Final Results and Notice of AGM
21 September 2021
MobilityOne Limited
("MobilityOne", "Company" or the "Group")
Audited results for the year ended 31 December 2020
Notice of Annual General Meeting
MobilityOne (AIM: MBO), the e-commerce infrastructure payment solutions and platform provider, announces its full year audited results for the year ended 31 December 2020.
MobilityOne's Annual Report and Accounts for the year ended 31 December 2020 and Notice of Annual General Meeting will be posted to shareholders shortly, and will also be made available on the Company's website at www.mobilityone.com.my .
The Company's Annual General Meeting ("AGM") will be held at 4 .00 p.m. (Malaysia time) on 13 October 2021 at Level 2, Wisma LMS, No. 6, Jalan Abd. Rahman Idris, Off Jalan Raja Muda Abdul Aziz, 50300 Kuala Lumpur, Malaysia . Due to COVID-19 and guidance from government authorities in Malaysia, shareholders may not physically attend the AGM. Shareholders are encouraged to vote by proxy in advance, and to appoint the Chairman of the AGM to submit proxy votes at the meeting.
For further information, please contact:
|
MobilityOne Limited |
+6 03 8996 3600 |
|
Dato' Hussian A. Rahman, CEO |
www.mobilityone.com.my |
|
|
|
|
|
|
|
Allenby Capital Limited (Nominated Adviser and Broker) |
+44 20 3328 5656 |
|
Nick Athanas/Vivek Bhardwaj |
|
About the Group:
MobilityOne provides e-commerce infrastructure payment solutions and platforms through its proprietary technology solutions, marketed under the brands MoCS and ABOSSE.
The Group has developed an end-to-end e-commerce solution which connects various service providers across several industries such as banking, telecommunication and transportation through multiple distribution devices including EDC terminals, mobile devices, automated teller machines ("ATM") and internet banking.
The Group's technology platform is flexible, scalable and designed to facilitate cash, debit card and credit card transactions from multiple devices while controlling and monitoring the distribution of different products and services.
For more information, refer to our website at www.mobilityone.com.my
Chairman's Statement
For the year ended 31 December 2020
Introduction
MobilityOne Limited's current organisation structure is depicted below:
The Directors are pleased to present the audited consolidated financial statements for MobilityOne Limited for the year ended 31 December 2020.
For the financial year ended 31 December 2020, the Group achieved an increase in revenue to £246.7 million (31 December 2019: revenue of £169.4 million). This reflects a 45.6% increase and was mainly due to the strong growth of the Group's e-payment business in Malaysia, in particular, the Group's mobile phone prepaid airtime reload and bill payment business through the Group's banking channels (i.e. mobile banking and internet banking) with 10 banks and third parties' e-wallets.
In tandem with the increase in revenue, t he Group recorded a profit after tax of £1.61 million in 2020 (2019: profit after tax of £1.87 million, which included a one-off gain of £1.11 million in connection with the Group's disposal of its 55%-owned loss-making subsidiary in Bangladesh), which is the highest profit after tax (excluding any one-off gain) generated by the Group since its admission to AIM in 2007.
In 2020, the Group's international remittance services and e-money business in Malaysia and e-payment solutions activities in the Philippines and Brunei remained small and did not make significant contributions to the Group.
As at 31 December 2020, the Group's financial position remained healthy with cash and cash equivalents of £4.42 million (31 December 2019: cash and cash equivalents of £4.42 million) and the secured loans and borrowings from financial institutions amounted to £3.20 million (31 December 2019: £3.43 million).
Review of activities and outlook
In 2020, there was no change to the core business activities of the Group, namely being an e-payment business for mobile phone prepaid airtime reload and bill payment in Malaysia. Other businesses of the Group include international remittance services and e-money.
In 2021, the Group received a license from MasterCard Asia/Pacific Pte Ltd ("MasterCard") for the Group to issue MasterCard prepaid cards in Malaysia which will complement the Group's existing e-wallet and will be part of the Group's end-to-end payment ecosystem. In addition, the Society for Worldwide Interbank Financial Telecommunication ("SWIFT") has permitted the Group to join its network. With SWIFT's platform, the Group is expected to be able to expand its business to larger amount of money transfers for business to business (B2B) in addition to the Group's existing arrangement with MoneyGram which caters mainly for the smaller amount of money transfers, typically for consumer to consumer (C2C). While the Directors do not anticipate any significant revenue contribution from the developments with MasterCard and SWIFT in the current financial year, as the transactions are expected to only commence in the 4th quarter of this year for MasterCard and now the 1st half of 2022 for SWIFT (in view of a longer system integration process) after receiving relevant approvals from the Central Bank of Malaysia, they are expected to contribute positively to the Group's overall growth prospects in the long term.
On 1 September 2021, the Company's wholly-owned subsidiary in the UK, M-One Tech Limited, submitted an application to the Financial Conduct Authority (the " FCA " ), the financial regulatory body in the UK, for authorisation as an electronic money institution to provide e-money services in the UK. This includes the use of e-wallets for payments of purchases or transfer funds to/from other parties within the e-money ecosystem, both of which are areas in which the Group already has the operational experience in Malaysia. The decision from the FCA in respect of the submitted application is expected to be received in the 2nd quarter of 2022 and, if approved, the Group will be able to expand its business activities into the UK. There can be no guarantee as to either the decision or timing of the decision by the FCA.
The COVID-19 pandemic has not negatively affected the Group's financial performance. This is primarily as a result of the nature of the Group's major business activities being focused on e-payments. Notwithstanding that the Group's international remittance services and e-money business in Malaysia and business activities in the Philippines and Brunei are expected to remain insignificant in 2021, the Group remains positive on its business outlook for the remainder of 2021. This is particularly in light of the activity within the Group's mobile phone prepaid airtime reload and bill payment business in Malaysia. In addition, the Group will continue to enhance its product offering and pursue new business opportunities for future growth.
Abu Bakar bin Mohd Taib
Chairman
Date: 20 September 2021
Report of the Directors
For the year ended 31 December 2020
The Directors are pleased to submit their report together with the financial statements of the Company and the Group for the year ended 31 December 2020.
PRINCIPAL ACTIVITY
The principal activity of the Group in the year under review was mainly in the business of providing e-commerce infrastructure payment solutions and platforms.
KEY PERFORMANCE INDICATORS
|
|
Year ended 31.12.2020 |
|
Year ended 31.12.2019 |
|
|
£ |
|
£ |
|
|
|
|
|
|
Revenue |
246,673,038 |
|
169,412,664 |
|
Operating profit |
2,464,077 |
|
1,356,228 |
|
Profit before tax |
2,257,536 |
|
1,083,176 |
|
Net profit for the year |
1,605,627 |
|
1,871,998 |
|
|
|
|
|
KEY RISKS AND UNCERTANTIES
Operational risks
The Group is not insulated from general business risk as well as certain risks inherent in the industry in which the Group operates. In particular, this includes technological changes, unfavourable changes in Government and international policies, the introduction of new and superior technology or products and services by competitors and changes in the general economic, business and credit conditions.
Dependency on Distributorship Agreements
The Group relies on various telecommunication companies to provide the telecommunication products. As a result, the Group's business may be materially and adversely affected if one or more of these telecommunication companies cut or reduce drastically the supply of their products. The Group has distributorship agreements with telecommunication companies such as DiGi Telecommunications Sdn. Bhd., Celcom (M) Berhad and Maxis Communication Berhad, which are subject to periodic renewal.
Rapid technological changes/product changes in the e-commerce industry
If the Group is unable to keep pace with rapid technological development in the e-commerce industry it may adversely affect the Group's revenues and profits. The e-commerce industry is characterised by rapid technological changes due to changing market trends, evolving industry standards, new technologies and emerging competition. Future success will be dependent upon the Group's ability to enhance its existing technology solutions and introduce new products and services to respond to the constantly changing technological environment. The timely development of new and enhanced services or products is a complex and uncertain process.
Demand of products and services
The Group's future results depend on the overall demand for its products and services. Uncertainty in the economic environment may cause some business to curtail or eliminate spending on payment technology. In addition, the Group may experience hesitancy on the part of existing and potential customers to commit to continuing with its new services.
Financial risks
Please refer to Note 3.
REVIEW OF BUSINESS
The results for the year and financial position of the Company and the Group are as shown in the Chairman's statement.
RESULTS AND DIVIDENDS
The consolidated total comprehensive profit for the year ended 31 December 2020 was £1,525,010 (201 9 : £ 1,828,915 ) which has been transferred to reserves. No dividends will be distributed for the year ended 31 December 2020.
DIRECTORS
The Directors are:
Abu Bakar bin Mohd Taib (Non-Executive Chairman)
Dato' Hussian @ Rizal bin A. Rahman (Chief Executive Officer)
Derrick Chia Kah Wai (Chief Operating Officer)
Seah Boon Chin (Non-Executive Director)
Azlinda Ezrina binti Ariffin-Boromand (Non-Executive Director) - appointed on 30 April 2021
The beneficial interests of the Directors holding office at 31 December 2020 in the ordinary shares of the Company, were as follows:
Ordinary shares of 2.5p each
|
|
Interest at 31.12.20 |
% of issued capital |
|
|
|
|
|
Abu Bakar bin Mohd Taib |
Nil |
Nil |
|
Dato' Hussian @ Rizal bin A. Rahman |
53,465,724 |
50.30 |
|
Derrick Chia Kah Wai * |
Nil |
Nil |
|
Seah Boon Chin |
Nil |
Nil |
The wife of Derrick Chia Kah Wai holds 1,943,000 ordinary shares in the Company, which is equivalent to 1.83% of the Company's issued capital.
The Directors also held the following ordinary shares under options:
|
|
Interest at 31.12.20 |
|
Abu Bakar bin Mohd Taib |
500,000 |
|
Dato' Hussian @ Rizal bin A. Rahman |
800,000 |
|
Derrick Chia Kah Wai |
2,000,000 |
|
Seah Boon Chin |
2,000,000 |
The options were granted on 5 December 2014 at an exercise price of 2.5p. The period of the options is ten years.
The Directors' remuneration of the Group is disclosed in Note 4.
SUBSTANTIAL SHAREHOLDERS
Based on the register of shareholders as of 30 August 2021, the Company had the following beneficial interests in 3% or more of the issued share capital pursuant to Part VI of Article 110 of the Companies (Jersey) Law 1991:
Ordinary 2.5p shares
|
|
Number of ordinary shares |
% of issued capital |
|
|
|
|
|
Dato' Hussian @ Rizal bin A. Rahman |
53,465,724 |
50.30 |
|
Vidacos Nominees Limited |
20,804,463 |
19.57 |
|
Estate of Dato' Shamsir bin Omar |
9,131,677 |
8.59 |
PUBLICATION OF ACCOUNTS ON COMPANY WEBSITE
Financial statements are published on the Company's website, which can be found at www.mobilityone.com.my. The maintenance and integrity of the website is the responsibility of the Directors. The Directors' responsibility also extends to the financial statements contained therein.
INDEMNITY OF OFFICERS
The Group does not have the insurance cover against legal action bought against its Directors and officers.
GROUP'S POLICY ON PAYMENT OF CREDITORS
It is the Group's normal practice to make payments to suppliers in accordance with agreed terms provided that the supplier has performed in accordance with the relevant terms and conditions.
EMPLOYEE INVOLVEMENT
The Group places considerable value on the involvement of the employees and has continued to keep them informed on matters affecting the Group. This is achieved through formal and informal meetings.
GOING CONCERN
These financial statements have been prepared on the assumption that the Group is a going concern. Further information is given in Note 2 of the financial statements.
SIGNIFICANT EVENTS
Outbreak of coronavirus ("COVID-19") pandemic
During the financial year ended 31 December 2020, the world was impacted by the COVID-19 pandemic which resulted in national lockdowns across the world in order to stop the spreading of the COVID-19. As a result, the Group implemented all the standard operating procedures recommended by the Ministry of Health in order to prevent the spreading of COVID-19.
The Directors have assessed the overall impact of the COVID-19 pandemic on the Group's and the Company's operations, financial performance and cash flows. In this regard, the Directors have concluded that there is no material adverse effect on the Group's and the Company's financial results for the year ended 31 December 2020.
The Directors have prepared the financial results for the year ended 31 December 2020 having considered the impact of COVID-19 and the current economic environment. The Directors continue to believe that it is appropriate to adopt the going concern basis of accounting in preparing the financial results for the year ended 31 December 2020.
STATEMENT OF DIRECTORS' RESPONSIBILITIES
The Directors are responsible for preparing the Directors' Report and financial statements in accordance with applicable law and regulations.
Company law requires the Directors to prepare financial statements for each financial year. Under that law the Directors have elected to prepare the financial statements in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the European Union. Under Company law the Directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period. In preparing these financial statements, the Directors are required to:
- select suitable accounting policies and then apply them consistently;
- make judgments and estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business for the foreseeable future; and
- state that the financial statements comply with International Financial Reporting Standards (IFRS) as adopted by the European Union.
The Directors are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with Article 110 of the Companies (Jersey) Law 1991. They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the Directors are aware, there is no relevant audit information of which the Company and Group's auditors are unaware, and each Director has taken all the steps that he ought to have taken as a Director in order to make himself aware of any relevant audit information and to establish that the Company and Group's auditors are aware of that information.
AUDITORS
Jeffreys Henry LLP have expressed their willingness to continue in office as auditors to the Company. A resolution proposing that Jeffreys Henry LLP be re-appointed will be put to the forthcoming Annual General Meeting.
ON BEHALF OF THE BOARD:
Dato' Hussian @ Rizal bin A. Rahman
Chief Executive Officer
Date: 20 September 2021
Corporate Governance Report
The Directors recognise the importance of good corporate governance and have chosen to adopt the Quoted Companies Alliance Corporate Governance Code ("QCA Code") in line with the changes to AIM Rules requiring all AIM quoted companies to adopt and comply with a recognised corporate governance code. The Directors consider that the Company complies with the QCA Code so far as is practicable.
The QCA Code identifies 10 principles that focus on the pursuit of medium to long term value for shareholders. The following report sets out in broad terms how the Company currently complies with the QCA Code.
1. Establish a strategy and business model which promote long-term value for shareholders
The Group's strategy and business model are developed by the Chief Executive Officer ("CEO") and approved by the Board, whenever required. The management team, led by the CEO, is responsible for implementing the strategy.
Over the years, the Group has developed its core competencies in providing a bridge between the service providers to their end consumers using the Group's technology to accept transactions via multiple channels either via mobile phones, Internet, electronic data capture terminals and even via banking channels like Internet banking portal, automated teller machines (ATM) and mobile banking.
Even though the e-payment business in Malaysia, particularly prepaid airtime reload and bill payment business, is contributing substantially to the Group's revenue, the Group continues to explore other business opportunities in Malaysia and other countries such as the Philippines, Brunei and the United Kingdom to enhance its product offering for future growth.
The key risks and uncertainties to the business model and strategy are detailed in the Report of the Directors and note 3 of the Company's Accounts for the year ended 31 December 2020.
2. Seek to understand and meet shareholder needs and expectations
The Company encourages two-way communication with its shareholders to understand their needs and expectations.
The Board recognises the annual general meeting ("AGM") as an important opportunity to meet shareholders. The AGM is the main forum for dialogue with shareholders and all members of the Board attend the AGM and are available to answer questions raised by shareholders and to listen to views of shareholders.
It should be noted that the top three shareholders hold over 70% of the Company's share capital, 50.3% of the share capital being held by the CEO. The CEO talks regularly with the Company's major non-board shareholders to understand their needs and expectations. Some of the Company's larger shareholders have been investors in the Company for a number of years. They have the direct contact details of the CEO.
In the future should voting decisions not be in line with the Company's expectations, the Board would endeavour to engage with those shareholders to understand and address any issues.
Contact details are provided on the contacts page of the Company's website and within public documents should shareholders wish to communicate with the Company.
3. Take into account wider stakeholder and social responsibilities and their implications for long-term success
The Group is aware of its corporate social responsibilities and the need to maintain good relationships across a range of stakeholder groups, including employees, business partners, suppliers, customers and regulatory authorities.
The Group's operations and working environment take into account the needs of all stakeholder groups while maintaining focus on the responsibility to promote the success of the Group. The Group encourages feedback from all stakeholder groups as the Group's long term strategy is to create shareholder value.
The Group places considerable value on the involvement of employees and continues to keep them informed on matters affecting the Group through formal and informal meetings which provide opportunities to received feedback on issues affecting the Group.
The Group's activities are reliant on maintaining good relationships with a number of banking partners in Malaysia. In addition the Group's remittance business requires certain licences from the Central Bank of Malaysia and the CEO maintains a good flow of communication with the Central Bank of Malaysia to ensure the Group's activities continue to operate under the correct regulatory framework.
4. Embed effective risk management, considering both opportunities and threats, throughout the organization
The principal risks and uncertainties affecting the business are set in the Report of the Directors and note 3 of the Company's Accounts for the year ended 31 December 2020.
The Board monitors these risks, which include technological, regulatory and commercial risks, on a regular basis and the risks are considered by the Group during Board meetings. The Executive Directors and senior management team meet regularly during the year to review and evaluate risks and opportunities. The senior management meets regularly to review ongoing trading performance and any new risks associated with ongoing trading.
