Commission File Number 001-16125 | |
Advanced Semiconductor Engineering, Inc.
|
|
( Exact name of Registrant as specified in its charter)
|
|
26 Chin Third Road
Nantze Export Processing Zone
Kaoshiung, Taiwan
Republic of China
|
|
(Address of principal executive offices)
|
Form 20-F x Form 40-F o
|
Yes o No x
|
ADVANCED SEMICONDUCTOR ENGINEERING, INC.
|
|||
Date: February 6, 2015 |
By:
|
/s/ Joseph Tung
|
|
Name:
|
Joseph Tung
|
||
Title:
|
Chief Financial Officer
|
Advanced Semiconductor Engineering, Inc.
|
ASE, Inc.
Room 1901, 333, Keelung Rd., Sec. 1
Taipei, Taiwan, 110
Tel: + 886.2.6636.5678
Fax: + 886.2.2757.6121
http://www.aseglobal.com
|
Joseph Tung, Chief Financial Officer
Eddie Chang, Senior Director
Joseph Su, Senior Manager
ir@aseglobal.com
Michelle Jao, Manager (US Contact)
mjao@iselabs.com
Tel: + 1.510.687.2481
|
l
|
Net revenue contribution from packaging operations, testing operations, EMS operations, substrates sold to third parties and others each represented approximately 42%, 9%, 48%, 1% and 0%, respectively, of total net revenues for the quarter.
|
l
|
Cost of revenue was NT$60,251 million for the quarter, up by 17% year-over-year and up from NT$52,434 million in the previous quarter.
|
|
-
|
Raw material cost totaled NT$36,981 million during the quarter, representing 48% of total net revenues, compared with NT$29,910 million and 45% of total net revenues in the previous quarter.
|
|
-
|
Labor cost totaled NT$8,940 million during the quarter, representing 12% of total net
|
Advanced Semiconductor Engineering, Inc.
|
|
|
revenues, compared with NT$8,733 million and 13% of total net revenues in the previous quarter.
|
|
-
|
Depreciation, amortization and rental expenses totaled NT$6,807 million during the quarter, up by 9% year-over-year and up by 8% sequentially.
|
l
|
Gross margin increased 0.1 percentage points to 21.4% in 4Q14 from 21.3% in 3Q14.
|
l
|
Total operating expenses during 4Q14 were NT$6,576 million, including NT$2,770 million in R&D and NT$3,806 million in SG&A, compared with total operating expenses of NT$6,114 million in 3Q14. Total operating expenses as a percentage of net revenues was 9% in 4Q14, remained the same as 4Q13 and 3Q14.
|
l
|
Operating income for the quarter totaled NT$9,817 million, up from NT$8,084 million in the previous quarter. Operating margin was 12.8% in 4Q14 compared to 12.1% in 3Q14.
|
l
|
In terms of non-operating items:
|
|
-
|
Net interest expense was NT$546 million, up from NT$504 million in 3Q14.
|
|
-
|
Net foreign exchange loss of NT$1,051 million was primarily attributable to the appreciation of the U.S. dollar against the NT dollar.
|
|
-
|
Loss on equity-method investments of NT$28 million was primarily attributable to the loss from investment on Hung Ching Development & Construction Co. Ltd.
|
|
-
|
Gain on valuation of financial assets and liabilities was NT$1,190 million.
|
|
-
|
Other net non-operating income of NT$168 million was primarily related to miscellaneous income. Total non-operating expenses for the quarter were NT$267 million, compared to total non-operating expenses of NT$1,147 million for 4Q13 and total non-operating income of NT$506 million for 3Q14.
|
l
|
Income before tax was NT$9,550 million for 4Q14, compared to NT$8,590 million in the previous quarter. We recorded income tax expense of NT$1,470 million during the quarter, compared to NT$1,237 million in 3Q14.
|
l
|
In 4Q14, net income attributable to shareholders of the parent was NT$7,856 million, compared to net income attributable to shareholders of the parent of NT$5,208 million for 4Q13 and net income attributable to shareholders of the parent of NT$7,205 million for 3Q14.
