ADVFN Logo ADVFN

We could not find any results for:
Make sure your spelling is correct or try broadening your search.

Trending Now

Toplists

It looks like you aren't logged in.
Click the button below to log in and view your recent history.

Hot Features

Registration Strip Icon for default Register for Free to get streaming real-time quotes, interactive charts, live options flow, and more.

WALG Walcom Group Limited

0.2025
0.00 (0.00%)
Last Updated: 01:00:00
Delayed by 15 minutes
Share Name Share Symbol Market Type Share ISIN Share Description
Walcom Group Limited LSE:WALG London Ordinary Share VGG574851074 ORD HKD0.01 (DI)
  Price Change % Change Share Price Bid Price Offer Price High Price Low Price Open Price Shares Traded Last Trade
  0.00 0.00% 0.2025 0.00 01:00:00
Industry Sector Turnover Profit EPS - Basic PE Ratio Market Cap
0 0 N/A 0

Walcom Group LTD Final Results

05/05/2016 12:57pm

UK Regulatory


 
TIDMWALG 
 
5 May 2016 
 
                             WALCOM GROUP LIMITED 
 
                          ("Walcom" or "the Company") 
 
Final results for the year ended 31 December 2015 and notice of Annual General 
                                    Meeting 
 
CHAIRMAN'S STATEMENT 
 
On behalf of the board of directors (the "Board"), I am pleased to present the 
final results for the year ended 31 December 2015. 
 
Results 
 
Although the global economy remained subdued in 2015, with a modest recovery 
seen across advanced economies, the ongoing slowing of the PRC economy and the 
poor performance of the domestic pig farming industry continue to affect the 
Company's results. Despite the adverse impact of the poor animal feed market 
during the year, and the aggregate impact of increasing production costs and 
operating expenses, the Company managed to achieve a profit attributable to the 
Company's shareholders of HK$0.34 million (2014: loss of HK$0.30 million) for 
the year under review. Turnover (2015: HK$44.2 million; 2014: HK$43.7 million) 
and gross profit (2015: HK$26.8 million; 2014: HK$27.2 million) for the year 
was maintained at approximately the same levels as 2014. The Company reported a 
net profit of HK$0.5 million for the year under review as compared to a net 
loss of HK$0.03 million in 2014. EBITDA also increased by 65 per cent. from 
HK$1.47 million in 2014 to HK$2.42 million in 2015. 
 
A summary of the results for the period is set out below: 
 
                                            Year ended   Year ended       Change 
 
                                           31 December  31 December 
 
                                                  2015         2014 
 
                                               HK$'000      HK$'000    per cent. 
 
Turnover                                        44,237       43,648         1.35 
 
Gross profit                                    26,745       27,164       (1.54) 
 
Operating profit                                 1,808          860       110.23 
 
EBITDA                                           2,424        1,471        64.79 
 
Net finance (expense) / income                    (21)           18          n/a 
 
Profit / (loss) for the year                       479         (32)          n/a 
 
Profit / (loss) per share attributable to 
the shareholders of the Company 
 - basic (HK cents)                               0.49       (0.44)          n/a 
 - diluted (HK cents)                             0.49       (0.44)          n/a 
 
Net asset value per share attributable to 
the shareholders of the Company (HK              25.03        28.32      (11.62) 
cents) 
 
Operation and market review 
 
Following a prolonged period of slumping farmgate pig prices being received by 
producers during the period between November 2013 and March 2015, China's pig 
population decreased significantly as numerous mid-sized pig farms ceased 
operations. Farmgate pig prices began to increase in April 2015 as the 
resulting reduction in market supply exposed shortages, however, since the pig 
population remained low, the demand for the feedstuff remained weak. This had 
affected the Company's sales in the PRC, which dropped by 4.5 per cent. to 
HK$25.7 million during the year ended December 2015 when compared with the 
HK$26.9 million in 2014. 
 
Sales in Thailand increased by 18 per cent. to HK$16.2 million in 2015, 
representing 37 per cent. (2014: 31 per cent.) of the Company's total sales. 
The economy in Thailand improved following the change of government in May 
2014, although it has still not recovered fully. The improvement in sales in 
Thailand has resulted from both increased consumption of the Company's products 
by existing customers and from new customers who placed orders after achieving 
satisfactory trial results on our products. 
 
