| Investor Contacts: | Calvin Lau | |
| Suzanne Craig or Lisa Laukkanen | Director of Investor Relations | |
| The Blueshirt Group | Actions Semiconductor | |
| suzanne@blueshirtgroup.com | +86-756 3392 353 *1018 | |
| lisa@blueshirtgroup.com | ||
| 415-217-4962 or 415-217-4967 |
|
ACTIONS
SEMICONDUCTOR CO., LTD.
|
|||||||
|
CONSOLIDATED
BALANCE SHEET
|
|||||||
|
(In
thousands of U.S. dollars)
|
|
At
March 31,
|
At
December 31,
|
||||||
|
2007
|
2006
|
||||||
|
(unaudited)
|
|||||||
|
ASSETS
|
|||||||
|
Current
assets:
|
|||||||
|
Cash
and cash equivalents
|
108,836
|
137,778
|
|||||
|
Time
deposits
|
50,672
|
45,713
|
|||||
|
Restricted
cash
|
1,683
|
-
|
|||||
|
Marketable
securities
|
50,667
|
20,531
|
|||||
|
Accounts
receivable
|
5,841
|
5,859
|
|||||
|
Notes
receivable
|
870
|
2,154
|
|||||
|
Inventories
|
11,389
|
6,280
|
|||||
|
Prepaid
expenses and other current assets
|
4,072
|
6,413
|
|||||
|
Amount
due from an affiliate
|
163
|
133
|
|||||
|
Deferred
tax assets
|
410
|
662
|
|||||
|
Total
current assets
|
234,603
|
225,523
|
|||||
|
Investment
in an affiliate
|
1,449
|
1,469
|
|||||
|
Rental
deposits
|
40
|
52
|
|||||
|
Property,
plant and equipment, net
|
6,999
|
6,749
|
|||||
|
Acquired
intangiable assets, net
|
4,335
|
3,787
|
|||||
|
Deposit
paid for acquisition of property, plant and equipment
|
120
|
91
|
|||||
|
12,943
|
12,148
|
||||||
|
TOTAL
ASSETS
|
247,546
|
237,671
|
|||||
|
LIABILITIES
AND SHAREHOLDER'S EQUITY
|
|||||||
|
Current
liabilities:
|
|||||||
|
Accounts
payable
|
15,937
|
15,715
|
|||||
|
Accrued
expenses and other current liabilities
|
3,953
|
9,490
|
|||||
|
Amounts
due to shareholders
|
10
|
10
|
|||||
|
Other
liabilities
|
751
|
692
|
|||||
|
Short-term
bank loan
|
1,547
|
-
|
|||||
|
Income
tax payable
|
3,102
|
2,258
|
|||||
|
Total
current liabilities
|
25,300
|
28,165
|
|||||
|
Minority
interest
|
441
|
486
|
|||||
|
Shareholders'
equity:
|
|||||||
|
Ordinary
shares
|
1
|
1
|
|||||
|
Additional
paid-in capital
|
50,341
|
50,341
|
|||||
|
Accumulated
other comprehensive income
|
4,466
|
4,396
|
|||||
|
Retained
earnings
|
166,997
|
154,282
|
|||||
|
Total
shareholders' equity
|
221,805
|
209,020
|
|||||
|
TOTAL
LIABILITIES AND SHAREHOLDERS' EQUITY
|
247,546
|
237,671
|
|||||
|
ACTIONS
SEMICONDUCTOR CO., LTD.