|
l
|
Our total number of shares outstanding at the end of the quarter was 7,860,491,546, including treasury stock owned by our subsidiaries. Our 4Q14 diluted earnings per share of NT$0.99 (or US$0.162 per ADS) were based on 8,192,428,220 weighted average number of shares outstanding in 4Q14.
|
l
|
Net revenue contribution from IC ATM operations was NT$43,884 million for the quarter, up by 16% year-over-year and up by 4% sequentially. Net revenue contribution from packaging operations, testing operations, and substrates sold to third parties was NT$36,359 million, NT$6,663 million, and NT$862 million, respectively, and each represented approximately 83%, 15%, and 2%, respectively, of total net revenues for the quarter.
|
l
|
Cost of revenues was NT$30,130 million for the quarter, up by 10% year-over-year and down by 0.03% sequentially.
|
|
-
|
Raw material cost totaled NT$9,137 million during the quarter, representing 21% of total net revenues, compared with NT$9,466 million and 22% of total net revenues in the previous quarter.
|
|
-
|
Labor cost totaled NT$7,823 million during the quarter, representing 18% of total net
|
Advanced Semiconductor Engineering, Inc.
|
|
|
revenues, compared with NT$7,791 million and 18% of total net revenues in the previous quarter.
|
|
-
|
Depreciation, amortization and rental expenses totaled NT$6,437 million during the quarter, up by 9% year-over-year and up by 6% sequentially.
|
l
|
Gross margin increased 2.7 percentage points to 31.3% in 4Q14 from 28.6% in 3Q14.
|
l
|
Total operating expenses during 4Q14 were NT$4,849 million, including NT$2,140 million in R&D and NT$2,709 million in SG&A, compared with total operating expenses of NT$4,725 million in 3Q14. Total operating expenses as a percentage of net revenues was 11% in 4Q14, remained the same as 4Q13 and 3Q14.
|
l
|
Operating income for the quarter totaled NT$8,905 million, up from NT$7,348 million in the previous quarter. Operating margin was 20.3% in 4Q14 compared to 17.4% in 3Q14.
|
l
|
Net revenue contribution from EMS operations for the quarter was NT$37,220 million, up by 31% year-over-year and up by 39% sequentially.
|
l
|
Cost of revenues for the quarter was NT$34,292 million, up by 31% year-over-year and up by 40% sequentially.
|
|
-
|
Raw material cost totaled NT$27,855 million during the quarter, representing 75% of total net revenues, compared with NT$20,457 million and 76% of total net revenues in the previous quarter.
|
|
-
|
Labor cost totaled NT$1,117 million during the quarter, representing 3% of total net revenues, compared with NT$943 million and 4% of total net revenues in the previous quarter.
|
|
-
|
Depreciation, amortization and rental expenses totaled NT$372 million during the quarter, up by 29% year-over-year and up by 38% sequentially.
|
l
|
Gross margin decreased to 7.9% in 4Q14 from 8.6% in 3Q14.
|
l
|
Total operating expenses during 4Q14 were NT$1,704 million, including NT$658 million in R&D and NT$1,046 million in SG&A, compared with total operating expenses of NT$1,383 million in 3Q14. Total operating expenses as a percentage of net revenues was 5% in 4Q14, up from 4% in 4Q13 and the same as 3Q14.
|
l
|
Operating income for the quarter totaled NT$1,224 million, up from NT$906 million in the previous quarter. Operating margin decreased to 3.3% in 4Q14 from 3.4% in 3Q14.
|
l
|
Net revenues for the full year 2014 amounted to NT$256,591 million, up by 17% from 2013. The revenue contribution from packaging operations, testing operations, EMS operations, substrates sold to third parties and others represented approximately 47%, 10%, 41%, 2% and 0%, respectively, of total net revenues for the year.
|
l
|
Cost of revenue for the year 2014 was NT$203,051 million, compared with NT$177,048 million in 2013.
|
|
-
|
Raw material cost totaled NT$116,999 million during the year, representing 46% of total net revenues, compared with NT$100,315 million and 46% of total net revenues in the 2013.
|
|
-
|
Labor cost totaled NT$33,292 million during the year, representing 13% of total net revenues, compared with NT$28,062 million and 13% of total net revenues in 2013.