Sales in Korea decreased by 24 per cent. to HK$1.9 million in 2015 (2014: 
HK$2.5 million), representing approximately 4 per cent. (2014: 6 per cent.) of 
the Company's total sales. The drop in sales was due to the poor performance of 
the Korean market during the first six months of the year, however, sales 
started to pick up during the second half of 2015 which was encouraging. The 
Directors are pleased that the Company's product is gaining recognition in 
Korean, shown by the latter period improvement, and believe that there is high 
potential for further growth in the market. 
 
The Group's financial statements were reported in Hong Kong Dollar. During the 
period under review, the Hong Kong currency appreciated approximately 6 per 
cent. and 10 per cent. against the Renminbi and Thai Baht, respectively. As 
most of the Group's sales were made in these two currencies, this had an 
adverse exchange impact on the Group's revenue. Similar adverse exchange 
effects happened in translating the Group's net assets, including cash and cash 
equivalents, in its overseas subsidiaries into the Hong Kong currency. This 
resulted in a decrease in the Group's cash balance and net asset value reported 
in Hong Kong Dollar as at the year end of 2015. 
 
Recent Developments 
 
For the past couple of years China has been undergoing a process of 
transforming its economic structure. A major part of this shift involves the 
PRC government's efforts to commercialise domestic high technology inventions. 
The Chinese government acknowledges that protection of intellectual properties 
will play a significant role in this regard. During the past few years, the 
Company has developed and obtained patents in the most advanced technology for 
the application of cysteamine, the core substance in our products, in animal 
feed products. Notwithstanding this, due to the historical inadequacies that 
China has exhibited in properly upholding patent rights, sales of the Company's 
products have been weakened by generic third-party products copying Walcom's 
technology appearing in the local market and seizing market share without the 
relevant licence or intellectual property. As Walcom has established itself as 
a provider of trusted products within its specialised segment of the industry 
and has built up its brand in the market, the Company's management believes 
that there will be high potential for growth in the Company's sales if our 
intellectual property and patent rights can be treated more seriously and 
better protected by the Chinese government. 
 
Patents 
 
At the end of 2015 the Group held 46 granted patents in respect of: 
 
  * its core Cysteamine technology in China, North Korea, New Zealand, Ukraine, 
    Russia, South Africa, Australia, India, South Korea and Vietnam; 
  * poultry feed in the UK, North Korea, Taiwan, Russia, China, Australia and 
    Philippines; 
  * dairy cow feed in New Zealand, the UK, Europe, Mexico, India, China, 
    Russia, Australia and Malaysia; 
  * fish feed in the UK, Indonesia, Russia, China, Thailand, Philippines, 
    Vietnam and Taiwan; and 
  * shellfish feed in Europe, Vietnam, Indonesia, Malaysia, Taiwan, Philippines 
    and China. 
 
Most of the patents for which the Company has applied in recent years have been 
granted. The Directors believe that there is wide patent coverage in places 
where there are significant demands for the Company's products. Some patents, 
which the Directors believe have a reduced chance of commercialisation, were 
dropped during the year. 
 
Debt 
 
As at the year end, the Group had a short-term bank loan of HK$2.4 million, 
which was used to finance the Group's general working capital. The Directors do 
not foresee any need for further bank loans as the Group has adequate working 
capital for its daily operations. 
 
Dividend 
 
The Directors do not recommend any dividend payment for the year ended 31 
December 2015. 
 
Annual General Meeting 
 
The Annual General Meeting will be held at the offices of the Company's 
solicitors, Reeds Smith Richards Butler in Hong Kong at 2:30 pm on Tuesday 14 
June 2016. 
 
Outlook 
 
As the PRC government has confirmed that the next few years will see slower 
economic growth across much of the market while the Chinese economy undergoes a 
structural transformation, the Directors believe that it will be another 
difficult year for the Company in 2016. The uncertain monetary policies of the 
United States and the major European economies collectively contribute towards 
a pessimistic prevailing global economic outlook. Escalating production costs 
and operating expenses remain an adverse factor affecting the Company. However, 
the Directors are optimistic that the improving results in the Thai market and 
the Korean market in the later part of 2015, together with the Company's 
continuing marketing efforts, should produce another year of broader 
strengthening of the Company's general financial performance in 2016. 
 
I would like to express our sincere thanks to the management team and staff, 
professional advisers and shareholders for their continued support and 
contributions during the year. 
 
Notice of Annual General Meeting 
 
A notice of annual general meeting convening a meeting at 2.30pm on 14 June 
2016 will be posted to shareholders with the Company's report and accounts. The 
notice will include a resolution to extend the Company's existing share award 
plan, which was adopted on 20 September 2006. The share award plan is currently 
effective until 20 September 2016 and would terminate on that date. The 
proposal is to extend the plan for a term of 20 years commencing on the date of 
the annual general meeting or until such time as the Board considers it 
appropriate to terminate the plan (subject to certain conditions). No further 
share awards are proposed at this time. 
 