Risk identification can come from several sources: employees or other stakeholder feedback; executive meetings; and decisions taken at Audit Committee and Board meetings.
5. Maintain the board as a well- functioning, balanced team led by the chair
The Board comprises two Executive Directors and three Non-Executive Directors. Two of the Non-Executive Directors, namely Abu Bakar bin Mod Taib and Seah Boon Chin, are the members of audit, remuneration and nomination committees who have the necessary skills and knowledge to discharge their duties and responsibilities.
The Non-executive Chairman is responsible for the running of the Board and the CEO has main executive responsibility for running the Group's business and implementing the Group's strategy.
The Chairman is considered to be an Independent Director and acts as a Senior Independent Director. Seah Boon Chin is not deemed to be independent due to having previously been an executive board member and his length of tenure. Notwithstanding this, the Board considers that Seah Boon Chin brings an independent judgement to bear notwithstanding the aforementioned considerations.
The Directors receive regular updates on the Group's operational and financial performance during Board meetings and they have committed sufficient time to fulfill their responsibilities.
The Company believes it has effective procedures in place to monitor and deal with conflicts of interest. In particular the Board is aware of the other time commitments and interests of the CEO. Significant changes to these commitments and interests are reported to and, where appropriate, agreed with the rest of the Board.
In addition to the numerous written Board resolutions approved by the Board which have the same force and effect as if adopted at duly convened meetings of all the Directors, the Company had three Board meetings in 2020 which were attended by all the Directors.
6. Ensure that between them the directors have the necessary up-to-date experience, skills and capabilities
The Directors' biographies are set out in the section "Board of Directors" of the Company's Accounts for the year ended 31 December 2020.
The Board is satisfied that between the Directors, they have sufficient skills, experience and capabilities to enable the strategy of the Company to be delivered.
The Nomination Committee will make recommendations to the Board on all new Board appointments. Where new Board appointments are considered the search for candidates is conducted, and appointments are made, on merit, against objective criteria.
The Board, if required, will review the composition of the Board to ensure that it has the necessary diversity of skills to support the ongoing development of the Group. Gender diversity is not in the Company's immediate plans.
All Directors retire by rotation at regular intervals (every 3 years) in accordance with the Company's Articles of Association.
The Directors attend courses and seminars to keep their skill set up to date.
7. Evaluate board performance based on clear and relevant objectives, seeking continuous improvement
The Directors undergo a performance evaluation before being proposed for re-election to ensure that they continue to be effective and committed to the role. All Directors meet to discuss the performance evaluation together.
Appraisals are carried out each year with all Executive Directors.
The Board considers that the size of the Company does not justify the use of third parties to evaluate the performance of the Board on an annual basis.
All Directors retire by rotation at regular intervals (every 3 years) and stand for re-election at the AGM. During the year the Non-executive Directors are responsible for informally reviewing Directors' performance and highlighting any issues identified.
At the present time, succession planning is not in the Company's immediate plans, however the Board will monitor the need to implement an informal or formal succession plan going forward.
8. Promote a corporate culture that is based on ethical values and behaviours
The Group maintains a high standard of integrity in the conduct of its operations and is committed to providing a safe and healthy working environment for its employees. The Group operates a corporate culture that is based on ethical values and behaviours.
In addition, the Group encourages an open culture, with regular discussions with employees regarding their performance and skills development to achieve the objectives and strategy of the Group.
Any recommendations from staff to improve the working environment or in respect of health and safety matters will be assessed by the Human Resources and Administration Manager and, as appropriate, proposed to the Board for necessary actions to be taken.
Given the size of the Group, all practices undertaken by the Group are reviewed by the Executive Directors to ensure that the ethical values and behaviours are being adhered to.
9. Maintain governance structures and processes that are fit for purpose and support good decision- making by the board
The Board has overall responsibility for promoting the success of the Group. The Executive Directors have day-to-day responsibility for the operational management of the Group's activities. The Non-executive Directors are responsible for bringing independent and objective judgment to Board decisions.
There is a clear separation of the roles of CEO and Non-executive Chairman. The Chairman is responsible for overseeing the running of the Board, ensuring that no individual or group dominates the Board's decision-making and ensuring the Non-executive Directors are properly briefed on matters. The Chairman has overall responsibility for corporate governance matters in the Group. The CEO has the responsibility for implementing the strategy of the Board and managing the day-to-day business activities of the Group.
The Board has established the following committees: Audit Committee, Remuneration Committee and Nomination Committee. The members of the three committees are Abu Bakar bin Mohd Taib (Non-executive Chairman) and Seah Boon Chin (Non-executive Director). Abu Bakar bin Mohd Taib chairs the Audit Committee, Remuneration Committee and Nomination Committee.
The Audit Committee normally meets twice a year and has responsibility for, amongst other things, planning and reviewing the annual report and accounts and interim statements. It is also responsible for ensuring that an effective system of internal control is maintained. The ultimate responsibility for reviewing and approving the annual financial statements and interim statements remains with the Board.
The Remuneration Committee meets at least once a year and has responsibility for making recommendations to the Board on matter such as the remuneration packages for each of the Directors.
The Nomination Committee, which meets as required, has responsibility for reviewing the size and composition of the Board, the appointment of replacement or additional Directors and making appropriate recommendations to the Board.
The Directors consider that the Group has an appropriate governance framework for its size now and as it grows but they will consider the evolution of this framework on an annual basis.
The Board does not maintain a formal schedule of matters reserved for Board decision but matters such as financial results, Board appointments and acquisitions require approval at Company's Board meetings or written Board resolutions approved by the Board which have the same force and effect as if adopted at duly convened meetings of all the Directors . In 2020, the Company held three Board meetings.
Board and committee meetings
Attendances of Directors at Board and committee meetings convened in 2020 are set out below:
|
|
Board Meeting Attended |
Audit Committee Meeting Attended |
Remuneration Committee Meeting Attended |
|
Number of meetings in year |
3 |
1 |
1 |
|
|
|
|
|
|
Abu Bakar bin Mohd Taib |
3 |
1 |
1 |
|
Dato' Hussian @ Rizal bin A. Rahman |
3 |
N/A |
N/A |
|
Derrick Chia Kah Wai |
3 |
N/A |
N/A |
|
Seah Boon Chin |
3 |
1 |
1 |
10. Communicate how the company is governed and is performing by maintaining a dialogue with shareholders and other relevant stakeholders.
The Company encourages two-way communication with various stakeholder groups, including shareholders and responds quickly to their relevant queries.
The Directors recognise the AGM as an important opportunity to meet shareholders and the Directors are available to answer questions raised by the shareholders.
The Company's website is regularly updated to include business progress, financial performance and corporate actions reflecting information that has already been announced by the Company through regulatory announcements.
The Company will announce and post on its website the results of voting on all resolutions in the general meetings (including annual general meetings) including any actions to be taken as a result of resolutions for which votes against have been received from at least 20 per cent. of independent shareholders.
Under AIM Rule 26, the Company already publishes historical annual reports, notices of meetings and other publications over the last five years which can be found here: http://www.mobilityone.com.my/v4/annual-reports.html
The Company has not published an audit committee or remuneration committee report in its annual report and accounts. The Board feels that this is appropriate given the size and stage of development of the Group. The Board will consider annually whether it considers it appropriate for these reports to be included in future annual report and accounts.
Date: 20 September 2021
Consolidated Income Statement
For the year ended 31 December 2020
|
|
|
2020 |
|
2019 |
|
|
Note |
£ |
|
£ |
|
|
|
|
|
|
|
Revenue |
5 |
246,673,038 |
|
169,412,664 |
|
Cost of sales |
|
(233,710,850) |
|
(158,641,222) |
|
|
|
|
|
|
|
GROSS PROFIT |
|
12,962,188 |
|
10,771,442 |
|
|
|
|
|
|
|
Other operating income |
|
109,110 |
|
192,515 |
|
Administration expenses |
|
(10,292,726) |
|
(9,253,270) |
|
Other operating expenses |
|
(314,495) |
|
(377,143) |
|
Share of associate result |
16 |
- |
|
22,684 |
|
|
|
|
|
|
|
OPERATING PROFIT |
|
2,464,077 |
|
1,356,228 |
|
|
|
|
|
|
|
Finance costs |
6 |
(206,541) |
|
(273,052) |
|
|
|
|
|
|
|
PROFIT BEFORE TAX |
7 |
2,257,536 |
|
1,083,176 |
|
|
|
|
|
|
|
Tax |
8 |
(651,909) |
|
(108,674) |
|
|
|
|
|
|
|
PROFIT FROM CONTINUING OPERATIONS |
1,605,627 |
|
974,502 |
|
|
|
|
|
|
|
|
Gain on disposal of subsidiary |
|
- |
|
1,105,535 |
|
|
|
|
|
|
|
LOSS FROM DISCONTINUED OPERATIONS, |
|
|
|
|
|
NET OF TAX |
|
- |
|
(208,039) |
|
|
|
|
|
|
|
PROFIT |
|
1,605,627 |
|
1,871,998 |
|
|
|
|
|
|
|
Attributable to: |
|
|
|
|
|
Owners of the parent |
|
1,607,100 |
|
1,508,874 |
|
Non-controlling interests |
|
(1,473) |
|
363,124 |
|
|
|
1,605,627 |
|
1,871,998 |
|
|
|
|
|
|
|
PROFIT PER SHARE |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share (pence) |
10 |
1.512 |
|
1.419 |
|
Diluted earnings per share (pence) |
10 |
1.375 |
|
1.291 |
|
|
|
|
|
|
|
|
|
|
|
|
|
PROFIT PER SHARE FROM CONTINUING |
|
|
|
|
|
OPERATIONS |
|
|
|
|
|
|
|
|
|
|
|
Basic earnings per share (pence) |
10 |
1.512 |
|
0.575 |
|
Diluted earnings per share (pence) |
10 |
1.375 |
|
0.523 |
|
|
|
|
|
|
Consolidated Statement of Comprehensive Income
For the year ended 31 December 2020
|
|
2020 |
|
2019 |
|
|
£ |
|
£ |
|
|
|
|
|
|
PROFIT FOR THE YEAR |
1,605,627 |
|
1,871,998 |
|
|
|
|
|
|
OTHER COMPREHENSIVE PROFIT |
|
|
|
|
Foreign currency translation |
(80,617) |
|
(43,083) |
|
|
|
|
|
|
TOTAL COMPREHENSIVE PROFIT |
1,525,010 |
|
1,828,915 |
|
|
|
|
|
|
Total comprehensive profit attributable to: |
|
|
|
|
Owners of the parent |
1,526,223 |
|
1,465,622 |
|
Non-controlling interests |
(1,213) |
|
363,293 |
|
|
|
|
|
|
|
1,525,010 |
|
1,828,915 |
|
|
|
|
|
Consolidated Statement of Changes in Equity
For The Year Ended 31 December 2020
|
|
|
|
Non-Distributable |
|
Distributable |
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
Foreign |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reverse |
|
Currency |
|
|
|
|
|
Non- |
|
|
|
|
Share |
|
Share |
|
Acquisition |
|
Translation |
|
Accumulated |
|
|
|
controlling |
|
Total |
|
|
Capital |
|
Premium |
|
Reserve |
|
Reserve |
|
Losses |
|
Total |
|
Interests |
|
Equity |
|
|
£ |
|
£ |
|
£ |
|
£ |
|
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2020 |
2,657,470 |
|
909,472 |
|
708,951 |
|
839,259 |
|
(3,249,152) |
|
1,866,000 |
|
(11,261) |
|
1,854,739 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Comprehensive profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
- |
|
- |
|
- |
|
- |
|
1,607,100 |
|
1,607,100 |
|
(1,473) |
|
1,605,627 |
|
Foreign currency translation |
- |
|
- |
|
- |
|
(80,877) |
|
- |
|
(80,877) |
|
260 |
|
(80,617) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total comprehensive profit for |
- |
|
- |
|
- |
|
(80,877) |
|
1,607,100 |
|
1,526,223 |
|
(1,213) |
|
1,525,010 |
|
the year |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2020 |
2,657,470 |
|
909,472 |
|
708,951 |
|
758,382 |
|
(1,642,052) |
|
3,392,223 |
|
(12,474) |
|
3,379,749 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-Distributable |
|
Distributable |
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
Reverse |
|
Foreign Currency |
|
|
|
|
|
Non- controlling Interests |
|
|
|
|||
|
|
Share Capital |
|
Share Premium |
|
Acquisition Reserve |
|
Translation Reserve |
|
Accumulated Losses |
|
Total |
|
|
Total Equity |
|
||||
|
|
£ |
|
£ |
|
£ |
|
£ |
|
£ |
|
£ |
|
£ |
|
£ |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
At 1 January 2019 |
2,657,470 |
|
909,472 |
|
708,951 |
|
882,511 |
|
(4,755,008) |
|
403,396 |
|
(1,303,321) |
|
(899,925) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Effect of adopting IFRS 16 |
- |
|
- |
|
- |
|
- |
|
(3,018) |
|
(3,018) |
|
- |
|
(3,018) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
At 1 January 2019, restated |
2,657,470 |
|
909,472 |
|
708,951 |
|
882,511 |
|
(4,758,026) |
|
400,378 |
|
(1,303,321) |
|
(902,943) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Comprehensive profit |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Profit for the year |
- |
|
- |
|
- |
|
- |
|
1,508,874 |
|
1,508,874 |
|
363,124 |
|
1,871,998 |
|
|||
|
Foreign currency translation |
- |
|
- |
|
- |
|
(43,252) |
|
- |
|
(43,252) |
|
169 |
|
(43,083) |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Total comprehensive profit for the year |
- |
|
- |
|
- |
|
(43,252) |
|
1,508,874 |
|
1,465,622 |
|
363,293 |
|
1,828,915 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Transaction with owners: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
Disposal of a subsidiary company |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
928,767 |
|
928,767 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
|
At 31 December 2019 |
2,657,470 |
|
909,472 |
|
708,951 |
|
839,259 |
|
(3,249,152) |
|
1,866,000 |
|
(11,261) |
|
1,854,739 |
|
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Share capital is the amount subscribed for shares at nominal value.
Share premium represents the excess of the amount subscribed for share capital over the nominal value of the respective shares net of share issue expenses.
The reverse acquisition reserve relates to the adjustment required by accounting for the reverse acquisition in accordance with IFRS 3.
The Company's assets and liabilities stated in the Statement of Financial Position were translated into Pound Sterling (£) using the closing rate as at the Statement of Financial Position date and the Income Statements were translated into £ using the average rate for that period. All resulting exchange differences are taken to the foreign currency translation reserve within equity.
Retained earnings represent the cumulative earnings of the Group attributable to equity shareholders.
Non-controlling interests represent the share of ownership of subsidiary companies outside the Group.
