OF THE GROUP COMBINED WITH THE ACQUISITION OF PROPERTY A, PROPERTY B, PROPERTY C AND PROPERTY D

The pro forma financial information set out in this Appendix consists of the pro forma statement of assets and liabilities of the Group. This is intended to provide information to shareholders to illustrate the effect of the financial impact on the Group in respect of the acquisition of Property A, Property B, Property C and Property D as if the completion dates had taken place on 30 September 2004. Because of its nature, the pro forma statement of assets and liabilities may not give a true picture of the Group’s financial position at any date.

The pro forma statement of assets and liabilities is prepared in a manner consistent with both the format and accounting policies adopted by the Group in the preparation of its published unaudited condensed consolidated balance sheet as at 30 September 2004 as extracted from the interim report of the Company for the six months ended 30 September 2004. Furthermore, the pro forma statement of assets and liabilities illustrates the financial effect of the acquisition of Property A, Property B, Property C and Property D and their financing by the Group at their respective dates of completion, as if the completion dates had taken place on 30 September 2004.

−61 −

FINANCIAL INFORMATION

APPENDIX II

Pro Forma Statement of Assets and Liabilities

The Group
as at
30 September
2004
Acquisition
of
Property A,
Property B,
Property C
and
Property D
HK$’000
HK$’000
Non-current assets
Fixed assets
172,522
151,741
Note
Listed associate
50,537

Unlisted associates
206,028

Investment securities
147,178

Other investments
8,999

585,264
151,741
Current assets
Debtors, advances and
prepayments
11,633

Other investments
18,294

Cash and bank balances
28,945

58,872

Current liabilities
Creditors and accruals
(11,656)

Secured bank loans
(51,800)
(75,691)
Note
Taxation
(2,154)

(65,610)
(75,691)
Non-current liabilities
Secured bank loans

(76,050)
Note
Deferred taxation
(2,500)

(2,500)
(76,050)
Minority interests
(1,518)

Net assets
574,508
The Group
as at
30 September
2004
Acquisition
of
Property A,
Property B,
Property C
and
Property D
HK$’000
HK$’000
Non-current assets
Fixed assets
172,522
151,741
Note
Listed associate
50,537

Unlisted associates
206,028

Investment securities
147,178

Other investments
8,999

585,264
151,741
Current assets
Debtors, advances and
prepayments
11,633

Other investments
18,294

Cash and bank balances
28,945

58,872

Current liabilities
Creditors and accruals
(11,656)

Secured bank loans
(51,800)
(75,691)
Note
Taxation
(2,154)

(65,610)
(75,691)
Non-current liabilities
Secured bank loans

(76,050)
Note
Deferred taxation
(2,500)

(2,500)
(76,050)
Minority interests
(1,518)

Net assets
574,508
The Group
as at
30 September
2004
Acquisition
of
Property A,
Property B,
Property C
and
Property D
HK$’000
HK$’000
Non-current assets
Fixed assets
172,522
151,741
Note
Listed associate
50,537

Unlisted associates
206,028

Investment securities
147,178

Other investments
8,999

585,264
151,741
Current assets
Debtors, advances and
prepayments
11,633

Other investments
18,294

Cash and bank balances
28,945

58,872

Current liabilities
Creditors and accruals
(11,656)

Secured bank loans
(51,800)
(75,691)
Note
Taxation
(2,154)

(65,610)
(75,691)
Non-current liabilities
Secured bank loans

(76,050)
Note
Deferred taxation
(2,500)

(2,500)
(76,050)
Minority interests
(1,518)

Net assets
574,508
Pro Forma
Assets and
Liabilities
HK$’000
324,263
50,537
206,028
147,178
8,999
737,005
11,633
18,294
28,945
58,872
(11,656)
(127,491)
(2,154)
(141,301)
(76,050)
(2,500)
(78,550)
(1,518)
574,508
585,264
11,633
18,294
28,945
58,872
(11,656)
(51,800)
(2,154)
(65,610)

(2,500)
(2,500)
(1,518)
151,741





(75,691)
Note

(75,691)
(76,050)
Note

(76,050)
737,005
11,633
18,294
28,945
58,872
(11,656
(127,491
(2,154
(141,301
(76,050
(2,500
(78,550
(1,518
574,508