Further enquiries: 
 
Walcom Group Limited                  +852 2494 0133 
Francis Chi (Chief Executive Officer) 
Albert Wong (Chief Financial Officer) 
 
Allenby Capital Limited               +44 20 3328 5656 
Virginia Bull/David Hart 
 
Consolidated statement of profit or loss 
 
For the year ended 31 December 2015 
 
(Expressed in Hong Kong dollars) 
 

(MORE TO FOLLOW) Dow Jones Newswires

May 05, 2016 07:57 ET (11:57 GMT)

                                               Note          2015         2014 
 
                                                              HK$          HK$ 
 
Revenue                                                44,236,805   43,647,716 
 
Cost of sales                                        (17,491,561) (16,483,709) 
 
Gross profit                                           26,745,244   27,164,007 
 
Other income                                    3         189,853      506,442 
 
Research and development expenses                     (1,224,261)  (1,227,825) 
 
Selling and distribution expenses                    (11,847,110) (11,643,034) 
 
General and administrative expenses                  (12,055,434) (13,940,044) 
 
Profit from operations                                  1,808,292      859,546 
 
Net finance (expense) / income                  4        (21,123)       17,546 
 
Profit before income tax                        5       1,787,169      877,092 
 
Income tax expense                              6     (1,308,485)    (908,987) 
 
Profit / (loss) for the year                              478,684     (31,895) 
 
 
Profit / (loss) attributable to: 
 
Owners of the Company                                     335,472    (300,602) 
 
Non-controlling interests                                 143,212      268,707 
 
Profit / (loss) for the year                              478,684     (31,895) 
 
Profit / (loss) per share - basic, HK cents     8            0.49       (0.44) 
 
                        - diluted, HK cents                  0.49       (0.44) 
 
Consolidated statement of profit or loss and other comprehensive income 
 
For the year ended 31 December 2015 
 
(Expressed in Hong Kong dollars) 
 
                                                            2015        2014 
 
                                                             HK$         HK$ 
 
Profit / (loss) for the year                             478,684    (31,895) 
 
 
Other comprehensive income 
 
Exchange difference on translation of 
 
financial statements of overseas subsidiaries        (2,793,995)   (108,677) 
 
Total comprehensive loss for the year                (2,315,311)   (140,572) 
 
Total comprehensive loss attributable to: 
 
Owners of the Company                                (2,262,139)   (402,390) 
 
Non-controlling interests                               (53,172)     261,818 
 
Total comprehensive loss for the year                (2,315,311)   (140,572) 
 
Consolidated balance sheet as at 31 December 2015 
 
(Expressed in Hong Kong dollars) 
 
                                              Note        2015       2014 
 
                                                           HK$        HK$ 
 
ASSETS 
 
NON-CURRENT ASSETS 
 
   Property, plant and equipment                     1,520,698  1,869,520 
 
   Patents                                           2,079,634  2,385,921 
 
Goodwill                                                     -          - 
 
                                                     3,600,332  4,255,441 
 
CURRENT ASSETS 
 
   Inventories                                       2,247,884  2,343,521 
 
   Trade and other receivables                 9     7,695,707  7,797,139 
 
   Tax recoverable                                     108,584    157,591 
 
   Cash and cash equivalents                   10   13,670,351 15,229,576 
 
   Restricted cash                             10      103,813    113,350 
 
                                                    23,826,339 25,641,177 
 
TOTAL ASSETS                                        27,426,671 29,896,618 
 
EQUITY 
 
   Share capital                                       688,344    688,344 
 
   Reserves                                         16,540,153 18,802,292 
 
Total equity attributable to OWNERs of the 
Company                                             17,228,497 19,490,636 
 
Non-controlling interests                            2,086,595  2,139,767 
 
TOTAL EQUITY                                        19,315,092 21,630,403 
 
CURRENT LIABILITIES 
 
   Trade and other payables                          4,954,919  5,208,398 
 
   Tax payables                                        769,455    522,641 
 
   Bank borrowings                             11    2,387,205  2,535,176 
 
                                                    8,111,579  8,266,215 
 
TOTAL LIABILITIES                                    8,111,579  8,266,215 
 
TOTAL EQUITY AND LIABILITIES                        27,426,671 29,896,618 
 
NET CURRENT ASSETS                                  15,714,760 17,374,962 
 
TOTAL ASSETS LESS CURRENT LIABILITIES               19,315,092 21,630,403 
 
Consolidated statement of changes in equity 
 
For the year ended 31 December 2015 
 
(Expressed in Hong Kong dollars) 
 