Company Statement of Changes in Equity
For The Year Ended 31 December 2020
|
|
|
Non-Distributable |
||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Share |
|
Share |
|
Accumulated |
|
|
|
|
|
Capital |
|
Premium |
|
Losses |
|
Total |
|
|
|
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2020 |
|
2,657,470 |
|
909,472 |
|
(1,739,385) |
|
1,827,557 |
|
|
|
|
|
|
|
|
|
|
|
Loss for the year |
|
- |
|
- |
|
(146,463) |
|
(146,463) |
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2020 |
|
2,657,470 |
|
909,472 |
|
(1,885,848) |
|
1,681,094 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2019 |
|
2,657,470 |
|
909,472 |
|
(1,586,185) |
|
1,980,757 |
|
|
|
|
|
|
|
|
|
|
|
Loss for the year |
|
- |
|
- |
|
(153,200) |
|
(153,200) |
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2019 |
|
2,657,470 |
|
909,472 |
|
(1,739,385) |
|
1,827,557 |
|
|
|
|
|
|
|
|
|
|
Consolidated Statement of Financial Position
As at 31 December 2020
|
|
|
|
2020 |
|
2019 |
||||||
|
|
Note |
|
£ |
|
£ |
||||||
|
ASSETS |
|
|
|
|
|
||||||
|
Non-current assets |
|
|
|
|
|
||||||
|
Intangible assets |
11 |
|
150,784 |
|
222,731 |
||||||
|
Property, plant and equipment |
12 |
|
723,871 |
|
721,079 |
||||||
|
Right-of-use assets |
14 |
|
291,602 |
|
455,168 |
||||||
|
|
|
|
1,166,257 |
|
1,398,978 |
||||||
|
Current assets |
|
|
|
|
|
||||||
|
Inventories |
15 |
|
3,629,230 |
|
1,564,160 |
||||||
|
Trade and other receivables |
17 |
|
2,216,042 |
|
4,413,189 |
||||||
|
Amount due from an associate |
|
|
221,583 |
|
145,095 |
||||||
|
Tax recoverable |
|
|
420 |
|
81,353 |
||||||
|
Assets held for sales |
18 |
|
- |
|
- |
||||||
|
Cash and cash equivalents |
19 |
|
4,417,876 |
|
4,423,063 |
||||||
|
|
|
|
10,485,151 |
|
10,626,860 |
||||||
|
|
|
|
|
|
|
||||||
|
TOTAL ASSETS |
|
|
11,651,408 |
|
12,025,838 |
||||||
|
|
|
|
|
|
|
||||||
|
SHAREHOLDERS' EQUITY |
|
|
|
|
|
||||||
|
|
|
|
|
|
|
||||||
|
Equity attributable to owners of the parent: |
|
|
|
|
|
||||||
|
Called up share capital |
20 |
|
2,657,470 |
|
2,657,470 |
||||||
|
Share premium |
21 |
|
909,472 |
|
909,472 |
||||||
|
Reverse acquisition reserve |
22 |
|
708,951 |
|
708,951 |
||||||
|
Foreign currency translation reserve |
23 |
|
758,382 |
|
839,259 |
||||||
|
Accumulated losses |
24 |
|
(1,642,052) |
|
(3,249,152) |
||||||
|
Shareholders' equity |
|
|
3,392,223 |
|
1,866,000 |
||||||
|
Non-controlling interests |
|
|
(12,474) |
|
(11,261) |
||||||
|
|
|
|
|
|
|
||||||
|
TOTAL EQUITY |
|
|
3,379,749 |
|
1,854,739 |
||||||
|
|
|
|
|
|
|
||||||
|
|
|
|
2020 |
|
2019 |
|
|||||
|
|
Note |
|
£ |
|
£ |
|
|||||
|
LIABILITIES |
|
|
|
|
|
|
|||||
|
Non-current liabilities |
|
|
|
|
|
|
|||||
|
Loans and borrowings - secured |
25 |
|
232,846 |
|
265,585 |
|
|||||
|
Lease liabilities |
14 |
|
55,482 |
|
151,565 |
|
|||||
|
Deferred tax liabilities |
|
|
57,756 |
|
60,873 |
|
|||||
|
|
|
|
346,084 |
|
478,023 |
|
|||||
|
Current liabilities |
|
|
|
|
|
|
|||||
|
Trade and other payables |
26 |
|
4,615,954 |
|
6,187,063 |
|
|||||
|
Amount due to Directors |
27 |
|
110,991 |
|
107,827 |
|
|||||
|
Loans and borrowings - secured |
25 |
|
2,967,482 |
|
3,161,178 |
|
|||||
|
Lease liabilities |
14 |
|
94,227 |
|
232,228 |
|
|||||
|
Tax payables |
|
|
136,921 |
|
4,780 |
|
|||||
|
|
|
|
7,925,575 |
|
9,693,076 |
|
|||||
|
Total liabilities |
|
|
8,271,659 |
|
10,171,099 |
|
|||||
|
|
|
|
|
|
|
|
|||||
|
TOTAL EQUITY AND LIABILITIES |
|
|
11,651,408 |
|
12,025,838 |
|
|||||
|
|
|
|
|
|
|
|
|||||
The financial statements were approved and authorised by the Board of Directors on 20 September 2021 and were signed on its behalf by:
Dato' Hussian @ Rizal bin A. Rahman
Chief Executive Officer
Company Statement of Financial Position
As at 31 December 2020
|
|
|
|
2020 |
|
2019 |
|
|
Note |
|
£ |
|
£ |
|
ASSETS |
|
|
|
|
|
|
Non-current asset |
|
|
|
|
|
|
Investment in subsidiary companies |
13 |
|
1,976,339 |
|
1,976,356 |
|
Investment in associate company |
16 |
|
- |
|
- |
|
|
|
|
1,976,339 |
|
1,976,356 |
|
Current assets |
|
|
|
|
|
|
Trade and other receivables |
17 |
|
18 |
|
- |
|
Cash and cash equivalents |
19 |
|
11,139 |
|
3,998 |
|
|
|
|
11,157 |
|
3,998 |
|
|
|
|
|
|
|
|
TOTAL ASSETS |
|
|
1,987,496 |
|
1,980,354 |
|
|
|
|
|
|
|
|
SHAREHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
Equity attributable to owners of the parent: |
|
|
|
|
|
|
Called up share capital |
20 |
|
2,657,470 |
|
2,657,470 |
|
Share premium |
21 |
|
909,472 |
|
909,472 |
|
Accumulated losses |
24 |
|
(1,885,848) |
|
(1,739,385) |
|
|
|
|
|
|
|
|
TOTAL EQUITY |
|
|
1,681,094 |
|
1,827,557 |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Trade and other payables |
26 |
|
2,900 |
|
6,120 |
|
Amount due to subsidiary companies |
|
|
195,087 |
|
41,480 |
|
Amount due to Directors |
27 |
|
108,415 |
|
105,197 |
|
TOTAL LIABILITIES |
|
|
306,402 |
|
152,797 |
|
|
|
|
|
|
|
|
TOTAL EQUITY AND LIABILITIES |
|
|
1,987,496 |
|
1,980,354 |
|
|
|
|
|
|
|
The financial statements were approved and authorised by the Board of Directors on 20 September 2021 and were signed on its behalf by:
Dato' Hussian @ Rizal bin A. Rahman
Chief Executive Officer
Consolidated Statement of Cash Flows
For the year ended 31 December 2020
|
|
|
2020 |
|
2019 |
|
|
Note |
£ |
|
£ |
|
Cash flow from operating activities |
|
|
|
|
|
Cash flow from operations |
28 |
1,223,062 |
|
1,428,219 |
|
Interest paid |
|
(206,541) |
|
(287,587) |
|
Interest received |
|
67,868 |
|
97,617 |
|
Tax paid |
|
(439,476) |
|
(184,491) |
|
Tax refund |
|
- |
|
196,205 |
|
|
|
|
|
|
|
Net cash generated from operating activities |
|
644,913 |
|
1,249,963 |
|
|
|
|
|
|
|
Cash flow from investing activities |
|
|
|
|
|
Purchase of property, plant and equipment |
12 |
(149,791) |
|
(70,294) |
|
Proceeds from disposal of property, plant and equipment |
|
- |
|
1,890 |
|
Net cash outflow for disposal of subsidiary company |
|
- |
|
(80,486) |
|
Net cash inflow for acquisition of subsidiary company |
|
- |
|
(47,258) |
|
|
|
|
|
|
|
Net cash used in investing activities |
|
(149,791) |
|
(196,148) |
|
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
|
Net change of banker acceptance |
25 |
(193,723) |
|
(398,175) |
|
Repayment of lease liabilities |
|
(234,084) |
|
(317,999) |
|
Repayment of term loan |
|
(8,765) |
|
(6,824) |
|
|
|
|
|
|
|
Net cash used in financing activities |
|
(436,572) |
|
(722,998) |
|
|
|
|
|
|
|
Increase in cash and cash equivalents |
|
58,550 |
|
330,817 |
|
|
|
|
|
|
|
Effect of foreign exchange rate changes |
|
(63,737) |
|
(16,072) |
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
|
4,423,063 |
|
4,108,318 |
|
|
|
|
|
|
|
Cash and cash equivalents at end of year |
19 |
4,417,876 |
|
4,423,063 |
|
|
|
|
|
|
Company Statement of Cash Flows
For the year ended 31 December 2020
|
|
|
|
2020 |
|
2019 |
|
|
Note |
|
£ |
|
£ |
|
Cash flow from operating activities |
|
|
|
|
|
|
Cash depleted in operations |
28 |
|
7,124 |
|
(355) |
|
|
|
|
|
|
|
|
Cash flow from investing activities |
|
|
|
|
|
|
Acquisition of subsidiary companies |
|
|
(1) |
|
- |
|
Proceed from disposal of subsidiary company |
|
|
18 |
|
- |
|
Net cash from investing activities |
|
|
17 |
|
- |
|
|
|
|
|
|
|
|
Increase/(Decrease) in cash and cash equivalents |
|
|
7,141 |
|
(355) |
|
|
|
|
|
|
|
|
Cash and cash equivalents at beginning of year |
|
|
3,998 |
|
4,353 |
|
|
|
|
|
|
|
|
Cash and cash equivalents at end of year |
19 |
|
11,139 |
|
3,998 |
|
|
|
|
|
|
|
Notes to the Financial Statements
For the year ended 31 December 2020
1. GENERAL INFORMATION
The principal activity of the Company is investment holding. The principal activities of the subsidiary companies are set out in Note 13 to the financial statements. There were no significant changes in the nature of these activities during the year.
The Company is incorporated in Jersey, the Channel Islands under the Companies (Jersey) Law 1991 and is listed on AIM. The registered office is located at 13 Castle Street, St Helier, Jersey JE1 1ES, Channel Islands. The consolidated financial statements for the year ended 31 December 2020 comprise the results of the Company and its subsidiary companies undertakings. The Company's shares are traded on AIM of the London Stock Exchange.
MobilityOne Limited is the holding company of an established group of companies ("Group") based in Malaysia which is in the business of providing e-commerce infrastructure payment solutions and platforms through their proprietary technology solutions, which are marketed under the brands MoCS and ABOSSE.
The Group has developed an end-to-end e-commerce solution which connects various service providers across several industries such as banking, telecommunication and transportation through multiple distribution devices such as EDC terminals, short messaging services, Automated Teller Machine and Internet banking.
The Group's technology platform is flexible, scalable and has been designed to facilitate cash, debit card and credit card transactions (according to the device) from multiple devices while controlling and monitoring the distribution of different products and services.
2. ACCOUNTING POLICIES
Basis of preparation
These financial statements have been prepared in accordance with International Financial Reporting Standards (IFRSs and IFRIC interpretations) issued by the International Accounting Standards Board (IASB), as adopted by the European Union, and with those parts of the Companies (Jersey) Law 1991 applicable to companies preparing their financial statements under IFRS. The financial statements have been prepared under the historical cost convention.
Going Concern
The Group's business activities, together with the factors likely to affect its future development, performance and position, are set out in Chairman's statement on page 3 . The financial position of the Group, its cash flows, liquidity position and borrowing facilities are described in the financial statements and associated notes. In addition, Note 3 to the financial statements includes the Group's objectives, policies and processes for managing its capital; its financial risk management objectives; details of its financial instruments and hedging activities; and its exposures to credit risk and liquidity risk.
In order to assess the going concern of the Group, the Directors have prepared cashflow forecasts for companies within the Group. These cashflow forecasts show the Group expect an increase in revenue and will have sufficient headroom over available banking facilities. The Group has obtained banking facilities sufficient to facilitate the growth forecast in future periods. No matters have been drawn to the Directors' attention to suggest that future renewals may not be forthcoming on acceptable terms.
In addition, the controlling shareholder has also undertaken to provide support to enable the Group to meet its debts as and when they fall due.
After making enquiries, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.
The financial statement does not include any adjustments that would result if the forecast were not achieved and shareholder support was withdrawn.
Estimation uncertainty and critical judgements
The significant areas of estimation uncertainty and critical judgements in applying accounting policies that have the most significant effect on the amount amortisation in the financial statements are as follows:
(i) Depreciation of property, plant and equipment
The costs of property, plant and equipment of the Group are depreciated on a straight-line basis over the useful lives of the assets. Management estimates the useful lives of the property, plant and equipment to be within 3 to 50 years. These are common life expectancies applied in the industry. Changes in the expected level of usage and technological developments could impact the economic useful lives and the residual values of these assets, therefore future depreciation charges could be revised. The carrying amounts of the Group's property, plant and equipment as at 31 December 2020 are disclosed in Note 12 to the financial statements.
(ii) Amortisation of intangible assets
Software is amortised over its estimated useful life. Management estimated the useful life of this asset to be within 10 years. Changes in the expected level of usage and technological development could impact the economic useful life therefore future amortisation could be revised.
The research and development costs are amortised on a straight-line basis over the life span of the developed assets. Management estimated the useful life of these assets to be within 5 years. Changes in the technological developments could impact the economic useful life and the residual values of these assets, therefore future amortisation charges could be revised.
The carrying amounts of the Group's intangible assets as at 31 December 2020 are disclosed in Note 11 to the financial statements.
However, if the projected sales do not materialise there is a risk that the value of the intangible assets shown above would be impaired.
(iii) Impairment of goodwill on consolidation
The Group determines whether goodwill is impaired at least on an annual basis. This requires an estimation of the value-in-use of the cash generating units ("CGU") to which goodwill is allocated. Estimating a value-in-use amount requires management to make an estimation of the expected future cash flows from the CGU and also to choose a suitable discount rate in order to calculate the present value of those cash flows.
The Group's cash flow projections include estimates of sales. However, if the projected sales do not materialise there is a risk that the value of goodwill would be impaired.
The Directors have carried out a detailed impairment review in respect of goodwill. The Group assesses at each reporting date whether there is an indication that an asset may be impaired, by considering the cash flows forecasts. The cash flow projections are based on the assumption that the Group can realise projected sales. A prudent approach has been applied with no residual value being factored. At the period end, based on these assumptions, there was indication of impairment of the value of goodwill and of development costs.
The carrying amount of the Group's goodwill on consolidation as at 31 December 20 20 is disclosed in the Note 11 to the financial statements.
(iv) Going concern
The Group determines whether it has sufficient resources in order to continue its activities by reference to budget together with current and forecast liquidity. This requires an estimate of the availability of such funding which is critically dependent on external borrowings support from the majority shareholders of the Group and, to an extent, macroeconomic factors. In the Directors' opinion, the Covid 19 outbreak has not negatively affected the financial performance of the Group given that the nature of the Group's business activities are focused on e-payments. The Directors will continuously assess and monitor the impact of Covid 19 on its operations and financial performance.
(v) Inventories valuation
Inventories are measured at the lower of cost and net realisable value. The Company estimates the net realisable value of inventories based on an assessment of expected sales prices. Demand levels and pricing competition could change from time to time. If such factors result in an adverse effect on the Group's products, the Group might be required to reduce the value of its inventories. Details of inventories are disclosed in Note 15 to the financial statements.
(vi) Income taxes
Judgement is involved in determining the provision for income taxes. There are certain transactions and computations for which the ultimate tax determination is uncertain during the ordinary course of business.
The Company recognises liabilities for expected tax issues based on estimates of whether additional taxes will be due. Where the final tax outcome of these matters is different from the amounts that were initially recognised, such differences will impact the income tax and deferred tax provisions in the period in which such determination is made. As at 31 December 2020, the Group has tax recoverable of £ 420 (201 9 : £ 81,353 ).
IFRS AND IAS UPDATE FOR 31 DECEMBER 2020 ACCOUNTS
Standards, interpretations and amendments to published standards that are not yet effective
The following standards, amendments and interpretations applicable to the Group are in issue but are not yet effective and have not been early adopted in these financial statements. They may result in consequential changes to the accounting policies and other note disclosures. We do not expect the impact of such changes on the financial statements to be material. These are outlined in the table below:
|
|
|
Effective dates for financial periods beginning on or after |
|
Amendments to IFRS 16 |
Covid-19-Related Rent Concessions |
1 June 2020 |
|
Amendments to IFRS 9, IAS 39, IFRS 7, IFRS 4, and IFRS 16 |
Interest Rate Benchmark Reform - Phase 2 |
1 January 2021 |
|
Amendments to IFRS 3 |
Reference to the Conceptual Framework |
1 January 2022 |
|
Amendments to IAS 16 |
Property, Plant and Equipment - Proceeds before Intended Use |
1 January 2022 |
|
Amendments to IAS 37 |
Onerous Contracts - Cost of Fulfilling a Contract |
1 January 2022 |
|
Amendments to IFRSs |
Annual Improvements to IFRS Standards 2018 - 2020 |
1 January 2022 |
|
IFRS 17 |
Insurance Contracts |
1 January 2023 |
|
Amendments to IFRS 17 |
Insurance Contracts |
1 January 2023 |
|
Amendments to IAS 1 |
Classification of Liabilities as Current or Non-current |
1 January 2023 |
|
Amendments to IAS 1 |
Disclosure of Accounting Policies |
1 January 2023 |
|
Amendments to IAS 8 |
Definition of Accounting Estimates |
1 January 2023 |
|
Amendments to IFRS 10 and IAS 28 |
Sale or Contribution of Assets between an Investor and its Associate or Joint Venture |
Deferred until further notice |
The Directors anticipate that the adoption of these standards and the interpretations in future periods will have no material impact on the financial statements of the Group.
Basis of consolidation
The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company (its subsidiary companies) made up to 31 December each year. Control is achieved where the Company has the power to govern the financial and operating policies of an investee entity so as to obtain benefits from its activities.
Transactions, balances and unrealised gains on transactions between Group companies are eliminated. Unrealised losses are also eliminated but considered an impairment indicator of the asset transferred. Accounting policies of its subsidiary companies have been changed (where necessary) to ensure consistency with the policies adopted by the Group.
(i) Subsidiary companies
Subsidiary companies are entities over which the Group has the ability to control the financial and operating policies so as to obtain benefits from their activities. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the Group has such power over another entity.
In the Company's separate financial statements, investments in subsidiary companies are stated at cost less impairment losses. On disposal of such investments, the difference between net disposal proceeds and their carrying amounts is included in profit or loss.
