|
ACTIONS
SEMICONDUCTOR CO.,
LTD
|
||
| |
|
|
| By: | /S/ Patricia Chou | |
|
Name: Patricia Chou |
||
|
Title:
Chief Financial Officer
|
||
|
Lisa
Laukkanen
|
Chung
Hsu
|
|
The
Blueshirt Group
|
Director
of Investor Relations, Actions Semiconductor
|
|
lisa@blueshirtgroup.com
|
chung@actions-semi.com
|
|
415-217-4967
|
+86-756
3392 353 *1015
|
|
|
||||||||||
|
ACTIONS
SEMICONDUCTOR CO., LTD.
|
||||||||||
|
CONSOLIDATED
BALANCE SHEET
|
||||||||||
|
(In
thousands of U.S. dollars)
|
||||||||||
|
At
September 30,
|
At
June 30,
|
At
December 31,
|
||||||||
|
2007
|
2007
|
2006
|
||||||||
|
(unaudited)
|
(unaudited)
|
|||||||||
|
ASSETS
|
||||||||||
|
Current
assets:
|
||||||||||
|
Cash
and cash equivalents
|
101,097
|
109,387
|
137,778
|
|||||||
|
Time
deposits
|
14,334
|
39,803
|
45,713
|
|||||||
|
Restricted
cash
|
3,070
|
3,022
|
-
|
|||||||
|
Marketable
securities
|
96,651
|
55,366
|
20,531
|
|||||||
|
Accounts
receivable
|
6,772
|
6,381
|
5,859
|
|||||||
|
Notes
receivable
|
974
|
516
|
2,154
|
|||||||
|
Inventories
|
11,210
|
12,816
|
6,280
|
|||||||
|
Prepaid
expenses and other current assets
|
3,172
|
4,447
|
6,413
|
|||||||
|
Amount
due from an affiliate
|
67
|
75
|
133
|
|||||||
|
Deferred
tax assets
|
642
|
518
|
662
|
|||||||
|
Total
current assets
|
237,989
|
232,331
|
225,523
|
|||||||
|
|
||||||||||
|
Investment
in an affiliate
|
1,572
|
1,505
|
1,469
|
|||||||
|
Other
investments
|
3,937
|
3,937
|
-
|
|||||||
|
Rental
deposits
|
45
|
44
|
52
|
|||||||
|
Property,
plant and equipment, net
|
7,907
|
7,227
|
6,749
|
|||||||
|
Acquired
intangible assets, net
|
6,162
|
4,541
|
3,787
|
|||||||
|
Deposit
paid for acquisition of property, plant and equipment
|
54
|
13
|
91
|
|||||||
|
19,677
|
17,267
|
12,148
|
||||||||
|
TOTAL
ASSETS
|
257,666
|
249,598
|
237,671
|
|||||||
|
LIABILITIES
AND SHAREHOLDER'S EQUITY
|
||||||||||
|
Current
liabilities:
|
||||||||||
|
Accounts
payable
|
7,337
|
9,777
|
15,715
|
|||||||
|
Accrued
expenses and other current liabilities
|
7,305
|
4,898
|
9,490
|
|||||||
|
Amounts
due to shareholders
|
-
|
-
|
10
|
|||||||
|
Other
liabilities
|
907
|
893
|
692
|
|||||||
|
Short-term
bank loan
|
1,479
|
1,570
|
-
|
|||||||
|
Income
tax payable
|
578
|
586
|
2,258
|
|||||||
|
|
||||||||||
|
Total
current liabilities
|
17,606
|
17,724
|
28,165
|
|||||||
|
|
||||||||||
|
Minority
interest
|
340
|
394
|
486
|
|||||||
|
|
||||||||||
|
Shareholders'
equity:
|
||||||||||
|
Ordinary
shares
|
1
|
1
|
1
|
|||||||
|
Additional
paid-in capital
|
46,533
|
49,337
|
50,341
|
|||||||
|
Accumulated
other comprehensive income
|
6,124
|
5,366
|
4,396
|
|||||||
|
Retained
earnings
|
187,062
|
176,776
|
154,282
|
|||||||
|
|
||||||||||
|
Total
shareholders' equity
|
239,720
|
231,480
|
209,020
|
|||||||
|
TOTAL
LIABILITIES AND SHAREHOLDERS' EQUITY
|
257,666
|
249,598
|
237,671
|
|||||||
|
ACTIONS
SEMICONDUCTOR CO., LTD.