−62 −

FINANCIAL INFORMATION

APPENDIX II

Note: In accordance with the agreements entered into by the subsidiaries of the Company, the following properties are to be acquired by the Group subject to certain conditions:

Property A, Property B and Property C at City Garden Podium,
which refer to the Major Transaction in the circular
Consideration
Service fee
Property D at Great Eagle Centre, which refers to the Discloseable
Transaction in the circular
Consideration
Total
HK$
106,636,000
11,105,000
117,741,000
34,000,000
151,741,000

The pro forma statement of assets and liabilities is prepared on the assumption that the entire cost of the acquisitions to the extent of HK$151,741,000 would be and would have been financed by bank loans as follows:

For the acquisition of Property A, Property
B and Property C, including service fee
For the acquisition of Property D
Short term
secured loans,
repayable
within one
year
HK$
63,791,000
11,900,000
75,691,000
Long term
secured loans,
repayable
more than one
year but not
exceeding five
years
HK$
53,950,000
22,100,000
76,050,000
Total
HK$
117,741,000
34,000,000
151,741,000

9. MANAGEMENT DISCUSSION AND ANALYSIS FOR THE PRECEDING THREE YEARS

For the year ended 31 March 2002, the Group revenue amounted to 49.3 million and recorded a net loss of HK$53.5 million. The disappointing result was principally due to the share of loss of Global Gateway and full provisions for our IT venture investments. At 31 March 2002, the Group had cash and bank balances of HK$62.1 million and unutilized bank facilities made available to Group companies amounted to HK$170 million. The Group’s total debt equity ratio was 10.5% and the net debt (net of cash and bank balances) to equity ratio was 0%. The total debt outstanding was HK$56.4 million consisting of HK$33.6 million short term secured bank loans and overdraft and HK$22.8 million long term secured bank loans and the contingent liabilities including guarantees and commitments was HK$9 million.

For the year ended 31 March 2003, the Group revenue amounted to HK$42.3 million and net profit was HK$2.6 million. The decline in revenues was due solely to the drop in IT services revenues. The increase in net profit was the result of continued cost cutting measures

−63 −

FINANCIAL INFORMATION

APPENDIX II

achieved and improved performance from all associates during the year. As at 31 March 2003, the Group had cash balance and bank of HK$53.9 million and enjoyed substantial unutilized bank facilities made available to the Group. The Group’s total debt equity ratio was 16.2% and the net debt (net of cash and bank balances) to equity ratio was 6%. The total debt outstanding was HK$86 million consisting of HK$64.4 million short term secured bank loans and HK$21.6 million long term secured bank loans and the contingent liabilities including guarantees and commitments was HK$161.2 million.

For the year ended 31 March 2004, the Group revenue amounted to HK$35.5 million. Net profit for the Group improved significantly to HK$21.8 million, compared to net profit of HK$2.6 million in 2003. The increase in net profit was due mainly to lower expenses, leading to higher operating profit, as well as significantly improved result from Global Gateway and contribution from the newly acquired Garden Beach Resort in Pattaya, Thailand. As of 31 March 2004, the Group enjoyed a strong financial position, maintaining substantial unutilized bank facilities with a total debt to equity ratio of 9.3% and a net debt (net of cash and bank balances) to equity ratio of 5.9%. The total debt outstanding was HK$51.7 million wholly consisting of short term secured bank loans and the contingent liabilities including guarantees and commitments was HK$162.5 million.

10. EMPLOYEES

As at 31 March 2004, the number of salaried staff was 28 (2003: 49). The Group ensures that its employees’ remuneration packages are competitive. Employees are awarded on a performance related basis within the general framework of the Group’s salary and bonus system. Share options are granted by the Board of Directors to staff members as appropriate.

11. EXPOSURE TO FLUCTUATIONS IN EXCHANGE RATES

The Group borrowings were mainly denominated in Hong Kong dollars and the exchange rate of which was relatively stable. The Group does not engage in any hedging contracts.

