XML 94 R75.htm IDEA: XBRL DOCUMENT v3.19.1
Fair Value Measurement (Tables)
12 Months Ended
Dec. 31, 2018
Fair value measurement [abstract]  
Schedule of fair value measurement hierarchy for liabilities

Level 2  Date of valuation   US$’000 
         
Unsecured term loans   31 December 2017    11,041 
           
Unsecured term loans   31 December 2018    10,765 

  

Level 3  Date of valuation   US$’000 
           
Convertible preference shares   31 December 2017    56,854 
           
Convertible preference shares   31 December 2018     
Schedule of fair value measurements using significant unobservable inputs (Level 3)

Description  

Valuation

techniques

  Unobservable inputs 

Weighted

average

  Sensitivity of the input to fair value
              
31 December 2017             
Convertible preference shares   

Hybrid method comprising of:

 

● Probability Weighted Expected Return Method

● Option Pricing Method

● Discounted Cash Flow Method and

● Market Method

 

● Time to IPO

● Time to non-IPO liquidity event

● IPO price

● WACC

 

● Time to IPO is 0.66 year

● Time to non-IPO liquidity event is 1 year

● IPO price of US$5.62

● WACC of 15.3%

 

The estimated fair value would decrease by 5% if:

● Time to IPO was higher by 0.34 year

● Time to non-IPO liquidity event was higher by 30 years

The estimated fair value would increase/ (decrease) by 5% if

● IPO price was higher/(lower) by US$0.33

● WACC was lower/(higher) by 9.62%/11.18%