                                                             Share-based                                                        Non- 
 
                                Share      Share     Merger compensation    Exchange   Surplus   Accumulated             controlling       Total 
 
                              capital    premium    reserve      reserve     reserve   reserve        losses       Total   interests      equity 
 
                                  HK$        HK$        HK$          HK$         HK$       HK$           HK$         HK$         HK$         HK$ 
 
At 1 January 2014             688,344 95,298,644 23,852,469    1,591,595   2,924,924 2,525,302 (106,988,252)  19,893,026   1,877,949  21,770,975 
 
Comprehensive income 
 
(Loss) / profit for the year        -          -          -            -           -         -     (300,602)   (300,602)     268,707    (31,895) 
 
Other comprehensive income 
 
Exchange difference on 
translation of 
 
financial statements of             -          -          -            -   (101,788)         -             -   (101,788)     (6,889)   (108,677) 
overseas subsidiaries 
 
Total comprehensive income          -          -          -            -   (101,788)         -     (300,602)   (402,390)     261,818   (140,572) 
for the year 
 
Appropriation to surplus            -          -          -            -           -   398,212     (398,212)           -           -           - 
reserve 
 
At 31 December 2014           688,344 95,298,644 23,852,469    1,591,595   2,823,136 2,923,514 (107,687,066)  19,490,636   2,139,767  21,630,403 
 
At 1 January 2015             688,344 95,298,644 23,852,469    1,591,595   2,823,136 2,923,514 (107,687,066)  19,490,636   2,139,767  21,630,403 
 
Comprehensive income 
 
Profit for the year                 -          -          -            -           -         -       335,472     335,472     143,212     478,684 
 
Other comprehensive income 
 
Exchange difference on 
translation of 
 
financial statements of             -          -          -            - (2,597,611)         -             - (2,597,611)   (196,384) (2,793,995) 
overseas subsidiaries 
 
Total comprehensive income          -          -          -            - (2,597,611)         -       335,472 (2,262,139)    (53,172) (2,315,311) 
for the year 
 
Lapse of share options              -          -          -     (22,826)           -         -        22,826           -           -           - 
 
Appropriation to surplus            -          -          -            -           -   340,180     (340,180)           -           -           - 
reserve 
 
At 31 December 2015           688,344 95,298,644 23,852,469    1,568,769     225,525 3,263,694 (107,668,948)  17,228,497   2,086,595  19,315,092 
 
 
Consolidated statement of cash flows 
 
For the year ended 31 December 2015 
 
(Expressed in Hong Kong dollars) 
 
                                                   Note         2015        2014 
 
                                                                 HK$         HK$ 
 
Cash flow from operating activities 
 
Profit before income tax                                   1,787,169     877,092 
 
 Amortisation of patents                           5(b)      265,538     270,054 
 
 Interest received                                   4     (150,719)   (183,538) 
 
 Depreciation                                                308,255     341,826 
 
 Foreign exchange (gain) / loss, net               5(b)  (1,547,782)         175 
 
 Interest paid                                       4       171,842     165,992 
 
 Loss on disposal of property, plant and equipment 5(b)        1,517           - 
 
 Patents written off                               5(b)       40,749           - 
 
Operating profit before working capital changes              876,569   1,471,601 
 
Decrease / (increase) in inventories                          95,637   (690,644) 
 
Decrease / (increase) in trade and other                     101,432 (2,076,985) 
receivables 
 
Decrease in trade and other payables                       (253,479)   (432,817) 
 
Net cash generated from / (used in) operations               820,159 (1,728,845) 
 
Corporate income tax paid                                (1,012,664) (1,324,322) 
 
Interest paid                                              (171,842)   (165,992) 
 
Net cash used in operating activities                      (364,347) (3,219,159) 
 
Cash flow from investing activities 
 
Purchases of property, plant and equipment                  (91,237)    (43,737) 
 
Interest received                                            150,719     183,538 
 
Net cash generated from investing activities                  59,482     139,801 
 
Cash flow from financing activities 
 
Decrease / (increase) in restricted bank balances              9,537   (113,350) 
 
Repayment of bank borrowings                             (2,535,176) (2,543,882) 
 
Proceeds from new bank borrowings                          2,387,205   2,535,176 
 
Net cash used in financing activities                      (138,434)   (122,056) 
 
