UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 10-Q

 

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE SECURITIES AND EXCHANGE ACT OF 1934

 

For the quarterly period ended September 30, 2021

 

TRANSITION REPORT PURSUANT TO SECTION 13 OR 15 (D) OF THE SECURITIES EXCHANGE ACT OF 1934

 

For the transition period from ________________ to ________________

 

Commission file number: 000-51190 

UMATRIN HOLDING LIMITED

(Exact name of registrant as specified in its charter)

 

Delaware

 

87-0814235

(State or other jurisdiction

of incorporation or organization)

 

(I.R.S. Employer

Identification No.)

 

 

 

32, JALAN RADIN BAGUS 3,

BANDAR BARU SRI PETALING,

KUALA LUMPUR

 

57000

(Address of principal executive offices)

 

(Zip Code)

 

(603) 1700-081-8988

Registrant’s telephone number, including area code

 

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☐     No

 

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit). Yes ☒     No ☐

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.

 

Large accelerated filer

Accelerated filer

Non--accelerated filer

Smaller reporting company

(Do not check if smaller reporting company)

 

Emerging growth company

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes      No ☒

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of Each Class

 

Trading Symbol(s)

 

Name of Each Exchange

on Which Registered

N/A

 

As of December 30, 2021, the registrant had 182,444,266 shares of common stock, $0.00001 par value per share, issued and outstanding.

 

 

  

UMATRIN HOLDING LIMITED

FORM 10-Q

FOR THE QUARTERLY PERIOD ENDED September 30, 2021

 

TABLE OF CONTENTS

 

PART I - FINANCIAL INFORMATION

 

 

 

 

 

 

 

 

Item 1.

Financial Statements.

 

3

 

Item 2.

Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

20

 

Item 3.

Quantitative and Qualitative Disclosures About Market Risk.

 

23

 

Item 4.

Controls and Procedures.

 

23

 

 

 

 

 

PART II - OTHER INFORMATION

 

 

 

 

 

 

Item 1.

Legal Proceedings.

 

24

 

Item 1A.

Risk Factors.

 

24

 

Item 2.

Unregistered Sales of Equity Securities and Use of Proceeds.

 

24

 

Item 3.

Defaults Upon Senior Securities.

 

24

 

Item 4.

Mine Safety Disclosures.

 

24

 

Item 5.

Other Information.

 

24

 

Item 6.

Exhibits.

 

25

 

 

 

 

 

 

SIGNATURES

 

26

 

 

 
2

Table of Contents

   

PART I—FINANCIAL INFORMATION

 

Item 1. Financial Statements

 

UMATRIN HOLDING LIMITED

CONSOLIDATED BALANCE SHEETS

 

 

 

September 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

 

 

(Unaudited)

 

 

(Audited)

 

Assets

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$11,899

 

 

$50,459

 

Accounts receivables

 

 

12,478

 

 

 

15,980

 

Accounts receivables-related parties

 

 

22,081

 

 

 

22,301

 

Inventories

 

 

29,255

 

 

 

31,303

 

Prepaid tax

 

 

-

 

 

 

6,666

 

Due from related parties

 

 

396,893

 

 

 

523,704

 

Other receivables and deposits

 

 

27,456

 

 

 

-

 

Total Current Assets

 

 

500,062

 

 

 

650,413

 

 

 

 

 

 

 

 

 

 

Deposits

 

 

9,319

 

 

 

45,552

 

Right of use asset

 

 

175,890

 

 

 

-

 

Land, property and equipment, net

 

 

910,081

 

 

 

860,787

 

Total Assets

 

 

1,595,352

 

 

 

1,556,752

 

 

 

 

 

 

 

 

 

 

Liabilities

 

 

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

 

 

Term loan payable-current portion

 

 

42,619

 

 

 

32,058

 

Finance lease payable - current portion

 

 

30,831

 

 

 

20,296

 

Operating lease liabilities - current

 

 

32,146

 

 

 

-

 

Accounts payable and accrued expenses

 

 

75,416

 

 

 

431,082

 

Other payables

 

 

170,455

 

 

 

204,185

 

Due to related parties

 

 

315,422

 

 

 

354,971

 

Tax payable

 

 

75,578

 

 

 

-

 

Total Current Liabilities

 

 

742,467

 

 

 

1,042,592

 

 

 

 

 

 

 

 

 

 

Operating lease liabilities - non current

 

 

144,740

 

 

 

-

 

Term loan payable - non current

 

 

290,017

 

 

 

343,408

 

Finance lease payable - non current

 

 

106,867

 

 

 

61,289

 

 

 

 

 

 

 

 

 

 

Total Liabilities

 

 

1,284,091

 

 

 

1,447,289

 

 

 

 

 

 

 

 

 

 

Equity

 

 

 

 

 

 

 

 

Umatrin Holding Limited Stockholders' Equity

 

 

 

 

 

 

 

 

Preferred stock: 10,000,000 authorized; $0.00001 par value

 

 

 

 

 

 

 

 

0 and 0 shares issued and outstanding

 

 

-

 

 

 

-

 

Common stock: 500,000,000 authorized; $0.00001 par value

 

 

 

 

 

 

 

 

182,444,266 shares issued and outstanding

 

 

1,825

 

 

 

1,825

 

Additional paid in capital

 

 

3,136,561

 

 

 

3,136,561

 

Accumulated deficits

 

 

(2,798,930)

 

 

(2,993,454)

Accumulated other comprehensive loss

 

 

(127,252)

 

 

(115,048)

Total Umatrin Holding Limited Stockholders' Equity

 

 

212,204

 

 

 

29,884

 

Non-controlling interest

 

 

99,057

 

 

 

79,579

 

Total Equity

 

 

311,261

 

 

 

109,463

 

Total Liabilities and Stockholders’ Equity

 

$1,595,352

 

 

$1,556,752

 

 

See accompanying notes to financial statements.

 

 
3

Table of Contents

  

UMATRIN HOLDING LIMITED

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(UNAUDITED)

 

 

 

For the Three Months ended

 

 

For the Nine Months Ended

 

 

 

September 30,
2021

 

 

September 30,
2020

 

 

September 30,
2021

 

 

September 30,
2020

 

Sales

 

$248,317

 

 

$821,105

 

 

$1,129,914

 

 

$2,633,741

 

Sales-related parties

 

 

7,845

 

 

 

-

 

 

 

29,788

 

 

 

-

 

 

 

 

256,162

 

 

 

821,105

 

 

 

1,159,702

 

 

 

2,633,741

 

Cost of sales

 

 

(62,410)

 

 

(259,915)

 

 

(228,033)

 

 

(769,952)

Gross profit

 

 

193,752

 

 

 

561,190

 

 

 

931,669

 

 

 

1,863,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general & administrative expenses

 

 

(47,928)

 

 

(303,559)

 

 

(483,561)

 

 

(806,555)

Leases expenses

 

 

(31,255)

 

 

-

 

 

 

(31,255)

 

 

-

 

Total operating expenses

 

 

(79,183)

 

 

(303,559)

 

 

(514,816)

 

 

(806,555)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Profit from operations

 

 

114,569

 

 

 

257,631

 

 

 

416,853

 

 

 

1,057,234

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other expenses

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Interest income

 

 

240

 

 

 

 -

 

 

 

240

 

 

 

 -

 

Interest expense

 

 

(8,034)

 

 

(5,580)

 

 

(14,956)

 

 

(17,718)

Total other expenses

 

 

(7,794)

 

 

(5,580)

 

 

(14,716)

 

 

(17,718)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net profit before income taxes

