|
Investor
Contacts:
|
||
|
Suzanne
Craig or Lisa Laukkanen
|
Calvin
Lau
|
|
|
The
Blueshirt Group
|
Director
of Investor Relations
|
|
|
suzanne@blueshirtgroup.com
|
Actions
Semiconductor
|
|
|
lisa@blueshirtgroup.com
|
+86-756
3392 353 *1018
|
|
|
415-217-4962
or 415-217-4967
|
||
|
Chung
Hsu
|
||
|
Director
of Business Development
|
||
|
Actions
Semiconductor
|
||
|
Chung@actions-semi.com
|
||
|
+86-756
3392 353 *1015
|
|
Actions
Semiconductor Co., Ltd.
|
|||||
|
CONSOLIDATED
BALANCE SHEETS
|
|||||
|
(in
thousands of U.S. dollars)
|
|
At
December 31, 2006
|
|
At
December 31, 2005
|
|||||
|
(unaudited)
|
(audited)
|
||||||
|
ASSETS
|
|||||||
|
Current
assets
|
|||||||
|
Cash
and cash equivalents
|
137,778
|
108,896
|
|||||
|
Time
deposits
|
45,713
|
23,172
|
|||||
|
Restricted
Cash
|
-
|
2,478
|
|||||
|
Marketable
Securities
|
20,531
|
-
|
|||||
|
Accounts
receivable
|
6,007
|
8,025
|
|||||
|
Notes
receivable
|
2,154
|
1,722
|
|||||
|
Prepaid
expenses and other current assets
|
6,413
|
1,973
|
|||||
|
Amount
due from an affiliate
|
133
|
-
|
|||||
|
Inventories
|
6,280
|
7,023
|
|||||
|
Income
tax recoverable
|
-
|
11
|
|||||
|
Deferred
tax assets
|
626
|
528
|
|||||
|
Total
current assets
|
225,635
|
153,828
|
|||||
|
Non
current assets
|
|||||||
|
Investment
in an affiliate
|
1,469
|
500
|
|||||
|
Property,
plant and equipment, net
|
6,749
|
2,360
|
|||||
|
Rental
deposits
|
52
|
11
|
|||||
|
Deposit
paid for acquisition of property, plant and equipment
|
91
|
-
|
|||||
|
Acquired
intangiable assets, net
|
3,787
|
1,889
|
|||||
|
Total
non current assets
|
12,148
|
4,760
|
|||||
|
TOTAL
ASSETS
|
237,783
|
158,588
|
|||||
|
LIABILITIES
AND SHAREHOLDER'S EQUITY
|
|||||||
|
Current
liabilities:
|
|||||||
|
Accounts
payable
|
15,715
|
13,086
|
|||||
|
Accrued
expenses and other current liabilities
|
9,412
|
11,776
|
|||||
|
Other
liabilities
|
692
|
71
|
|||||
|
Short-term
bank loan
|
-
|
2,374
|
|||||
|
Income
tax payable
|
2,258
|
-
|
|||||
|
Amount
due to shareholders
|
10
|
-
|
|||||
|
|
|||||||
|
Total
current liabilities
|
28,087
|
27,307
|
|||||
|
Other
liabilities
|
-
|
124
|
|||||
|
Total
liabilities
|
28,087
|
27,431
|
|||||
|
Minority
interest
|
486
|
582
|
|||||
|
Shareholders'
equity
|
|||||||
|
Ordinary
shares
|
1
|
1
|
|||||
|
Additional
paid-in capital
|
50,341
|
49,629
|
|||||
|
Accumulated
other comprehensive income
|
4,396
|
1,224
|
|||||
|
Retained
earnings
|
154,472
|
79,721
|
|||||
|
Total
shareholders' equity
|
209,210
|
130,575
|
|||||
|
TOTAL
LIABILITIES AND SHAREHOLDERS' EQUITY
|
237,783
|
158,588
|
|||||
|
|
|||||||
|
Actions
Semiconductor Co., Ltd.
|
|||||||||
|
CONSOLIDATED
STATEMENTS OF OPERATIONS
|
|||||||||
|
(unaudited)
|
|||||||||
|
(in
thousands of U.S. dollars, except per share
data)
|
|
Three
months ended
|
Year
ended
|
||||||||||||
|
December
31,
2006
|
|
December
31,
2005
|
|
December
31,
2006
|
|
December
31,
2005
|
|||||||
|
Net
revenues
|
49,538
|
39,899
|
170,363
|
149,622
|
|||||||||
|
Cost
of revenues
|
(23,818
|
)
|
(17,247
|
)
|
(75,773
|
)
|
(60,586
|
)
|
|||||
|
Gross
profit
|
25,720
|
22,652
|
94,590
|
89,036
|
|||||||||
|
Other
income
|
477
|
167
|
1,634
|
1,122
|
|||||||||
|
Operating
expenses:
|
|||||||||||||
|
Selling
and marketing
|
(456
|
)
|
109
|
(1,570
|
)
|
(1,375
|
)
|
||||||
|
General
and administrative
|
(2,227
|
)
|
(3,033
|
)
|
(8,996
|
)
|
(8,968
|
)
|
|||||
|
Research
and development
|
(2,147
|
)
|
(1,324
|
)
|
(9,543
|
)
|
(7,825
|
)
|
|||||
|
Total
operating expenses
|
(4,830
|
)
|
(4,248
|
)
|
(20,109
|
)
|
(18,168
|
)
|
|||||
|
Income
from operations
|
21,367
|
18,571
|
76,115
|
71,990
|
|||||||||
|
Interest
income
|
1,496
|
568
|
4,876
|
1,148
|
|||||||||
|
Interest
expense
|
-
|
(77
|
)
|
(160
|
)
|
(77
|
)
|
||||||
|
Income
before income taxes, equity in net loss of an affiliate and minority
interests
|
22,863
|
19,062
|
80,831
|
73,061
|
|||||||||
|
Income
taxes/benefit
|
(1,621
|
)
|
822
|
(6,020
|
)
|
526
|
|||||||
|
Equity
in net loss of an affiliate
|
(16
|
)
|
-
|
(156
|
)
|
-
|
|||||||
|
Minority
interests
|
38
|
18
|
96
|
18
|
|||||||||
|
Net
income
|
21,264
|
19,902
|
74,751
|
73,605
|
|||||||||
|
Net
income per share:
|
|||||||||||||
|
Basis
and diluted per share:
|
0.04
|
0.04
|
0.14
|
0.15
|
|||||||||
|
Basic
and diluted (per ADS)
|
0.25
|
0.24
|
0.87
|
0.91
|
|||||||||
|
Weighted-average
shares used in computation
|
516,000,000
|
492,000,000
|
516,000,000
|
483,000,000
|
|||||||||
|
Weighted-average
ADS used in computation
|
86,000,000
|
82,000,000
|
86,000,000
|
80,500,000
|
|||||||||
|
Actions
Semiconductor Co., Ltd.