Net decrease in cash and cash equivalents                  (443,299) (3,201,414) 
 
Cash and cash equivalents at the beginning of the         15,229,576  18,535,663 
year 
 

(MORE TO FOLLOW) Dow Jones Newswires

May 05, 2016 07:57 ET (11:57 GMT)

Exchange loss on cash and cash equivalents               (1,115,926)   (104,673) 
 
Cash and cash equivalents at the end of the year    10    13,670,351  15,229,576 
 
Notes to the consolidated financial statements 
 
For the year ended 31 December 2015 
 
(Expressed in Hong Kong dollars) 
 
1          Publication of non-statutory accounts 
 
The financial information set out in this preliminary announcement does not 
constitute statutory accounts. 
 
The financial information for the period ended 31 December 2015 has been 
extracted from the Company's financial statements to that date which have 
received an unqualified auditors' report. 
 
2          Basis of preparation 
 
The consolidated financial statements have been prepared in accordance with 
International Financial Reporting Standards ("IFRSs"). These consolidated 
financial statements also comply with the applicable disclosure provisions of 
the AIM Rules for Companies of the London Stock Exchange. They have been 
prepared under the historical cost convention. 
 
The preparation of financial statements in conformity with IFRS requires the 
use of certain critical accounting estimates. It also requires management to 
exercise its judgement in the process of applying the Group's accounting 
policies. The areas involving a higher degree of judgement or complexity, or 
areas where assumptions and estimates are significant to the consolidated 
financial statements, are disclosed in note 27 of the full financial 
statements. 
 
3          Other income 
 
                                                            2015      2014 
 
                                                             HK$       HK$ 
 
Government subsidy                                       162,172   469,233 
Tax refund                                                     -     6,298 
 
Sundry income                                             27,681    30,911 
 
                                                         189,853   506,442 
 
Note: During the years ended 31 December 2015 and 2014, the Group received 
subsidies from local government bodies in the PRC, which aimed at the 
technology development of the Group. 
 
4      Net finance (expense) / income 
 
                                                            2015       2014 
 
                                                             HK$        HK$ 
 
Bank interest income                                     150,719    183,538 
 
Interest expense on bank loan                          (171,842)  (165,992) 
 
                                                        (21,123)     17,546 
 
5      Profit before income tax 
 
        Profit before income tax is stated after charging the following items: 
- 
 
(a)  Staff costs (including directors' emoluments) 
 
                                                           2015       2014 
 
                                                            HK$        HK$ 
 
Salaries, wages and commission                       10,718,322 11,051,612 
 
Contributions to defined contribution                   899,111    858,474 
retirement plans 
 
Other staff benefits                                  3,549,183  3,339,342 
 
                                                     15,166,616 15,249,428 
 
(b)    Other items 
 
                                                            2015       2014 
 
                                                             HK$        HK$ 
 
Amortisation of patents                                  265,538    270,054 
 
Auditor's remuneration                                   307,474    315,574 
 
Cost of inventories sold                              16,623,712 15,502,718 
 
Depreciation                                             225,969    241,009 
 
Exchange (gains) / losses, net                       (1,547,782)        175 
 
Loss on disposal of property, plant and equipment          1,517          - 
 
Patents written off                                       40,749          - 
 
Rental charges under operating leases in respect 
of 
 
land and buildings                                       920,080    856,824 
 
6      Income tax expense 
 
                                                           2015       2014 
 
                                                            HK$        HK$ 
 
Current income tax 
 
- Thailand corporate income tax                         128,638    195,757 
 
- Shanghai foreign enterprise income tax              1,179,847    713,230 
 
                                                      1,308,485    908,987 
 
(a)    Taxation for the Company 
 
No provision for profits tax has been made for the Company as it is exempted 
from taxation in the British Virgin Islands. 
 
No deferred taxation has been provided as the Company has no material 
unprovided deferred tax assets or liabilities which are expected to be 
crystallised in the foreseeable future (2014: HK$Nil). 
 
(b)    Taxation for the Group 
 
(i)      Taxation on overseas profits has been calculated on the estimated 
assessable profit for the year at the rate of taxation prevailing in the 
countries in which the Group companies operate. The income tax expense stated 
in consolidated statement of profit or loss and other comprehensive income 
represented the corporate income tax and foreign enterprise income tax arisen 
from the business of subsidiaries operating in Thailand and Shanghai 
respectively. 
 