 

 

106,775

 

 

 

252,051

 

 

 

402,137

 

 

 

1,039,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Provision for income taxes

 

 

(185,590

 

 

-

 

 

 

(185,590

)

 

 

-

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) profit

 

 

(78,815)

 

 

252,051

 

 

$216,547

 

 

$1,039,516

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Less: Net profit (loss) profit attributable to non-controlling interest

 

 

(53,424)

 

 

55,206

 

 

$22,023

 

 

$220,372

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net (loss) profit attributable to Umatrin Holding Limited

 

$(25,391)

 

$196,845

 

 

$194,524

 

 

$819,143

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive (loss) profit, net of tax

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign currency translation adjustment

 

 

13,121

 

 

 

29,591

 

 

 

(14,748)

 

 

25,530

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive (loss) profit

 

 

(65,694)

 

 

281,642

 

 

 

201,799

 

 

 

1,065,047

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive (loss) profit attributable to the non-controlling interest

 

 

50,394

 

 

(61,124

)

 

 

(19,479

)

 

 

(225,478

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Comprehensive (loss)/profit attributable to Umatrin Holding Limited

 

$(15,300)

 

$220,518

 

 

$182,320

 

 

$839,569

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Loss per common share - basic and diluted

 

$0.00

 

 

$0.00

 

 

$0.00

 

 

$0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding - basic and diluted

 

 

182,444,266

 

 

 

182,444,266

 

 

 

182,444,266

 

 

 

182,444,266

 

 

See accompanying notes to financial statements

 

 
4

Table of Contents

  

UMATRIN HOLDING LIMITED

STATEMENTS OF OWNERS’ EQUITY

For the Nine Months Ended September 30, 2021 and September 30, 2020

 

 

 

Umatrin Holding Limited Shareholders'

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Common Stock, $0.00001

 

 

Additional
Paid-in

 

 

Retained Earnings

 

 

Accumulated Other Comprehensive

 

 

Noncontrolling

 

 

Total

 

 

 

Shares

 

 

Amount

 

 

Capital

 

 

(Deficit)

 

 

Loss

 

 

Interest

 

 

Equity

 

For the nine months ended September 30, 2021

 

Balance, December 31, 2020

 

 

182,444,266

 

 

$1,825

 

 

$3,136,561

 

 

$(2,993,454)

 

$(115,048)

 

$79,579

 

 

$109,463

 

Net income

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

130,995

 

 

 

 -

 

 

 

48,560

 

 

 

179,555

 

Cumulative translation adjustment

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

(6,035)

 

 

(1,509)

 

 

(7,544)

Balance, March 31, 2021

 

 

182,444,266

 

 

$1,825

 

 

$3,136,561

 

 

$(2,862,459)

 

$(121,083)

 

$126,630

 

 

$281,474

 

Net income

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

88,920

 

 

 

 -

 

 

 

26,888

 

 

 

115,808

 

Cumulative translation adjustment

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

(16,260)

 

 

(4,067)

 

 

(20,327)

Balance, June 30, 2021

 

 

182,444,266

 

 

$1,825

 

 

$3,136,561

 

 

$(2,773,539)

 

$(137,343)

 

$149,451

 

 

$376,955

 

Net loss

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

(25,391)

 

 

 -

 

 

 

(53,424)

 

 

(78,815)

Cumulative translation adjustment

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

10,091

 

 

 

3,030

 

 

 

13,121

 

Balance, September 30, 2021

 

 

182,444,266

 

 

$1,825

 

 

$3,136,561

 

 

$(2,798,930)

 

$(127,252)

 

$99,057

 

 

$311,261

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

For the nine months ended September 30, 2020

Balance, December 31, 2019

 

 

182,444,266

 

 

$1,825

 

 

$3,136,561

 

 

$(3,369,169)

 

$(130,943)

 

$(47,223)

 

$(408,949)

Net income

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

396,531

 

 

 

 -

 

 

 

103,812

 

 

 

500,343

 

Cumulative translation adjustment

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

658

 

 

 

165

 

 

 

823

 

Balance, March 31, 2020

 

 

182,444,266

 

 

$1,825

 

 

$3,136,561

 

 

$(2,972,638)

 

$(130,285)

 

$56,754

 

 

$92,217

 

Net income

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

225,768

 

 

 

 -

 

 

 

61,355

 

 

 

287,123

 

Cumulative translation adjustment

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

(3,906)

 

 

(977)

 

 

(4,883)

Balance, June 30, 2020

 

 

182,444,266

 

 

$1,825

 

 

$3,136,561

 

 

$(2,746,870)

 

$(134,191)

 

$117,132

 

 

$374,457

 

Net income

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

196,844

 

 

 

 -

 

 

 

55,206

 

 

 

252,050

 

Cumulative translation adjustment

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

 -

 

 

 

23,673

 

 

 

5,917

 

 

 

29,590

 

Balance, September 30, 2020

 

 

182,444,266

 

 

$1,825

 

 

$3,136,561

 

 

$(2,550,026)

 

$(110,518)

 

$178,255

 

 

$656,097

 

 

See accompanying notes to financial statements

 

 
5

Table of Contents

  

UMATRIN HOLDING LIMITED

CONSOLIDATED STATEMENTS OF CASH FLOWS

(UNAUDITED)

 

 

 

For the Nine Months Ended

 

 

 

September 30,
2021

 

 

September 30,
2020

 

Cash flows from operating activities

 

 

 

 

 

 

Net profit including noncontrolling interest

 

$216,547

 

 

$1,039,516

 

Adjustment to reconcile net profit from operations:

 

 

 

 

 

 

 

 

Depreciation expense

 

 

81,260

 

 

 

64,544

 

Amortization of right-of-use assets

 

 

28,901

 

 

 

-

 

Changes in Operating Assets and Liabilities

 

 

 

 

 

 

 

 

Inventory

 

 

1,095

 

 

 

(424,442)

Income tax payable

 

 

82,438

 

 

 

(85,162)

Accounts receivables and deposits

 

 

9,979

 

 

 

(153,421)

Accounts payable and accrued expenses

 

 

(387,211)

 

 

123,083

 

Other payables

 

 

12,696

 

 

 

13,500

 

Operating lease liabilities

 

 

(27,905)

 

 

-

 

Net cash provided operating activities

 

 

17,800

 

 

 

577,618

 

 

 

 

 

 

 

 

 

 

Cash flows from investing activity

 

 

 

 

 

 

 

 

Purchase of property and equipment

 

 

(157,289)

 

 

(52,790)

Net cash used in investing activity

 

 

(157,289)

 

 

(52,790)

 

 

 

 

 

 

 

 

 

Cash flows from financing activities

 

 

 

 

 

 

 

 

Proceeds (Repayment) to related party, net

 

 

74,875

 

 

 

(520,755)

Proceeds (Repayments) from loan, net

 

 

27,419

 

 

 

(84,577)

Net cash provided by (used in) financing activities

 

 

102,294

 

 

 

(605,332)

 

 

 

 

 

 

 

 

 

Effect of exchange rate changes

 

 

(1,365)

 

 

(3,971)

 

 

 

 

 

 

 

 

 

Net movement in cash and cash equivalents

 

 

(38,560)

 

 

(84,475)

Cash and cash equivalents at beginning of period

 

 

50,459

 

 

 

171,678

 

Cash and cash equivalents at end of period

 

$11,899

 

 

$87,203

 

 

 

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information

 

 

 

 

 

 

 

 

Interest paid

 

$14,956

 

 

$17,718

 

Income taxes (refund)/paid

 

$110,932

 

 

$85,162

 

 

See accompanying notes to financial statements

 

 
6

Table of Contents

  

UMATRIN HOLDINGS LTD.

NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS

SEPTEMBER 30, 2021

(UNAUDITED)

 

1. ORGANIZATION

 

Umatrin Holding Limited (formerly known as Golden Opportunities Corporation) (“UMHL”) was incorporated in the state of Delaware on February 2, 2005. UMHL was originally incorporated in order to locate and negotiate with a targeted business entity for the combination of that target company with the Company.

 

On January 6, 2016, UMHL acquired 80% of the equity interests of U Matrin Worldwide SDN. BHD. (“Umatrin”) in exchange for the issuance of a total of 100,000,000 shares of its common stock to the two holders of Umatrin, Dato’ Sri Eu Hin Chai and Dato’ Liew Kok Hong. Immediately following the Share Exchange, the business of Umatrin became the business of UMHL.

 

U Matrin Worldwide SDN. BHD., formerly known as OLC Worldwide SDN. BHD., was incorporated in Malaysia on July 22, 1993. The principal activities of Umatrin is direct selling and trading on beauty and personal care products, and investment holding.

 

The Board of Director of the U Matrin Worldwide SDN. BHD. approved to change the company name to MACN SDN. BHD. (“MACN”) and successfully registered on Companies Commission of Malaysia (“SSM”) on June 9, 2020.

 

UMHL entered into a share exchange agreement with Umatrin whereas the acquisition was accounted under US GAAP as a business combination under common control with UMHL being the acquirer as both entities were owned by the same controlling shareholders. Prior to the business combination, Dato’ Sri Eu Hin Chai, through Umatrin Group Ltd., held 76% of the outstanding shares of common stock of the Company. Dato’ Sri Eu Hin Chai and Dato’ Liew Kok Hong beneficially owned 61.25% and 38.75% of Umatrin immediately prior to the closing. Accordingly, historical cost will be the basis for transfer of assets and liabilities in the business combination in accordance with ASC 805-50-30-5.

 

Umatrin Holding Limited and its subsidiary MACN SDN. BHD. shall be referred as the “Company”.

 

The organization structure as follows:

 

 

Umatrin Holding Ltd.

(USA)

 

 

80%

 

 

MACN SDN. BHD.

(Malaysia)

 

 

 
7

Table of Contents

   

2. SIGNIFICANT ACCOUNTING POLICIES

 

Basis of presentation

 

The accompanying consolidated financial statements and related notes have been prepared in accordance with generally accepted accounting principles in the United States (“US GAAP”).

 

The accompanying consolidated financial statements include the accounts of the Company and its subsidiary. Significant inter-company transactions have been eliminated in consolidation.

   

In accordance with ASC 805-50-45-5, for transactions between entities under common control, financial statements and financial information presented for prior periods have been retroactively adjusted to furnish comparative information. The accompanying consolidated financial statements are presented retrospectively as though the share exchange agreement between the UMHL and MACN occurred at the beginning of the first period presented.

 

Use of estimates

 

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from these estimates.

 

Functional and presentation currency

 

The functional and reporting currency of Umatrin Holding Ltd. is US Dollars (“US$”). The functional currency of MACN is the currency of the primary economic environment in which the Company’s subsidiary operates which is Malaysia Ringgit (“MYR”).

 

Transactions in currencies other than the entity’s functional currency are recorded at the rates of exchange prevailing on the date of the transaction. At the end of each reporting period, monetary items denominated in foreign currencies are translated at the rates prevailing at the end of the reporting periods. Exchange differences arising on the settlement of monetary items and on translation of monetary items at period-end are included in income statement of the period.

 

For the purpose of presenting these financial statements, the Company’s assets and liabilities are expressed in US$ at the exchange rate on the balance sheet date, stockholder’s equity accounts are translated at historical rates, and income and expense items are translated at the weighted average exchange rate during the period. The resulting translation adjustments are reported under accumulated other comprehensive income in the stockholder’s equity section of the balance sheets.

 

Exchange rate used for the translation as follows:

 

 

 

Period End

 

 

Average

 

US$ to MYR

 

Rate

 

 

Rate

 

September 30, 2021

 

 

4.1849

 

 

 

4.1647

 

December 31, 2020

 

 

4.0567

 

 

 

4.2017

 

September 30, 2020

 

 

4.1491

 

 

 

4.2331

 

 

 
8

Table of Contents

  

Fair value of financial instruments

 

The Company’s balance sheet includes financial instruments, including cash, term loan, accounts payable, accrued expenses and amounts due to related party. The carrying amounts of current assets and current liabilities approximate their fair value because of the relatively short period of time between the origination of these instruments and their expected realization.

 

Accounting Standards Codification (“ASC”) 820, Fair Value Measurements and Disclosures, defines fair value as the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. ASC 820 also establishes a fair value hierarchy that distinguishes between (1) market participant assumptions developed based on market data obtained from independent sources (observable inputs) and (2) an entity’s own assumptions about market participant assumptions developed based on the best information available in the circumstances (unobservable inputs). The fair value hierarchy consists of three broad levels, which gives the highest priority to unadjusted quoted prices in active markets for identical assets or liabilities (Level 1) and the lowest priority to unobservable inputs (Level 3). The three levels of the fair value hierarchy are described below:

 

Level 1

Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.

 

 

Level 2

Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.

 

 

Level 3

Pricing inputs that are generally observable inputs and not corroborated by market data.

 

Fair value estimates discussed herein are based upon certain market assumptions and pertinent information available to management as of December 31, 2020. The respective carrying value of certain amounts on the balance sheet financial instruments approximated their fair values due to the short-term nature of these instruments.

 

Related parties

 

The Company adopted ASC 850, Related Party Disclosures, for the identification of related parties and disclosure of related party transactions.

 

Risks and Uncertainties

 

The Company’s operations are subject to significant risks and uncertainties including financial, operational and regulatory risks, including the potential risk of business failure.

 

 
9

Table of Contents

   

Commitments and contingencies

 

The Company adopted ASC 450-20, Loss Contingencies, to report accounting for contingencies. Liabilities for loss contingencies arising from claims, assessments, litigation, fines and penalties and other sources are recorded when it is probable that a liability has been incurred and the amount of the assessment can be reasonably estimated.

 

Cash and cash equivalents

 

The Company considers all highly liquid investments with maturities of three months or less at the time of purchase to be cash equivalents.

 

The cash and cash equivalents for the period ended September 30, 2021 and December 31, 2020 were $11,899 and $50,459 respectively.

 

Trade Receivables

 

Trade receivables are carried at anticipated realizable value. Bad debts are written off in the period in which they are identified. An estimate is made for doubtful debts based on a review of all outstanding amounts at the balance sheet date.

 

At September 30, 2021 and December 31, 2020, the Company’s outstanding trade receivables were $34,559 and $38,281.

 

Inventories

 

Inventories, which are primarily comprised of finished goods for sale, are stated at the lower of cost or net realizable value, using the first-in first-out (FIFO) method. The Company evaluates the need for reserves associated with obsolete, slow-moving and non-salable inventory by reviewing net realizable values on a periodic basis. Only defects products could be return to our suppliers.

 

Property and Equipment

 

Property and equipment are stated at cost less accumulated depreciation and impairment losses, if any.

 

Depreciation is calculated under the straight-line method to write off the cost of the assets over their estimated useful lives.