|
|
-
|
Depreciation, amortization and rental expenses totaled NT$25,387 million during the
|
Advanced Semiconductor Engineering, Inc.
|
|
|
year, representing 10% of total net revenues, compared with NT$24,447 million and 11% of total net revenues in 2013.
|
l
|
Gross margin increased 1.4 percentage points to 20.9% in 2014 from 19.5% in 2013.
|
l
|
Total operating expenses during 2014 were NT$23,969 million, including NT$10,296 million in R&D and NT$13,673 million in SG&A. Total operating expenses as a percentage of net revenues were 9% in 2014, and remained the same as 2013.
|
l
|
Operating income for the year was NT$29,571 million, compared to operating income of NT$ 22,044 million for the previous year. Operating margin increased to 11.5% in 2014 from 10.0% in 2013.
|
l
|
Total non-operating expenses for the year were NT$1,097 million, compared to total non-operating expenses of NT$2,687 million for 2013.
|
l
|
Income before tax was NT$28,474 million for 2014. We recognized an income tax expense of NT$4,252 million during the year.
|
l
|
In 2014, net income attributable to shareholders of the parent amounted to NT$23,593 million, compared with a net income attributable to shareholders of the parent of NT$15,689 million in 2013.
|
l
|
Our total number of shares outstanding at the end of the year was 7,860,491,546, including treasury stock owned by our subsidiaries. Our 2014 diluted earnings per share of NT$2.95 (or US$0.489 per ADS) were based on 8,220,694,389 weighted average number of shares outstanding in 2013.
|
l
|
Net revenue contribution from IC ATM operations for the full year 2014 amounted to NT$159,712 million, up by 11% from 2013. The revenue contribution from packaging operations, testing operations, and substrates sold to third parties was NT$130,287 million, NT$25,875 million, and NT$3,550 million, respectively, and represented approximately 82%, 16%, and 2%, respectively, of total net revenues for the year.
|
l
|
Cost of revenues for the full year 2014 was NT$115,054 million, compared with NT$108,281 million in 2013.
|
|
-
|
Raw material cost totaled NT$36,409 million during the year, representing 23% of total net revenues, compared with NT$38,250 million and 27% of total net revenues in 2013.
|
|
-
|
Labor cost totaled NT$29,568 million during the year, representing 19% of total net revenues, compared with NT$25,147 million and 18% of total net revenues in 2013.
|
|
-
|
Depreciation, amortization and rental expenses totaled NT$24,189 million during the year, representing 15% of total net revenues, compared with NT$23,051 million and 16% of total net revenues in 2013.
|
l
|
Gross margin increased to 28.0% in 2014 from 24.4% in 2013.
|
l
|
Total operating expenses during 2014 were NT$18,222 million, including NT$8,156 million in R&D and NT$10,066 million in SG&A. Total operating expenses as a percentage of net revenues was 11% in 2014, and remained the same as 2013.
|
l
|
Operating income for the year was NT$26,436 million, compared to operating income of NT$19,011 million for the previous year. Operating margin increased to 16.6% in 2014 from 13.3% in 2013.
|
l
|
Net revenue contribution from EMS operations for the full year 2014 amounted to NT$105,871 million, up by 35% from 2013.
|
l
|
Cost of revenues was NT$96,556 million, up by 36% from 2013.
|
Advanced Semiconductor Engineering, Inc.
|
|
-
|
Raw material cost totaled NT$80,638 million during the year, representing 76% of total net revenues, compared with NT$62,112 million and 79% of total net revenues in 2013.
|
|
-
|
Labor cost totaled NT$3,724 million during the year, representing 4% of total net revenues, compared with NT$2,915 million and 4% of total net revenues in 2013.
|
|
-
|
Depreciation, amortization and rental expenses totaled NT$1,169 million during the year, representing 1% of total net revenues, compared with NT$1,075 million and 1% of total net revenues in 2013.
|
l
|
Gross margin decreased to 8.8% in 2014 from 9.6% in 2013.
|
l
|
Total operating expenses during 2014 were NT$5,660 million, including NT$2,235 million in R&D and NT$3,425 million in SG&A. Total operating expenses as a percentage of net revenues was 5% in 2014, down from 6% in 2013.