Hong Kong Profits Tax is calculated at 16.5% (2014: 16.5%) of the estimated 
assessable profit for the year. However, no provision for Hong Kong profits tax 
has been made (2014: HK$Nil) as the Group's assessable profit subject to Hong 
Kong profits tax for the year is fully set-off by tax loss brought forward from 
last year. 
 
Provision for foreign enterprise income tax ("FEIT") in the People's Republic 
of China ("PRC") has been made at 25% (2014: 15%) as Shanghai Walcom Bio-Chem 
Co., Ltd. ("Shanghai Walcom"), a wholly owned subsidiary operating in Shanghai, 
has assessable profits for the year. 
 
Pursuant to the relevant income tax rules and regulations in the PRC, Shanghai 
Walcom is not granted tax relief since year 2015 whereby the applicable income 
tax rates were 15% and 25% respectively for the years 2014 and 2015. 
 
Thailand Corporate Income Tax is calculated at 20% (2014: 20%) of the net 
profit for the year. 
 
(ii)    A reconciliation between the Group's income tax expense and the 
accounting profit, at the applicable tax rate, is set out below: - 
 
                                                            2015        2014 
 
                                                             HK$         HK$ 
 
Profit before income tax                               1,787,169     877,092 
 
Notional tax calculated on profit before income 
tax, calculated 
 
   at the rates applicable to profits in the             760,053      68,999 
countries concerned 
 
Tax effect of: 
 
Expenses not deductible for tax purpose                  907,379   1,098,739 
 
Non-taxable revenue                                         (22)     (1,214) 
 
Temporary differences not recognised                         664         507 
 
Utilisation of previously unrecognised tax losses      (359,589)   (258,044) 
 
Income tax charges                                     1,308,485     908,987 
 
(iii)   A deferred tax asset amounting to HK$8,211,086 (2014: HK$8,570,768) in 
respect of tax losses of a subsidiary incorporated in Hong Kong of 
approximately HK$49,764,000 (2014: HK$51,944,000) has not been recognised in 
the financial statements as it is not certain that future taxable profit will 
be available against which these losses can be utilised. 
 
7      Dividends 
 
The Company does not recommend the payment of any dividend for the year ended 
31 December 2015 (2014: HK$Nil). 
 
8      Profit / (loss) per share 
 
       There is no difference between basic and diluted loss per share. The 
basic and diluted profit per share for the year ended 31 December 2015 are 
calculated by dividing the Group's profit attributable to owners of the Group 
of HK$335,472 (2014: Loss of HK$300,602) by the weighted average number of 
68,834,388 ordinary shares (2014: 68,834,388 ordinary shares). The computation 
of diluted profit per share does not assume the exercise of the Company's 
outstanding share options because the exercise price of the options is higher 
than the average market price for the years ended 31 December 2015 and 2014. 
 
9      Trade and other receivables 
 
                                                            Group 
 
                                                           2015        2014 
 
                                                            HK$         HK$ 
 
Trade receivables                                     6,859,583   7,079,319 
 
Less: provision for impairment loss                   (508,758)   (508,758) 
 
Trade receivables - net                               6,350,825   6,570,561 
 
Deposits and prepayments                                976,591   1,037,401 
 
Other receivables                                       368,291     189,177 
 
                                                      7,695,707   7,797,139 
 
All trade and other receivables are expected to be recovered within one year. 
 
 a. Impairment of trade receivables 
 
The movement in the provision of impairment for doubtful debts during the year, 
including both specific and collective loss components, is as follows: 
 
                                                             2015       2014 
 
                                                              HK$        HK$ 
 
At 1 January                                              508,758    743,813 
 
Written off                                                     -  (235,055) 
 
At 31 December                                            508,758    508,758 
 
At 31 December 2015, the Group's trade receivables of HK$508,758 (2014: 
HK$508,758) have been outstanding for a certain period of time. The management 
assessed that only a portion of the receivables is expected to be recoverable. 

(MORE TO FOLLOW) Dow Jones Newswires

May 05, 2016 07:57 ET (11:57 GMT)

No further individual provision of impairment for doubtful debts was provided 
in the year ended 31 December 2015 (2014: Nil). 
 
The Group does not hold any collateral over these balances. 
 
 a. Trade receivables that are not impaired 
 
Majority of the Group's turnover are with credit terms ranging from 30 to 60 
days. Ageing analysis of trade receivables that are neither individually nor 
collectively considered to be impaired are as follows: 
 
                                                         2015          2014 
 
                                                          HK$           HK$ 
 
Neither past due nor impaired                       5,526,045     5,581,041 
 
Less than one month past due                          586,059       986,427 
 
1 to 4 months' past due                               238,721         3,093 
 
                                                      824,780       989,520 
 
                                                    6,350,825     6,570,561 
 
Receivables that were neither past due nor impaired relate to a wide range of 
customers for whom there was no recent history of default. 
 