 

Computer and software

5 years

Furniture and fittings

10 years

Office equipment

10 years

Renovation and improvements

10 years

Motor vehicle

5 years

Building

40 years

Land

95 years

 

An item of equipment is derecognized upon disposal or when no future economic benefits are expected from its use. Any gain or loss arising from de-recognition of asset is recognized in profit or loss.

   

Expenditures for repairs and maintenance, which do not improve or extend the expected useful lives of the assets, are expensed as incurred while major replacements and improvements are capitalized.

 

 
10

Table of Contents

 

Impairment of Long-lived Assets

 

In accordance with ASC Topic 360, the Company reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of the assets may not be fully recoverable, or at least annually. The Company recognizes an impairment loss when the sum of expected undiscounted future cash flows is less than the carrying amount of the asset. The amount of impairment is measured as the difference between the asset’s estimated fair value and its book value. The Company recorded no impairment charge for the nine months ended September 30, 2021 and 2020.

 

Revenue Recognition

 

The Company adopted ASU 201409, Topic 606 on January 1, 2018, using the modified retrospective method. ASC 606 requires the use of a new five-step model to recognize revenue from customer contracts. The five-step model requires that the Company (i) identify the contract with the customer, (ii) identify the performance obligations in the contract, (iii) determine the transaction price, including variable consideration to the extent that it is probable that a significant future reversal will not occur, (iv) allocate the transaction price to the respective performance obligations in the contract, and (v) recognize revenue when (or as) the Company satisfies the performance obligation.

 

The adoption of Topic 606 has no impact on revenue amounts recorded on the Company’s interim financial statements.

 

The Company generally recognizes product sales revenue when the performance obligation have been satisfied pursuant to Malaysia law, including such factors as contract existed with the customer, delivery and acceptance of products by customer has occurred, the sales price is fixed or determinable and allocated to the products sold, sales and value-added tax laws have been complied with, and collectability is reasonably assured. The Company estimates potential returns and records such estimates against its gross revenue to arrive at its reported net sales revenue.

 

Commission

 

The Company expenses commission costs as incurred and includes it in selling expenses. The Company grants commission to dealers and promoters to promote and sell the products. Amount of commission is based upon agreed value between the Company and the dealers and promoters as there is no fix basis for such amount.

 

Lease Commitments

 

On January 1, 2019, the Company adopted Accounting Standards Update No. 2016-02, Leases (Topic 842) (ASU 2016-02), as amended, which supersedes the lease accounting guidance under Topic 840, and generally requires lessees to recognize operating and financing lease liabilities and corresponding right-of-use (ROU) assets on the balance sheet and to provide enhanced disclosures surrounding the amount, timing and uncertainty of cash flows arising from leasing arrangements.

 

The Company determined if an arrangement is a lease at inception. Operating leases are included in operating lease right-of-use (“ROU”) assets and short and long-term lease liabilities in our consolidated balance sheets. Finance leases are included in property and equipment, other current liabilities, and other long-term liabilities in our consolidated balance sheets.

 

As of adoption of ASC 842 and as of January 1, 2019, the adoption did not have an impact on the Company s financial statements as the Company did not commitment any lease that are over twelve months at time of adoption.

 

Deposits

 

Deposit comprised of security deposits paid in accordance to lease agreements. The security deposits for the leases were 9,319 and 45,552 as of September 30, 2021 and December 31, 2020.

 

Advertising

 

The Company expenses advertising costs as incurred and includes it in selling expenses. The Company recorded $1,522 and $2,630 for advertising and promotions expenses during the nine months ended September 30, 2021 and 2020, respectively.

 

 
11

Table of Contents

   

Income taxes and valuation allowance

 

The Company follows ASC 740, Income Taxes. The Company records deferred tax assets and liabilities for future income tax consequences that are attributable to differences between financial statement carrying amounts of assets and liabilities and their income tax bases. The measurement of deferred tax assets and liabilities is based on enacted tax rates that are expected to apply to taxable income in the year when settlement or recovery of those temporary differences is expected to occur. The Company recognizes the effect on deferred tax assets and liabilities of any change in income tax rates in the period that includes the enactment date. The Company record a valuation allowance to reduce deferred tax assets if it is more likely than not that some portion or all of the deferred tax assets will not be realized.

 

A tax benefit from an uncertain tax position may be recognized only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities. The determination is based on the technical merits of the position and presumes that the relevant taxing authority that has full knowledge of all relevant information will examine each uncertain tax position. Although the Company believes the estimates are reasonable, no assurance can be given that the final outcome of these matters will not be different than what is reflected in the historical income tax provisions and accruals.

 

Comprehensive Income (Loss)

 

The Company follows the provisions of the Financial Accounting Standards Board (the “FASB”) ASC 220 Reporting Comprehensive Income, and establishes standards for the reporting and display of comprehensive income, its components and accumulated balances in a full set of general-purpose financial statements. The Company’s comprehensive income consists of net income and foreign currency translation adjustments.

 

Segment Information

 

The Company adopted ASC-280, Disclosures about Segments of an Enterprise and Related Information, which requires certain financial and supplementary information to be disclosed on an annual and interim basis for each reportable segment of an enterprise. The Company believes that it operates in one business segment (marketing and sales) and in one geographical segment Malaysia, because all of the Company’s current operations are conducted in Malaysia.

 

Recent Accounting Pronouncements

 

The Company does not believe that the recently issued standards that are not yet effective would have a material impact on the Company’s financial position or results of operations.

   

3. SIGNIFICANT CONCENTRATION

 

Financial instruments which potentially expose the Company to concentrations of credit risk consist of cash and accounts receivable as of September 30, 2021 and December 31, 2020. The Company performs ongoing evaluations of its cash position and credit evaluations to ensure collections and minimize losses.

 

 
12

Table of Contents

 

The major part of the Company’s cash at September 30, 2021 and December 31, 2020 is maintained at financial institutions in the Malaysia which provide insurance on deposit for up to MYR 250,000 for each depositor in a bank. The Company has not experienced any losses in such accounts and believes it is not exposed to significant credit risk in this area.

 

Geographic Concentration

 

The Company’s operation and its major assets are also located in the Malaysia. The Company’s customers and suppliers are mainly located in Malaysia.

 

The Company depends on few suppliers for its products sold. Accordingly, the Company has a concentration risk related to these suppliers. Failure to maintain existing relationships with the suppliers or to establish new relationships in the future could negatively affect the Company’s ability to obtain products sold to customers in a timely manner. If the Company is unable to obtain ample supply of products from existing suppliers or alternative sources of supply, the Company may be unable to satisfy the orders from its customers, which could materially and adversely affect revenues.

   

Sales revenues derived from customers that accounted for more than 10% of total sales revenues as follows:

 

Customers Sales Concentrations (10% or more)

 

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended

 

Customers

 

September 30,
2021

 

 

%

 

 

September 30,
2020

 

 

%

 

Ma Yu Fen

 

$114,727

 

 

 

10%

 

$-

 

 

 

0%

Gao Xue Mei

 

$-

 

 

 

0%

 

$499,433

 

 

 

19%

 

Accounts receivable derived from customers that accounted for more than 10% of total accounts receivable as follows:

 

 

 

September 30,

 

 

 

 

 

December 31,

 

 

 

 

Customers

 

2021

 

 

%

 

 

2020

 

 

%

 

Aura Secret Sdn. Bhd.

 

$15,726

 

 

 

46%

 

$22,301

 

 

 

58%

Management Nutrition Solution Sdn. Bhd.

 

 

12,478

 

 

 

36%

 

 

15980

 

 

 

42%

Global Patronage Sdn. Bhd.