12. GENERAL OUTLOOK OF THE GROUP’S BUSINESS

The principal business activities of the Group consist of investment and management of property and hotel, and investment in securities.

The Group plans to continue its strategy of acquiring investment properties and hotel assets in the region. In particular, the Group is currently looking at several opportunities in Hong Kong, Macau and Thailand. It is believed that such future acquisition would be funded by internal resources and bank financing.

With further improvement in the property market subsequent to the year ended 31 March 2004, the growing influx of mainland travellers and the Group’s enhanced property portfolio, the Board is optimistic about the performance and prospects of the Group for the current financial year.

−64 −

FINANCIAL INFORMATION

APPENDIX II

13. ACCOUNTANTS’ REPORT ON PRO FORMA STATEMENT OF ASSETS AND LIABILITIES OF THE GROUP COMBINED WITH THE ACQUISITION OF PROPERTY A, PROPERTY B, PROPERTY C AND PROPERTY D

The following is the text of a report, prepared for the purpose of incorporation in this circular received from Fan, Mitchell & Co.

Fan, Mitchell & Co. Certified Public Accountants 3rd Floor, Chinachem Tower 34-37 Connaught Road Central Hong Kong

6 June 2005

The Directors Pioneer Global Group Limited Suites 01-03 30th Floor, Office Tower Convention Plaza 1 Harbour Road Wanchai Hong Kong Dear Sirs,

We report on the unaudited pro forma statement of assets and liabilities (the “Pro Forma Financial Information”) set out in section 8 of Appendix II to the circular (the “Circular”) issued by Pioneer Global Group Limited (the “Company”) dated 6 June 2005 in connection with the acquisition by subsidiaries of the Company of Property A, Property B, Property C and Property D, which has been prepared by the directors of the Company, for illustrative purpose only, to provide information about how the acquisition of Property A, Property B, Property C and Property D might have affected the assets and liabilities of the Group, comprising the Company and its subsidiaries.

RESPONSIBILITIES

It is the responsibility solely of the directors of the Company to prepare the Pro Forma Financial Information in accordance with paragraph 29 of Chapter 4 of the Rules Governing the Listing of Securities on The Stock Exchange of Hong Kong Limited (the “Listing Rules”).

It is our responsibility to form an opinion, as required by paragraph 29(7) of Chapter 4 of the Listing Rules, on the Pro Forma Financial Information and to report our opinion to you. We do not accept any responsibility for any reports previously given by us on any financial information used in the compilation of the Pro Forma Financial Information beyond that owed to those to whom those reports were addressed by us at the dates of their issue.

−65 −

FINANCIAL INFORMATION

APPENDIX II

BASIS OF OPINION

We conducted our work in accordance with the Statements of Investment Circular Reporting Standards and Bulletin 1998/8 “Reporting on pro forma financial information pursuant to the listing rules” issued by the Auditing Practices Board in the United Kingdom, where applicable. Our work, which involved no independent examination of any of the underlying financial information, consisted primarily of comparing the financial information with the source documents and discussing the Pro Forma Financial Information with the directors of the Company.

Our work does not constitute an audit or a review made in accordance with Statements of Auditing Standards issued by the Hong Kong Institute of Certified Public Accountants, accordingly we do not express any such assurance on the Pro Forma Financial Information.

The Pro Forma Financial Information has been compiled in accordance with the basis set out in section 8 of Appendix II to the Circular for illustrative purpose only and, because of its nature, it may not be indicative of:

  • (a) the Group’s financial position as at 30 September 2004; or

  • (b) the Group’s financial position as at any subsequent date.

OPINION

In our opinion:

  • (a) the Pro Forma Financial Information has been properly compiled on the basis stated;

  • (b) such basis is consistent with the accounting policies adopted by the Group in the preparation of its published unaudited condensed financial statements as at 30 September 2004; and

  • (c) the adjustments are appropriate for the purposes of the Pro Forma Financial Information as disclosed pursuant to paragraph 29(1) of Chapter 4 of the Listing Rules.

Yours faithfully, Fan, Mitchell & Co.

