EX-99.1 2 dex991.htm REVISED ITEM 3 - KEY INFORMATION - SELECTED FINANCIAL DATA Revised Item 3 - Key Information - Selected Financial Data

Exhibit 99.1

 

Item 3. Key Information

Selected Financial Data

The acquisition of equity interest of China Metro-Rural Limited has been accounted for as a combination of entities under common control in a manner similar to pooling of interests as both the Company and China Metro-Rural Limited were controlled by Mr. Cheng Chung Hing, Ricky immediately prior to and immediately after the Merger. On this basis, the consolidated financial statements of China Metro-Rural Holdings Limited for periods prior to the Merger have been restated to include, to the extent of the equity interest of China Metro-Rural Limited held by Mr. Cheng Chung Hing, Ricky, the assets and liabilities and results of operations of China Metro-Rural Limited for those periods as if China Metro-Rural Holdings Limited had been the holding company of China Metro-Rural Limited at the beginning of the financial period reported in the consolidated financial statements or when the Company and China Metro-Rural Limited came under common control by Mr. Cheng Chung Hing, Ricky, whichever is later, and all assets and liabilities of China Metro-Rural Limited have been stated at historical carrying amounts. The acquisition by the Company of interest owned by all the shareholders of China Metro, including Mr. Cheng, was treated as an equity transaction at the completion date of the Merger.

On July 28, 2010, the Company declared a dividend to its shareholders which was satisfied by way of distribution in specie of the entire equity interest in Man Sang International Limited, or MSIL, held by the Company, represented approximately 494 million ordinary shares of MSIL, or the Distribution, and was completed in August 2010. Upon the completion of the Distribution, the Group no longer held any interests in MSIL and has discontinued its pearls and real estate businesses, or the Discontinued Operations, which was previously operated through MSIL. The summary of consolidated income statement re-presents the results of continuing operations, where the results of MSIL are accounted for as discontinued operations net of taxation for all years presented.

The selected consolidated statements of operation data presents the results for the five years ended March 31, 2010, 2009, 2008, 2007 and 2006 on the basis of International Financial Reporting Standards as issued by the International Accounting Standards Board. The Company’s historical results do not necessarily indicate results expected for any future periods. The selected consolidated financial data below should be read in conjunction with our consolidated financial statements and notes thereto, “Item 5. Operating and Financial Review and Prospects” below, and the other information contained in Exhibit 99.4 to this Form 6-K.

The selected consolidated income statements for the years ended March 31, 2010, 2009 and 2008 have been derived from our audited consolidated financial statements included elsewhere in Exhibit 99.6 to this Form 6-K. The selected consolidated income statements for the years ended March 31, 2007 and 2006 have been derived from our unaudited consolidated financial statements.

 

1


     For the years ended March 31,  
     2010     2009     2008     2007     2006  
     (As restated)     (As restated)     (As restated)     (As restated)     (As restated)  
     (HK$ in thousands)  

Income Statements Data:

          

Continuing operation:

          

Revenue

     337,659        1,044        —          —          —     

Cost of sales

     (209,415     (664     —          —          —     
                                        

Gross profit

     128,244        380        —          —          —     

Other income, net

     36,154        1,276        758        —          —     

Other (losses)/gains, net

     (146     132,537        —          —          —     

Selling expenses

     (8,276     (10,890     (6,472     —          —     

Administrative expenses

     (59,676     (31,496     (20,487     (5,210     (5,135

Increase in fair values of investment properties and investment properties under construction

     155,631        6,556        23,392        —          —     
                                        

Operating profit/(loss)

     251,931        98,363        (2,809     (5,210     (5,135

Finance income

     365        1,879        1,729        405        465   
                                        

Profit/(loss) before income tax

     252,296        100,242        (1,080     (4,804     (4,670

Income tax expenses

     (86,558     (26,724     (4,548     —          —     
                                        

Profit/(loss) for the year from continuing operation

     165,738        73,518        (5,628     (4,804     (4,670

Discontinued operations:

          

(Loss)/profit for the year from discontinued operations, net of tax

     (24,189     (140,336     407,559        62,645        45,864   
                                        

Profit/(loss) for the year

     141,549        (66,818     401,931        57,841        41,194   
                                        

Attributable to:

          

Equity holders of the Company

     171,408        42,540        93,850        27,638        19,507   

Non-controlling interests

     (29,859     (109,358     308,081        30,203        21,687   
                                        
     141,549        (66,818     401,931        57,841        41,194   
                                        

Earnings per share from continuing and discontinued operations attributable to equity holders of the Company during the year:

          

Basic earnings per share

          

From continuing operation

   HK$ 2.60      HK$ 1.16      HK$ (0.08   HK$ (0.08   HK$ (0.07

From discontinued operations

   HK$ 0.08      HK$ (0.49   HK$ 1.55      HK$ 0.51      HK$ 0.38   
                                        
   HK$ 2.68      HK$ 0.67      HK$ 1.47      HK$ 0.43      HK$ 0.31   
                                        

Diluted earnings per share

          

From continuing operation

   HK$ 2.60      HK$ 1.16      HK$ (0.08   HK$ (0.08   HK$ (0.08

From discontinued operations

   HK$ 0.08      HK$ (0.49   HK$ 1.50      HK$ 0.50      HK$ 0.38   
                                        
   HK$ 2.68      HK$ 0.67      HK$ 1.42      HK$ 0.42      HK$ 0.30   
                                        

 

2


The following table sets forth selected statements of financial position data as of the dates indicated. The selected consolidated statements of financial position data as of March 31, 2010 and 2009 have been derived from our audited consolidated financial statements included in Exhibit 99.6 to this Form 6-K. The selected consolidated statement of financial position data as of March 31, 2008, 2007 and 2006 have been derived from our unaudited consolidated financial statements.