|
|||||||||||||
|
CONSOLIDATED
INCOME STATEMENT
|
|||||||||||||
|
(In
thousands of U.S. dollars, except per share
amount)
|
|||||||||||||
|
3
months ended September 30,
|
3
months ended September 30,
|
9
months ended September 30,
|
9
months ended September 30,
|
||||||||||
|
2007
|
2006
|
2007
|
2006
|
||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||
|
Revenues
|
27,043
|
45,667
|
84,297
|
120,825
|
|||||||||
|
Cost
of revenues
|
(13,024
|
)
|
(19,757
|
)
|
(41,700
|
)
|
(51,955
|
)
|
|||||
|
Gross
profit
|
14,019
|
25,910
|
42,597
|
68,870
|
|||||||||
|
Other
income
|
8
|
262
|
380
|
1,157
|
|||||||||
|
Operating
expenses:
|
|||||||||||||
|
Research
and development
|
(3,681
|
)
|
(2,790
|
)
|
(8,938
|
)
|
(7,396
|
)
|
|||||
|
General
and administrative
|
(2,837
|
)
|
(2,263
|
)
|
(8,105
|
)
|
(6,769
|
)
|
|||||
|
Selling
and marketing
|
(470
|
)
|
(467
|
)
|
(1,222
|
)
|
(1,114
|
)
|
|||||
|
Total
operating expenses
|
(6,988
|
)
|
(5,520
|
)
|
(18,265
|
)
|
(15,279
|
)
|
|||||
|
Income
from operations
|
7,039
|
20,652
|
24,712
|
54,748
|
|||||||||
|
Other
income
|
1,757
|
-
|
4,398
|
-
|
|||||||||
|
Interest
income
|
1,695
|
1,310
|
5,189
|
3,380
|
|||||||||
|
Interest
expense
|
(20
|
)
|
(14
|
)
|
(62
|
)
|
(160
|
)
|
|||||
|
Income
before income taxes, equity in net loss of an affiliate and minority
interests
|
10,471
|
21,948
|
34,237
|
57,968
|
|||||||||
|
Income
taxes
|
(305
|
)
|
(1,493
|
)
|
(1,705
|
)
|
(4,399
|
)
|
|||||
|
Equity
in net loss of an affiliate
|
67
|
(2
|
)
|
103
|
(140
|
)
|
|||||||
|
Minority
interests
|
53
|
32
|
145
|
58
|
|||||||||
|
Net
income
|
10,286
|
20,485
|
32,780
|
53,487
|
|||||||||
|
|
|||||||||||||
|
Net
income per share:
|
|||||||||||||
|
Basic
and diluted per share:
|
0.02
|
0.04
|
0.06
|
0.10
|
|||||||||
|
Basic
and diluted (per ADS)
|
0.12
|
0.24
|
0.38
|
0.62
|
|||||||||
|
|
|||||||||||||
|
Weighted-average
shares used in computation:
|
|||||||||||||
|
Basic
and diluted
|
512,972,522
|
516,000,000
|
514,866,876
|
516,000,000
|
|||||||||
|
|
|||||||||||||
|
Weighted-average
ADS used in computation :
|
|||||||||||||
|
Basic
and diluted
|
85,495,420
|
86,000,000
|
85,811,146
|
86,000,000
|
|||||||||
|
ACTIONS
SEMICONDUCTOR CO., LTD.
