Vitrox q12018

VITROX CORPORATION BERHAD
(Incorporated in Malaysia)
Company No: 649966-K
INTERIM FINANCIAL REPORT
FOR THE FIRST QUARTER

ENDED 31 MARCH 2018
CONTENTS
Page
Condensed Consolidated Statement of Comprehensive Income………………….. 1
Condensed Consolidated Statement of Financial Position……..………………….. 2
Condensed Consolidated Statement of Changes in Equity...……………………… 3
Condensed Consolidated Statement of Cash Flows…..……………………………. 4
Notes to the Interim Financial Report…………………………………………………. 5-11
QUARTERLY REPORT ON RESULTS FOR THE FIRST QUARTER ENDED 31 MARCH 2018
CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(The figures have not been audited)
INDIVIDUAL QUARTER CUMULATIVE QUARTER

Corresponding Cumulative Corresponding
Current quarter preceding period preceding
ended quarter ended ended period ended
31-Mar-18 31-Mar-17 31-Mar-18 31-Mar-17
Note RM'000 RM'000 RM'000 RM'000
Revenue 77,312 69,609 77,312 69,609
Other operating income 1,283 596 1,283 596
Operating expenses (56,300) (50,873) (56,300) (50,873)
Finance costs (2) (14) (2) (14)
Share of associate's loss (19) (3) (19) (3)
Profit before tax B13 22,274 19,315 22,274 19,315
Tax expense B5 (2,014) (744) (2,014) (744)
Profit for the financial period 20,260 18,571 20,260 18,571
Other comprehensive income:

Currency translation of
differences for the foreign
operation (56) (27) (56) (27)
Other comprehensive income

for the period (56) (27) (56) (27)
Total comprehensive income

for the period 20,204 18,544 20,204 18,544
Earnings per share attributable

to ordinary equity holders
of the Company (sen) B11
- Basic* 4.31 3.96 4.31 3.96
- Diluted* 4.30 3.95 4.30 3.95
* Basic and diluted EPS are calculated based on the weighted average of ordinary shares which has been
adjusted for bonus issue retrospectively.
The Condensed Consolidated Statement of Comprehensive Income should be read in conjunction with the audited financial statements
for the financial year ended 31 December 2017 and the accompanying explanatory notes attached to the interim financial statements.
1
CONDENSED CONSOLIDATED STATEMENT OF FINANCIAL POSITION
As at As at
31-Mar-18 31-Dec-17
RM'000 RM'000
(unaudited) (restated)
ASSETS
Non-current assets
Property, plant and equipment 137,041 132,929
Investment properties 600 600
Development expenditure 1,197 1,376
Investment in associate 993 1,012
Investment in club memberships, at cost 91 91
Deferred tax assets 164 164
140,086 136,172
Current assets
Inventories 97,251 71,784
Trade and other receivables 119,491 123,863
Financial assets at fair value through profit or loss 1,261 1,046
Prepayments 4,022 3,192
Current tax assets 1,490 1,542
Cash and cash equivalents 130,318 150,572
353,833 351,999
TOTAL ASSETS 493,919 488,171
EQUITY AND LIABILITIES

Equity
Share capital 49,307 49,275
Reserves 301,129 280,800
Total equity 350,436 330,075
Non-current liabilities
Deferred tax liabilities 750 750
Term loans - secured 51,620 55,021
Deferred income on government grants 4,258 4,686
Total non-current liabilities 56,628 60,457
Current liabilities
Trade and other payables 78,389 83,377
Dividend payable 0 7,052
Term loans - secured 2,945 3,483
Advance billings to customers 4,685 3,269
Current tax liabilities 836 458
Total current liabilities 86,855 97,639
Total liabilities 143,483 158,096
TOTAL EQUITY AND LIABILITIES 493,919 488,171
Net assets value per share attributable to