 

     As of March 31,  
     2010      2009      2008      2007      2006  
     (As restated)      (As restated)      (As restated)      (As restated)      (As restated)  
     (HK$ in thousands)  

Statements of Financial Position Data:

              

Total non-current assets

     1,481,913         1,213,858         1,401,260         338,858         244,676   

Total current assets

     1,996,151         1,609,514         1,731,969         422,191         435,919   

Total assets

     3,478,064         2,823,372         3,133,229         761,049         680,595   

Total current liabilities

     1,159,000         1,008,163         1,128,802         42,628         35,859   

Total non-current liabilities

     461,503         415,986         529,081         14,618         12,256   

Total liabilities

     1,620,503         1,424,149         1,657,883         57,246         48,115   

Total equity

     1,857,561         1,399,223         1,475,346         703,803         632,480   

The following table sets forth selected income statements data of the Discontinued Operations for the five years ended March 31, 2010, 2009, 2008, 2007 and 2006 on the basis of International Financial Reporting Standards as issued by the International Accounting Standards Board. The selected income statements data of the Discontinued Operations for the years ended March 31, 2010, 2009 and 2008 have been derived from our audited consolidated financial statements included in Exhibit 99.6 to this Form 6-K. The selected income statements data of the Discontinued Operations for the years ended March 31, 2007 and 2006 have been derived from our unaudited consolidated financial statements.

 

     For the years ended March 31,  
     2010     2009     2008     2007     2006  
     (HK$ in thousands)  

Income Statements Data of the Discontinued Operations:

          

Revenue

     339,379        359,734        640,493        402,503        381,659   

Cost of sales

     (276,602     (226,422     (363,483     (285,580     (272,442
                                        

Gross profit

     62,777        133,312        277,010        116,923        109,217   

Other income and gains/(losses), net

     16,776        (9,783     (41,890     26,407        5,584   

Expenses

     (114,073     (141,100     (114,120     (84,481     (71,840

(Decrease)/increase in fair values of investment properties and investment properties under construction

     (3,991     (184,572     456,515        1,957        40   
                                        

Operating (loss)/profit

     (38,511     (202,143     577,515        60,806        43,001   

Finance income—net

     238        9,729        17,296        8,988        6,674   

Share of results of an associate

     48        (53     (7     —          —     
                                        

(Loss)/profit before income tax

     (38,225     (192,467     594,804        69,794        49,675   

Income tax credits/(expenses)

     14,036        52,131        (187,245     (7,149     (3,811
                                        

(Loss)/profit for the year

     (24,189     (140,336     407,559        62,645        45,864   
                                        

Attributable to:

          

Equity holders of the Company

     5,504        (30,978     99,478        32,442        24,177   

Non-controlling interests

     (29,693     (109,358     308,081        30,203        21,687   
                                        
     (24,189     (140,336     407,559        62,645        45,864   
                                        

Earnings per share for profit from the Discontinued Operations attributable to equity holders of the Company during the year

          

Basic

   HK$ 0.08      HK$ (0.49   HK$ 1.55      HK$ 0.51      HK$ 0.38   
                                        

Diluted

   HK$ 0.08      HK$ (0.49   HK$ 1.50      HK$ 0.50      HK$ 0.38   
                                        

 

3


The following table sets forth selected statements of financial position data of the Discontinued Operations as of the dates indicated. The selected statements of financial position data of the Discontinued Operations as of March 31, 2010 and 2009 have been derived from our audited consolidated financial statements included in Exhibit 99.6 to this Form 6-K. The selected statements of financial position data of the Discontinued Operations as of March 31, 2008, 2007 and 2006 have been derived from our unaudited consolidated financial statements.

 

     As of March 31,  
     2010      2009      2008      2007      2006  
     (HK$ in thousands)  

Statements of Financial Position Data of the Discontinued Operations:

              

Total non-current assets

     1,015,399         1,132,000         1,253,535         338,858         244,676   

Total current assets

     1,059,250         946,309         1,082,849         421,531         416,971   

Total assets

     2,074,649         2,078,309         2,336,384         760,389         661,647   

Total current liabilities

     722,506         598,364         566,799         40,027         32,617   

Total non-current liabilities

     107,907         206,634         321,502         14,618         12,256   

Total liabilities

     830,413         804,998         888,301         54,645         44,873   

Total equity

     1,244,236         1,273,311         1,448,083         705,744         616,774   

 

4