|
||||||
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||
|
(unaudited)
|
||||||
|
(In
thousands of U.S. dollars)
|
|
|
Year
ended December 31, 2006
|
Year
ended December 31, 2005
|
|||||
|
Operating
activities:
|
|
|
|||||
|
Net
income
|
74,751
|
73,605
|
|||||
|
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|
|
|||||
|
Depreciation
and amortization of property, plant and equipment
|
991
|
459
|
|||||
|
Amortization
of acquired intangible assets
|
990
|
239
|
|||||
|
Utilization
of advance subsidy from local authorities of
Zhuhai, the People's Republic of China (the
"PRC") |
(35
|
)
|
(77
|
)
|
|||
|
Loss
(Gain) on disposal of property, plant and equipment
|
65
|
(52
|
)
|
||||
|
Minority
interests
|
(96
|
)
|
(18
|
)
|
|||
|
Deferred
tax
|
(98
|
)
|
(521
|
)
|
|||
|
Equity
in net loss of an affiliate
|
156
|
-
|
|||||
|
Fair
value change in marketable securities
|
(29
|
)
|
-
|
||||
|
Changes
in operating assets and liabilities:
|
|
|
|||||
|
Accounts
receivable
|
2,086
|
(4,496
|
)
|
||||
|
Notes
receivable
|
(420
|
)
|
103
|
||||
|
Inventories
|
911
|
(2,005
|
)
|
||||
|
Prepaid
expenses and other current assets
|
(4,030
|
)
|
(632
|
)
|
|||
|
Amount
due from an affiliate
|
(133
|
)
|
-
|
||||
|
Income
tax recoverable
|
11
|
(11
|
)
|
||||
|
Accounts
payable
|
2,184
|
3,243
|
|||||
|
Accrued
expenses and other current liabilities
|
(2,776
|
)
|
7,328
|
||||
|
Income
tax payable
|
2,258
|
(25
|
)
|
||||
|
|
|
|
|||||
|
Net
cash provided by operating activities
|
76,786
|
77,140
|
|||||
|
|
|
|
|||||
|
Investing
activities:
|
|
|
|||||
|
Investment
in an affiliate
|
(1,125
|
)
|
(500
|
)
|
|||
|
Capital
contribution from a minority shareholder
|
-
|
600
|
|||||
|
Rental
deposit paid
|
(41
|
)
|
-
|
||||
|
Proceeds
from disposal of property, plant and equipment
|
79
|
109
|
|||||
|
Increase
in marketable securities
|
(20,502
|
)
|
-
|
||||
|
Purchase
of property, plant and equipment
|
(5,793
|
)
|
(1,429
|
)
|
|||
|
Purchase
of acquired intangible assets
|
(1,910
|
)
|
(1,697
|
)
|
|||
|
Decrease(increase)
in restricted cash
|
2,563
|
(2,478
|
)
|
||||
|
Increase
in time deposits
|
(21,471
|
)
|
(23,172
|
)
|
|||
|
|
|
|
|||||
|
Cash
used in investing activities
|
(48,200
|
)
|
(28,567
|
)
|
|||
|
|
|
|
|||||
|
Financing
activities:
|
|
|
|||||
|
Proceeds
from short-term bank loans
|
5,291
|
2,374
|
|||||
|
Repayment
of short-term bank loans
|
(7,665
|
)
|
-
|
||||
|
Advance
subsidy from local authorities of Zhuhai, the PRC
|
447
|
124
|
|||||
|
Issue
of shares
|
-
|
44,630
|
|||||
|
Amount
due to shareholders
|
77,377
|
-
|
|||||
|
Repayment
of amount due to shareholders
|
(77,367
|
)
|
-
|
||||
|
Dividend
paid
|
-
|
(20,000
|
)
|
||||
|
|
|
|
|||||
|
Cash
(used in) provided by financing activities
|
(1,917
|
)
|
27,128
|
||||
|
|
|
|
|||||
|
Effect
of exchange rate changes
|
2,213
|
1,182
|
|||||
|
|
|
|
|||||
|
Net
increase in cash and cash equivalents
|
28,882
|
76,883
|
|||||
|
|
|
|
|||||
|
Cash
and cash equivalents at the beginning of the period
|
108,896
|
32,013
|
|||||
|
|
|
|
|||||
|
Cash
and cash equivalents at the end of the period
|
137,778
|
108,896
|
|||||