Receivables that were past due but not impaired relate to a number of 
independent customers that have a good track record with the Group.  Based on 
past experience, management believes that no impairment allowance is necessary 
in respect of these balances as there has not been a significant change in 
credit quality and the balances are considered fully recoverable.  The Group 
does not hold any collateral over these balances. 
 
 a. The carrying amounts of trade receivables are denominated in the following 
    currencies: 
 
                                                        Group 
 
                                                       2015            2014 
 
Thai Baht                                     THB 9,052,000  THB 10,529,375 
 
Renminbi                                      RMB 3,692,220   RMB 3,229,200 
 
10    Cash and bank balances 
 
                                                        Group 
 
                                                      2015             2014 
 
                                                       HK$              HK$ 
 
Cash at bank and on hand                        13,774,164       15,342,926 
 
Less: Cash at bank - restricted                  (103,813)        (113,350) 
 
Cash and cash equivalents in the statement      13,670,351       15,229,576 
of cash flows 
 
 
 
                                                     The Company 
 
                                                      2015             2014 
 
                                                       HK$              HK$ 
 
Cash and cash equivalents in the balance            25,512           25,493 
sheet 
 
Included in the cash and cash equivalents of the Group, HK$7,254,910 (2014: 
HK$9,842,160) were denominated in RMB and kept in PRC. The remittance of these 
funds out of the PRC is subject to the foreign exchange control restrictions 
imposed by the PRC government. 
 
As at 31 December 2015, HK$103,813 (2014: HK$113,350) denominated in THB in a 
saving bank account in Thailand has been pledged to a bank as security under a 
forward exchange contract. 
 
Included in cash and cash equivalents in the consolidated balance sheet are the 
following amounts denominated in a currency other than the functional currency 
of the entity to which they relate: 
 
                                                      2015              2014 
 
Renminbi                                    RMB  6,078,683    RMB  7,764,997 
United States dollars                       US$    294,508    US$    458,733 
 
British Pound                               GBGBP        528    GBGBP        484 
 
Thai Baht                                   THB 15,641,790    THB  8,115,079 
 
11    Bank borrowings 
 
At 31 December 2015, the bank borrowings were unsecured and repayable as 
follows: 
 
                                                        Group 
 
                                                       2015            2014 
 
                                                        HK$             HK$ 
 
Current liabilities 
 
    Bank borrowings - unsecured                   2,387,205       2,535,176 
 
Total borrowings                                  2,387,205       2,535,176 
 
 1. The maturity of borrowings is as follows: 
 
                                                   Group 
 
                                                  2015            2014 
 
                                                   HK$             HK$ 
 
Within 1 year or on demand                   2,387,205       2,535,176 
 
 1. The effective interest rate per annum for bank borrowings at balance sheet 
    date is at 5.7% (2014: 7.8%) per annum. 
 
During the 2015 reporting period, the Group fully repaid a bank borrowing of 
HK$2,535,176 denominated in RMB, which was unsecured. 
 
On 18 November 2015, an indirectly held subsidiary of the Group situated in the 
PRC ("the subsidiary") has obtained a bank borrowing of HK$2,387,205 
denominated in RMB with maturity of 1 year. The bank borrowing was unsecured. 
 
12    Share option scheme 
 
  A share option scheme (the "scheme") was adopted pursuant to a resolution of 
an extraordinary general meeting of the Company held on 20 September 2006 for 
the purpose of providing incentives and rewards to any director of any member 
of the Group who is in service with any such Company or any employee of any 
member of the Group (the "eligible directors and employees"). 
 
The maximum number of shares in respect of which options or rights to subscribe 
for shares pursuant to the scheme when aggregated with number of shares in 
respect of which options or rights to subscribe for shares has been granted in 
previous years under the scheme and other share option or share incentive plan 
adopted by the Company shall not exceed 10% of the shares issued by the Company 
from time to time. An option share shall only be exercisable (a) after one year 
from date of grant, (b) before the expiry of the option period, (c) at a time 
permitted by the Model Code for Securities Transactions by Directors of Listed 
Issuers, and (d) if any performance conditions imposed pursuant to the scheme 
rules have been fulfilled or obtained. 
 