|
l
|
Operating income for the year was NT$3,655 million, compared to operating income of NT$2,942 million for the previous year. Operating margin decreased to 3.5% in 2014 from 3.7% in 2013.
|
l
|
As of December 31, 2014, our cash and current financial assets totaled NT$58,216 million, compared to NT$36,785 million as of September 30, 2014.
|
l
|
Capital expenditures in 4Q14 totaled US$148 million, of which US$65 million were used for packaging, US$26 million for testing, US$55 million for EMS and US$2 million for interconnect materials.
|
l
|
For the full year 2014, we spent US$1,054 million for capital expenditures, including US$668 million for packaging, US$177 million for testing, US$187 million for EMS and US$22 million for interconnect materials.
|
l
|
As of December 31, 2014, we had total debt of NT$99,387 million, compared to NT$94,918 million as of September 30, 2014. Total debt consisted of NT$41,176 million of short-term borrowings, NT$2,835 million of the current portion of long-term borrowings and capital lease obligations and NT$55,376 million of bonds payable, long-term borrowings and capital lease obligations. Total unused credit lines amounted to NT$141,400 million.
|
l
|
Current ratio as of December 31, 2014 was 1.44, compared to 1.24 as of September 30, 2014. Net debt to equity ratio was 0.26 as of December 31, 2014.
|
l
|
Total number of employees was 68,100 as of December 31, 2014, compared to 60,199 as of December 31, 2013 and 66,091 as of September 30, 2014.
|
l
|
Net revenues generated from our packaging operations were NT$36,359 million during the quarter, up by NT$5,430 million, or by 18% year-over-year, and up by NT$2,010 million, or by 6% sequentially.
|
l
|
Net revenues from advanced packaging accounted for 38% of our total packaging net revenues during the quarter, up by 9 percentage points from the previous quarter. Net revenues from IC wirebonding accounted for 53% of our total packaging net revenues during the quarter, down by 8 percentage points from the previous quarter. Net revenues from discrete and others accounted for 9% of our total packaging net revenues during the quarter, down by one percentage point from the previous quarter.
|
Advanced Semiconductor Engineering, Inc.
|
l
|
Gross margin for our packaging operations during the quarter was 29.6%, up by 4.4 percentage points year-over-year and up by 3.8 percentage points from the previous quarter.
|
l
|
Capital expenditures for our packaging operations amounted to US$65 million during the quarter, of which US$25 million were used for purchases of wafer bumping and flip chip packaging equipment, US$39 million for common equipment purchases, including SiP equipment purchases, and US$1 million for wirebond packaging specific purposes.
|
l
|
As of December 31, 2014, there were 15,792 wirebonders in operation. 26 wirebonders were added and 228 wirebonders were disposed of during the quarter.
|
l
|
Net revenues generated from our testing operations were NT$6,663 million during the quarter, up by NT$438 million, or by 7% year-over-year, and down by NT$164 million, or by 2% sequentially.
|
l
|
Final testing accounted for 75% of our total testing net revenues, down by 1 percentage point from the previous quarter. Wafer sort accounted for 21% of our total testing net revenues, remained the same as the previous quarter. Engineering testing accounted for 4% of our total testing net revenues, up by 1 percentage point from the previous quarter.
|
l
|
Depreciation, amortization and rental expense associated with our testing operations amounted to NT$1,669 million, down from NT$1,693 million in 4Q13 and up from NT$1,634 million in 3Q14.
|
l
|
In 4Q14, gross margin for our testing operations was 38.8%, up by 2.3 percentage points year-over-year and down by 1.0 percentage point from the previous quarter.
|
l
|
Capital expenditures for our testing operations amounted to US$26 million during the quarter.
|
l
|
As of December 31, 2014, there were 3,267 testers in operation. 94 testers were added and 122 testers were disposed of during the quarter.
|
l
|
Net revenues generated from our EMS operations were NT$37,220 million during the quarter, up by NT$8,800 million, or by 31% year-over-year, and up by NT$10,454 million, or by 39% sequentially.