Certified Public Accountants Hong Kong

−66 −

GENERAL INFORMATION

APPENDIX III

1. RESPONSIBILITY STATEMENT

This circular includes particulars given in compliance with the Listing Rules for the purpose of giving information with regard to the Company. The Directors collectively and individually accept full responsibility for the accuracy of the information contained in this circular and confirm, having made full reasonable enquires, that to the best of their knowledge and belief there are no other facts the omission of which would make any statement herein misleading.

2. DISCLOSURE OF INTERESTS

As at the Latest Practicable Date, the following Directors and chief executives of the Company were interested, or were deemed to be interested in the following interests and short positions in the shares, underlying shares and debentures of the Company or any associated corporation (within the meaning of Part XV of the SFO) which (a) were required to be notified to the Company and the Stock Exchange pursuant to Divisions 7 and 8 of Part XV of the SFO (including interests and short positions which he is taken or deemed to have under such provisions of the SFO); or (b) were required, pursuant to section 352 of the SFO, to be entered in the register referred to therein; or (c) were required, pursuant to the Model Code for Securities Transactions by Directors of Listed Companies adopted by the Company to be notified to the Company and the Stock Exchange.

Long position in shares of the Company

Interests held Interest held
Personal by controlled by family
interests corporation trust Total %
Rossana Wang Gaw 15,934,3641 123,148,7013 139,083,065 18.08
Kenneth Gaw 1,805,527 8,453,3752 27,537,2434 37,796,145 4.91
Jane Kwai Ying Tsui 600,750 600,750 0.08
  1. Mrs. Rossana Wang Gaw owns the entire issued share capital of Vitality Holdings Limited, which was beneficially interested in 15,934,364 shares.

  2. Mr. Kenneth Gaw owns the entire issued share capital of Fortune South China Limited, which was beneficially interested in 8,453,375 shares.

  3. Family trust of which Mrs. Rossana Wang Gaw is the sole beneficiary held an aggregate of 123,148,701 shares.

  4. Family trust of which Mr. Kenneth Gaw is a beneficiary held an aggregate of 27,537,243 shares.

−67 −

GENERAL INFORMATION

APPENDIX III

Long position in underlying shares of the Company

Number of Exercise Date of Exercise
share options price grant period
(HK$)
Rossana Wang Gaw 8,166,807 1.582 06/03/97 06/03/97 to
05/03/07
Goodwin Gaw 9,668,226 1.941 24/10/96 24/10/96 to
23/10/06
7,507,093 1.582 06/03/97 06/03/97 to
05/03/07
Kenneth Gaw 9,668,226 1.941 24/10/96 24/10/96 to
23/10/06
7,507,093 1.582 06/03/97 06/03/97 to
05/03/07
Jane Kwai Ying Tsui 2,274,876 1.941 24/10/96 24/10/96 to
23/10/06
2,274,877 1.582 06/03/97 06/03/97 to
05/03/07

Long position in shares of associated companies

No. of shares held No. of shares held % of
**by ** controlled share in
Name of Company Name of Director corporation issue
Grandsworth Pte. Ltd. Rossana Wang Gaw 1* 50.0
Grandsworth Pte. Ltd. Kenneth Gaw 1* 50.0
Pioneer Hospitality Siam
(GBR) Ltd. Rossana Wang Gaw 475,000* 47.5
Pioneer Hospitality Siam
(GBR) Ltd. Kenneth Gaw 475,000* 47.5
Keencity Properties Ltd. Rossana Wang Gaw 4,721,034* 47.5
Keencity Properties Ltd. Kenneth Gaw 4,721,034* 47.5
Pioneer iNetwork Ltd. Rossana Wang Gaw 1* 50.0
Pioneer iNetwork Ltd. Kenneth Gaw 1* 50.0
  • Interested by Mrs. Rossana Wang Gaw and Mr. Kenneth Gaw represented the same interests and were therefore duplicated amongst these two Directors for the purpose of the SFO.