 

 

6,355

 

 

 

18%

 

 

-

 

 

 

 

 

 

 

 

34,559

 

 

 

 

 

 

 

38,281

 

 

 

 

 

 

Purchases derived from suppliers that accounted for more than 10% of total purchases as follows:

 

Suppliers Purchases Concentrations (10% or more)

 

 

 

 

 

 

 

 

 

 

For the Nine Months Ended

 

Suppliers

 

September 30,
2021

 

 

%

 

 

September 30,
2020

 

 

%

 

Bio Life Neutraceuticals Sdn. Bhd.

 

$23,718

 

 

 

56%

 

$1,096,529

 

 

 

90%

Global Patronage Sdn. Bhd.

 

 

9,279

 

 

 

22%

 

 

-

 

 

 

0%

Bio Naturecare Marketing Sdn. Bhd.

 

 

8,101

 

 

 

19%

 

 

-

 

 

 

0%

 

Accounts payable derived from suppliers that accounted for more than 10% of total accounts payable as follows:

 

 

 

September 30,

 

 

 

 

 

December 31,

 

 

 

 

Suppliers

 

2021

 

 

%

 

 

2020

 

 

%

 

Bio Life Neutraceuticals Sdn Bhd

 

$-

 

 

 

0%

 

$282,997

 

 

 

96%

Bio Naturecare Marketing Sdn Bhd

 

 

18,108

 

 

 

100%

 

 

11,337

 

 

 

4%

 

 

 

18,108

 

 

 

 

 

 

 

294,334

 

 

 

 

 

 

 
13

Table of Contents

 

4. LAND, PROPERTY & EQUIPMENT

 

Land, property & equipment consist of the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Computer and software

 

$31,715

 

 

$24,649

 

Furniture and fittings

 

 

30,526

 

 

 

30,071

 

Office equipment

 

 

62,499

 

 

 

43,882

 

Renovations and improvements

 

 

343,188

 

 

 

354,034

 

Motor vehicle

 

 

257,394

 

 

 

134,131

 

Building

 

 

890,733

 

 

 

918,886

 

Land

 

 

218,548

 

 

 

225,455

 

Total

 

 

1,834,603

 

 

 

1,731,108

 

Less: accumulated depreciation

 

 

(924,522 )

 

 

(870,321 )

Net

 

$910,081

 

 

$860,787

 

 

The depreciation expense charged to general and administrative expenses were $81,260 and $64,544 for the nine months ended September 30, 2021 and 2020, respectively.

 

5. RELATED PARTIES TRANSACTIONS

 

Sales to related parties as the following:

 

Related Party Sales Revenues

 

 

 

 

 

 

For the Nine Months Ended

 

 

 

September 30,
2021

 

 

September 30,
2020

 

Aura Secret Sdn. Bhd.

 

$514

 

 

$-

 

Global Bizrewards Sdn. Bhd.

 

 

11,045

 

 

 

-

 

Global Patronage Sdn. Bhd.

 

 

18,229

 

 

 

-

 

Total

 

$29,788

 

 

$-

 

 

The accounts receivable with related parties as the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

 

 

2021

 

 

2020

 

 

Purpose

 

Aura Secret Sdn. Bhd.

 

$15,726

 

 

$22,301

 

 

Trade

 

Global Patronage Sdn. Bhd.

 

 

6,355

 

 

 

-

 

 

Trade

 

Total Accounts Receivables

 

$22,081

 

 

$22,301

 

 

 

 

 

Non-trade amounts due from related parties consists of the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

 

 

2021

 

 

2020

 

 

Purpose

 

Global Bizrewards Sdn. Bhd.

 

$193,560

 

 

$199,679

 

 

Advance

 

Koperasi Usahawan

 

 

55,264

 

 

 

57,010

 

 

Advance

 

Global Patronage Sdn. Bhd.

 

 

-

 

 

 

14,246

 

 

Advance

 

Yaya Media Sdn. Bhd.

 

 

228

 

 

 

1,870

 

 

Advance

 

SKH Media Sdn. Bhd.

 

 

143,504

 

 

 

246,462

 

 

Advance

 

Hipland Realty Sdn. Bhd.

 

 

4,337

 

 

 

4,437

 

 

Advance

 

Total Due from

 

$396,893

 

 

$523,704

 

 

 

 

 

 
14

Table of Contents

   

Non-trade amounts due to related parties consists of the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

 

 

2021

 

 

2020

 

 

Purpose

 

Dato Sri Warren Eu Hin Chai

 

$305,348

 

 

$320,473

 

 

Capital Advance

 

Michael A. Zahorik

 

 

-

 

 

 

30,307

 

 

Capital Advance

 

Aura Secret Sdn. Bhd.

 

 

-

 

 

 

4,191

 

 

Capital Advance

 

Global Patronage Sdn. Bhd.

 

 

10,074

 

 

 

-

 

 

Capital Advance

 

Total Due to

 

 

315,422

 

 

 

354,971

 

 

 

 

 

The related parties’ relationship to the Company as follows:

 

Name

Relationship

Michael A. Zahorik

 

Former director

Global Bizrewards Sdn. Bhd.

Related by common director, Dato’ Sri Eu Hin Chai

SKH Media Sdn. Bhd.

Related by common director, Dato’ Sri Eu Hin Chai

Dato Sri Warren Eu Hin Chai

Director & Shareholder of the Company

Koperasi Usahawan

 

Related by common director, Dato’ Sri Eu Hin Chai

Global Patronage Sdn. Bhd.

 

Related by common director, Dato’ Sri Eu Hin Chai

Yaya Media Sdn. Bhd.

 

Related by common director, Dato’ Sri Eu Hin Chai

Aura Secret Sdn. Bhd.

 

Related by common director, Dato’ Sri Eu Hin Chai

Hipland Realty Sdn. Bhd.

 

Related by common director, Dato’ Sri Eu Hin Chai

 

The amounts due from or due to related parties were unsecured, non-interest bearing, and due on demand.

 

6. STOCKHOLDERS’ EQUITY

 

Equity – Common Stock

 

The Company has 182,444,266 shares of common stock issued and outstanding as of September 30, 2021.

 

7. COMMITMENTS, CONTINGENCIES, RISKS AND UNCERTAINTIES

 

Concentration and Credit risk

 

Cash deposits with banks are held in financial institutions in Malaysia, which are federally insured with deposit protection up to MYR250,000 (approximately $59,738). Accordingly, the Company has a concentration of credit risk related to the uninsured part of bank deposits. The Company has not experienced any losses in such accounts and believes it is not exposed to significant credit risk.

 

The Company had no concentration in demand for its products.

 

The Company depends on few suppliers for its products. Accordingly, the Company has a concentration risk related to these suppliers. Failure to maintain existing relationships with the suppliers or to establish new relationships in the future could negatively affect the Company’s ability to obtain products sold to customers in a timely manner. If the Company is unable to obtain ample supply of products from existing suppliers or alternative sources of supply, the Company may be unable to satisfy the orders from its customers, which could materially and adversely affect revenues.

 

 
15

Table of Contents

   

Contingent Liability

 

A former Director of the Company represents that the Company owes back compensation for services he believes he rendered to the Company and expenses he paid on behalf of the Company. The Company believes all balances owed to him have been settled in prior periods. The Company asserts that a claim has not be filed against the Company for potential damages; accordingly, the Company is unable to reasonably estimate a potential loss or liability in this matter including related legal costs. In the event that a claim is filed against the Company, the Company will provide further disclosure.