|
||||||
|
CONSOLIDATED
INCOME STATEMENT
|
||||||
|
(In
thousands of U.S. dollars, except per share
amounts)
|
|
3
months ended
Mar
31,
|
|
3
months ended
Dec
31,
|
|
3
months ended
Mar
31,
|
|
|||||
|
|
|
2007
|
|
2006
|
|
2006
|
||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||
|
Revenues
|
30,291
|
49,538
|
35,832
|
|||||||
|
Cost
of revenues
|
(14,338
|
)
|
(23,818
|
)
|
(16,209
|
)
|
||||
|
Gross
profit
|
15,953
|
25,720
|
19,623
|
|||||||
|
Other
income
|
519
|
477
|
172
|
|||||||
|
Operating
expenses:
|
-
|
|||||||||
|
Research
and development
|
(2,707
|
)
|
(2,147
|
)
|
(2,080
|
)
|
||||
|
Selling
and marketing
|
(375
|
)
|
(456
|
)
|
(318
|
)
|
||||
|
General
and administrative
|
(2,270
|
)
|
(2,227
|
)
|
(2,111
|
)
|
||||
|
Total
operating expenses
|
(5,352
|
)
|
(4,830
|
)
|
(4,509
|
)
|
||||
|
Income
from operations
|
11,120
|
21,367
|
15,286
|
|||||||
|
Other
income
|
1,252
|
-
|
-
|
|||||||
|
Interest
income
|
1,411
|
1,496
|
975
|
|||||||
|
Interest
expense
|
(23
|
)
|
-
|
(70
|
)
|
|||||
|
Income
before income taxes, equity in net loss of an
affiliate
and minority interests
|
13,760
|
22,863
|
16,191
|
|||||||
|
Income
taxes
|
(1,070
|
)
|
(1,621
|
)
|
(1,285
|
)
|
||||
|
Equity
in net loss of an affiliate
|
(20
|
)
|
(16
|
)
|
-
|
|||||
|
Minority
interests
|
45
|
38
|
9
|
|||||||
|
Net
income
|
12,715
|
21,264
|
14,915
|
|||||||
|
Net
income per share:
|
||||||||||
|
Basic
and diluted per share:
|
0.02
|
0.04
|
0.03
|
|||||||
|
Basic
and diluted (per ADS)
|
0.15
|
0.25
|
0.17
|
|||||||
|
Weighted-average
shares used in computation:
|
||||||||||
|
Basic
and diluted
|
516,000,000
|
516,000,000
|
516,000,000
|
|||||||
|
Weighted-average
ADS used in computation :
|
||||||||||
|
Basic
and diluted
|
86,000,000
|
86,000,000
|
86,000,000
|
|||||||
|
ACTIONS
SEMICONDUCTOR CO., LTD.
|
||||
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||
|
(In
thousands of U.S. dollars)
|
||||
|
Three
months ended March 31,2007
|
|
|||
|
|
|
(unaudited)
|
||
|
Operating
activities:
|
||||
|
Net
income
|
12,715
|
|||
|
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||
|
Depreciation
and amortization of property, plant and equipment
|
348
|
|||
|
Amortization
of acquired intangible assets
|
473
|
|||
|
Gain
on disposal of property, plant and equipment
|
(23
|
)
|
||
|
Gain
on disposal of intangible assets
|
(18
|
)
|
||
|
Minority
interests
|
(45
|
)
|
||
|
Deferred
tax
|
252
|
|||
|
Equity
in net loss of an affiliate
|
20
|
|||
|
Fair
value change in marketable securities
|
(247
|
)
|
||
|
Changes
in operating assets and liabilities:
|
||||
|
Accounts
receivable
|
18
|
|||
|
Notes
receivable
|
1,291
|
|||
|
Inventories
|
(5,065
|
)
|
||
|
Prepaid
expenses and other current assets
|
2,351
|
|||
|
Amount
due from an affiliate
|
(30
|
)
|
||
|
Accounts
payable
|
38
|
|||
|
Accrued
expenses and other current liabilities
|
(6,102
|
)
|
||
|
Income
tax payable
|
820
|
|||
|
Rental
deposits
|
12
|
|||
|
Net
cash provided by operating activities
|
6,808
|
|||
|
Investing
activities:
|
||||
|
Proceeds
from disposal of property, plant and equipment
|
31
|
|||
|
Proceeds
from disposal of intangible assets
|
64
|
|||
|
Increase
in marketable securities
|
(29,774
|
)
|
||
|
Purchase
of property, plant and equipment
|
(564
|
)
|
||
|
Purchase
of intangible assets
|
(1,239
|
)
|
||
|
Increase
in restricted cash
|
(1,683
|
)
|
||
|
Increase
in time deposits
|
(4,780
|
)
|
||
|
Cash
used in investing activities
|
(37,945
|
)
|
||
|
Financing
activities:
|
||||
|
Proceeds
from short-term bank loans
|
1,547
|
|||
|
Advance
subsidy from others
|
51
|
|||
|
Cash
provided by financing activities
|
1,598
|
|||
|
Effect
of exchange rate changes on cash
|
597
|
|||
|
Net
decrease in cash and cash equivalents
|
(28,942
|
)
|
||
|
Cash
and cash equivalents at the beginning of the period
|
137,778
|
|||
|
Cash
and cash equivalents at the end of the period
|
108,836
|
|||