−68 −

GENERAL INFORMATION

APPENDIX III

Save as disclosed above, as at the Latest Practicable Date, none of the Directors and chief executives of the Company were interested, or were deemed to be interested in the interests and short positions in the shares, underlying shares and debentures of the Company or any associated corporation (within the meaning of Part XV of the SFO) which (a) were required to be notified to the Company and the Stock Exchange pursuant to Divisions 7 and 8 of Part XV of the SFO (including interests and short positions which he is taken or deemed to have under such provisions of the SFO); or (b) were required, pursuant to section 352 of the SFO, to be entered in the register referred to therein; or (c) were required, pursuant to the Model Code of Securities Transactions by Directors of Listed Companies adopted by the Company to be notified to the Company and the Stock Exchange.

3. SUBSTANTIAL SHAREHOLDERS

As at the Latest Practicable Date, according to the register kept by the Company pursuant to section 336 of the SFO and so far is known to the Directors and chief executives of the Company:

  • (i) the following persons, other than a Director or chief executive of the Company, had an interest or short position in the shares and underlying shares of the Company which would fall to be disclosed to the Company under the provisions of Divisions 2 and 3 of Part XV of the SFO:
Number of
Name of shareholder shares %
Asset-Plus Investments Ltd. 68,076,076 8.85
Forward Investments Inc. 181,388,105 23.58
Intercontinental Enterprises Corporation 123,148,701 16.01
Prosperous Island Limited 65,939,293 8.57
  • (ii) the following person is a director of Vitality Holdings Limited which had an interest or short position in the shares and underlying shares of the Company which would fall to be disclosed to the Company under the provisions of Divisions 2 and 3 of Part XV of the SFO:
Interests held Interest
by controlled held by
corporation family trust Total %
Rossana Wang Gaw 15,934,3641 123,148,7012 139,083,065 18.08
(L) (L)
  1. Mrs. Rossana Wang Gaw owns the entire issued share capital of Vitality Holdings Limited, which was beneficially interested in 15,934,364 shares.

  2. Family trust of which Mrs. Rossana Wang Gaw is the sole beneficiary held an aggregate of 123,148,701 shares.

  3. L: Long position in shares

−69 −

GENERAL INFORMATION

APPENDIX III

  • (iii) the following persons were directly or indirectly interested in 10% or more of the nominal value of any class of share capital carrying rights to vote in all circumstances at general meetings of any other members of the Group:
% of issued
Name of subsidiary Name of shareholder share capital
Forerunner Investments Limited Farnham Group Limited 30
Pioneer iConcepts Limited Ng Poon Wing Man, Agnes 40

Save as disclosed above, so far as is known to the Directors or the chief executives of the Company, as at the Latest Practicable Date, no person (not being a Director or chief executive of the Company) had an interest or a short position in shares or underlying shares of the Company which would fall to be disclosed to the Company under the provisions of Divisions 2 and 3 of Part XV of the SFO, or who is, directly or indirectly, interested in 10% or more of the nominal value of any class of share capital carrying voting rights to vote in all circumstances at general meetings of any other member of the Group or any options in respect of such capital.

4. DIRECTORS’ SERVICE CONTRACT

As at the Latest Practicable Date, none of the Directors have any existing or proposed service contract with the Company or any member of the Group (excluding contracts expiring or determinable by the Company within one year without payment of compensation other than statutory compensation).

5. DIRECTORS’ INTERESTS IN ASSETS/CONTRACTS/ARRANGEMENTS

None of the Directors has any direct or indirect interest in any assets which have been acquired or disposed of by or leased to any member of the Group, or are proposed to be acquired or disposed of by or leased to any member of the Group, since 31 March 2004, the date up to which the latest published audited consolidated financial statements of the Group were made.

None of the Directors is materially interested in any contract or arrangement subsisting at the date of this circular which is significant in relation to the business of the Group.

6. COMPETING BUSINESS

As at the Latest Practicable Date, none of the Directors or their respective associates have any interest in any business which competes or is likely to compete directly or indirectly with the business directly or indirectly of the Group.