(ii) Basis of consolidation
On 22 June 2007 MobilityOne Limited acquired the entire issued share capital of MobilityOne Sdn. Bhd. By way of a share for share exchange, under IFRS this transaction meets the criteria of a Reverse Acquisition. The consolidated accounts have therefore been presented under the Reverse Acquisition Accounting principles of IFRS 3 and show comparatives for MobilityOne Sdn. Bhd. For financial reporting purposes, MobilityOne Sdn. Bhd. (the legal subsidiary company) is the acquirer and MobilityOne Limited (the legal parent company) is the acquiree.
No goodwill has been recorded and the difference between the parent Company's cost of investment and MobilityOne Sdn. Bhd.'s share capital and share premium is presented as a reverse acquisition reserve within equity on consolidation.
The consolidated financial statements incorporate the financial statements of the Company and all entities controlled by it after eliminating internal transactions. Control is achieved where the Group has the power to govern the financial and operating policies of a Group undertaking so as to obtain economic benefits from its activities. Undertakings' results are adjusted, where appropriate, to conform to Group accounting policies.
Subsidiary companies are consolidated from the date of acquisition, being the date on which the Group obtains control, and continue to be consolidated until the date that such control ceases. In preparing the consolidated financial statements, intra-group balances, transactions and unrealised gains or losses are eliminated in full. Uniform accounting policies are adopted in the consolidated financial statements for like transactions and events in similar circumstances.
The share capital in the consolidated statement of changes in equity for both the current and comparative period uses a historic exchange rate to determine the equity value.
As permitted by and in accordance with Article 105 of the Companies (Jersey) Law 1991, a separate income statement of MobilityOne Limited, is not presented.
Revenue recognition
Revenue is recognised when it is probable that economic benefits associated with the transaction will flow to the Group and the amount of the revenue can be measured reliably.
(i) Revenue from trading activities
Revenue in respect of using the Group's e-Channel platform arises from the sales of prepaid credit, sales commissions received and fees per transaction charged to customers. Revenue for sales of prepaid credit is deferred until such time as the products and services are delivered to end users. Sales commissions and transaction fees are received from various product and services providers and are recognised when the services are rendered and transactions are completed.
Revenue from solution sales and consultancy comprise sales of software solutions, hardware equipment, consultancy fees and maintenance and support services. For sales of hardware equipment, revenue is recognised when the significant risks associated with the equipment are transferred to customers or the expiry of the right of return. For all other related sales, revenue is recognised upon delivery to customers and over the period in which services are expected to be provided to customers.
Revenue from remittance comprises transaction service fees charged to customers/senders. Transaction fees are received from senders and are recognised when the services are rendered and transactions are completed.
More than 95% of the Group's revenue for the financial ended 31 December 2020 was generated in Malaysia and n one of the revenue was derived in the United Kingdom.
(ii) Interest income
Interest income is recognised on a time proportion basis that takes into account the effective yield on the asset.
(iii) Rental income
Rental income is recognised on an accrual basis.
Employee benefits
(i) Short term employee benefits
Wages, salaries, bonuses and social security contributions are recognised as an expense in the period in which the associated services are rendered by employees of the Group. Short term accumulating compensated absences such as paid annual leave are recognised when services are rendered by employees that increase their entitlement to future compensation absences. Short term non-accumulating compensated absences such as sick and medical leave are recognised when the absences occur.
The expected cost of accumulating compensated absences is measured as the additional amount expected to be paid as a result of the unused entitlement that has accumulated at the Statement of Financial Position date.
(ii) Defined contribution plans
As required by law, companies in Malaysia make contributions to the state pension scheme, the Employees Provident Fund ("EPF"). Such contributions are recognised as an expense in the income statement in the period to which they relate. The other subsidiary companies also make contribution to their respective countries' statutory pension schemes.
Functional currency translation
(i) Functional and presentation currency
Items included in the financial statements of each of the Group's entities are measured using the currency of the primary economic environment in which the entity operates (the functional currency). The functional currency of the Group is Ringgit Malaysia (RM). The consolidated financial statements are presented in Pound Sterling (£), which is the Company's presentational currency as this is the currency used in the country in which the entity is listed.
Assets and liabilities are translated into Pound Sterling (£) at foreign exchange rates ruling at the Statement of Financial Position date. Results and cash flows are translated into Pound Sterling (£) using average rates of exchange for the period.
(ii) Transactions and balances
Foreign currency transactions are translated into the functional currency using exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the income statement.
(iii) Transactions and balances (Continued)
The financial information set out below has been translated at the following rates:
|
|
Exchange rate (RM: £) |
|
|
|
At Statement of Financial Position date |
Average for year |
|
Year ended 31 December 2020 |
5.490 |
5.39 |
|
Year ended 31 December 2019 |
5.377 |
5.29 |
Taxation
Taxation on the income statement for the financial period comprises current and deferred tax. Current tax is the expected amount of taxes payable in respect of the taxable profit for the financial period and is measured using the tax rates that have been enacted at the Statement of Financial Position date.
Deferred tax is recognised on the liability method for all temporary differences between the carrying amount of an asset or liability in the Statement of Financial Position and its tax base at the Statement of Financial Position date. Deferred tax liabilities are recognised for all taxable temporary differences and deferred tax assets are recognised for all deductible temporary differences, unused tax losses and unused tax credits to the extent that it is probable that future taxable profit will be available against which the deductible temporary differences, unused tax losses and unused tax credits can be recognised. Deferred tax is not recognised if the temporary difference arises from goodwill or negative goodwill or from the initial recognition of an asset or liability in a transaction which is not a business combination and at the time of the transaction, affects neither accounting profit nor taxable profit.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the period when the asset is recognised or the liability is settled, based on the tax rates that have been enacted or substantively enacted by the Statement of Financial Position date. The carrying amount of a deferred tax asset is reviewed at each Statement of Financial Position date and is reduced to the extent that it becomes probable that sufficient future taxable profit will be available.
Deferred tax is recognised in the income statement, except when it arises from a transaction which is recognised directly in equity, in which case the deferred tax is also charged or credited directly in equity, or when it arises from a business combination that is an acquisition, in which case the deferred tax is included in the resulting goodwill or negative goodwill.
Intangible assets
(i) Research and development costs
All research costs are recognized in the income statement as incurred.
Expenditure incurred on projects to develop new products is recognised and deferred only when the Group can demonstrate the technical feasibility of completing the intangible asset so that it will be available for use or sale, its intention to complete and its ability to use or sell the asset, how the asset will generate future economic benefits, the availability of resources to complete the project and the ability to measure reliably the expenditure during the development. Product development expenditures which do not meet these criteria are expensed when incurred.
Development costs, considered to have finite useful lives, are stated at cost less any impairment losses and are amortised through other operating expenses in the income statement using the straight-line basis over the commercial lives of the underlying products not exceeding five years. Impairment is assessed whenever there is an indication of impairment and the amortisation period and method are also reviewed at least at each Statement of Financial Position date.
(i) Goodwill on consolidation
Goodwill acquired in a business combination is initially measured at cost, representing the excess of the purchase price over the Group's interest in the net fair value of the identifiable assets, liabilities and contingent liabilities.
Following the initial recognition, goodwill is measured at cost less accumulated impairment losses. Goodwill is not amortised but instead, it is reviewed for impairment annually or more frequent when there is objective evidence that the carrying value may be impaired, in accordance with the accounting policy disclosed in impairment of assets.
Gains or losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold.
(iii) Software
Software which forms an integral part of the related hardware is capitalised with that hardware and included within property, plant and equipment. Software which are not an integral part of the related hardware are capitalised as intangible assets.
Acquired computer software licenses are capitalised on the basis of the costs incurred to acquired and bring to use the specific software. These costs are amortised over their estimated useful life of 10 years.
Impairment of assets
The carrying amounts of assets are reviewed at each reporting date to determine whether there is any indication of impairment.
If any such indication exists then the asset's recoverable amount is estimated. For goodwill that has an indefinite useful life, recoverable amount is estimated at each reporting date or more frequently when indications of impairment are identified.
An impairment loss is recognized if the carrying amount of an asset or its cash-generating unit exceeds its recoverable amount unless the asset is carried at a revalued amount, in which case the impairment loss is recognised directly against any revaluation surplus for the asset to the extent that the impairment loss does not exceed the amount in the revaluation surplus for that same asset. A cash-generating unit is the smallest identifiable asset group that generates cash flows that are largely independent from other assets and groups. Impairment losses are recognized in the income statement in the period in which it arises. Impairment losses recognised in respect of cash-generating units are allocated first to reduce the carrying amount of any goodwill allocated to the units and then to reduce the carrying amount of the other assets in the unit (group of units) on a pro rata basis.
The recoverable amount of an asset or cash-generating unit is the greater of its value in use and its fair value less costs to sell. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset.
Impairment loss on goodwill is not reversed in a subsequent period. An impairment loss for an asset other than goodwill is reversed if, and only if, there has been a change in the estimates used to determine the asset's recoverable amount since the last impairment loss was recognised. The carrying amount of an asset other than goodwill is increased to its revised recoverable amount, provided that this amount does not exceed the carrying amount that would have been determined (net of amortisation or depreciation) had no impairment loss been recognized for the asset in prior years. A reversal of impairment loss for an asset other than goodwill is recognized in the income statement unless the asset is carried at revalued amount, in which case, such reversal is treated as a revaluation increase.
Property, plant and equipment
(a) Recognition and measurement
Property, plant and equipment are stated at cost less accumulated depreciation and accumulated impairment losses.
Cost includes expenditures that are directly attributable to the acquisition of the asset. The cost of self-constructed assets includes the cost of materials and direct labour, any other costs directly attributable to bringing the asset to working condition for its intended use, and the costs of dismantling and removing the items and restoring the site on which they are located. Purchased software that is integral to the functionality of the related equipment is capitalised as part of that equipment.
The cost of property, plant and equipment recognised as a result of a business combination is based on fair value at acquisition date. The fair value of property is the estimated amount for which a property could be exchanged on the date of valuation between a willing buyer and a willing seller in an arm's length transaction after proper marketing wherein the parties had each acted knowledgeably, prudently and without compulsion. The fair value of other items of plant and equipment is based on the quoted market prices for similar items.
When significant parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items (major components) of property, plant and equipment.
(b) Subsequent costs
The cost of replacing part of an item of property, plant and equipment is recognised in the carrying amount of the item if it is probable that the future economic benefits embodied within the part will flow to the Group and its cost can be measured reliably. The costs of the day-to-day servicing of property, plant and equipment are recognised in the income statement as incurred.
(c) Depreciation
Depreciation is recognised in the income statement on a straight-line basis over the estimated useful lives of property, plant and equipment. Leased assets are depreciated over the shorter of the lease term and their useful lives. Property, plant and equipment under construction are not depreciated until the assets are ready for their intended use.
The estimated useful lives for the current and comparative periods are as follows:
|
Building |
50 years |
|
Motor vehicles |
5 years |
|
Leasehold improvement |
10 years |
|
Electronic Data Capture equipment |
10 years |
|
Computer equipment |
3 to 5 years |
|
Computer software |
10 years |
|
Furniture and fittings |
10 years |
|
Office equipment |
10 years |
|
Renovation |
10 years |
The depreciable amount is determined after deducting the residual value.
Depreciation methods, useful lives and residual values are reassessed at each financial period end.
Upon disposal of an asset, the difference between the net disposal proceeds and the carrying amount of the assets is charged or credited to the income statement. On disposal of a revalued asset, the attributable revaluation surplus remaining in the revaluation reserve is transferred to the distribution reserve.
Investments
Investments in subsidiary companies are stated at cost less any provision for impairment.
Inventories
Inventories are valued at the lower of cost and net realisable value and are determined on the first-in-first-out method, after making due allowance for obsolete and slow moving items. Net realisable value is based on estimated selling price in the ordinary course of business less the costs of completion and selling expenses.
Financial assets
Trade and other receivables are recognised initially at fair value and subsequently measured at their cost when the contractual right to receive cash or other financial assets from another entity is established.
A provision for doubtful debts is made when there is objective evidence that the Group will not be able to collect all amounts due according to the original terms of the receivables. Significant financial difficulties of the debtor, probability that the debtor will enter bankruptcy or financial reorganisation and default or delinquency in payments are considered indicators that a trade and other receivables are impaired.
Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term highly liquid investments with original maturities of three months or less which have an insignificant risk of changes in value and bank overdrafts. For the purpose of Statement of Cash Flows, cash and cash equivalents are presented net of bank overdrafts.
Financial liabilities
Trade and other payables are recognised initially at fair value of the consideration to be paid in the future for goods and services received.
Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are recognised as part of the cost of those assets, until such time as the assets are substantially ready for their intended use or sale.
When the borrowings are made specifically for the purpose of obtaining a qualifying asset, the amount of borrowing costs eligible for capitalisation is the actual borrowing costs incurred on that borrowing during the period less any investment income on the temporary investment of funds drawndown from those borrowings.
When the borrowings are made generally, and used for the purpose of obtaining a qualifying asset, the borrowing costs eligible for capitalization are determined by applying a capitalization rate which is weighted on the borrowing costs applicable to the Group's borrowings that are outstanding during the financial period, other than borrowings made specifically for the purpose of acquiring another qualifying asset.
Borrowing costs which are not eligible for capitalization are recognised as an expense in the profit or loss in the period in which they are incurred.
Equity instruments
Instruments that evidence a residual interest in the assets of the Group after deducting all of its liabilities are classified as equity instruments. Issued equity instruments are recorded at proceeds received net of direct issue costs.
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction, net of value added tax, from the proceeds.
Financial instruments
Financial instruments carried on the Statement of Financial Position include cash and bank balances, deposits, investments, receivables, payables and borrowings. Financial instruments are recognised in the Statement of Financial Position when the Group has become a party to the contractual provisions of the instrument.
Financial instruments are classified as liabilities or equity in accordance with the substance of the contractual arrangement. Interest, dividends and gains and losses relating to a financial instrument classified as a liability, are reported as an expense or income. Distributions to holders of financial instruments classified as equity are charged directly to equity. Financial instruments are offset when the Group has a legally enforceable right to offset and intends to settle either on a net basis or to realise the asset and settle the liability simultaneously.
The particular recognition method adopted for financial instruments recognised on the Statement of Financial Position is disclosed in the individual accounting policy statements associated with each item.
Share based payments
Charges for employees services received in exchange for share based payments have been made for all options granted in accordance with IFRS 2 "Share Based Payments" options granted under the Group's employee share scheme are equity settled. The fair value of such options has been calculated using a Black-scholes model, based upon publicly available market data, and is charged to the profit or loss over the vesting period.
Segment reporting
Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker. The chief operating decision makers are responsible for allocating resources and assessing performance of the operating segments and make overall strategic decisions. The Group's operating segments are organised and managed separately according to the nature of the products and services provided, with each segment representing a strategic business unit that offers different products and serves different markets.
3. FINANCIAL INSTRUMENTS
(a) Financial risk management objectives and policies
The Group and the Company's financial risk management policy is to ensure that adequate financial resources are available for the development of the Group and of the Company's operations whilst managing its financial risks, including interest rate risk, credit risk, foreign currency exchange risk, liquidity and cash flow risk and capital risk. The Group and the Company operates within clearly defined guidelines that are approved by the Board and the Group's policy is not to engage in speculative transactions.
(b) Interest rate risk
Cash flow interest rate risk is the risk that the future cash flows of a financial instrument will fluctuate because of changes in market interest rates. Fair value interest rate risk is the risk that the value of a financial instrument will fluctuate due to changes in market interest rates. As the Group has no significant interest-bearing financial assets, the Group's income and operating cash flows are substantially independent of changes in market interest rates.
The Group's interest rate risk arises primarily from interest-bearing borrowings. Borrowings at floating rates expose the Group to cash flow interest rate risk. Borrowings obtained at fixed rates expose the Group to fair value interest rate risk.
The following tables set out the carrying amounts, the effective interest rates as at the Statement of Financial Position date and the remaining maturities of the Group's financial instruments that are exposed to interest rate risk:
|
|
|
|
|
Effective |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest |
|
Within |
|
|
|
|
|
More than |
|
|
|
At 31 December 2020 |
Note |
|
Rate |
|
1 year |
|
1-2 years |
|
2-5 years |
|
5 years |
|
Total |
|
|
|
|
|
|
% |
|
£ |
|
£ |
|
£ |
|
£ |
|
£ |
|
Fixed rate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed deposits |
|
19 |
|
1.40-2.60 |
|
2,572,421 |
|
- |
|
- |
|
- |
|
2,572,421 |
|
Leases liabilities |
|
14 |
|
2.42-4.00 |
|
(94,227) |
|
(22,083) |
|
(28,490) |
|
(4,909) |
|
(149,709) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bankers' acceptance |
|
25 |
|
4.90-6.30 |
|
(2,959,894) |
|
- |
|
- |
|
- |
|
(2,959,894) |
|
Term loan |
|
25 |
|
2.25 |
|
(7,588) |
|
(8,169) |
|
(18,081) |
|
(206,596) |
|
(240,434) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At 31 December 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed rate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Fixed deposits |
|
19 |
|
2.95-3.20 |
|
2,763,029 |
|
- |
|
- |
|
- |
|
2,763,029 |
|
Leases liabilities |
|
14 |
|
2.42-3.50 |
|
(253,946) |
|
(132,920) |
|
(59,210) |
|
- |
|
(446,076) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Floating rate: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bankers' acceptance |
|
25 |
|
6.10-6.53 |
|
(3,153,617) |
|
- |
|
- |
|
- |
|
(3,153,617) |
|
Term loan |
|
25 |
|
3.30 |
|
(7,561) |
|
(8,229) |
|
(18,413) |
|
(238,944) |
|
(273,147) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Sensitivity analysis for interest rate risk
The interest rate profile of the Group's significant interest-bearing financial instruments, based on carrying amounts as at the end of the reporting period was:
|
|
|
Group |
||
|
|
|
2020 |
|
2019 |
|
|
|
£ |
|
£ |
|
Floating rate instruments |
|
|
|
|
|
Financial liabilities (Note 25) |
|
3,200,328 |
|
3,426,763 |
|
|
|
|
|
|
Interest rate risk sensitivity analysis
(i) Fair value sensitivity analysis for fixed rate instruments
The Group does not account for any fixed rate financial assets and liabilities at fair value through profit or loss, and the Company does not designate derivatives as hedging instruments under a fair value hedged accounting model. Therefore, a change in interest rates at the end of the reporting period would not affect profit or loss.
