
|
Lisa Laukkanen
|
Edward Chen
|
|
The Blueshirt Group
|
Investor Relations at Actions Semiconductor
|
|
lisa@blueshirtgroup.com
|
edward@actions-semi.com
|
|
415-217-4967
|
+86-756-3392353*1110
|
|
At June 30,
|
At March 31,
|
At December 31,
|
||||||||||
|
2011
|
2011
|
2010
|
||||||||||
|
(unaudited)
|
(unaudited)
|
(audited)
|
||||||||||
|
ASSETS
|
||||||||||||
|
Current assets:
|
||||||||||||
|
Cash and cash equivalents
|
30,719 | 111,871 | 42,872 | |||||||||
|
Time deposits
|
- | - | 34 | |||||||||
|
Restricted cash
|
36 | - | - | |||||||||
|
Marketable securities ($14,680, $14,490 and $14,296 carried at fair value as of
June 30, 2011, March 31, 2011 and December 31, 2010 respectively)
|
171,026 | 80,931 | 164,336 | |||||||||
|
Trading securities
|
557 | 543 | 535 | |||||||||
|
Accounts receivable, net
|
1,776 | 1,831 | 1,844 | |||||||||
|
Amount due from a related party
|
312 | 1,240 | 559 | |||||||||
|
Amount due from equity method investees
|
93 | 90 | 104 | |||||||||
|
Inventories
|
8,063 | 5,336 | 4,832 | |||||||||
|
Prepaid expenses and other current assets
|
3,565 | 2,561 | 3,242 | |||||||||
|
Deferred tax assets
|
261 | 231 | 399 | |||||||||
|
Total current assets
|
216,408 | 204,634 | 218,757 | |||||||||
|
Investment in equity method investees
|
14,448 | 7,666 | 6,401 | |||||||||
|
Other investments
|
17,316 | 17,305 | 2,764 | |||||||||
|
Marketable securities
|
14,989 | 25,166 | 24,831 | |||||||||
|
Rental deposits
|
48 | 40 | 40 | |||||||||
|
Property, plant and equipment, net
|
30,927 | 27,280 | 24,604 | |||||||||
|
Land use right
|
1,578 | 1,566 | 1,554 | |||||||||
|
Acquired intangible assets, net
|
5,574 | 5,721 | 4,318 | |||||||||
|
Deposit paid for acquisition of intangible assets
|
1,100 | 1,100 | 2,408 | |||||||||
|
Deferred tax assets
|
59 | 73 | 88 | |||||||||
|
Goodwill
|
468 | 468 | 468 | |||||||||
|
TOTAL ASSETS
|
302,915 | 291,019 | 286,233 | |||||||||
|
LIABILITIES AND EQUITY
|
||||||||||||
|
Current liabilities:
|
||||||||||||
|
Accounts payable
|
6,869 | 4,371 | 2,850 | |||||||||
|
Accrued expenses and other current liabilities
|
6,232 | 4,862 | 7,247 | |||||||||
|
Short-term bank loan
|
12,000 | 6,000 | ||||||||||
|
Other liabilities
|
2,145 | 2,479 | 2,502 | |||||||||
|
Income tax payable
|
97 | 240 | 140 | |||||||||
|
Deferred tax liabilities
|
388 | 265 | 446 | |||||||||
|
Total current liabilities
|
27,731 | 18,217 | 13,185 | |||||||||
|
Other liabilities
|
83 | |||||||||||
|
Deferred tax liabilities
|
2,544 | 2,438 | 2,286 | |||||||||
|
Total liabilities
|
30,275 | 20,655 | 15,554 | |||||||||
|
Equity:
|
||||||||||||
|
Ordinary shares
|
1 | 1 | 1 | |||||||||
|
Additional paid-in capital
|
21,220 | 21,695 | 24,252 | |||||||||
|
Accumulated other comprehensive income
|
28,899 | 26,660 | 24,420 | |||||||||
|
Retained earnings
|
222,549 | 222,037 | 222,032 | |||||||||
|
Total Actions Semiconductor Co., Ltd. shareholders' equity
|
272,669 | 270,393 | 270,705 | |||||||||
|
Noncontrolling interest
|
(29 | ) | (29 | ) | (26 | ) | ||||||
|
Total equity
|
272,640 | 270,364 | 270,679 | |||||||||
|
TOTAL LIABILITIES AND EQUITY
|
302,915 | 291,019 | 286,233 | |||||||||
|
Three months ended
|
Three months ended
|
Six months ended
|
Six months ended
|
|||||||||||||
|
June 30,
|
June 30,
|
June 30,
|
June 30,
|
|||||||||||||
|
2011
|
2010
|
2011
|
2010
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||
|
Revenues:
|
||||||||||||||||
|
Third-parties:
|
||||||||||||||||
|
System-on-a-chip products
|
8,679 | 7,906 | 15,703 | 14,191 | ||||||||||||
|
Semiconductor product testing services
|
99 | 36 | 179 | 58 | ||||||||||||
| 8,778 | 7,942 | 15,882 | 14,249 | |||||||||||||
|
Related-parties:
|
||||||||||||||||
|
System-on-a-chip products
|
1,699 | 1,720 | 3,961 | 3,303 | ||||||||||||
|
Total revenues
|
10,477 | 9,662 | 19,843 | 17,552 | ||||||||||||