 

8. TERM LOAN

 

On December 23, 2014, MYR 2,300,000 (approximately $657,507) term loan was granted to the Company for the purchase of a four-story office with a repayment period of 240 months.

 

The term loan was secured by the title deed for the said property and guaranteed by directors of the Company. The term loan is subject to an interest charge at 2.10% per annum below the Bank’s Base Lending Rate (“BLR”) with daily rests. The BLR is currently at 6.85% for September 30, 2021.

 

On July 27, 2015, the Company made a drawdown of MYR 2,300,000 (approx. $609,554) on the term loan. The repayment started effectively on September 1, 2015 with a fixed installment of MYR 14,863.14 (approx. $3,561) for 240 installments.

 

The outstanding balance of the term loan is $332,636, of which $42,619 is due within one year and classified as short term, and $290,017 is due after one year, and has classified as long term.

 

Interest expenses were $8,861 and $17,718 for the nine months ended September 30, 2021 and 2020, respectively.

 

 

 

September 30,

 

 

December 31,

 

Periods

 

2021

 

 

2020

 

Repayable within 1 year

 

$42,619

 

 

$32,058

 

Repayable within 2 years

 

 

32,920

 

 

 

33,132

 

Repayable within 3 years

 

 

34,023

 

 

 

34,242

 

Repayable within 4 years

 

 

35,163

 

 

 

35,389

 

Repayable within 5 years

 

 

36,341

 

 

 

36,575

 

Repayable after 5 years

 

 

151,570

 

 

 

204,070

 

Total

 

 

332,636

 

 

 

375,466

 

 

9. FINANCE LEASE PAYABLE

 

The Company acquired motor vehicle under hire purchase agreements under capital lease. The lease arrangement requires monthly payments of $893 for remaining 60 months, $926 for remaining 21 months, $664 for remaining 53 months and $561 for remaining 103 months.

 

The Company has included the asset as motor vehicle as follows:

 

 

 

September 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Motor vehicle

 

$257,394

 

 

$134,130

 

Less: accumulated depreciation

 

 

53,635

 

 

 

28,395

 

Net

 

 

203,759

 

 

 

105,735

 

 

 
16

Table of Contents

 

Interest expenses were $6,095 and $1,123 for the nine months ended September 30, 2021 and 2020, respectively.

 

The future minimum payments under the finance lease, together with the present minimum value of net minimum lease payments at the period ended September 30, 2021 and December 31, 2020 as follows:

 

 

 

September 30,

 

 

December 31,

 

Periods

 

2021

 

 

2020

 

Repayable within 1 year

 

$36,391

 

 

$22,431

 

Repayable within 2 years

 

 

33,616

 

 

 

22,431

 

Repayable within 3 years

 

 

25,322

 

 

 

17,666

 

Repayable within 4 years

 

 

25,322

 

 

 

11,013

 

Repayable within 5 years

 

 

20,689

 

 

 

11,013

 

Thereafter

 

 

8,694

 

 

 

7,346

 

Total

 

 

150,034

 

 

 

91,900

 

After less Amount representing interest

 

 

12,336

 

 

 

9,823

 

Present value of lease payments - current

 

 

30,831

 

 

 

20,296

 

Present value of lease payments - non-current

 

 

106,867

 

 

 

61,781

 

Total present value

 

$137,698

 

 

$82,077

 

   

10. LEASE COMMITMENTS

 

The Company has elected to not recognized lease assets and liabilities for lease with a term less than twelve months.

 

The Company has two (2) lease agreement for its office space that are recognized as operating lease right of use assets and liabilities. The duration of the leases are from November 15, 2020 to November 14, 2023 and January 1, 2020 to December 31, 2022, respectively. The security deposits for the leases were $9,319 and $45,552 as of September 30, 2021 and December 31, 2020.

 

The operating lease right-of-use assets ("ROU assets")and liabilities are recognized at commencement date based on the present value of lease payments over the lease term. The discount rate used to calculate present value is incremental borrowing rate or, if available, the rate implicit in the lease. The Company determines the incremental borrowing rate for this lease based primarily on its lease term in Malaysia which is approximately 5.52%.

 

Such lease cost is recognized over the lease term on a generally straight-line basis. All cash payments of operating lease cost are classified within operating activities in the statement of cash flows.

 

Right of use assets consist of the following:

 

 

 

September 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Right of use assets

 

$204,791

 

 

$-

 

Add: New right of use assets recognized

 

 

-

 

 

 

-

 

Total

 

 

204,791

 

 

 

-

 

Less: accumulated amortization

 

 

(28,901)

 

 

-

 

Net

 

$175,890

 

 

$-

 

 

The amortizations of ROU assets recorded as lease expenses were $31,225 and $nil for the nine months ended September 30,2021 and 2020, respectively. 

 

The undiscounted future minimum lease payment schedule as follows:

 

For the years ended December 31,

 

Amount

 

2021 (three months from September 30, 2021 to December 30, 2021)

 

 

10,205

 

2022 (twelve months from January 1, 2022 to December 31, 2022)

 

 

41,779

 

2023 (twelve months from January 1, 2022 to December 31, 2023)

 

 

38,898

 

Thereafter

 

 

113,453

 

Total

 

$204,335

 

 

 
17

Table of Contents

 

11. PROVISION FOR TAXES

 

United States

 

Umatrin Holding Ltd (“UMHL”) is established in the State of Delaware in United States and is subject to Delaware State and US Federal tax laws. UMHL has not recognized an income tax benefit for its operating losses based on uncertainties concerning its ability to generate taxable income in future periods. The tax benefit for the periods presented is offset by a valuation allowance established against deferred tax assets arising from the net operating losses and other temporary differences, the realization of which could not be considered more likely than not. Further, the benefit from utilization of NOL carry forwards could be subject to limitations due to material ownership changes that could occur in the Company as it continues to raise additional capital. Based on such limitations, the Company has significant NOLs for which realization of tax benefits is uncertain. In future periods, tax benefits and related deferred tax assets will be recognized when management considers realization of such amounts to be more likely than not.

As of September 30, 2021, UMHL has accumulated net operating losses of $2,798,930 which carryovers as a deferred tax asset that begins to expire in 2025.

 

The net profit (loss) before income taxes and its provision for income taxes as follows:

 

 

 

For the nine months ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2021

 

 

2020

 

Net profit (loss) before income taxes

 

 

106,433

 

 

 

(62,343 )

 

 

 

 

 

 

 

 

 

Tax expenses (benefit) at the statutory tax rate

 

 

22,351

 

 

 

(13,092 )

Tax effect of:

 

 

 

 

 

 

 

 

Valuation allowance

 

 

(22,351 )

 

 

13,092

 

Income tax benefit

 

 

-

 

 

 

-

 

 

The components of deferred tax assets and liabilities as follows:

 

 

 

September 30,

 

 

December 31,

 

 

 

2021

 

 

2020

 

Net operating losses carry forwards

 

$503,301

 

 

$525,652

 

Valuation allowance

 

 

(503,301)

 

 

(525,652)

Deferred tax assets, net

 

$-

 

 

$-

 

 

Malaysia

 

The Company’s subsidiary, MACN Sdn. Bhd, is established in Malaysia and its income is subject to Malaysia tax laws. The income tax rate is 17% (2020 : 17%) for the first $144,067 (MYR600,000) taxable income and 24% (2020 : 24%) thereafter.