|
l
|
Communications products accounted for 67% of our total net revenues from EMS operations for the quarter, up by 12 percentage points from the previous quarter. Computing products accounted for 13% of our total net revenues from EMS operations, down by 4 percentage points from the previous quarter. Consumer products accounted for 7% of our total net revenues from EMS operations, down by 2 percentage points from the previous quarter. Industrial products accounted for 8% of our total net revenues from EMS operations, down by 3 percentage points from the previous quarter. Automotive products accounted for 5% of our total net revenues from EMS operations, down by 2 percentage points from the previous quarter.
|
l
|
In 4Q14, gross margin for our EMS operations was 7.9%, up by 0.2 percentage points year-over-year and down by 0.7 percentage points from the previous quarter.
|
l
|
Capital expenditures for our EMS operations amounted to US$55 million during the quarter.
|
l
|
PBGA substrate manufactured by ASE amounted to NT$2,283 million during the quarter, up by NT$159 million, or by 7% year-over-year, and down by NT$284 million, or by 11% from the previous quarter. Of the total output of NT$ 2,283 million, NT$861 million was from sales to external customers.
|
Advanced Semiconductor Engineering, Inc.
|
l
|
Gross margin for substrate operations was 19.1% during the quarter, up by 1.2 percentage points year-over-year and down by 0.6 percentage points from the previous quarter.
|
l
|
In 4Q14, our internal substrate manufacturing operations supplied 30% (by value) of our total substrate requirements.
|
l
|
Our five largest customers together accounted for approximately 42% of our total net revenues in 4Q14, compared to 38% in 4Q13 and 37% in 3Q14. Two customers accounted for more than 10% of our total net revenues in 4Q14.
|
l
|
Our top 10 customers contributed 56% of our total net revenues during the quarter, compared to 52% in 4Q13 and 51% in 3Q14.
|
l
|
Our customers that are integrated device manufacturers, or IDMs, accounted for 31% of our total net revenues during the quarter, compared to 34% in 4Q13 and 33% in 3Q14.
|
l
|
Our five largest customers together accounted for approximately 78% of our total net revenues in 4Q14, compared to 81% in 4Q13 and 73% in 3Q14. One customer accounted for more than 10% of our total net revenues in 4Q14.
|
l
|
Our top 10 customers contributed 88% of our total net revenues during the quarter, compared to 90% in 4Q13 and 87% in 3Q14.
|
l
|
IC ATM production capacity and blended ASP will be flat; blended IC ATM utilization will come down by 10-15%;
|
l
|
The pace for our EMS Q1 sequential change should be similar to 2014Q1;
|
l
|
Consolidated gross margin and operating margin should both be similar to 2014Q1.
|
Advanced Semiconductor Engineering, Inc.
|
Amounts in NT$ Millions
|
4Q/14
|
3Q/14
|
4Q/13
|
Net Revenues
|
43,884
|
42,211
|
37,900
|
Revenues by Application
|
|||
Communication
|
58%
|
53%
|