ordinary equity holders of the parent (sen) 74.53 70.20
The Condensed Consolidated Statement of Financial Position should be read in conjunction with the audited financial statements for the
financial year ended 31 December 2017 and the accompanying explanatory notes attached to the interim financial statements.
2
CONDENSED CONSOLIDATED STATEMENT OF CHANGES IN EQUITY
Share Currenc y
Share Share Capital Option Translation Retained Total
Capital Premium Reserve Reserve Reserve Profits Equity
RM'000 RM'000 RM'000 RM'000 RM'000 RM'000 RM'000
P e riod e nde d 3 1 Ma rc h 2 0 18
Balanc e as at 31 Dec ember 2017, as per previously
reported 49,275 0 277 745 (8) 279,951 330,240
Adjustment from adoption of MFRS 9 0 0 0 0 0 (165) (165)
Restated balanc e as at 1 January 2018 49,275 0 277 745 (8) 279,786 330,075
Profit for the financ ial period 0 0 0 0 0 20,260 20,260

Currenc y translation differenc es for foreign operation
(representing other c omprehensive inc ome for the
financ ial period) 0 0 0 0 (56) 0 (56)
Total c omprehensive inc ome for the financ ial period 0 0 0 0 (56) 20,260 20,204
Issuanc e of shares pursuant to ESOS 32 0 0 (18) 0 0 14

Share- based payments 0 0 0 143 0 0 143
Total transac tion with owners 32 0 0 125 0 0 157
Balanc e as at 31 Marc h 2018 49,307 0 277 870 (64) 300,046 350,436
P e riod e nde d 3 1 Ma rc h 2 0 17
Balanc e as at 1 January 2017 23,435 11,062 0 1,207 57 226,101 261,862
Profit for the financ ial period 0 0 0 0 0 18,571 18,571

Currenc y translation differenc es for foreign operation
(representing other c omprehensive inc ome for the
financ ial period) 0 0 0 0 (27) 0 (27)
Total c omprehensive inc ome for the financ ial period 0 0 0 0 (27) 18,571 18,544
Issuanc e of shares pursuant to ESOS (representing

total transac tions with owners) 41 1,360 0 (577) 0 0 824
Balanc e as at 31 Marc h 2017 23,476 12,422 0 630 30 244,672 281,230
The Condensed Consolidated Statement of Changes in Equity should be read in conjunction with the audited financial statements for the financial year ended 31 December 2017 and the accompanying explanatory
notes attached to the interim financial statements.
3
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
Corresponding
Cumulative preceding
period ended period ended
31-Mar-18 31-Mar-17
CASH FLOW FROM OPERATING ACTIVITIES RM'000 RM'000
Profit before tax 22,274 19,315
Adjustments for:-
Allowance for slow moving inventories 3,542 3,844
Amortisation and depreciation 1,619 1,569
Amortisation of deferred income (428) (370)
Interest expense 2 14
Interest income (853) (472)
Reversal of allowance for slow moving inventories (3,430) (2,975)
Share-based payments 143 0
Share of associate's loss 19 3
Unrealised (gain)/loss on financial instruments at fair value
through profit or loss (1,261) 633
Unrealised loss/(gain) on foreign exchange 1,757 (8,204)
Operating profit before working capital changes 23,384 13,357
Changes in:-
Inventories (25,579) (5,696)
Receivables and prepayments (5,686) 3,711
Payables and advance billings 1,297 6,753
Financial instruments at fair value through profit or loss 1,046 (3,021)
Cash (used in)/generated from operations (5,538) 15,104
Tax paid (1,639) (1,159)
Tax refunded 56 2,339
Net cash (used in)/from operating activities (7,121) 16,284
CASH FLOW FROM INVESTING ACTIVITIES

Acquisition of associate 0 (1,050)
Grants received 0 683
Interest received 941 479
Purchase of property, plant and equipment (5,117) (15,043)
Net cash used in investing activities (4,176) (14,931)
CASH FLOW FROM FINANCING ACTIVITIES