(ii) Cash flow sensitivity analysis for variable rate instruments
A change of 100 basis points (bp) in interest rates at the end of the reporting period would have increased/(decreased) post-tax profit by the amounts shown below. This analysis assumes that all other variables, in particular foreign currency rates, remained constant.
|
|
|
Group |
||
|
|
|
Profit or loss |
||
|
|
|
100 bp |
|
100 bp |
|
|
|
Increase |
|
Decrease |
|
|
|
£ |
|
£ |
|
2020 |
|
|
|
|
|
Floating rate instruments |
|
(32,003) |
|
32,003 |
|
|
|
|
|
|
|
2019 |
|
|
|
|
|
Floating rate instruments |
|
(34,268) |
|
34,268 |
|
|
|
|
|
|
(c) Credit risk
The Group's and the Company's exposure to credit risk arises mainly from receivables. Receivables are monitored on an ongoing basis via management reporting procedure and action is taken to recover debts when due. At each Statement of Financial Position date, there was no significant concentration of credit risk. The maximum exposure to credit risk for the Group and the Company is the carrying amount of the financial assets shown in the Statement of Financial Position.
(d) Foreign currency exchange risk
The Group is exposed to foreign currency risk on transaction that are denominated in foreign currency of Ringgit Malaysia (RM).
The Group has not entered into any derivative instruments for hedging or trading purposes as the net exposure to foreign currency risk is not significant. Where possible, the Group will apply natural hedging by selling and purchasing in the same currency. However, the exposure to foreign currency risk is monitored from time to time by management.
The carrying amounts of the Group's foreign currency denominated financial assets and financial liabilities at the end of the reporting period are as follows:
|
|
|
|
|
|
|
|
Denominated in |
|
|
|
|
|
|
|
|
RM |
|
2020 |
|
|
|
|
|
|
£ |
|
Group |
|
|
|
|
|
|
|
|
Deposits, cash and bank balances |
|
|
|
|
|
|
4,406,737 |
|
Trade and other receivables |
|
|
|
|
|
|
2,214,031 |
|
Amount due from an associate |
|
|
|
|
|
|
221,583 |
|
Trade and other payables |
|
|
|
|
|
|
4,613,054 |
|
Lease liabilities |
|
|
|
|
|
|
149,709 |
|
Loans and borrowings |
|
|
|
|
|
|
3,200,328 |
|
|
|
|
|
|
|
|
14,805,442 |
|
|
|
|
|
|
|
|
|
|
2019 |
|
|
|
|
|
|
|
|
Group |
|
|
|
|
|
|
|
|
Deposits, cash and bank balances |
|
|
|
|
|
|
4,419,065 |
|
Trade and other receivables |
|
|
|
|
|
|
4,413,189 |
|
Amount due from an associate |
|
|
|
|
|
|
145,095 |
|
Trade and other payables |
|
|
|
|
|
|
6,180,943 |
|
Lease liabilities |
|
|
|
|
|
|
383,793 |
|
Loans and borrowings |
|
|
|
|
|
|
3,426,763 |
|
|
|
|
|
|
|
|
18,968,848 |
|
|
|
|
|
|
|
|
|
Sensitivity analysis for foreign currency exchange risk
The following table demonstrates the sensitivity of the Group's profit before tax to a reasonably possible change in RM exchange rates against £ , with other variables held constant.
|
|
|
|
Effect on profit before tax |
||
|
|
|
|
2020 |
|
2019 |
|
|
|
|
£ |
|
£ |
|
Group |
|
|
|
|
|
|
Change in currency rate |
|
|
|
|
|
|
RM |
Strengthen 10% |
|
(1,480,544) |
|
(1,896,885) |
|
|
Weakened 10% |
|
1,480,544 |
|
1,896,885 |
(e) Liquidity and cash flow risks
The Group and the Company seeks to achieve a flexible and cost effective borrowing structure to ensure that the projected net borrowing needs are covered by available committed facilities. Debt maturities are structured in such a way to ensure that the amount of debt maturing in any one year is within the Group's and the Company's ability to repay and/or refinance.
The Group and the Company also maintains a certain level of cash and cash convertible investments to meet its working capital requirements.
The table below summarises the maturity profile of the Group's and the Company's liabilities at the reporting date based on contractual undiscounted repayment obligations:
|
|
On demand or |
|
On demand |
|
On demand |
|
|
|
|
within one year |
|
one to five year |
|
over five year |
|
Total |
|
2020 |
£ |
|
£ |
|
£ |
|
£ |
|
Group |
|
|
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
|
|
|
|
Trade and other |
4,615,954 |
|
- |
|
- |
|
4,615,954 |
|
Amount due to Directors |
110,991 |
|
- |
|
- |
|
110,991 |
|
Lease liabilities |
98,270 |
|
59,523 |
|
- |
|
157,793 |
|
Loans and borrowings |
2,978,152 |
|
73,035 |
|
252,580 |
|
3,303,767 |
|
|
|
|
|
|
|
|
|
|
Total undiscounted |
|
|
|
|
|
|
|
|
financial liabilities |
7,803,367 |
|
132,558 |
|
252,580 |
|
8,188,505 |
|
|
|
|
|
|
|
|
|
|
2019 |
|
|
|
|
|
|
|
|
Group |
|
|
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
|
|
|
|
Trade and other |
6,187,063 |
|
- |
|
- |
|
6,187,063 |
|
Amount due to Directors |
107,827 |
|
- |
|
- |
|
107,827 |
|
Lease liabilities |
251,385 |
|
159,556 |
|
- |
|
410,940 |
|
Loans and borrowings |
3,173,814 |
|
81,254 |
|
301,318 |
|
3,556,385 |
|
|
|
|
|
|
|
|
|
|
Total undiscounted |
|
|
|
|
|
|
|
|
financial liabilities |
9,720,088 |
|
240,810 |
|
301,318 |
|
10,262,216 |
|
|
|
|
|
|
|
|
|
The table below summarises the maturity profile of the Group's and the Company's liabilities at the reporting date based on contractual undiscounted repayment obligations: (Cont'd)
|
|
On demand or |
|
On demand |
|
On demand |
|
|
|
|
within one year |
|
one to five year |
|
over five year |
|
Total |
|
2020 |
£ |
|
£ |
|
£ |
|
£ |
|
Company |
|
|
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
|
|
|
|
Trade and other |
2,900 |
|
- |
|
- |
|
2,900 |
|
Amount due to |
108,415 |
|
- |
|
- |
|
108,415 |
|
Amount due to |
|
|
|
|
|
|
|
|
subsidiary company |
195,087 |
|
- |
|
- |
|
195,087 |
|
|
|
|
|
|
|
|
|
|
Total undiscounted |
|
|
|
|
|
|
|
|
financial liabilities |
306,402 |
|
- |
|
- |
|
306,402 |
|
|
|
|
|
|
|
|
|
|
2019 |
|
|
|
|
|
|
|
|
Company |
|
|
|
|
|
|
|
|
Financial liabilities |
|
|
|
|
|
|
|
|
Trade and other |
6,120 |
|
- |
|
- |
|
6,120 |
|
Amount owing to |
105,197 |
|
- |
|
- |
|
105,197 |
|
Amount due to |
|
|
|
|
|
|
|
|
subsidiary company |
41,480 |
|
- |
|
- |
|
41,480 |
|
|
|
|
|
|
|
|
|
|
Total undiscounted |
|
|
|
|
|
|
|
|
financial liabilities |
152,797 |
|
- |
|
- |
|
152,797 |
|
|
|
|
|
|
|
|
|
(f) Fair Values
The carrying amounts of financial assets and financial liabilities are reasonable approximation of fair value due to their short term nature.
The carrying amounts of the current portion of borrowing is reasonable approximation of fair value due to the insignificant impact of discounting.
(g) Capital risk
The Group's and the Company's objectives when managing capital are to safeguard the Group's and the Company's ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital. In order to maintain or adjust the capital structure, the Group and the Company may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt.
4. EMPLOYEES AND DIRECTORS
|
|
|
|
|
Group |
||
|
|
|
|
|
2020 |
|
2019 |
|
|
|
|
|
£ |
|
£ |
|
EMPLOYEES |
|
|
|
|
|
|
|
Wages, salaries and bonuses |
|
|
|
1,523,814 |
|
1,249,921 |
|
Social security contribution |
|
|
|
13,533 |
|
12,166 |
|
Contribution to defined contribution plan |
|
|
|
136,695 |
|
107,095 |
|
Other staff related expenses |
|
|
|
10,342 |
|
91,120 |
|
Continuing operations |
|
|
|
1,684,384 |
|
1,460,302 |
|
|
|
|
|
|
|
|
|
DIRECTORS |
|
|
|
|
|
|
|
Fees |
|
|
|
98,047 |
|
120,843 |
|
Wages, salaries and bonuses |
|
|
|
175,642 |
|
154,253 |
|
Social security contribution |
|
|
|
342 |
|
348 |
|
Contribution to defined contribution plan |
|
|
|
21,077 |
|
18,511 |
|
Continuing operations |
|
|
|
295,108 |
|
293,955 |
|
|
|
|
|
|
|
|
The number of employees (excluding Directors) of the Group and of the Company at the end of the financial year were 120 (201 9 : 113) and Nil (201 9 : Nil) respectively.
The details of remuneration received and receivables by the Directors of the Group during the financial year are as follows:
|
Group 2020 |
Fees |
Salaries and allowances |
Bonuses |
Social security contribution |
Defined contribution plan |
Total |
|
|
£ |
£ |
£ |
£ |
£ |
£ |
|
Company's Directors: |
|
|
|
|
|
|
|
Dato' Hussian @ Rizal bin A. Rahman |
36,000 |
82,367 |
- |
171 |
9,884 |
128,422 |
|
Derrick Chia Kah Wai |
- |
93,275 |
- |
171 |
11,193 |
104,639 |
|
Seah Boon Chin |
43,800 |
- |
- |
- |
- |
43,800 |
|
|
|
|
|
|
|
|
|
Subsidiary companies' Directors: |
|
|
|
|
|
|
|
Tengku Muhaini Binti Sultan Hj. Ahmad Shah |
6,678 |
- |
- |
- |
- |
6,678 |
|
Abu Bakar bin Mohd Taib |
6,678 |
- |
- |
- |
- |
6,678 |
|
Haji Zaim Dato Paduka Bin Haji Sabtu |
3,391 |
- |
- |
- |
- |
3,391 |
|
Adelita Shah |
1,500 |
- |
- |
- |
- |
1,500 |
|
|
98,047 |
175,642 |
- |
342 |
21,077 |
295,108 |
|
Group |
|
|
|
|
|
|
|
2019 |
|
|
|
|
|
|
|
Company's Directors: |
|
|
|
|
|
|
|
Dato' Hussian @ Rizal bin A. Rahman |
36,000 |
83,932 |
- |
174 |
10,072 |
130,178 |
|
Derrick Chia Kah Wai |
24,000 |
70,321 |
- |
174 |
8,439 |
102,934 |
|
Seah Boon Chin |
43,800 |
- |
- |
- |
- |
43,800 |
|
|
|
|
|
|
|
|
|
Subsidiary companies' Directors: |
|
|
|
|
|
|
|
Tengku Muhaini Binti Sultan Hj. Ahmad Shah |
6,805 |
- |
- |
- |
- |
6,805 |
|
Abu Bakar bin Mohd Taib |
6,805 |
- |
- |
- |
- |
6,805 |
|
Abdul Latib bin Tokimin |
3,433 |
- |
- |
- |
- |
3,433 |
|
|
120,843 |
154,253 |
- |
348 |
18,511 |
293,955 |
|
|
|
|
|
|
|
|
5. OPERATING SEGMENTS
The information reported to the Group's chief operating decision maker to make decisions about resources to be allocated and for assessing their performance is based on the nature of the products and services, and has two reportable operating segments as follows:
(a) Telecommunication services and electronic commerce solutions; and
(b) Hardware
Except as above, no other operating segment has been aggregated to form the above reportable operating segments.
Measurement of Reportable Segments
Segment information is prepared in conformity with the accounting policies adopted for preparing and presenting the consolidated financial statements.
No segment assets and capital expenditure are presented as they are mostly unallocated items which comprise corporate assets and liabilities.
No geographical segment information is presented as more than 95% of the Group's revenue for the financial ended 31 December 2020 was generated in Malaysia.
|
|
|
Telecommunication |
|
|
|
|
|
|
|
|
|
services and electronic |
|
Hardware |
|
|
|
|
|
Group |
|
commerce solutions |
|
and services |
|
Elimination |
|
Total |
|
2020 |
|
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
Segment revenue: |
|
|
|
|
|
|
|
|
|
External customers |
|
243,642,783 |
|
3,030,255 |
|
- |
|
246,673,038 |
|
Inter-segment |
|
- |
|
311,788 |
|
(311,788) |
|
- |
|
|
|
243,642,783 |
|
3,342,043 |
|
(311,788) |
|
246,673,038 |
|
|
|
|
|
|
|
|
|
|
|
Profit before tax |
|
2,257,536 |
|
- |
|
- |
|
2,257,536 |
|
Tax |
|
(651,909) |
|
- |
|
- |
|
(651,909) |
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
1,605,627 |
|
- |
|
- |
|
1,605,627 |
|
|
|
|
|
|
|
|
|
|
|
Non-cash expenses/(income)* |
|
|
|
|
|
|
|
|
|
Amortisation of intangible assets |
|
68,595 |
|
- |
|
- |
|
68,595 |
|
Amortisation of right-of-use assets |
|
127,958 |
|
- |
|
- |
|
127,958 |
|
Bad debt written off |
|
16,888 |
|
- |
|
- |
|
16,888 |
|
Depreciation of property, plant and equipment |
|
149,028 |
|
- |
|
- |
|
149,028 |
|
Inventories written off |
|
2,025 |
|
- |
|
- |
|
2,025 |
|
|
|
364,494 |
|
- |
|
- |
|
364,494 |
|
|
|
|
|
|
|
|
|
|
* The disclosure for non-cash expenses has not been split according to the different segments as the cost to obtain such information is excessive and provides very little by way of information.
|
|
|
Telecommunication |
|
|
|
|
|
|
|
|
|
services and electronic |
|
Hardware |
|
|
|
|
|
Group |
|
commerce solutions |
|
and services |
|
Elimination |
|
Total |
|
2019 |
|
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
Segment revenue: |
|
|
|
|
|
|
|
|
|
External customers |
|
166,796,343 |
|
2,616,321 |
|
- |
|
169,412,664 |
|
Inter-segment |
|
- |
|
291,186 |
|
(291,186) |
|
- |
|
|
|
166,796,343 |
|
2,907,507 |
|
(291,186) |
|
169,412,664 |
|
|
|
|
|
|
|
|
|
|
|
Profit before tax |
|
1,083,176 |
|
- |
|
- |
|
1,083,176 |
|
Tax |
|
(108,674) |
|
- |
|
- |
|
(108,674) |
|
|
|
|
|
|
|
|
|
|
|
Profit for the year |
|
974,502 |
|
- |
|
- |
|
974,502 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Telecommunication |
|
|
|
|
|
|
|
|
|
services and electronic |
|
Hardware |
|
|
|
|
|
Group |
|
commerce solutions |
|
and services |
|
Elimination |
|
Total |
|
2019 |
|
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
Non-cash expenses/(income)* |
|
|
|
|
|
|
|
|
|
Amortisation of intangible assets |
|
69,897 |
|
- |
|
- |
|
69,897 |
|
Amortisation of right-of-use assets |
|
109,067 |
|
- |
|
- |
|
109,067 |
|
Depreciation of property, plant and equipment |
|
151,255 |
|
- |
|
- |
|
151,255 |
|
Gain on disposal of subsidiary company |
|
(1,105,535) |
|
- |
|
- |
|
(1,105,535) |
|
Gain on disposal of property, plant and equipment |
|
(779) |
|
- |
|
- |
|
(779) |
|
Loss on foreign exchange - unrealised |
|
301 |
|
- |
|
- |
|
301 |
|
Impairment investment in associate |
|
69,941 |
|
- |
|
- |
|
69,941 |
|
Impairment loss on goodwill |
|
4,130 |
|
- |
|
- |
|
4,130 |
|
Inventories written off |
|
351 |
|
- |
|
- |
|
351 |
|
Property, plant and equipment written off |
|
7,657 |
|
- |
|
- |
|
7,657 |
|
Share of profit in associated |
|
(22,684) |
|
- |
|
- |
|
(22,684) |
|
Waiver of debts |
|
(34,692) |
|
- |
|
- |
|
(34,692) |
|
|
|
|
|
|
|
|
|
|
|
|
|
(751,091) |
|
- |
|
- |
|
(751,091) |
|
|
|
|
|
|
|
|
|
|
* The disclosure for non-cash expenses has not been split according to the different segments as the cost to obtain such information is excessive and provides very little by way of information.