As at 31 December 2015, 3,330,000 ordinary shares option has been granted to 
directors and employees of the Company under the Share Option Scheme. All share 
options granted under the Scheme were still outstanding. No options were 
exercised, cancelled or lapsed during the year. 
 
(a)  The terms and conditions of the grants that existed during the year are as 
follows, hereby all options are settled by physical delivery of shares: 
 
Participant              Date of   No. of      Vesting         Exercise             Exercise 
                         grant     options     period          period               price 
                                   outstanding 
                                   as at 31 
                                   December 
                                   2015 
 
Options granted to 
directors: 
 
Yong Chian Tan           9 June      500,000   2 years         From 9 June 2012 to  GBGBP 0.07 
                         2010                  commencing from 8 June 2020 (both 
                                               9 June 2010     days inclusive) 
 
                         9 June      500,000   3 years         From 9 June 2013 to  GBGBP 0.07 
                         2010                  commencing from 8 June 2020 (both 
                                               9 June 2010     days inclusive) 
 
Albert Siu Fai Wong      9 June      250,000   2 years         From 9 June 2012 to  GBGBP 0.07 
                         2010                  commencing from 8 June 2020 (both 
                                               9 June 2010     days inclusive) 
 
                         9 June      250,000   3 years         From 9 June 2013 to  GBGBP 0.07 
                         2010                  commencing from 8 June 2020 (both 
                                               9 June 2010     days inclusive) 
 
Prof. Hong Xun Yang      9 June      750,000   2 years         From 9 June 2012 to  GBGBP 0.07 
                         2010                  commencing from 8 June 2020 (both 
                                               9 June 2010     days inclusive) 
 
                         9 June      750,000   3 years         From 9 June 2013 to  GBGBP 0.07 
                         2010                  commencing from 8 June 2020 (both 
                                               9 June 2010     days inclusive) 
 
Options granted to 
employees: 
 
Employees of the Group   9 June      165,000   2 years         From 9 June 2012 to  GBGBP 0.07 
                         2010                  commencing from 8 June 2020 (both 
                                               9 June 2010     days inclusive) 
 
                         9 June      165,000   3 years         From 9 June 2013 to  GBGBP 0.07 
                         2010                  commencing from 8 June 2020 (both 
                                               9 June 2010     days inclusive) 
 
 
(b)  Fair value of share options 
 
The fair value of the share options granted during the year ended 31 December 
2010 have been valued by an independent qualified valuer using Binomial Option 
Pricing Model. 
 
13    Share award plan 
 
The Company's share award plan (the "plan") was adopted pursuant to a 
resolution of an extraordinary general meeting of the Company held on 20 
September 2006 for the purpose of providing incentives or rewards to selected 
PRC   employees and officers of the Group but excluding officers of the Company 
(the "eligible PRC officers"). 
 
Prior to the Admission to AIM, 433,163 ordinary shares were transferred to 
Walcom China Staff Incentive Limited (the "trustee") by certain of the then 
existing shareholders of the Company, to hold pursuant to the terms of the 

(MORE TO FOLLOW) Dow Jones Newswires

May 05, 2016 07:57 ET (11:57 GMT)

trust deed applicable to the plan.  These shares are held on trust for the 
eligible PRC officers. 
 
The plan shall be valid and effective for a term of ten years from the date of 
adoption and it shall be subject to the administration of a committee delegated 
from time to time by the board and the trustee in accordance with the 
provisions of the trust deed and plan rules.  There were 70,163 (2014: 70,163) 
ordinary shares held by the trustee at 31 December 2015. 
 
14    Commitments 
 
Operating lease commitments 
 
The future aggregate minimum lease rental expenses in respect of the 
manufacturing plants and office premises under non-cancellable operating lease 
are payable in the following periods: 
 
                                                2015             2014 
 
                                                 HK$              HK$ 
 
Within one year                            2,792,642        2,933,806 
 
In the second to fifth years            1,080,086           3,899,919 
inclusive 
 
                                           3,872,728        6,833,725 
 
15      Copies of Report and Accounts 
 
Copies of the Report and Accounts will be sent to shareholders shortly and will 
be available from the principal place of business of the Company, Part D, 
Mingtai Bldg, No 351 Guo Shai Jing Road, ZJ Hi-tech Park, Shanghai 201203, PRC, 
and on the Company's website www.walcomgroup.com. 
 
 
 
END 
 

(END) Dow Jones Newswires

May 05, 2016 07:57 ET (11:57 GMT)

1 Year Walcom Chart

1 Year Walcom Chart

1 Month Walcom Chart

1 Month Walcom Chart

Your Recent History

Delayed Upgrade Clock