Dividend paid (7,052) (5,859)
Interest paid (421) (183)
Issue of shares 14 825
Repayment of term loans (1,027) (1,026)
Net cash used in financing activities (8,486) (6,243)
Currency translation differences (471) 7,880

Net (decrease)/increase in cash and cash equivalents (20,254) 2,990
Cash and cash equivalents at beginning of period 150,572 110,106
Cash and cash equivalents at end of period 130,318 113,096
Cash and cash equivalents consist of:-

Highly liquid investments 94,646 39,283
Term deposits 1,737 17,646
Cash and bank balances 33,935 56,167
130,318 113,096
The Condensed Consolidated Statement of Cash Flows should be read in conjunction with the audited financial statements for the
financial year ended 31 December 2017 and the accompanying explanatory notes attached to the interim financial statements.
4
A. NOTES TO THE INTERIM FINANCIAL REPORT
A1 Basis of preparation of Interim Financial Report

The interim financial report is unaudited and has been prepared in compliance with Malaysian Financial
Reporting Standards (“MFRS”) 134, Interim Financial Reporting issued by the Malaysian Accounting
Standards Board and Appendix 9B of the Listing Requirements of Bursa Malaysia Securities Berhad for
the Main Market.
The interim financial report should be read in conjunction with the audited financial statements of the
Group for the financial year ended 31 December 2017 and the accompanying explanatory notes attached
to this interim financial report.
The accounting policies and methods of computation adopted for the interim financial report are
consistent with those adopted by the Group in the audited financial statements for the year ended 31
December 2017, except for the adoption of new MFRSs which are effective for financial period beginning
on or after 1 January 2018. The adoption of new MFRSs did not result in any significant changes in the
accounting policies of the Group.
A2 Seasonal or cyclical of operations

The Group’s operation is dependent on the cyclical trend of the semiconductors and electronics
industries.
A3 Unusual items affecting assets, liabilities, equity, net income or cash flows
There were no unusual items affecting assets, liabilities, equity, net income or cash flows during the
current interim period.
A4 Material changes in estimates

There were no changes in estimates of amounts reported in the prior financial year.
A5 Debts and equity securities

During the current quarter, the Company issued 9,200 and 6,900 new ordinary shares at average
exercise price of RM0.81 and RM1.01 respectively pursuant to the Employee Shares Option Scheme
(“ESOS”).
Saved as disclosed above, there were no other issuances, cancellations, repurchases, resale or
repayments of debts and equity securities during the current quarter under review.
A6 Dividend paid
Since the end of the previous financial year, the Company paid an interim tax exempt dividend of 1.5 sen
per share amounting to RM7,052,394 for the financial year ended 31 December 2017, paid on 19
January 2018.
5
A. NOTES TO THE INTERIM FINANCIAL REPORT (cont’d)
A7 Segment reporting
No segment reporting has been prepared as the Group is principally engaged in development and
production of vision inspection system and printed circuit board assemblies for microprocessor
applications.
A8 Material events subsequent to the end of the quarter

There were no materials events subsequent to the end of the current reporting period that have not been
reflected in the interim financial report.
A9 Changes in the composition of the Group

There were no material changes in the composition of the Group during the current quarter under review.
A10 Contingencies
There were no contingent assets or liabilities for the Group since 31 December 2017.
A11 Contractual commitments

31-Mar-18 31-Mar-17
RM'000 RM'000
Purchase of property, plant and equipment 24,339 44,784
A12 Significant related party transactions

There were no significant related party transactions during the current quarter under review.
6
B. DISCLOSURE REQUIREMENTS AS SET OUT IN APPENDIX 9B OF BURSA SECURITIES
MAIN MARKET LISTING REQUIREMENTS
B1 Review of performance
INDIVIDUAL/CUMULATIVE QUARTER
Current quarter/ Corresponding
Cumulative period preceding
ended quarter/period ended
31-Mar-18 31-Mar-17 Changes Changes
RM'000 RM'000 RM'000 %
Revenue 77,312 69,609 7,703 11%