6. FINANCE COSTS
|
|
|
Group |
||
|
|
|
2020 |
|
2019 |
|
|
|
£ |
|
£ |
|
Bankers' acceptance interest |
|
163,715 |
|
223,469 |
|
Finance lease interest |
|
- |
|
35,640 |
|
Bank guarantee interest |
|
8,257 |
|
8,562 |
|
Bank overdraft |
|
3,630 |
|
3,683 |
|
Unwinding finance cost |
|
- |
|
1,305 |
|
Lease liabilities |
|
19,052 |
|
1,296 |
|
Term loan |
|
11,887 |
|
13,632 |
|
|
|
206,541 |
|
287,587 |
|
Less: Finance costs from discontinued operation |
|
- |
|
(14,535) |
|
|
|
206,541 |
|
273,052 |
|
|
|
|
|
|
7. PROFIT BEFORE TAX
Profit before tax is stated after charging/(crediting):
|
|
|
Group |
||
|
|
|
2020 |
|
2019 |
|
|
Note |
|
|
|
|
Auditors' remuneration |
|
|
|
|
|
- Statutory audit |
|
|
|
|
|
- Current year |
|
17,774 |
|
28,835 |
|
- Under provided in prior year |
|
15,070 |
|
- |
|
Amortisation of intangible assets |
11 |
68,595 |
|
69,897 |
|
Amortisation of right-of-use assets |
14 |
127,958 |
|
109,067 |
|
Bad debt written off |
|
16,888 |
|
- |
|
Depreciation of property, plant and equipment |
12 |
149,028 |
|
151,255 |
|
Directors' remunerations |
4 |
295,108 |
|
293,955 |
|
Gain on disposal of property, plant and |
12 |
- |
|
(779) |
|
Gain on disposal of subsidiary company |
|
- |
|
(1,105,535) |
|
Impairment loss on associate |
16 |
- |
|
69,942 |
|
Impairment loss on goodwill |
|
- |
|
4,130 |
|
Inventories written off |
|
2,025 |
|
351 |
|
Interest income |
|
(86,172) |
|
(97,617) |
|
Loss on foreign exchange |
|
|
|
|
|
- realised |
|
638 |
|
8,860 |
|
- unrealised |
|
- |
|
301 |
|
Operating lease payment of premises and equipment |
|
34,206 |
|
27,198 |
|
Other income |
|
(9,939) |
|
(183,334) |
|
Property, plant and equipment written off |
12 |
- |
|
7,657 |
|
Waiver of debts |
|
- |
|
(34,692) |
8. TAX
|
|
Group |
||
|
|
2020 |
|
2019 |
|
|
£ |
|
£ |
|
Current tax expense: |
|
|
|
|
Jersey corporation tax for the year |
- |
|
- |
|
Foreign tax |
632,102 |
|
58,052 |
|
Under/(over) provision in prior year |
21,702 |
|
(10,782) |
|
|
653,804 |
|
47,270 |
|
Deferred tax expense: |
|
|
|
|
Relating to origination and reversal |
|
|
|
|
of temporary difference |
254 |
|
24,747 |
|
(Over)/under provision of taxation in prior year |
(2,149) |
|
36,657 |
|
|
(1,895) |
|
61,404 |
|
|
651,909 |
|
108,674 |
|
|
|
|
|
A reconciliation of income tax expense applicable to profit before tax at the statutory income tax rate to income tax expense at the effective income tax rate of the Group is as follows:
|
|
Group |
||
|
|
2020 |
|
2019 |
|
|
£ |
|
£ |
|
|
|
|
|
|
Profit before taxation |
2,257,536 |
|
1,980,672 |
|
|
|
|
|
|
Taxation at Malaysian statutory tax rate of 24% |
541,806 |
|
475,361 |
|
Effect of different tax rates in other countries |
(1,621) |
|
- |
|
Effect of expenses not deductible for tax |
96,933 |
|
114,279 |
|
Income not taxable for tax purpose |
(481) |
|
(488,424) |
|
Deferred tax assets not recognised |
(4,281) |
|
(18,417) |
|
(Over)/under provision of deferred tax in prior year |
(2,149) |
|
36,657 |
|
Under/(over) provision of tax expense in prior year |
21,702 |
|
(10,782) |
|
|
|
|
|
|
Tax expense for the year |
651,909 |
|
108,674 |
|
|
|
|
|
As at 31 December 2020, the unrecognised deferred tax assets of the Group are as follows:
|
|
Group |
||
|
|
2020 |
|
2019 |
|
|
£ |
|
£ |
|
|
|
|
|
|
Unabsorbed tax losses
|
94,745 |
|
20,255 |
|
Unabsorbed capital allowances |
3,994 |
|
18,508 |
|
|
98,739 |
|
38,763 |
The potential net deferred tax assets amounting to Nil (201 9 : £19,576) has not been recognised in the financial statements because it is not probable that future taxable profit will be available against which the subsidiary company can utilise the benefits.
The availability of the unused tax losses and unabsorbed capital allowances for offsetting against future taxable profits of the subsidiary company is subject to no substantial changes in shareholdings of the subsidiary company under Section 44(5A) and (5B) of Income Tax Act, 1967, in Malaysia.
9. LOSS OF COMPANY
The profit or loss of the Company is not presented as part of these financial statements. The Company's loss for the financial year was £146,463 (2019: £153,200).
10. PROFIT PER SHARE
|
|
|
Group |
||
|
|
|
2020 |
|
2019 |
|
|
|
£ |
|
£ |
|
Profit attributable to owners of the Parent for |
|
|
|
|
|
the computation of basic earnings per share |
|
|
|
|
|
Profit |
|
1,607,100 |
|
1,508,874 |
|
Profit from continuing operations |
|
1,607,100 |
|
611,378 |
|
|
|
|
|
|
|
Issued ordinary shares at 1 January |
|
106,298,780 |
|
106,298,780 |
|
Effect of ordinary shares issued during the period |
|
- |
|
- |
|
|
|
|
|
|
|
Weighted average number of shares at 31 December |
|
106,298,780 |
|
106,298,780 |
|
|
|
|
|
|
|
Fully diluted weighted average number of shares |
|
116,898,780 |
|
116,898,780 |
|
|
|
|
|
|
|
Profit Per Share |
|
|
|
|
|
Basic earnings per share (pence) |
|
1.512 |
|
1.419 |
|
Diluted earnings per share (pence) |
|
1.375 |
|
1.291 |
|
Profit Per Share from continuing operations |
|
|
|
|
|
Basic earnings per share (pence) |
|
1.512 |
|
0.575 |
|
Diluted earnings per share (pence) |
|
1.375 |
|
0.523 |
|
|
|
|
|
|
The basic earnings per share is calculated by dividing the profit of £1,607,100 (2019: profit of £1,5 08,874 ) attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the year, which is 106,298,780 (2019: 106,298,780).
The diluted earnings per share is calculated using the weighted average number of shares adjusted to assume the exercise of outstanding dilutive share options.
11. INTANGIBLE ASSETS
|
Group |
|
|
|
Goodwill on |
|
Development |
|
|
|
31 December 2020 |
|
Software |
|
consolidation |
|
costs |
|
Total |
|
|
|
£ |
|
£ |
|
£ |
|
£ |
|
At cost |
|
|
|
|
|
|
|
|
|
At 1 January 2020 |
|
1,054,244 |
|
1,294,347 |
|
994,856 |
|
3,343,447 |
|
Foreign exchange differences |
|
(21,750) |
|
(26,686) |
|
- |
|
(48,436) |
|
At 31 December 2020 |
|
1,032,494 |
|
1,267,661 |
|
994,856 |
|
3,295,011 |
|
|
|
|
|
|
|
|
|
|
|
Accumulated amortisation |
|
|
|
|
|
|
|
|
|
At 1 January 2020 |
|
847,943 |
|
1,277,917 |
|
994,856 |
|
3,120,716 |
|
Amortisation charge for the year |
|
68,595 |
|
- |
|
- |
|
68,595 |
|
Foreign exchange differences |
|
(18,737) |
|
(26,347) |
|
- |
|
(45,084) |
|
At 31 December 2020 |
|
897,801 |
|
1,251,570 |
|
994,856 |
|
3,144,227 |
|
|
|
|
|
|
|
|
|
|
|
Net Carrying Amount |
|
|
|
|
|
|
|
|
|
At 31 December 2020 |
|
134,693 |
|
16,091 |
|
- |
|
150,784 |
|
- |
|
|
|
|
|
|
|
|
|
31 December 2019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At cost |
|
|
|
|
|
|
|
|
|
At 1 January 2019 |
|
1,077,220 |
|
1,749,543 |
|
994,856 |
|
3,821,619 |
|
Reclassification |
|
(963) |
|
- |
|
- |
|
(963) |
|
Written off |
|
- |
|
(454,853) |
|
- |
|
(454,853) |
|
Foreign exchange differences |
|
(22,013) |
|
(343) |
|
- |
|
(22,356) |
|
At 31 December 2019 |
|
1,054,244 |
|
1,294,347 |
|
994,856 |
|
3,343,447 |
|
|
|
|
|
|
|
|
|
|
|
Accumulated amortisation |
|
|
|
|
|
|
|
|
|
At 1 January 2019 |
|
795,837 |
|
1,728,640 |
|
994,856 |
|
3,519,333 |
|
Amortisation charge for the year |
|
69,897 |
|
- |
|
- |
|
69,897 |
|
Disposal of a subsidiary |
|
(387) |
|
- |
|
- |
|
(387) |
|
Written off |
|
- |
|
(454,853) |
|
- |
|
(454,853) |
|
Foreign exchange differences |
|
(17,404) |
|
- |
|
- |
|
(17,404) |
|
Goodwill impairment |
|
- |
|
4,130 |
|
- |
|
4,130 |
|
At 31 December 2019 |
|
847,943 |
|
1,277,917 |
|
994,856 |
|
3,120,716 |
|
|
|
|
|
|
|
|
|
|
|
Net Carrying Amount |
|
|
|
|
|
|
|
|
|
At 31 December 2019 |
|
206,301 |
|
16,430 |
|
- |
|
222,731 |
|
|
|
|
|
|
|
|
|
|
The Group assesses at each reporting date whether there is an indication that an asset may be impaired, by considering the net present value of discounted cash flows forecasts. If an indication exists an impairment review is carried out.
Goodwill on consolidation
(a) Impairment testing for goodwill on consolidation
Goodwill on consolidation has been allocated for impairment testing purposes to the individual entities which is also the cash-generating units ("CGU") identified.
(b) Key assumptions used to determine recoverable amount
The recoverable amount of a CGU is determined based on value in use calculations using cash flow projections based on financial budgets approved by the Directors covering 5 years period. The projections are based on the assumption that the Group can recognise projected sales as following:
1) prepaid airtime expected monthly revenue per merchant at domestic BND1,000
(2019: BND1,000) and international BND500 (2019: BND500) with average growth of
20 new merchants yearly.
2) MDR 1% (2019: 1%) of expected eWallet usage of BND10,000 (2019: BND10,000)
per month with growth of 20% (2019: 20%) yearly.
3) Card sales remained constant at 5,000 cards (2019: 5000 cards) per year at average selling price of BND5 (2019: BND5).
After that, growth at 5%-8% per annum which is based on expected clientele over time. A prudent approach has been applied with no residual value being factored into these calculations. If the projected sales do not materialise there is a risk that the total value of the intangible assets shown above would be impaired. A pre-tax discount rate of 8% (2019: 8.50%) per annum was applied to the cash flow projections, after taking into consideration the Group's cost of borrowings, the expected rate of return and various risks relating to the CGU. The directors have relied on past experience and all external evidence available in determining the assumptions.
During the financial year, the Group impairment loss amounting to Nil (2019: £4,130) in respect of the goodwill on consolidation. A significant proportion of goodwill on consolidation relates to the acquisition of MobilityOne (B) Sdn Bhd which is a CGU and has a carrying amount of £16,091 (2019: £ 16,430). Its recoverable amount has been determined based on value in use using cash flow projections and key assumptions as described in (b) above.
Development costs
Development costs will not be amortised if the product is still in its development phase. The amortisation of the development costs is over 5 years period, which in the opinion of the Directors is adequate.
12. PROPERTY, PLANT AND EQUIPMENT
|
|
|
|
Electronic |
|
|
|
|
|
|
|
Group |
|
Motor |
Data Capture |
Computer |
Computer |
Furniture |
Office |
|
|
|
|
Building |
vehicles |
equipment |
equipment |
software |
and fittings |
equipment |
Renovation |
Total |
|
31 December 2020 |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
|
AT COST |
|
|
|
|
|
|
|
|
|
|
At 1 January 2020 |
334,961 |
223,758 |
567,769 |
424,652 |
103,669 |
116,341 |
70,092 |
80,777 |
1,922,019 |
|
Additions |
- |
- |
92,260 |
26,560 |
19,213 |
515 |
112 |
11,131 |
149,791 |
|
Written off |
- |
- |
- |
- |
- |
(210) |
- |
- |
(210) |
|
Transfer from ROU |
- |
- |
33,448 |
- |
- |
- |
- |
- |
33,448 |
|
Other movement |
- |
- |
(11,932) |
- |
- |
- |
- |
- |
(11,932) |
|
Foreign exchange differences |
(6,907) |
(4,614) |
(13,167) |
(9,238) |
(2,487) |
(2,390) |
(1,448) |
(1,868) |
(42,119) |
|
At 31 December 2020 |
328,054 |
219,144 |
668,378 |
441,974 |
120,395 |
114,256 |
68,756 |
90,040 |
2,050,997 |
|
|
|
|
|
|
|
|
|
|
|
|
ACCUMULATED DEPRECIATION |
|
|
|
|
|
|
|
|
|
|
At 1 January 2020 |
37,422 |
223,757 |
395,077 |
323,505 |
40,423 |
81,982 |
39,122 |
59,652 |
1,200,940 |
|
Depreciation charge for the year |
5,457 |
- |
81,148 |
40,121 |
8,643 |
4,753 |
4,180 |
4,726 |
149,028 |
|
Written off |
- |
- |
- |
- |
- |
(210) |
- |
- |
(210) |
|
Transfer from ROU |
- |
- |
4,796 |
- |
- |
- |
- |
- |
4,796 |
|
Foreign exchange differences |
(871) |
(4,613) |
(9,595) |
(7,400) |
(991) |
(1,759) |
(883) |
(1,316) |
(27,428) |
|
At 31 December 2020 |
42,008 |
219,144 |
471,426 |
356,226 |
48,075 |
84,766 |
42,419 |
63,062 |
1,327,126 |
|
|
|
|
|
|
|
|
|
|
|
|
NET CARRYING AMOUNT |
|
|
|
|
|
|
|
|
|
|
At 31 December 2020 |
286,046 |
- |
196,952 |
85,748 |
72,320 |
29,490 |
26,337 |
26,978 |
723,871 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Electronic |
|
|
|
|
|
|
|
Group |
|
Motor |
Leasehold |
Data Capture |
Computer |
Computer |
Furniture |
Office |
|
|
|
|
Building |
vehicles |
improvement |
equipment |
equipment |
software |
and fittings |
equipment |
Renovation |
Total |
|
31 December 2019 |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
£ |
|
AT COST |
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2019 |
341,956 |
599,039 |
9,914 |
1,832,607 |
456,326 |
97,784 |
201,218 |
95,779 |
82,464 |
3,717,087 |
|
Effect of adopting IFRS 16 |
- |
(146,120) |
(9,914) |
- |
- |
- |
- |
- |
- |
(156,034) |
|
At 1 January 2019, restated |
341,956 |
452,919 |
- |
1,832,607 |
456,326 |
97,784 |
201,218 |
95,779 |
82,464 |
3,561,053 |
|
Additions |
- |
- |
- |
10,331 |
35,807 |
7,886 |
6,468 |
9,802 |
- |
70,294 |
|
Written off |
- |
(7,657) |
- |
- |
- |
- |
- |
- |
- |
(7,657) |
|
Disposal of a subsidiary |
- |
(217,232) |
- |
(1,328,111) |
- |
- |
(89,491) |
(34,411) |
- |
(1,669,245) |
|
Disposal |
- |
- |
- |
(1,310) |
- |
- |
- |
- |
- |
(1,310) |
|
Foreign exchange differences |
(6,995) |
(4,272) |
- |
54,252 |
(67,481) |
(2,001) |
(1,854) |
(1,078) |
(1,687) |
(31,116) |
|
At 31 December 2019 |
334,961 |
223,758 |
- |
567,769 |
424,652 |
103,669 |
116,341 |
70,092 |
80,777 |
1,922,019 |
|
|
|
|
|
|
|
|
|
|
|
|
|
ACCUMULATED DEPRECIATION |
|
|
|
|
|
|
|
|
|
|
|
At 1 January 2019 |
31,133 |
346,364 |
5,658 |
898,386 |
308,086 |
33,263 |
101,050 |
51,801 |
56,446 |
1,832,187 |
|
Effect of adopting IFRS 16 |
- |
(49,167) |
(5,658) |
- |
- |
- |
- |
- |
- |
(54,825) |
|
At 1 January 2019, restated |
31,133 |
297,197 |
- |
898,386 |
308,086 |
33,263 |
101,050 |
51,801 |
56,446 |
1,777,362 |
|
Depreciation charge for the year |
7,040 |
- |
- |
80,211 |
42,152 |
7,969 |
5,147 |
4,303 |
4,432 |
151,254 |
|
Disposal of a subsidiary |
- |
(68,895) |
- |
(598,495) |
- |
- |
(22,636) |
(16,263) |
- |
(706,289) |
|
Disposal |
- |
- |
- |
(199) |
- |
- |
- |
- |
- |
(199) |
|
Foreign exchange differences |
(751) |
(4,545) |
- |
15,174 |
(26,733) |
(809) |
(1,579) |
(719) |
(1,226) |
(21,188) |
|
At 31 December 2019 |
37,422 |
223,757 |
- |
395,077 |
323,505 |
40,423 |
81,982 |
39,122 |
59,652 |
1,200,940 |
|
|
|
|
|
|
|
|
|
|
|
|
|
NET CARRYING AMOUNT |
|
|
|
|
|
|
|
|
|
|
(a) Cash payments of £149,791 (201 9 : £70,294) were made by the Group to purchase property, plant and equipment.