|
||||||||||
|
CONSOLIDATED
STATEMENTS OF CASH FLOWS
|
||||||||||
|
(In
thousands of U.S. dollars)
|
||||||||||
|
Three
months ended September 30,2007
|
Nine
months ended September 30,2007
|
Nine
months ended September 30,2006
|
||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||
|
Operating
activities:
|
||||||||||
|
Net
income
|
10,286
|
32,780
|
53,487
|
|||||||
|
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
||||||||||
|
Depreciation
and amortization of property, plant and equipment
|
441
|
1,167
|
670
|
|||||||
|
Amortization
of acquired intangible assets
|
619
|
1,621
|
604
|
|||||||
|
Utilization
of advance subsidy from local authorities of Zhuhai,
the
People's Republic of China
|
-
|
-
|
(35
|
)
|
||||||
|
Loss
on disposal of property, plant and equipment
|
2
|
317
|
(3
|
)
|
||||||
|
Gain
on disposal of intangible assets
|
-
|
(18
|
)
|
-
|
||||||
|
Minority
interests
|
(54
|
)
|
(146
|
)
|
(58
|
)
|
||||
|
Deferred
tax
|
(124
|
)
|
20
|
528
|
||||||
|
Equity
in net loss of an affiliate
|
(67
|
)
|
(103
|
)
|
140
|
|||||
|
Changes
in operating assets and liabilities:
|
||||||||||
|
Accounts
receivable
|
(391
|
)
|
(913
|
)
|
2,886
|
|||||
|
Notes
receivable
|
(450
|
)
|
1,200
|
1,236
|
||||||
|
Inventories
|
1,793
|
(4,556
|
)
|
(2,099
|
)
|
|||||
|
Prepaid
expenses and other current assets
|
1,344
|
3,375
|
(1,943
|
)
|
||||||
|
Income
tax recoverable
|
-
|
-
|
11
|
|||||||
|
Amount
due from an affiliate
|
9
|
67
|
-
|
|||||||
|
Accounts
payable
|
(2,591
|
)
|
(8,822
|
)
|
2,748
|
|||||
|
Accrued
expenses and other current liabilities
|
740
|
(4,544
|
)
|
(2,926
|
)
|
|||||
|
Income
tax payable
|
(15
|
)
|
(1,716
|
)
|
1,486
|
|||||
|
Rental
deposits
|
-
|
8
|
(40
|
)
|
||||||
|
Net
cash provided by operating activities
|
11,542
|
19,737
|
56,692
|
|||||||
|
|
||||||||||
|
Investing
activities:
|
||||||||||
|
Proceeds
from disposal of property, plant and equipment
|
8
|
39
|
47
|
|||||||
|
Proceeds
from disposal of intangible assets
|
-
|
64
|
-
|
|||||||
|
Increase
in marketable securities
|
(40,407
|
)
|
(74,942
|
)
|
-
|
|||||
|
Increase
in other investments
|
-
|
(3,937
|
)
|
-
|
||||||
|
Investment
in an affiliate
|
-
|
-
|
(1,125
|
)
|
||||||
|
Purchase
of property, plant and equipment
|
(1,057
|
)
|
(2,356
|
)
|
(5,502
|
)
|
||||
|
Purchase
of acquired intangible assets
|
(2,160
|
)
|
(3,999
|
)
|
(902
|
)
|
||||
|
(Increase)
decrease in restricted cash
|
-
|
(2,997
|
)
|
2,512
|
||||||
|
Decrease
(increase) in time deposits
|
26,101
|
32,314
|
(48,618
|
)
|
||||||
|
Cash
used in investing activity
|
(17,515
|
)
|
(55,814
|
)
|
(53,588
|
)
|
||||
|
Financing
activities:
|
||||||||||
|
(Decrease)
increase in short-term bank loans
|
(116
|
)
|
1,431
|
(2,220
|
)
|
|||||
|
Advance
subsidy from others
|
-
|
182
|
249
|
|||||||
|
Repurchase
of common stock
|
(2,804
|
)
|
(3,808
|
)
|
-
|
|||||
|
(Decrease)
increase in amounts due to shareholders
|
-
|
(10
|
)
|
77,377
|
||||||
|
|
||||||||||
|
Cash
(used in) provided by financing activities
|
(2,920
|
)
|
(2,205
|
)
|
75,406
|
|||||
|
|
||||||||||
|
Effect
of exchange rate changes on cash
|
603
|
1,601
|
1,119
|
|||||||
|
|
||||||||||
|
Net
(decrease) increase in cash and cash equivalents
|
(8,290
|
)
|
(36,681
|
)
|
79,629
|
|||||
|
Cash
and cash equivalents at the beginning of the period
|
109,387
|
137,778
|
108,896
|
|||||||
|
Cash
and cash equivalents at the end of the period
|
101,097
|
101,097
|
188,525
|
|||||||
|
Lisa
Laukkanen
|
Chung
Hsu
|
|
The
Blueshirt Group for Actions Semiconductor
|
Investor
Relations at Actions
|
|
lisa@blueshirtgroup.com
|
chung@actions-semi.com
|
|
+1-415-217-4967
|
+86-756
3392 353 *1015
|