Profit before tax 22,274 19,315 2,959 15%
Profit for the financial period 20,260 18,571 1,689 9%
Profit attributable to owners of
the Company 20,260 18,571 1,689 9%
The Group achieved revenue of RM77.31 million for the quarter under review against RM69.61 million in
the corresponding quarter of preceding year, representing an increase of 11%. The increase in revenue
was contributed from the increase in revenue recorded for Automated Board Inspection (ABI). Revenue
from ABI has recorded an increase of 19% against the corresponding quarter of preceding year. The
increase was mainly due to higher demand from widen customer base and positive acceptance of our
products.
The Group achieved a profit before tax of RM22.27 million against profit before tax of RM19.32 million in
the corresponding quarter of preceding year, representing an increase of 15%. Higher profit before tax
recorded was mainly due to higher revenue achieved from ABI. Accordingly, the Group’s profit after tax is
at RM20.26 million against profit after tax of RM18.57 million in the corresponding quarter.
B2 Variation of results against immediate preceding quarter
Current Immediate
quarter preceding
ended quarter ended
31-Mar-18 31-Dec-17 Changes Changes
RM'000 RM'000 RM'000 %
Revenue 77,312 95,893 (18,581) -19%

Profit before tax 22,274 21,354 920 4%
Profit for the financial period 20,260 20,698 (438) -2%
the Company 20,260 20,698 (438) -2%
The Group recorded revenue and profit before tax of RM77.31 million and RM22.27 million respectively
for the current quarter under review against revenue and profit before tax of RM95.89 million and
RM21.35 million respectively for the immediate preceding quarter. Despite the decrease in revenue by
19% due to low demand for Machine Vision System (MVS) and ABI, the profit before tax in the current
quarter increase by 4% because of changes in the sales mix. The profit after tax recorded a slight decline
of 2% due to higher tax expense as a result of expiry of ECS pioneer status.
7
MAIN MARKET LISTING REQUIREMENTS (cont’d)
B3 Prospects for the remaining quarters of current financial year ending 31 December 2018
The Board is optimistic on the business prospect for the financial year 2018. The Group will continue to
focus on market expansion activities, customer relationship building and product innovation to grow our
business further in the new financial year. Besides that, the Group has taken steps to minimise its net
monetary assets in order to mitigate the financial impacts arising from currency fluctuation.
B4 Profit forecast, profit guarantee and internal targets

The Group did not provide any profit forecast, profit guarantee and internal targets in any public
document or any announcements made.
B5 Tax expense
31-Mar-18 31-Mar-17 31-Mar-18 31-Mar-17
RM'000 RM'000 RM'000 RM'000
Current tax 2,014 744 2,014 744
The effective tax rate of the Group for the current financial period is lower than the statutory tax rate of
24%. This was mainly due to tax incentive enjoyed by its wholly-owned subsidiary, ViTrox Technologies
Sdn. Bhd. (“VTSB”).
VTSB has been granted pioneer status by MITI for a period of 5 years to undertake activities relating to
development and production of embedded intelligent robotic inspection system and machine with M2M
connectivity and predictive analytic capability for semiconductor and electronics industries. The incentive
commenced from 17 June 2015 to 16 June 2020 (extendable for further 5 years). The current provision of
income tax is in respect of certain non-business income and non-tax exempted income generated from
non-pioneer products.
B6 Status of corporate proposals announced

There was no corporate proposal announced and not completed as at the date of this report.
B7 Group borrowings
As at As at As at As at
31-Mar-18 31-Mar-18 31-Mar-17 31-Mar-17
RM'000 USD'000 RM'000 USD'000
Term loans - secured

Short term borrowings 2,945 763 5,007 1,131
Long term borrowings 51,620 13,366 25,438 5,747