 

 
18

Table of Contents

   

The net profit before income taxes and its provision for income taxes as follows:

 

 

 

For the nine months ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2021

 

 

2020

 

Net profit before income taxes

 

$295,704

 

 

$1,101,859

 

Tax expenses at the statutory tax rate

 

 

60,884

 

 

 

264,446

 

Tax effects of:

 

 

 

 

 

 

 

 

Utilization of deferred tax assets previously not recognized

 

 

-

 

 

 

-

 

Valuation of allowance on deferred tax assets

 

 

-

 

 

 

(264,446)

Additional provision of income tax for the year 2020

 

 

124,706

 

 

 -

 

Income tax expense

 

$185,590

 

 

$-

 

 

The Company has income tax payable of $75,578 and prepaid income tax of $6,666 as of September 30, 2021 and December 31, 2020, respectively.

 

12. SIGNIFICANT EVENTS

 

In early 2020, the World Health Organization declared the rapidly spreading coronavirus disease (COVID-19) outbreak a pandemic. This pandemic has resulted in governments worldwide enacting emergency measures to combat the spread of the virus. The Company considered the impact of COVID-19 on the assumptions and estimates used and determined that there were no retroactive material adverse impacts on the Company’s results of operations and financial position at September 30, 2021. The full extent of the future impacts of COVID-19 on the Company’s operations is uncertain. A prolonged outbreak could have a material adverse impact on financial results and business operations of the Company in the future. The Company is not aware of any specific event or circumstance that would require an update to its estimates or judgments or a revision of the carrying value of its assets or liabilities as of the date of issuance of this Quarterly Report on Form 10-Q. These estimates may change, as new events occur and additional information is obtained.

 

13. SUBSEQUENT EVENTS

 

Management has evaluated subsequent events through the date the financial statements were issued. Based on our evaluation, no events have occurred which require adjustment or disclosure.

 

 
19

Table of Contents

   

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.

 

The information set forth in this Management’s Discussion and Analysis of Financial Condition and Results of Operations (“MD&A”) contains certain “forward--looking statements”. Forward-looking statements are statements other than historical information or statements of current condition. Some forward--looking statements may be identified by use of terms such as “believes”, “anticipates”, “intends” or “expects”. These forward--looking statements relate to our plans, liquidity, ability to complete financing and purchase capital expenditures, growth of our business including entering into future agreements with companies, and plans to successfully develop and obtain approval to market our product. We have based these forward--looking statements largely on our current expectations and projections about future events and financial trends that we believe may affect our financial condition, results of operations, business strategy and financial needs.

 

You should read the following discussion and analysis in conjunction with the Financial Statements and Notes attached hereto, and the other financial data appearing elsewhere in this report.

 

US Dollars are denoted herein by “USD”, “$” and “dollars”.

 

Overview

 

Umatrin Holding Limited (formerly known as Golden Opportunities Corporation) (“UMHL”) was incorporated in the state of Delaware on February 2, 2005. UMHL was originally incorporated in order to locate and negotiate with a targeted business entity for the combination of that target company with the Company.

 

On January 6, 2016, UMHL acquired 80% of the equity interests of U Matrin Worldwide SDN. BHD. (“Umatrin”) in exchange for the issuance of a total of 100,000,000 shares of its common stock to the two holders of Umatrin, Dato’ Sri Eu Hin Chai and Dato’ Liew Kok Hong. Immediately following the Share Exchange, the business of Umatrin became the business of UMHL. The Company’s operation office remained in Malaysia and the business market will remain focus in Asia.

 

Umatrin, formerly known as OLC Worldwide SDN. BHD., was incorporated in Malaysia on July 22, 1993. Umatrin has curated non-toxic beauty, personal care to health and wellness products. We market our products through three primary methods: direct contact, online distribution and/or by our dealer program. We apply leading O2O (Online to Offline) marketing strategy to both retail and wholesale trade. We provide technology and services to enable consumers, merchants and other participants to conduct business in our cloud- based trading system. We use advanced network technology and rigorous management system to create unlimited business brand space. Without allocating large sums of operating cost, it continuously introduces new products, combined with O2O internet business model and career opportunities.

 

The Board of Director of the U Matrin Worldwide SDN. BHD. approved to change the company name to MACN SDN. BHD. (“MACN”) and successfully registered on Companies Commission of Malaysia (“SSM”) on June 9, 2020.

 

Results of Operations

 

Comparison for the three months ended September 30, 2021 and 2020

 

Sales

 

For the three months ended September 30, 2021, the Company generated $256,162 in revenues, which has a decrease of $564,943, or 69% compared to the three months ended September 30, 2020. This was due to decrease in sales volume for Akero product series as the economy was declining due to pandemic issues in the country.

 

Gross profit and gross margin

 

The Company was able to generate a gross profit margin of $193,752 for the three months ended September 30, 2021, which has a decrease of $367,438 or 65% compared to the three months ended September 30, 2020 of $561,190. This was due to decrease in sales volume for new Akero product series which has higher profit margin.

 

 
20

Table of Contents

  

Selling, general and administrative costs

 

Major operating costs include salaries and wages, advertising and promotional costs for the three months ended September 30, 2021 and 2020. Selling, general and administrative costs decreased from $303,559 for the three months ended September 30, 2020 to $47,928 for the three months ended September 30, 2021. The decrease was due to decrease in business activity.

 

Net income

 

For the three months ended September 30, 2021, the Company had $78,815 in net loss as compared to $252,051 in net profit for the three months ended September 30, 2020, which was a decrease in net profit of $330,866. The Company will continue to implement new marketing strategies to improve its financial position.

 

Comparison for the nine months ended September 30, 2021 and 2020

 

Sales

 

For the nine months ended September 30, 2021, the Company generated $1,159,702 in revenues, which has a decrease of $1,474,039, or 56% compared to the nine months ended September 30, 2020. This was due to decrease in sales volume for Akero product series as the economy was declining due to pandemic issues in the country.

 

Gross profit and gross margin

 

The Company was able to generate a gross profit margin of $931,669 for the nine months ended September 30, 2021, which has a decrease of $932,120 or 50% compared to the nine months ended September 30, 2020 of $1,1863,789. This was due to decrease in sales volume for new Akero product series which has higher profit margin.

 

Selling, general and administrative costs

 

Major operating costs include salaries and wages, advertising and promotional costs for the nine months ended September 30, 2021 and 2020. Selling, general and administrative costs decreased from $806,555 for the nine months ended September 30, 2020 to $483,561 for the nine months ended September 30, 2021. The decrease was due to decrease in business activity.

 

Net income

 

For the nine months ended September 30, 2021, the Company had $216,547 in net profit as compared to $1,039,516 in net profit for the nine months ended September 30, 2020, which was a decrease in net profit of $822,969. The Company will continue to implement new marketing strategies to improve its financial position.

 

Liquidity and Capital Resources

 

We had cash and cash equivalent of $11,899 and $50,459 as of September 30, 2021 and December 31, 2020, respectively.

 

 
21

Table of Contents

 

Our company’s operations have been funded through an equity financing and a series of debt transactions, primarily with shareholders, directors, and officers of our company and affiliated entities. These related party debt transactions such as advances have operated as informal lines of credit since the inception of our company, and related parties have extended credit as needed which our company has repaid at its convenience. We anticipate that we will incur operating losses in the foreseeable future and we believe we will need additional cash to support our daily operations while we are attempting to execute our business plan and produce revenues. If our related parties are unable or unwilling to provide additional capital, we would likely require financing from third parties. There can be no assurance that any additional financing will be available to us, on terms we believe to be favorable or at all. The inability to obtain additional capital would have a material adverse effect on our operations and financial condition and could force us to curtail or discontinue operations entirely and/or file for protection under bankruptcy laws.