|
Cost of revenues:
|
||||||||||||||||
|
Third-parties:
|
||||||||||||||||
|
System-on-a-chip products
|
(5,492 | ) | (4,780 | ) | (9,841 | ) | (8,573 | ) | ||||||||
|
Semiconductor product testing services
|
(54 | ) | (18 | ) | (96 | ) | (33 | ) | ||||||||
| (5,546 | ) | (4,798 | ) | (9,937 | ) | (8,606 | ) | |||||||||
|
Related-parties:
|
||||||||||||||||
|
System-on-a-chip products
|
(960 | ) | (1,040 | ) | (2,269 | ) | (2,000 | ) | ||||||||
|
Total cost of revenues
|
(6,506 | ) | (5,838 | ) | (12,206 | ) | (10,606 | ) | ||||||||
|
Gross profit
|
3,971 | 3,824 | 7,637 | 6,946 | ||||||||||||
|
Other operating income
|
405 | 341 | 622 | 474 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Research and development
|
(5,590 | ) | (4,437 | ) | (10,647 | ) | (8,994 | ) | ||||||||
|
General and administrative
|
(2,226 | ) | (2,352 | ) | (3,921 | ) | (4,092 | ) | ||||||||
|
Selling and marketing
|
(327 | ) | (305 | ) | (592 | ) | (551 | ) | ||||||||
|
Total operating expenses
|
(8,143 | ) | (7,094 | ) | (15,160 | ) | (13,637 | ) | ||||||||
|
Loss from operations
|
(3,767 | ) | (2,929 | ) | (6,901 | ) | (6,217 | ) | ||||||||
|
Other income
|
1,316 | 452 | 2,427 | 482 | ||||||||||||
|
Dividend income from an other investment
|
432 | - | 432 | - | ||||||||||||
|
Fair value change in financial instruments
|
1 | 1 | 2 | 133 | ||||||||||||
|
Interest income
|
3,025 | 2,244 | 5,857 | 4,678 | ||||||||||||
|
Interest expense
|
(32 | ) | - | (51 | ) | - | ||||||||||
|
Income(loss) before income taxes, equity in net loss of
equity method investees and non-controlling interest
|
975 | (232 | ) | 1,766 | (924 | ) | ||||||||||
|
Income tax (expense) credit
|
(136 | ) | 64 | (394 | ) | 34 | ||||||||||
|
Equity in net loss of equity method investees
|
(327 | ) | (273 | ) | (858 | ) | (425 | ) | ||||||||
|
Net income(loss)
|
512 | (441 | ) | 514 | (1,315 | ) | ||||||||||
|
Less: Net loss attributable to non-controlling interest
|
- | - | 3 | - | ||||||||||||
|
Net income(loss) attributable to Actions Semiconductor Co.,Ltd.
|
512 | (441 | ) | 517 | (1,315 | ) | ||||||||||
|
Net income(loss) per share: Basic
|
||||||||||||||||
|
Net income(loss) attributable to Actions Semiconductor Co.,Ltd. Shareholders
|
0.001 | (0.001 | ) | 0.001 | (0.003 | ) | ||||||||||
|
Net income(loss) per share: Diluted
|
||||||||||||||||
|
Net income(loss) attributable to Actions Semiconductor Co.,Ltd. Shareholders
|
0.001 | (0.001 | ) | 0.001 | (0.003 | ) | ||||||||||
|
Basic(per ADS)
|
0.007 | (0.006 | ) | 0.007 | (0.018 | ) | ||||||||||
|
Diluted (per ADS)
|
0.007 | (0.006 | ) | 0.007 | (0.018 | ) | ||||||||||
|
Weighted-average shares used in computation:
|
||||||||||||||||
|
Basic
|
417,488,882 | 441,181,871 | 420,101,361 | 444,005,616 | ||||||||||||
|
Diluted
|
433,424,029 | 441,181,871 | 436,864,716 | 444,005,616 | ||||||||||||
|
Weighted-average ADS used in computation :
|
||||||||||||||||
|
Basic
|
69,581,480 | 73,530,312 | 70,016,894 | 74,000,936 | ||||||||||||
|
Diluted
|
72,237,338 | 73,530,312 | 72,810,786 | 74,000,936 | ||||||||||||
|
Note: Equity compensation recorded in each
|
||||||||||||||||
|
expense classification above is as follows:
|
||||||||||||||||
|
Research and development
|
517 | 663 | 964 | 1,353 | ||||||||||||
|
General and administrative
|
141 | 225 | 264 | 500 | ||||||||||||
|
Selling and marketing
|
25 | 38 | 49 | 79 | ||||||||||||
|
Cost of revenues
|
11 | - | 16 | - | ||||||||||||
|
Three months ended
|
Six months ended
|
Six months ended
|
||||||||||
|
June 30,
|
June 30,
|
June 30,
|
||||||||||
|
2011
|
2011
|
2010
|
||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
||||||||||
|
Operating activities:
|
||||||||||||
|
Net income (loss)
|
512 | 514 | (1,315 | ) | ||||||||
|
Adjustments to reconcile net income (loss) to net cash provided by
|