57%
|
Computer
|
11%
|
12%
|
10%
|
Automotive and Consumer
|
31%
|
35%
|
33%
|
Others
|
0%
|
0%
|
0%
|
Revenues by Region
|
|||
North America
|
65%
|
62%
|
63%
|
Europe
|
9%
|
10%
|
10%
|
Taiwan
|
16%
|
18%
|
16%
|
Japan
|
5%
|
6%
|
6%
|
Other Asia
|
5%
|
4%
|
5%
|
Amounts in NT$ Millions
|
4Q/14
|
3Q/14
|
4Q/13
|
Net Revenues
|
36,359
|
34,349
|
30,929
|
Revenues by Packaging Type
|
|||
Advanced Packaging
|
38%
|
29%
|
33%
|
IC Wirebonding
|
53%
|
61%
|
57%
|
Discrete and Others
|
9%
|
10%
|
10%
|
Capacity
|
|||
CapEx (US$ Millions)*
|
65
|
281
|
46
|
Number of Wirebonders
|
15,792
|
15,994
|
15,692
|
Amounts in NT$ Millions
|
4Q/14
|
3Q/14
|
4Q/13
|
Net Revenues
|
6,663
|
6,827
|
6,225
|
Revenues by Testing Type
|
|||
Final test
|
75%
|
76%
|
77%
|
Wafer sort
|
21%
|
21%
|
21%
|
Engineering test
|
4%
|
3%
|
2%
|
Capacity
|
|||
CapEx (US$ Millions)*
|
26
|
70
|
17
|
Number of Testers
|
3,267
|
3,295
|
3,117
|
Amounts in NT$ Millions
|
4Q/14
|
3Q/14
|
4Q/13
|
Net Revenues
|
37,220
|
26,766
|
28,420
|
Revenues by End Application
|
|||
Communication
|
67%
|
55%
|
61%
|
Computer
|
13%
|
17%
|
16%
|
Consumer
|
7%
|
9%
|
8%
|
Industrial
|
8%
|
11%
|
9%
|
Automotive
|
5%
|
7%
|
5%
|
Others
|
0%
|
1%
|
1%
|
Capacity
|
|||
CapEx (US$ Millions)*
|
55
|
74
|
12
|
For the three months ended
|
For the period ended
|
|||||||||
Dec. 31
2014
|
Sep. 30
2014
|
Dec. 31
2013
|
Dec. 31
2014
|
Dec. 31
2013
|
||||||
Net revenues:
|
||||||||||
Packaging
|
31,942
|
32,031
|
28,703
|
121,336
|
112,604
|
|||||
Testing
|
6,663
|
6,827
|
6,225
|
25,875
|
24,732
|
|||||
Direct Material
|
861
|
1,033
|
746
|
3,546
|
2,951
|
|||||
EMS
|
37,178
|
26,741
|
28,411
|
105,785
|
78,531
|
|||||
Others
|
-
|
-
|
79
|
49
|
1,044
|
|||||
Total net revenues
|
76,644
|
66,632
|
64,164
|
256,591
|
219,862
|
|||||
Cost of revenues
|
(60,251)
|
(52,434)
|
(51,654)
|
(203,051)
|
(177,048)
|
|||||
Gross profit
|
16,393
|
14,198
|
12,510
|
53,540
|
42,814
|
|||||
Operating expenses:
|
||||||||||
Research and development
|
(2,770)
|
(2,552)
|
(2,404)
|
(10,296)
|
(9,069)
|
|||||
Selling, general and administrative
|
(3,806)
|
(3,562)
|
(3,167)
|
(13,673)
|
(11,701)
|
|||||
Total operating expenses
|
(6,576)
|
(6,114)
|
(5,571)
|
(23,969)
|
(20,770)
|
|||||
Operating income
|
9,817
|
8,084
|
6,939
|
29,571
|
22,044
|
|||||
Net non-operating (expenses) income:
|
||||||||||
Interest expense - net
|
(546)
|
(504)
|
(567)
|
(2,081)
|
(2,044)
|
|||||
Foreign exchange gain (loss)
|
(1,051)
|
(214)
|
(82)
|
(1,222)
|
(276)
|
|||||
Gain (loss) on equity-method investments
|
(28)
|
14
|
50
|
(109)
|
26
|
|||||
Gain (loss) on valuation of financial assets and liabilities
|
1,190
|
1,294
|
135
|
1,840
|
891
|
|||||
Others
|
168
|
(84)
|
(683)
|
475
|
(1,284)
|
|||||
Total non-operating income (expenses)
|
(267)
|
506
|
(1,147)
|
(1,097)
|
(2,687)
|
|||||
Income before tax
|
9,550
|
8,590
|
5,792
|
28,474
|
19,357
|
|||||
Income tax expense
|
(1,470)
|
(1,237)
|
(450)
|
(4,252)
|
(3,202)
|
|||||