   

The following table sets forth information about our net cash flow for the nine months ended September 30, 2021 and 2020:

 

 

 

For the nine months ended

 

 

 

September 30,

 

 

September 30,

 

 

 

2021

 

 

2020

 

Net cash provided by operating activities

 

 

17,800

 

 

 

577,618

 

Net cash used in investing activities

 

 

(157,289 )

 

 

(52,790 )

Net cash provided by / (used in) financing activities

 

 

102,294

 

 

 

(605,332 )

 

Operating Activities

 

For the nine months ended September 30, 2021 we used $17,800 in operating activities as compared to generated $577,618 in operating activities during the nine months ended September 30, 2020. The movement in net cash used in operating activities resulted from the movement in inventory, income tax payable, other receivables and deposits, accounts payable and accrued expenses and other payables.

 

Investing Activities

 

During the nine months ended September 30, 2021 we used $157,289 in investing activities as compared to using $52,790 in investing activities during the nine months ended September 30, 2020. The movement in net cash used in investing activity resulted from purchase of motor vehicle.

 

Financing Activities

 

During the nine months ended September 30, 2021, we have provided by $102,294 in financing activities as compared to using $605,332 in financing activities during the nine months ended September 30, 2020.

 

During the nine months ended September 30, 2021, the net cash provided by financing activities resulted from net proceed from related party of $74,875 and net proceed for borrowings of $27,419.

 

During the nine months ended September 30, 2020, the net cash provided by financing activities resulted from net repayment to related party of $520,755 and net repayment to term loan of $84,577.

 

 
22

Table of Contents

 

Loan Commitment

 

On December 23, 2014, MYR 2,300,000 (approximately $657,507) term loan was granted to MACN for the purchase of four Story Shop Offices located at No.32, 32-1, 32-2, 32-3, Jalan Radin Bagus 3, Bandar Baru Seri Petaling, 57000, Kuala Lumpur with a repayment period of 240 months. This term loan was secured by (i) title deed for the said property, and (ii) way of guarantee by directors of the Company. This term loan is subject to an interest charges at 2.10% per annum below the Bank’s Base Lending Rate (“BLR”) with daily rests. The BLR is at 5.45% and 6.85% for September 30, 2021 and December 31, 2020 respectively.

 

On July 27, 2015, the drawdown of MYR2,300,000 (approximately $609,554) was made and repayment effectively starts on December 1, 2015 with a fixed installment of MYR14,863.14 (approximately $3,561) for 240 installments.

 

Interest expenses were $14,956 and $17,718 for the nine months ended September 30, 2021 and 2020, respectively.

 

We have no known demands or commitments and we are not aware of any events or uncertainties as of September 30, 2021 that will result in or that are reasonably likely to materially increase or decrease our current liquidity.

 

We had no material commitments for capital expenditure for the nine months ended September 30, 2021 and December 31, 2020 except mentioned above.

   

Item 3. Quantitative and Qualitative Disclosures about Market Risk.

 

Not applicable because we are a smaller reporting company.

 

Item 4. Controls and Procedures.

 

Evaluation of Disclosure Controls and Procedures

 

We carried out an evaluation, under the supervision and with the participation of our management, including our principal executive officer and principal financial officer, of the effectiveness of our disclosure controls and procedures (as defined in Exchange Act Rules 13a-15(e) and 15d-15(e)). Based upon that evaluation, our principal executive officer and principal financial officer concluded that, as of the end of the period covered in this report, our disclosure controls and procedures were not effective to ensure that information required to be disclosed in reports filed under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the required time periods and is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate to allow timely decisions regarding required disclosure.

 

Our internal controls and procedures were not effective to detect the inappropriate application of US GAAP rules as more fully described below. This was due to deficiencies that existed in the design or operation of our internal controls over financial reporting that adversely affected our internal controls and that may be considered to be material weaknesses.

 

The matters involving internal controls and procedures that our management considered to be material weaknesses under the standards of the Public Company Accounting Oversight Board were lack of a functioning audit committee due to a lack of a majority of independent members; lack of a majority of outside directors on board of directors, resulting in ineffective oversight in the establishment and monitoring of required internal controls and procedures; inadequate segregation of duties consistent with control objectives and affecting the functions of authorization, recordkeeping, custody of assets, and reconciliation; and, management dominated by a single individual/small group without adequate compensating controls.

 

Management believes that the material weaknesses did not have an effect on our financial results. However, management believes that the lack of a functioning audit committee and the lack of a majority of outside directors on our board of directors results in ineffective oversight in the establishment and monitoring of required internal controls and procedures, which could result in a material misstatement in our financial statements in future periods.

 

Changes in internal controls over financial reporting

 

There was no change in our internal controls over financial reporting that occurred during the period covered by this report, which has materially affected, or is reasonably likely to materially affect, our internal controls over financial reporting.

 

 
23

Table of Contents

   

PART II— OTHER INFORMATION

 

Item 1. Legal Proceedings.

 

There are no other actions, suits, proceedings, inquiries or investigation before or by any court, public board, government agency, self- regulatory organization or body pending or, to the knowledge of the executive officers of our company or any of our subsidiaries, threatened against or affecting our company, our common stock, any of our subsidiaries or of our companies or our subsidiaries’ officers or directors in their capacities as such, in which an adverse decision could have a material adverse effect.

 

Item 1A. Risk Factors.

 

Not applicable because we are a smaller reporting company.

 

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds.

 

There were no unregistered sales of the Company’s equity securities during the nine months ended September 30, 2021, that were not otherwise disclosed in a Current Report on Form 8-K.

 

Item 3. Defaults Upon Senior Securities.

 

There were no defaults upon senior securities during the quarter ended September 30, 2021.

 

Item 4. Mine Safety Disclosures.

 

Not applicable.

 

Item 5. Other Information.

 

There is no other information required to be disclosed under this item which was not previously disclosed.

 

 
24

Table of Contents

  

Item 6. Exhibits.

 

Exhibits #

 

Title

 

 

 

31.1

 

Certification of Principal Executive Officer and Principal Financial Officer Pursuant to Section 302 of the Sarbanes--Oxley Act of 2002

32.1+

 

Certification of Principal Executive Officer and Principal Financial Officer Pursuant to Section 906 of the Sarbanes--Oxley Act of 2002

101.INS

 

Inline XBRL Instance Document (the instance document does not appear in the Interactive Data File because its XBRL tags are embedded within the Inline XBRL document).

101.SCH

 

Inline XBRL Taxonomy Extension Schema Document.

101.CAL

 

Inline XBRL Taxonomy Extension Calculation Linkbase Document.

101.DEF

 

Inline XBRL Taxonomy Extension Definition Linkbase Document.

101.LAB

 

Inline XBRL Taxonomy Extension Labels Linkbase Document.

101.PRE

 

Inline XBRL Taxonomy Extension Presentation Linkbase Document.

104

 

Cover Page Interactive Data File (formatted as inline XBRL and contained in Exhibit 101).

___________

+ In accordance with the SEC Release 33-8238, deemed being furnished and not filed.

 

 
25

Table of Contents

  

SIGNATURES

 

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

UMATRIN HOLDING LIMITED

 

 

 

 

 

Dated: December 30, 2021

By:

/s/ Dato’ Sri Warren Eu Hin Chai

 

 

 

Dato’ Sri Warren Eu Hin Chai

 

 

 

President, Chief Executive Officer,

and Chief Financial Officer

 

 

 

(Duly Authorized Officer, Principal Executive Officer

and Principal Financial Officer)

 

 

 
26