||||||||||||
|
Operating activities:
|
||||||||||||
|
Depreciation of property, plant and equipment
|
440 | 903 | 936 | |||||||||
|
Land use right
|
9 | 18 | 16 | |||||||||
|
Allowance for doubtful accounts receivable
|
- | - | (102 | ) | ||||||||
|
Amortization of acquired intangible assets
|
376 | 778 | 984 | |||||||||
|
Utilization of subsidy from local authorities of Beijing and Zhuhai, the People's Republic of China ("PRC")
|
(366 | ) | (523 | ) | (117 | ) | ||||||
|
Write down of inventories
|
106 | 167 | - | |||||||||
|
Loss on disposal of property, plant and equipment
|
7 | 7 | 53 | |||||||||
|
Loss on disposal of intangible assets
|
2 | 2 | - | |||||||||
|
Gain on disposal of other investment
|
(195 | ) | (195 | ) | (137 | ) | ||||||
|
Equity in net loss of equity method investees
|
328 | 859 | 426 | |||||||||
|
Equity compensation
|
694 | 1,293 | 1,932 | |||||||||
|
Fair value change in trading securities
|
(1 | ) | (2 | ) | 3 | |||||||
|
Deferred taxes
|
212 | 365 | (21 | ) | ||||||||
|
Proceeds from disposal of trading securities
|
- | - | 5 | |||||||||
|
Purchase of trading securities
|
- | - | (470 | ) | ||||||||
|
Changes in operating assets and liabilities:
|
||||||||||||
|
Accounts receivable
|
56 | 69 | 7 | |||||||||
|
Amount due from a related party
|
928 | 247 | 73 | |||||||||
|
Inventories
|
(2,783 | ) | (3,298 | ) | 1,159 | |||||||
|
Amount due from an equity method investee
|
- | 17 | 208 | |||||||||
|
Prepaid expenses and other current assets
|
(972 | ) | (233 | ) | (1,116 | ) | ||||||
|
Accounts payable
|
2,443 | 3,928 | 1,579 | |||||||||
|
Accrued expenses and other current liabilities
|
4,330 | 3,885 | (1,994 | ) | ||||||||
|
Income tax receivable
|
- | - | (188 | ) | ||||||||
|
Income tax payable
|
(144 | ) | (45 | ) | 81 | |||||||
|
Deposit paid for acquisition of land use right
|
- | - | (901 | ) | ||||||||
|
Rental deposit refunded
|
(8 | ) | (8 | ) | (7 | ) | ||||||
|
Net cash provided by operating activities
|
5,974 | 8,748 | 1,094 | |||||||||
|
Investing activities:
|
||||||||||||
|
Increase in an equity method investees
|
(7,076 | ) | (9,676 | ) | (600 | ) | ||||||
|
Proceeds from the disposal of other investments
|
195 | 195 | 1,251 | |||||||||
|
Purchase of other investments
|
- | (13,727 | ) | - | ||||||||
|
Proceeds from redemption of marketable securities
|
123,846 | 230,679 | 45,235 | |||||||||
|
Purchase of marketable securities
|
(203,397 | ) | (225,646 | ) | (54,689 | ) | ||||||
|
Proceeds from disposal of property, plant and equipment
|
1 | 1 | - | |||||||||
|
Purchase of property, plant and equipment
|
(6,751 | ) | (11,068 | ) | (2,425 | ) | ||||||
|
Purchase of intangible assets
|
(165 | ) | (1,154 | ) | (327 | ) | ||||||
|
Deposit paid for acquisition of intangible assets
|
- | - | (1,100 | ) | ||||||||
|
Increase in restricted cash
|
(36 | ) | (36 | ) | - | |||||||
|
Decrease in time deposits
|
- | 34 | 15 | |||||||||
|
Net cash used in investing activities
|
(93,383 | ) | (30,398 | ) | (12,640 | ) | ||||||
|
Financing activities:
|
||||||||||||
|
Proceeds from short-term bank loans
|
6,000 | 12,000 | - | |||||||||
|
Advance subsidy from local authorities of Shenzhen and Zhuhai, the PRC
|
- | 16 | 79 | |||||||||
|
Issuance of ordinary shares for share option plan
|
242 | 376 | 64 | |||||||||
|
Repurchase of ordinary shares
|
(1,411 | ) | (4,701 | ) | (4,991 | ) | ||||||
|
Net cash from (used in) financing activities
|
4,831 | 7,691 | (4,848 | ) | ||||||||
|
Net decrease in cash and cash equivalents
|
(82,578 | ) | (13,959 | ) | (16,394 | ) | ||||||
|
Cash and cash equivalents at the beginning of the period
|
111,871 | 42,872 | 87,706 | |||||||||
|
Effect of exchange rate changes on cash
|
1,426 | 1,806 | (1 | ) | ||||||||
|
Cash and cash equivalents at the end of the period
|
30,719 | 30,719 | 71,311 | |||||||||