Income from continuing operations and
before noncontrolling interest
|
8,080
|
7,353
|
5,342
|
24,222
|
16,155
|
|||||
Noncontrolling interest
|
(224)
|
(148)
|
(134)
|
(629)
|
(466)
|
|||||
Net income attributable to
shareholders of the parent
|
7,856
|
7,205
|
5,208
|
23,593
|
15,689
|
|||||
Per share data:
|
||||||||||
Earnings (losses) per share
|
||||||||||
– Basic
|
NT$1.02
|
NT$0.94
|
NT$0.68
|
NT$3.07
|
NT$2.09
|
|||||
– Diluted
|
NT$0.99
|
NT$0.82
|
NT$0.66
|
NT$2.95
|
NT$2.03
|
|||||
Earnings (losses) per equivalent ADS
|
||||||||||
– Basic
|
US$0.166
|
US$0.156
|
US$0.116
|
US$0.508
|
US$0.353
|
|||||
– Diluted
|
US$0.162
|
US$0.137
|
US$0.112
|
US$0.489
|
US$0.343
|
|||||
Number of weighted average shares used in
diluted EPS calculation (in thousands)
|
8,192,428
|
8,194,417
|
8,068,780
|
8,220,694
|
7,747,631
|
|||||
Exchange rate (NT$ per US$1)
|
30.61
|
29.92
|
29.44
|
30.20
|
29.60
|
|||||
For the three months ended
|
For the period ended
|
|||||||||
Dec. 31
2014
|
Sep. 30
2014
|
Dec. 31
2013
|
Dec. 31
2014
|
Dec. 31
2013
|
||||||
Net revenues:
|
||||||||||
Packaging
|
36,359
|
34,349
|
30,929
|
130,287
|
115,639
|
|||||
Testing
|
6,663
|
6,827
|
6,225
|
25,875
|
24,732
|
|||||
Direct Material
|
862
|
1,035
|
746
|
3,550
|
2,951
|
|||||
Total net revenues
|
43,884
|
42,211
|
37,900
|
159,712
|
143,322
|
|||||
Cost of revenues
|
(30,130)
|
(30,138)
|
(27,452)
|
(115,054)
|
(108,281)
|
|||||
Gross profit
|
13,754
|
12,073
|
10,448
|
44,658
|
35,041
|
|||||
Operating expenses:
|
||||||||||
Research and development
|
(2,140)
|
(2,011)
|
(1,937)
|
(8,156)
|
(7,276)
|
|||||
Selling, general and administrative
|
(2,709)
|
(2,714)
|
(2,362)
|
(10,066)
|
(8,754)
|
|||||
Total operating expenses
|
(4,849)
|
(4,725)
|
(4,299)
|
(18,222)
|
(16,030)
|
|||||
Operating income
|
8,905
|
7,348
|
6,149
|
26,436
|
19,011
|
|||||
Net non-operating (expenses) income:
|
||||||||||
Interest expense - net
|
(547)
|
(528)
|
(587)
|
(2,141)
|
(2,140)
|
|||||
Foreign exchange gain (loss)
|
(1,005)
|
(184)
|
(56)
|
(1,199)
|
(209)
|
|||||
Gain (loss) on equity-method investments
|
647
|
575
|
717
|
2,181
|
2,265
|
|||||
Gain (loss) on valuation of financial assets and liabilities
|
1,094
|
1,197
|
68
|
1,568
|
549
|
|||||
Others
|
167
|
(42)
|
(637)
|
599
|
(1,079)
|
|||||
Total non-operating income (expenses)
|
356
|
1,018
|
(495)
|
1,008
|
(614)
|
|||||
Income before tax
|
9,261
|
8,366
|
5,654
|
27,444
|
18,397
|
|||||
Income tax expense
|
(1,340)
|
(1,105)
|
(405)
|
(3,662)
|
(2,547)
|
|||||
Income from continuing operations and
before noncontrolling interest
|
7,921
|
7,261
|
5,249
|
23,782
|
15,850
|
|||||
Noncontrolling interest
|
(65)
|
(56)
|
(41)
|
(189)
|
(161)
|
|||||
Net income attributable to
shareholders of the parent
|
7,856
|
7,205
|
5,208
|
23,593
|
15,689
|
|||||
Per share data:
|
||||||||||
Earnings (losses) per share
|
||||||||||
– Basic
|
NT$1.02
|
NT$0.94
|
NT$0.68
|
NT$3.07
|
NT$2.09
|
|||||
– Diluted
|
NT$0.99
|
NT$0.82
|