(b) Assets pledged as securities to licensed banks
The carrying amount of property, plant and equipment of the Group and of the Company pledged as securities for bank borrowings as disclosed in Note 25 to the financial statement are:
|
|
|
|
Company |
|
|
|
|
|
2020 |
2019 |
|
|
|
|
£ |
£ |
|
Building |
|
|
286,046 |
297,539 |
|
|
|
|
|
|
13. INVESTMENT IN SUBSIDIARY COMPANIES
|
|
|
Company |
||
|
|
|
2020 |
2019 |
|
|
|
|
£ |
£ |
|
|
AT COST |
|
|
|
|
|
At 1 January |
|
1,976,356 |
1,976,356 |
|
|
Less: Disposal of subsidiary company |
|
(17) |
- |
|
|
At 31 December |
|
1,976,339 |
1,976,356 |
|
|
|
|
|
|
|
Details of the subsidiary companies are as follows:
|
|
|
Effective Ownership of Ordinary Shares |
|
|
|
Name of Subsidiary |
Country of |
Interest ** |
Principal Activities |
|
|
Companies |
Incorporation |
20 20 |
201 9 |
|
|
|
|
% |
% |
|
|
|
|
|
|
|
|
MobilityOne Sdn. Bhd.* |
Malaysia |
100 |
100 |
Provision of e-Channel products and services, technology managed services and solution sales and consultancy |
|
|
|
|
|
|
|
M1 AP Sdn. Bhd.* |
Malaysia |
100 |
- |
Dormant |
|
|
|
|
|
|
|
M-One Tech Ltd. |
United Kingdom |
100 |
- |
Dormant |
|
Direct subsidiary companies of MobilityOne Sdn. Bhd. |
|
|
|
|
|
|
|
|
|
|
|
M1 Pay Sdn. Bhd.* |
Malaysia |
100 |
100 |
Provision of solution sales and services |
|
|
|
Effective Ownership of Ordinary Shares |
|
||
|
Name of Subsidiary |
Country of |
Interest ** |
Principal Activities |
||
|
Companies |
Incorporation |
20 20 |
201 9 |
|
|
|
|
|
% |
% |
|
|
|
MobilityOne Philippines, Inc* |
Philippines |
95 |
95 |
Provision of IT systems and solutions and to establish a multi-channel electronic service bureau |
|
|
|
|
|
|
|
|
|
One Tranzact Sdn. Bhd.* |
Malaysia |
100 |
100 |
Provision of electronic payment and product fulfillment |
|
|
|
|
|
|
|
|
|
MobilityOne (B) Sdn. Bhd.* |
Brunei |
99 |
99 |
Financial services |
|
|
|
|
|
|
|
|
|
OneShop Retail Sdn. Bhd.* |
Malaysia |
100 |
100 |
General merchant retail sales in all type of goods, materials and commodities |
|
|
|
|
|
|
|
|
|
M1 Merchant Sdn. Bhd.* |
Malaysia |
60 |
- |
Dormant |
|
|
|
|
||||
|
* |
Audited by firm of auditors other than Jeffreys Henry LLP. |
||||
|
** |
All the above subsidiary undertakings are included in the consolidated financial statements. |
||||
14. RIGHT-OF-USE ASSETS
|
|
Electronic |
|
|
|
|
|
|
|
|
|
|
Data Capture |
|
|
|
|
|
Leasehold |
|
|
|
|
equipment |
|
Motor Vehicles |
|
Building |
|
improvement |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
Group |
|
|
|
|
|
|
|
|
|
|
2020 |
|
|
|
|
|
|
|
|
|
|
At Cost |
|
|
|
|
|
|
|
|
|
|
At 1 January 2020 |
368,913 |
|
143,758 |
|
131,300 |
|
9,712 |
|
653,683 |
|
Transfer to property, plant and |
(33,448) |
|
- |
|
- |
|
- |
|
(33,448) |
|
Foreign exchange differences |
(7,620) |
|
(2,970) |
|
(2,705) |
|
379 |
|
(12,916) |
|
At 31 December 2020 |
327,845 |
|
140,788 |
|
128,595 |
|
10,091 |
|
607,319 |
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Amortisation |
|
|
|
|
|
|
|
|
|
|
At 1 January 2020 |
49,532 |
|
76,412 |
|
66,146 |
|
6,425 |
|
198,515 |
|
Charge for the financial year |
66,784 |
|
28,680 |
|
31,453 |
|
1,041 |
|
127,958 |
|
Transfer to property, plant and |
(4,796) |
|
- |
|
- |
|
- |
|
(4,796) |
|
Foreign exchange differences |
(2,239) |
|
(2,879) |
|
(1,153) |
|
311 |
|
(5,960) |
|
At 31 December 2020 |
109,281 |
|
102,213 |
|
96,446 |
|
7,777 |
|
315,717 |
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Amount |
|
|
|
|
|
|
|
|
|
|
At 31 December 2020 |
218,564 |
|
38,575 |
|
32,149 |
|
2,314 |
|
291,602 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Electronic |
|
|
|
|
|
|
|
|
|
|
Data Capture |
|
|
|
|
|
Leasehold |
|
|
|
|
equipment |
|
Motor Vehicles |
|
Building |
|
improvement |
|
Total |
|
|
|
|
|
|
|
|
|
|
|
|
Group |
|
|
|
|
|
|
|
|
|
|
2019 |
|
|
|
|
|
|
|
|
|
|
At Cost |
|
|
|
|
|
|
|
|
|
|
At 1 January 2019 |
- |
|
- |
|
- |
|
- |
|
- |
|
Effect of adopting of IFRS 16 |
- |
|
146,120 |
|
133,466 |
|
9,914 |
|
289,500 |
|
At 1 January 2019, restated |
- |
|
146,120 |
|
133,466 |
|
9,914 |
|
289,500 |
|
Addition |
374,973 |
|
- |
|
- |
|
- |
|
374,973 |
|
Foreign exchange differences |
(6,060) |
|
(2,362) |
|
(2,166) |
|
(202) |
|
(10,790) |
|
At 31 December 2019 |
368,913 |
|
143,758 |
|
131,300 |
|
9,712 |
|
653,683 |
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated Depreciation |
|
|
|
|
|
|
|
|
|
|
At 1 January 2019 |
- |
|
- |
|
- |
|
- |
|
- |
|
Effect of adopting of IFRS 16 |
- |
|
49,167 |
|
34,623 |
|
5,658 |
|
89,448 |
|
At 1 January 2019, restated |
- |
|
49,167 |
|
34,623 |
|
5,658 |
|
89,448 |
|
Charge for the financial year |
49,532 |
|
27,245 |
|
31,523 |
|
767 |
|
109,067 |
|
At 31 December 2019 |
49,532 |
|
76,412 |
|
66,146 |
|
6,425 |
|
198,515 |
|
|
|
|
|
|
|
|
|
|
|
|
Carrying Amount |
|
|
|
|
|
|
|
|
|
|
At 31 December 2019 |
319,381 |
|
67,346 |
|
65,154 |
|
3,287 |
|
455,168 |
|
|
|
|
|
|
|
|
|
|
|
Lease Liabilities
|
|
|
Group |
|
Group |
|
|
|
2020 |
|
2019 |
|
|
|
Total |
|
Total |
|
|
|
£ |
|
£ |
|
At 1 January |
|
383,793 |
|
- |
|
- Effect of adoptions IFRS 16 |
|
- |
|
458,855 |
|
At 1 January, restated |
|
383,793 |
|
458,855 |
|
Addition |
|
- |
|
305,220 |
|
Payments |
|
(226,156) |
|
(317,999) |
|
Disposal of a subsidiary companies |
|
- |
|
(62,283) |
|
Foreign currency translation differences |
|
(7,928) |
|
- |
|
At 31 December |
|
149,709 |
|
383,793 |
|
|
|
|
|
|
|
Presented as: |
|
|
|
|
|
Non-current |
|
55,482 |
|
151,565 |
|
Current |
|
94,227 |
|
232,228 |
|
|
|
149,709 |
|
383,793 |
|
Minimum lease payments: |
|
|
|
|
|
Not later than 1 year |
|
98,270 |
|
251,399 |
|
Later than 1 year but not later than 2 years |
|
54,482 |
|
82,666 |
|
Later than 2 years but not later than 5 years |
|
5,040 |
|
76,890 |
|
|
|
157,792 |
|
410,955 |
|
Less: Future finance charges |
|
(8,083) |
|
(27,162) |
|
|
|
|
|
|
|
Present value of lease liabilities |
|
149,709 |
|
383,793 |
|
|
|
|
|
|
15. INVENTORIES
|
|
Group |
||
|
|
2020 |
|
2019 |
|
|
£ |
|
£ |
|
At lower of cost and net realisable value: |
|
|
|
|
Airtime |
3,610,373 |
|
1,532,677 |
|
Electronic date capture equipment |
11,439 |
|
23,814 |
|
Card |
7,202 |
|
5,275 |
|
Finished group |
216 |
|
2,394 |
|
|
3,629,230 |
|
1,564,160 |
|
|
|
|
|
|
Recognised in profit or loss: |
|
|
|
|
Cost of sales |
233,124,064 |
|
158,861,121 |
|
Written off |
2,025 |
|
351 |
|
|
|
|
|
16. INVESMENT IN ASSOCIATE COMPANY
|
|
|
Group |
||
|
|
|
2020 |
|
2019 |
|
|
|
£ |
|
£ |
|
At cost: |
|
|
|
|
|
Unquoted shares in Malaysia |
|
435,800 |
|
365,858 |
|
Additional |
|
- |
|
47,258 |
|
Share of post-acquisition reserve |
|
- |
|
22,684 |
|
|
|
435,800 |
|
435,800 |
|
Accumulated impairment losses: |
|
|
|
|
|
Balance at beginning of the financial year |
|
(435,800) |
|
(365,858) |
|
Impairment |
|
- |
|
(69,942) |
|
Balance at end of the financial year |
|
(435,800) |
|
(435,800) |
|
|
|
|
|
|
|
Balance at end of the financial year |
|
- |
|
- |
|
|
|
|
|
|
Details of the associate company are as follows:
|
Name of Company |
|
Country of |
Effective Interest |
|
Principal Activities |
|
|
|
|
Incorporation |
2020 |
201 9 |
|
|
|
|
|
|
|
|
|
|
|
Onetransfer Remittance Sdn. Bhd. (Formerly known as Happy Remit Sdn. Bhd.) |
|
Malaysia |
50% |
50% |
|
Provider for International remittance services |
The associate company is not material individually to the financial position, financial performance and cash flows of the Group.
17. TRADE AND OTHER RECEIVABLES
|
|
Group |
|
Company |
||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|
|
£ |
|
£ |
|
£ |
|
£ |
|
Trade receivables |
|
|
|
|
|
|
|
|
- Third parties |
1,944,750 |
|
3,769,016 |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
Other receivables |
|
|
|
|
|
|
|
|
- Deposits |
54,859 |
|
62,331 |
|
- |
|
- |
|
- Prepayments |
61,753 |
|
70,523 |
|
- |
|
- |
|
- Sundry receivables |
143,570 |
|
500,773 |
|
18 |
|
- |
|
- Staff advances |
11,110 |
|
10,546 |
|
- |
|
- |
|
|
271,292 |
|
644,173 |
|
18 |
|
- |
|
|
|
|
|
|
|
|
|
|
Total trade and other receivables |
2,216,042 |
|
4,413,189 |
|
18 |
|
- |
|
|
|
|
|
|
|
|
|
The Group's and the Company's normal trade credit terms range from 30 to 60 days (2019: 30 to 60 days). Other credit terms are assessed and approved on a case to case basis.
(a) Ageing analysis
An ageing analysis of trade receivables that are neither individually nor collectively considered to be impaired is as follows:
|
|
|
|
|
|
Group |
||
|
|
|
|
|
|
2020 |
|
2019 |
|
|
|
|
|
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
Neither past due nor |
|
|
|
|
924,456 |
|
3,128,272 |
|
|
|
|
|
|
|
|
|
|
1 to 2 months past due |
|
|
|
|
294,582 |
|
92,062 |
|
3 to 12 months past due |
|
|
|
|
725,712 |
|
548,682 |
|
|
|
|
|
|
1,020,294 |
|
640,744 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,944,750 |
|
3,769,016 |
|
|
|
|
|
|
|
|
|
(a) The Group's and the Company's normal trade credit terms range from 30 to 60 days (201 9 : 30 to 60 days). Other credit terms are assessed and approved on a case to case basis.
Receivables that were neither past due nor impaired relate to a wide range of customers for whom there was no recent history of default.
Receivables that were past due but not impaired relate to a number of independent customers that have a good track record with the Group. Based on past experience, management believes that no impairment allowance is necessary in respect of these balances as there has not been a significant change in credit quality and the balances are still considered fully recoverable.
18. ASSETS HELD FOR SALE
|
|
Group |
||
|
|
2020 |
|
2019 |
|
|
£ |
|
£ |
|
|
|
|
|
|
At 1 January |
- |
|
119,439 |
|
Disposal |
- |
|
(119,439) |
|
At 31 December |
- |
|
- |
|
|
|
|
|
19. CASH AND CASH EQUIVALENTS
|
|
|
Group |
|
Company |
||||
|
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|
|
|
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
|
Cash in hand and at banks |
|
1,845,455 |
|
1,660,034 |
|
11,139 |
|
3,998 |
|
Fixed deposits with licensed bank |
|
2,572,421 |
|
2,763,029 |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
4,417,876 |
|
4,423,063 |
|
11,139 |
|
3,998 |
(a) The above fixed deposits have been pledged to licensed banks as securities for credit facilities granted to the Group as disclosed in Note 25 to the financial statements.
(b) The Group's effective interest rates and maturities of deposits are range from 1.4% - 2.6%
(201
9
: 2.95% - 3.20%) and from 1 month to 12 months (201
9
: 1 month to 12 months) respectively.