54,565 14,129 30,445 6,878
Exchange rate 3.86 4.43
Higher term loans as at current period end as compared preceding period end was due to additional
drawdown of term loans in the previous quarters to finance the construction of the new building in Batu
Kawan.
8
B7 Group borrowings (cont’d)

The effective interest rates of term loans as at current period end ranged from 3.10% to 4.11% as
compared to 2.30% to 2.98% as at corresponding preceding period.
B8 Financial instruments
i) Derivatives
As at 31 March 2018, the Group’s outstanding derivatives are as follows:-
Contract value Fair value gain

RM'000 RM'000
Forward exchange contracts

- Less than 1 year 29,776 1,261
ii) Gains/(Losses) arising from fair value changes of financial liabilities

There were no gains/(losses) arising from fair value changes of financial liabilities for the current
quarter and period ended 31 March 2018.
iii) Fair value

The Group uses valuation techniques that are appropriate in the circumstances and for which
sufficient data are available to measure fair value, maximising the use of relevant observable inputs
and minimising the use of unobservable inputs.
The inputs to valuation techniques used to measure fair value are categorised into the following levels
of fair value hierarchy:-
(i) Level 1 - quoted prices (unadjusted) in active markets for identical assets or liabilities that the entity
can access at the measurement date.
(ii) Level 2 - inputs other than quoted prices included within Level 1 that are observable for the asset
or liability, either directly or indirectly.
(iii) Level 3 - unobservable inputs for the asset or liability.
As at end of the current quarter under review, the carrying amounts of receivables, cash and cash
equivalents and payables which are short-term in nature or repayable on demand are reasonable
approximations of fair values.
The fair value of long term loans are measured using present value technique by discounting the
expected future cash flows using observable current market interest rates for similar liabilities (i.e.
Level 2). The fair values measured are considered to be reasonably close to the carrying amount
reported as the observable current market interest rates also approximate to the effective interest
rates of term loans.
The fair value of forward exchange contracts were quoted by the financial institutions, which normally
measured the fair values using present value technique by discounting the differences between
contractual forward prices and observable current market forward prices using risk-free interest rate
(i.e. Level 2).
There were no transfers between levels of fair value hierarchy during the current quarter under review.
9
B9 Material litigation
As the date of this announcement, the Group is not engaged in any material litigation and the Board of
Directors do not have any knowledge of any proceedings pending or threatened against the Group.
B10 Dividend
On 29 March 2018, the Company proposed a final tax exempt dividend of 3.0 sen per share for the
financial year ended 31 December 2017, subject to the members’ approval at the forthcoming Annual
General Meeting.
B11 Earnings per share

31-Mar-18 31-Mar-17 31-Mar-18 31-Mar-17

the Company (RM'000) 20,260 18,571 20,260 18,571
Weighted average number of

shares for computing basis
earnings per share ('000) 470,176 469,516 470,176 469,516
Basic earnings per share (sen) 4.31 3.96 4.31 3.96
Weighted average number of

shares for computing diluted
earnings per share ('000) 470,865 470,310 470,865 470,310
Diluted earnings per share (sen) 4.30 3.95 4.30 3.95
The weighted average number of ordinary shares has been adjusted for bonus issue retrospectively.
B12 Auditors’ report on preceding annual financial statements

The auditors’ report on the financial statements for the year ended 31 December 2017 was not subject to
any qualification.
10
B13 Notes to the statement of comprehensive income
Profit Before Tax