−70 −

GENERAL INFORMATION

APPENDIX III

7. QUALIFICATION OF EXPERTS

The following are the qualifications of the experts who have given opinions or advice contained in this circular:

Qualifications

Name Qualifications Knight Frank Hong Kong Limtied Professional surveyor and property valuer Fan, Mitchell & Co. Certified Public Accountants K. C. Yung & Co. Hong Kong legal adviser

As at the Latest Practicable Date, each of Fan, Mitchell & Co., K. C. Yung & Co. and Knight Frank Hong Kong Limited did not have any holding, directly or indirectly, of any securities in any member of the Group or any option or right (whether legally enforceable or not) to subscribe for or to nominate persons to subscribe for any securities of any member of the Group.

As at the Latest Practicable Date, each of Fan, Mitchell & Co., K. C. Yung & Co. and Knight Frank Hong Kong Limited did not have any direct or indirect interests in any assets which since 31 March 2004 (being the date to which the latest published audited consolidated financial statements of the Group were made up) have been acquired or disposed of by, or leased to, or which are proposed to be acquired or disposed of by, or leased to, any member of the Group.

8. CONSENTS

Each of Fan, Mitchell & Co., K. C. Yung & Co. and Knight Frank Hong Kong Limited has given and has not withdrawn their respective written consents the issue of this circular to the inclusion of their respective reports and legal advice in this circular with references to their names in the form and context in which they respectively appear.

9. LITIGATION

As at the Latest Practicable Date, no litigation or claim of material importance is known to the Directors to be pending or threatened against the Group.

10. MATERIAL CONTRACTS

There have been no material contracts (not being contracts entered into in the ordinary course of business of any member of the Group) within the two years preceding the Latest Practicable Date.

−71 −

GENERAL INFORMATION

APPENDIX III

11. GENERAL

  • (i) The Qualified Accountant of the Company is Mr. Lee Kam Hung Alan, a fellow member of the Hong Kong Institute of Certified Public Accountants.

  • (ii) The Secretary of the Company is Ms. Tsui Kwai Ying Jane, an associate of the Institute of Bankers of London.

  • (iii) The registered office of the Company is Canon’s Court, 22 Victoria Street, Hamilton HM 12, Bermuda.

  • (iv) The share registrar of the Company in Hong Kong is Computershare Hong Kong Investor Services Limited at 46th Floor, Hopewell Centre, 183 Queen’s Road East, Hong Kong.

  • (v) This circular has been prepared in both English and Chinese. In the case of any discrepancy, the English text shall prevail.

12. DOCUMENTS FOR INSPECTION

Copies of the following documents will be available for inspection during normal business hours at the principal office of the Company at Suites 01-03, 30th Floor, Office Tower, Convention Plaza, 1 Harbour Road, Wanchai, Hong Kong up to and including 24 June 2005:

  • (i) the Memorandum of Association and Bye-Laws of the Company;

  • (ii) the interim report of the Group for the six months ended 30 September 2004 and the audited consolidated financial statements of the Group for the financial years ended 31 March 2004 and 31 March 2003;

  • (iii) a circular of the Company dated 15 June 2004 relating to a major transaction in relation to the formation of a joint venture;

  • (iv) a circular of the Company dated 28 June 2004 relating to a discloseable transaction in relation to a property disposal;

  • (v) a circular of the Company dated 3 May 2005 in relation to a discloseable transaction relating to the formation of a joint venture for participation in Macau property investment;

  • (vi) the agreement for the acquisition of Property D as referred to in this circular;

  • (vii) the provisional agreements for the acquisition of Property A, Property B and Property C as referred to in this circular;

−72 −

GENERAL INFORMATION

APPENDIX III

  • (viii)the agreements for the acquisition of Property A, Property B and Property C as referred to in this circular;

  • (ix) the service agreement with Party II as referred to in this circular;

  • (x) the report prepared by Fan, Mitchell & Co. on the pro forma assets and liabilities statement of the Group as set out in Section 8 of Appendix II in this circular;

  • (xi) the consent letters of Fan, Mitchell & Co., K. C. Yung & Co. and Knight Frank Hong Kong Limited referred to in the section headed “Consents” in this appendix;

  • (xii) the letter, valuation certificate and valuation report prepared by Knight Frank Hong Kong Limited in respect of Property A, Property B and Property C , the text of which is set out in Appendix I in this circular; and

  • (xiii)the letter of legal advice from K. C. Yung & Co. dated 17 February 2005.

−73 −