NT$0.66
|
NT$2.95
|
NT$2.03
|
|||||
Number of weighted average shares used in
diluted EPS calculation (in thousands)
|
8,192,428
|
8,194,417
|
8,068,780
|
8,220,694
|
7,747,631
|
For the three months ended
|
For the period ended
|
|||||||||
Dec. 31
2014
|
Sep. 30
2014
|
Dec. 31
2013
|
Dec. 31
2014
|
Dec. 31
2013
|
||||||
Net revenues:
|
||||||||||
Total net revenues
|
37,220
|
26,766
|
28,420
|
105,871
|
78,540
|
|||||
Cost of revenues
|
(34,292)
|
(24,477)
|
(26,231)
|
(96,556)
|
(70,971)
|
|||||
Gross profit
|
2,928
|
2,289
|
2,189
|
9,315
|
7,569
|
|||||
Operating expenses:
|
||||||||||
Research and development
|
(658)
|
(561)
|
(492)
|
(2,235)
|
(1,865)
|
|||||
Selling, general and administrative
|
(1,046)
|
(822)
|
(739)
|
(3,425)
|
(2,762)
|
|||||
Total operating expenses
|
(1,704)
|
(1,383)
|
(1,231)
|
(5,660)
|
(4,627)
|
|||||
Operating income
|
1,224
|
906
|
958
|
3,655
|
2,942
|
|||||
Net non-operating (expenses) income:
|
||||||||||
Total non-operating income
|
114
|
110
|
59
|
417
|
296
|
|||||
Income before tax
|
1,338
|
1,016
|
1,017
|
4,072
|
3,238
|
|||||
Income tax expense
|
(139)
|
(138)
|
(26)
|
(620)
|
(348)
|
|||||
Income from continuing operations and
before noncontrolling interest
|
1,199
|
878
|
991
|
3,452
|
2,890
|
|||||
Noncontrolling interest
|
(158)
|
(93)
|
(93)
|
(446)
|
(308)
|
|||||
Net income attributable to
shareholders of the parent
|
1,041
|
785
|
898
|
3,006
|
2,582
|
As of Dec. 31, 2014
|
As of Sep. 30, 2014
|
|||||||||
Current assets:
|
||||||||||
Cash and cash equivalents
|
51,694
|
32,968
|
||||||||
Financial assets – current
|
6,522
|
3,817
|
||||||||
Notes and accounts receivable
|
52,921
|
48,495
|
||||||||
Inventories
|
44,150
|
42,264
|
||||||||
Others
|
4,668
|
5,682
|
||||||||
Total current assets
|
159,955
|
133,226
|
||||||||
Financial assets – non current & Investments – equity mothod
|
2,434
|
2,475
|
||||||||
Property plant and equipment
|
151,587
|
148,998
|
||||||||
Intangible assets
|
11,913
|
11,880
|
||||||||
Prepaid lease payments
|
2,586
|
2,496
|
||||||||
Others
|
5,496
|
5,652
|
||||||||
Total assets
|
333,971
|
304,727
|
||||||||
Current liabilities:
|
||||||||||
Short-term borrowings
|
41,176
|
38,672
|
||||||||
Current portion of bonds payable
|
0
|
0
|
||||||||
Current portion of long-term borrowings & capital lease obligations
|
2,835
|
3,226
|
||||||||
Notes and accounts payable
|
35,411
|
34,882
|
||||||||
Others
|
31,777
|
30,370
|
||||||||
Total current liabilities
|
111,199
|
107,150
|
||||||||
Bonds payable
|
31,270
|
30,194
|
||||||||
Long-term borrowings & capital lease obligations
|
24,106
|
22,826
|
||||||||
Other liabilities
|
8,960
|
8,446
|
||||||||
Total liabilities
|
175,535
|
168,616
|
||||||||
Shareholders of the parent
|
150,217
|
131,488
|
||||||||
Noncontrolling interest
|
8,219
|
4,623
|
||||||||
Total liabilities & shareholders’ equity
|
333,971
|
304,727
|
||||||||
Current Ratio
|
1.44
|
1.24
|
||||||||
Net Debt to Equity
|
0.26
|
0.43
|
||||||||