20. CALLED UP SHARE CAPITAL
|
|
Number of ordinary shares of £0.025 each |
|
|
|
|
||
|
|
|
Amount |
|||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|
|
|
|
|
|
£ |
|
£ |
|
Authorised in MobilityOne |
|
|
|
|
|
|
|
|
At 1 January/31 December |
400,000,000 |
|
400,000,000 |
|
10,000,000 |
|
10,000,000 |
|
|
|
|
|
|
|
|
|
|
Issued and fully paid in |
|
|
|
|
|
|
|
|
MobilityOne Limited |
|
|
|
|
|
|
|
|
At 1 January/31 December |
106,298,780 |
|
106,298,780 |
|
2,657,470 |
|
2,657,470 |
|
|
|
|
|
|
|
|
|
21. COMPANY EQUITY INSTRUMENTS
|
|
|
Share |
|
Share |
|
Retained |
|
|
|
|
|
capital |
|
premium |
|
earnings |
|
Total |
|
|
|
£ |
|
£ |
|
£ |
|
£ |
|
2020 |
|
|
|
|
|
|
|
|
|
At 1 January 2020 |
|
2,657,470 |
|
909,472 |
|
(1,739,385) |
|
1,827,557 |
|
Loss for the year |
|
- |
|
- |
|
(146,463) |
|
(146,463) |
|
At 31 December 2020 |
|
2,657,470 |
|
909,472 |
|
(1,885,848) |
|
1,681,094 |
|
|
|
|
|
|
|
|
|
|
|
2019 |
|
|
|
|
|
|
|
|
|
At 1 January 2019 |
|
2,657,470 |
|
909,472 |
|
(1,586,185) |
|
1,980,757 |
|
Loss for the year |
|
- |
|
- |
|
(153,200) |
|
(153,200) |
|
At 31 December 2019 |
|
2,657,470 |
|
909,472 |
|
(1,739,385) |
|
1,827,557 |
22. REVERSE ACQUISITION RESERVE
The acquisition of MobilityOne Sdn. Bhd. by MobilityOne Limited, which was affected through a share exchange, was completed on 5 July 2007 and resulted in MobilityOne Sdn. Bhd. becoming a wholly owned subsidiary of MobilityOne Limited. Pursuant to a share swap agreement dated 22 June 2007 the entire issued and paid-up share capital of MobilityOne Sdn. Bhd. was transferred to MobilityOne Limited by its owners. The consideration to the owners was the transfer of 178,800,024 existing ordinary shares and the allotment and issuance by MobilityOne Limited to the owners of 81,637,200 ordinary shares of 2.5p each. The acquisition was completed on 5 July 2007. Total cost of investment by MobilityOne Limited is £2,040,930, the difference between cost of investment and MobilityOne Sdn. Bhd. share capital of £708,951 has been treated as a reverse acquisition reserve.
23. FOREIGN CURRENCY TRANSLATION RESERVE
The subsidiary companies' assets and liabilities stated in the Statement of Financial Position were translated into Sterling Pound (£) using the closing rate as at the Statement of Financial Position date and the Income Statements were translated into £ using the average rate for that period. All resulting exchange differences are taken to the foreign currency translation reserve within equity.
|
|
|
2020 |
|
2019 |
|
|
|
£ |
|
£ |
|
|
|
|
|
|
|
At 1 January |
|
839,259 |
|
882,511 |
|
Currency translation differences during the year |
|
(80,877) |
|
(43,252) |
|
|
|
|
|
|
|
At 31 December |
|
758,382 |
|
839,259 |
|
|
|
|
|
|
The foreign currency translation reserve is used to record exchange differences arising from the translation of the financial statements of foreign operations whose functional currencies are different from that of the Group's presentation currency. It is also used to record the exchange differences arising from monetary items which form part of the Group's net investment in foreign operations, where the monetary item is denominated in either the functional currency of the reporting entity or the foreign operation.
24. RETAINED EARNINGS
Retained earnings represents the cumulative earnings of the Group attributable to equity shareholders.
|
|
Group |
|
Company |
||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|
|
£ |
|
£ |
|
£ |
|
£ |
|
|
|
|
|
|
|
|
|
|
At 1 January |
(3,249,152) |
|
(4,755,008) |
|
(1,739,385) |
|
(1,586,185) |
|
Effect of adopting IFRS 16 |
- |
|
(3,018) |
|
- |
|
- |
|
Profit/(Loss) for the year |
1,607,100 |
|
1,508,874 |
|
(146,463) |
|
(153,200) |
|
|
|
|
|
|
|
|
|
|
At 31 December |
(1,642,052) |
|
(3,249,152) |
|
(1,885,848) |
|
(1,739,385) |
|
|
|
|
|
|
|
|
|
25. FINANCIAL LIABILITIES - LOANS AND BORROWINGS
|
|
Group |
||
|
|
2020 |
|
2019 |
|
Non-current |
|
|
|
|
Secured: |
|
|
|
|
Term loan |
232,846 |
|
265,585 |
|
|
232,846 |
|
265,585 |
|
|
|
|
|
|
Current |
|
|
|
|
Secured: |
|
|
|
|
Bankers' acceptance |
2,959,894 |
|
3,153,617 |
|
Term loan |
7,588 |
|
7,561 |
|
|
2,967,482 |
|
3,161,178 |
|
|
|
|
|
|
Total Borrowings |
|
|
|
|
Secured: |
|
|
|
|
Bankers' acceptance |
2,959,894 |
|
3,153,617 |
|
Term loan |
240,434 |
|
273,146 |
|
|
3,200,328 |
|
3,426,763 |
|
|
|
|
|
The bankers' acceptance and bank overdraft secured by the following:
(a) pledged of fixed deposits of a subsidiary company (Note 19);
(b) personal guarantee by Dato' Hussian @ Rizal bin A. Rahman, a Director of the Company; and
(c) corporate guarantee by the Company.
The term loan is secured by the following:
(a) Charge over the Company's building (Note 12); and
(b) joint and several guaranteed by Dato' Hussian @ Rizal bin A. Rahman and Derrick Chia Kah Wai, the Directors of the Company.
The effective interest rates of the Group for the above facilities other than finance leases are as follows:
|
|
|
Group |
||
|
|
|
2020 |
|
2019 |
|
|
|
% |
|
% |
|
|
|
|
|
|
|
Bankers' acceptance |
|
4.90-6.30 |
|
6.10-6.53 |
|
Term loan |
|
2.25 |
|
3.30 |
|
|
|
|
|
|
The maturity of borrowings (excluding finance leases) is as follows:
|
|
|
Group |
||
|
|
|
2020 |
|
2019 |
|
|
|
£ |
|
£ |
|
|
|
|
|
|
|
Within one year |
|
2,967,482 |
|
3,161,178 |
|
Between one to two years |
|
8,169 |
|
8,229 |
|
Between two to five years |
|
18,081 |
|
8,877 |
|
More than five years |
|
206,596 |
|
248,479 |
|
|
|
3,200,328 |
|
3,426,763 |
|
|
|
|
|
|
Other information on financial risks of borrowings are disclosed in Note 3.
26. TRADE AND OTHER PAYABLES
|
|
Group |
|
Company |
||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|
|
£ |
|
£ |
|
£ |
|
£ |
|
Trade payables |
|
|
|
|
|
|
|
|
- Third parties |
1,125,242 |
|
1,266,150 |
|
- |
|
- |
|
|
|
|
|
|
|
|
|
|
Other payables |
|
|
|
|
|
|
|
|
- Deposits |
306,655 |
|
566,875 |
|
- |
|
- |
|
- Accruals |
1,556,107 |
|
2,035,539 |
|
- |
|
4,262 |
|
- Sundry payables |
1,620,850 |
|
2,315,431 |
|
|
|
1,858 |
|
- Services tax output |
7,100 |
|
3,068 |
|
2,900 |
|
- |
|
Amount due to subsidiary companies |
- |
|
- |
|
195,087 |
|
41,480 |
|
|
3,490,712 |
|
4,920,913 |
|
197,987 |
|
47,600 |
|
|
|
|
|
|
|
|
|
|
Total trade and other payables |
4,615,954 |
|
6,187,063 |
|
197,987 |
|
47,600 |
|
Add: Amount due to Directors |
110,991 |
|
107,827 |
|
108,415 |
|
105,197 |
|
Add: Loans and borrowings (Note 25) |
3,200,328 |
|
3,426,763 |
|
- |
|
- |
|
Total financial liabilities carried at |
|
|
|
|
|
|
|
|
amortised costs |
7,927,273 |
|
9,721,653 |
|
306,402 |
|
152,797 |
|
|
|
|
|
|
|
|
|
(a) The Group's normal trade credit terms range from 30 to 90 days (2019: 30 to 90 days).
(b) Other payables are non-interest bearing. Other payables are normally settled on an average terms of 60 days (201 9 : 60 days).
27. AMOUNT DUE TO DIRECTORS
|
|
Group |
|
Company |
||||
|
|
2020 |
|
2019 |
|
2020 |
|
2019 |
|
|
£ |
|
£ |
|
£ |
|
£ |
|
Current |
|
|
|
|
|
|
|
|
Dato' Hussian @ |
|
|
|
|
|
|
|
|
Rizal bin A. Rahman |
31,691 |
|
13,927 |
|
29,115 |
|
11,297 |
|
Derrick Chia Kah Wai |
72,000 |
|
72,000 |
|
72,000 |
|
72,000 |
|
Seah Boon Chin |
7,300 |
|
21,900 |
|
7,300 |
|
21,900 |
|
|
110,991 |
|
107,827 |
|
108,415 |
|
105,197 |
|
Total amount due to |
|
|
|
|
|
|
|
|
Directors |
110,991 |
|
107,827 |
|
108,415 |
|
105,197 |
|
|
|
|
|
|
|
|
|
These are unsecured, interest free and repayable on demand.
28. RECONCILIATION OF PROFIT BEFORE TAX TO CASH GENERATED FROM OPERATIONS
|
|
Group |
||
|
|
2020 |
|
2019 |
|
|
|
|
|
|
Cash flow from operating activities |
|
|
|
|
Profit before tax |
2,257,536 |
|
1,980,672 |
|
|
|
|
|
|
Adjustments for: |
|
|
|
|
Amortisation of intangible assets |
68,595 |
|
69,897 |
|
Amortisation of right-of-use assets |
127,958 |
|
109,067 |
|
Bad debt written off |
16,888 |
|
- |
|
Depreciation of property, plant and equipment |
149,028 |
|
151,255 |
|
Gain on disposal of subsidiary company |
- |
|
(1,105,535) |
|
Gain on disposal of property, plant and equipment |
- |
|
(779) |
|
Loss on foreign exchange - unrealised |
- |
|
301 |
|
Impairment investment in associate |
- |
|
69,941 |
|
Impairment loss on goodwill |
- |
|
4,130 |
|
Interest expenses |
206,541 |
|
287,587 |
|
Inventories written off |
2,025 |
|
351 |
|
Interest income |
(86,172) |
|
(97,617) |
|
Property, plant and equipment written off |
- |
|
7,657 |
|
Share of profit in associated |
- |
|
(22,684) |
|
Waiver of debts |
- |
|
(34,692) |
|
Operating profit before working capital changes |
2,742,399 |
|
1,419,551 |
|
|
Group |
||
|
|
2020 |
|
2019 |
|
|
|
|
|
|
(Increase) in inventories |
(2,067,095) |
|
(367,596) |
|
Increase in receivables |
2,180,259 |
|
(662,199) |
|
Increase in amount due to Directors & Shareholder |
3,164 |
|
142,023 |
|
Amount owing to/by related company |
(76,488) |
|
(130,353) |
|
Increase in payables |
(1,559,177) |
|
1,026,793 |
|
Cash generated from operations |
1,223,062 |
|
1,428,219 |
|
|
Company |
||
|
|
2020 |
|
2019 |
|
|
|
|
|
|
Cash flow from operating activities |
|
|
|
|
|
|
|
|
|
Loss before tax |
(146,463) |
|
(153,200) |
|
|
|
|
|
|
Adjustments for: |
|
|
|
|
Loss on foreign exchange-unrealised |
- |
|
2,361 |
|
Waiver of debts |
- |
|
(19,238) |
|
Operating profit/(loss) before working capital changes |
(146,463) |
|
(170,077) |
|
|
|
|
|
|
Increase in trade and other receivable |
(18) |
|
- |
|
(Decrease)/Increase in payables |
(3,220) |
|
(3,551) |
|
Increase in amount due to Directors |
3,218 |
|
(14,807) |
|
Decrease in amount due from subsidiary company |
153,607 |
|
188,080 |
|
Cash depleted in operations |
7,124 |
|
(355) |
|
|
|
|
|
29. RELATED PARTY TRANSACTIONS
At the Statement of Financial Position date, the Group owed the Directors £110,991 (2019: £107,827), the Company owed the Directors £108,415 (2019: £105,197), the Company owed MobilityOne Sdn. Bhd. £195,087 (2019: £41,480), M1 Pay Sdn. Bhd. owed MobilityOne Sdn. Bhd. £139,603 (2019: £331,376), and MobilityOne Sdn. Bhd. owed One Tranzact Sdn. Bhd. £982,789 (2019: £997,176). The amounts owing to or from the subsidiary companies and related parties are repayable on demand and are interest free.
In 2020, MobilityOne Sdn Bhd continued to rent an office in Sabah, Malaysia from LMS Digital Sdn Bhd, a company related to a Director (Dato' Hussian @ Rizal bin A. Rahman) for RM2,500 (c. £460) a month.
On 27 December 2019, MBP Solutions Sdn Bhd (a subsidiary of TFP Solutions Berhad has been appointed as MobilityOne Sdn Bhd's agency/reseller. Dato' Hussian @ Rizal bin A. Rahman is a director and shareholder of TFP Solutions Berhad.
30. ULTIMATE CONTROLLING PARTY
In the opinion of the Directors, as at 31 December 2020, the ultimate controlling party in the Company is Dato's Hussain @ Rizal bin A. Rahman by virtue of his shareholding.
31. CONTINGENT LIABILITIES
The Group has the following contingent liabilities:
|
|
|
Group |
||
|
|
|
2020 |
|
2019 |
|
|
|
£ |
|
£ |
|
Limited of guarantees |
|
|
|
|
|
Corporate guarantee given to a licensed bank by the Company |
|
|
|
|
|
for credit facilities granted to a subsidiary company |
|
3,843,072 |
|
3,924,121 |
|
|
|
|
|
|
|
Amount utilised |
|
|
|
|
|
Banker's guarantees in favour of third parties |
|
533,082 |
|
544,324 |
|
|
|
|
|
|
32. SHARE BASED PAYMEN TS
During the year ended 31 December 2020, the Company did not grant any new share option to directors and employees of the Group. No charge was made for the share options of 10,600,000 shares in 2014 as it was not considered to be material.
The fair value of the share options granted in 2014 was calculated using Black-Scholes model assuming the inputs shown below:
|
Grant date |
|
5 December 2014 |
|
Share price at grant date |
|
1.5p |
|
Exercise price |
|
2.5p |
|
Option life in years |
|
10 years |
|
Risk free rate |
|
4.24% |
|
Expected volatility |
|
40% |
|
Expected dividend yield |
|
0% |
|
Fair value of options |
|
1p |
Share options of 2,000,000 shares had lapsed due to resignation of employees and no option has been exercised.
33. SIGNIFICANT EVENT
Outbreak of coronavirus ("COVID-19") pandemic
During the financial year ended 31 December 2020, the world was impacted by the COVID-19 pandemic which resulted in national lockdowns across the world in order to stop the spreading of COVID-19. As a result, the Group implemented all the standard operating procedures recommended by the Ministry of Health in order to prevent the spreading of COVID-19.
The Directors have assessed the overall impact of the COVID-19 pandemic on the Group's and the Company's operations, financial performance and cash flows. In this regard, the Directors have concluded that there is no material adverse effect on the Group's and the Company's financial results for the year ended 31 December 2020.
The Directors have prepared the financial results for the year ended 31 December 2020 having considered the impact of COVID-19 and the current economic environment. The Directors continue to believe that it is appropriate to adopt the going concern basis of accounting in preparing the financial results for the year ended 31 December 2020.
34. SUBSEQUENT EVENTS
(a) On 26 February 2021, MobilityOne Sdn Bhd ("the Purchaser") had entered into a Sale and Purchase Agreement with Azlan Shah Bin Jaffril and Anil Kumar Chigurupati ("the Vendors") to acquire 4,505,000 ordinary shares representing 50% equity interest in OneTransfer Remittance Sdn. Bhd. ("the Sale Shares") for a total consideration of RM3,000,000.
The acquisition was completed on 7 April 2021 and OneTransfer Remittance Sdn. Bhd. is now a wholly owned subsidiary of MobilityOne Sdn Bhd.
(b) On 10 December 2020, MobilityOne Sdn Bhd ("the Purchaser") had entered into a conditional Sale and Purchase Agreement ("SPA") with Yusofgany Bin Habeeb Rahman and Marina Binti Mohd Mokhtar ("the Vendors") to acquire 500,000 ordinary shares representing 100% equity interest in Tanjung Pinang Resources Sdn. Bhd. for a total consideration of RM300,000. A deposit of RM15,000 ("the Deposit") was paid to the Vendors upon the signing of the SPA. The acquisition was incomplete at the end of the financial year.
On 21 April 2021, MobilityOne Sdn Bhd entered into an agreement with the Vendors to terminate the acquisition and the Deposit has been refunded.
(c) On 26 April 2021, M1 Merchant Sdn. Bhd., a 60% owned subsidiary of MobilityOne Sdn Bhd had increased its paid-up capital from RM10 to RM300,000. MobilityOne Sdn Bhd has subscribed for an additional 179,994 ordinary shares of RM1 each in M1 Merchant Sdn. Bhd. for a total cash consideration of RM179,994. Consequently, M1 Merchant Sdn. Bhd. remains as a 60% owned subsidiary of MobilityOne Sdn Bhd.
RNS may use your IP address to confirm compliance with the terms and conditions, to analyse how you engage with the information contained in this communication, and to share such analysis on an anonymised basis with others as part of our commercial services. For further information about how RNS and the London Stock Exchange use the personal data you provide us, please see our Privacy Policy.
Latest directors dealings
- 45 minutes ago Zigup
- 1 hour ago Primorus Investments
- 5 hours ago Optima Health
- 5 hours ago Seeing Machines Ltd. NPV (DI)
- 5 hours ago Safestore Holdings