31-Mar-18 31-Mar-17 31-Mar-18 31-Mar-17
RM'000 RM'000 RM'000 RM'000
Profit before tax is arrived
at after charging/(crediting):-
Allowance for
slow moving inventories 3,542 3,844 3,542 3,844
Amortisation and depreciation 1,619 1,569 1,619 1,569
Interest expense 2 14 2 14
(Gain)/Loss on financial instruments
at fair value through profit or loss:-
- realised (311) (1,190) (311) (1,190)
- unrealised (1,261) 633 (1,261) 633
(Gain)/Loss on foreign exchange:-
- realised 957 9,561 957 9,561
- unrealised 1,757 (8,204) 1,757 (8,204)
Amortisation of deferred income (428) (370) (428) (370)
Grants related to income 0 259 0 259
Interest income (853) (472) (853) (472)
Reversal of allowance for slow
moving inventories (3,430) (2,975) (3,430) (2,975)
Save as disclosed above, the other items as required under Appendix 9B, Part A (16) of the Bursa
Securities Main Market Listing Requirements are not applicable.
B14 Authorisation for issue

The interim financial statements are authorised for issue by the Board of Directors on 26 April 2018.
11

Vitrox q12018

Uploaded by

Copyright:

Available Formats

Vitrox q12018

Uploaded by

Document Information

Original Title

Copyright

Available Formats

Share this document

Share or Embed Document

Sharing Options

Did you find this document useful?

Is this content inappropriate?

Copyright:

Available Formats

Vitrox q12018

Uploaded by

Copyright:

Available Formats

VITROX CORPORATION BERHAD

INTERIM FINANCIAL REPORT

FOR THE FIRST QUARTER

INDIVIDUAL QUARTER CUMULATIVE QUARTER

Revenue 77,312 69,609 77,312 69,609

Other operating income 1,283 596 1,283 596

Operating expenses (56,300) (50,873) (56,300) (50,873)

Finance costs (2) (14) (2) (14)

Share of associate's loss (19) (3) (19) (3)

Profit before tax B13 22,274 19,315 22,274 19,315

Tax expense B5 (2,014) (744) (2,014) (744)

Profit for the financial period 20,260 18,571 20,260 18,571

Other comprehensive income:

Other comprehensive income

Total comprehensive income

Earnings per share attributable

EQUITY AND LIABILITIES

TOTAL EQUITY AND LIABILITIES 493,919 488,171

Net assets value per share attributable to

Profit for the financ ial period 0 0 0 0 0 20,260 20,260

Issuanc e of shares pursuant to ESOS 32 0 0 (18) 0 0 14

Balanc e as at 31 Marc h 2018 49,307 0 277 870 (64) 300,046 350,436

Profit for the financ ial period 0 0 0 0 0 18,571 18,571

Issuanc e of shares pursuant to ESOS (representing

Balanc e as at 31 Marc h 2017 23,476 12,422 0 630 30 244,672 281,230

CASH FLOW FROM INVESTING ACTIVITIES

CASH FLOW FROM FINANCING ACTIVITIES

Currency translation differences (471) 7,880

Cash and cash equivalents consist of:-

A1 Basis of preparation of Interim Financial Report

A2 Seasonal or cyclical of operations

A4 Material changes in estimates

A5 Debts and equity securities

A8 Material events subsequent to the end of the quarter

A9 Changes in the composition of the Group

A11 Contractual commitments

Purchase of property, plant and equipment 24,339 44,784

A12 Significant related party transactions

Revenue 77,312 69,609 7,703 11%

B2 Variation of results against immediate preceding quarter

Revenue 77,312 95,893 (18,581) -19%

B4 Profit forecast, profit guarantee and internal targets

Current tax 2,014 744 2,014 744

B6 Status of corporate proposals announced

Term loans - secured

Long term borrowings 51,620 13,366 25,438 5,747

Exchange rate 3.86 4.43

B7 Group borrowings (cont’d)

Contract value Fair value gain

Forward exchange contracts

ii) Gains/(Losses) arising from fair value changes of financial liabilities

iii) Fair value

B11 Earnings per share

Profit attributable to owners of

Weighted average number of

Basic earnings per share (sen) 4.31 3.96 4.31 3.96

Weighted average number of

Diluted earnings per share (sen) 4.30 3.95 4.30 3.95

B12 Auditors’ report on preceding annual financial statements