Interim Results for the 6m ended 30 Sept 2021

RNS Number : 0382X
UniVision Engineering Ltd
30 December 2021
 

30 December 2021

 

The information contained within this announcement is deemed by the Company to constitute inside information stipulated under the Market Abuse Regulation (EU) No. 596/2014 (as in force in the United Kingdom pursuant to the European Union (Withdrawal) Act 2018).  Upon the publication of this announcement via the Regulatory Information Service, this inside information is now considered to be in the public domain.

 

UniVision Engineering Limited

("UniVision" or the "Company" or the "Group")

Interim Results

For the Six Months Ended 30 September 2021

 

 

UniVision (AIM: UVEL), the Hong Kong based Group whose principal activities are the supply, design, installation and maintenance of closed-circuit television and surveillance systems, and the sale of security related products, is pleased to announce its unaudited interim results for the six months ended 30 September 2021. 

 

 

 

 

For further information visit www.uvel.com or contact:

 

UniVision Engineering Limited

Tel: +852 2389 3256

Stephen Koo, Chairman 

www.uvel.com

 

Danny Kwok Fai Yip, Finance Director

 

Nicholas Lyth, Non-Executive Director

Ivor Shrago, Non-Executive Director

 

Tel: +44 (0)7769 906686

Tel: +44 (0) 7900251 925

 

SPARK Advisory Partners Limited 

(Nominated Adviser) 

Tel: +44 (0)20 3368 3551 

Mark Brady / Neil Baldwin

www.sparkadvisorypartners.com

 

 

SI Capital Limited

(Broker)

Tel:  +44 (0)1483 413500

www.sicapital.co.uk

Nick Emerson

 

 

 

  CHAIRMAN'S STATEMENT

 

 

INTRODUCTION

 

Though the Company is not engaged in an industry seriously affected by COVID-19, the pandemic together with other factors described below have caused delays to projects and held up billing to customers and respective certifications. The Board remains cautious about the Group's business in the second half of the financial year. 

 

 

THE MAJOR CONTRACT WITH MTRC

 

The major contract with Mass Transit Railway Corporation ("MTRC") was awarded May 2017 and had an initial value of HK$389.4m. Under the contract, the Group provides replacement work on Closed-Circuit Television (CCTV) systems and installs a unified IP-based, digital CCTV system for numerous railway lines in Hong Kong. With further agreed orders of HK$100.2m since May 2017, the total value of the Major Contract is now HK$489.7m. Following the additional orders and supplementary agreements added, the Board anticipates that the expected date for completion of contract works is July 2024. 

 

The contract was in the installation stage during the current financial period. Due to the persistence of the pandemic project progress has been affected. During the period under review, one major sub-contractor who performed the installation works for a railway line, has been in dispute with the Company over the value of certain work. The Company believes the sub-contractor has under-performed tasks, which has caused delays. 

 

Since the key network equipment for the contract has now changed, the Company is required to purchase a large amount of new equipment from a separate supplier. Cash resources are required to purchase the new equipment, it also requires time and manpower to check with MTRC for matching, replacement and compatibility with the existing equipment. To cope with this challenge, the Company has deployed resources for the outstanding work.

 

The Company has sourced additional subcontractors to perform the installation works in place of the original installer. The installation work was relatively more labour intensive than originally anticipated. For cost effectiveness, the Company has agreed with MTRC that it can use its resources for the low margin installation works. Nevertheless, the Company also intends to organise its own workforce to perform the project.   

 

As stated above, the dispute with the one major subcontractor and its unsatisfactory performance has affected the progress of installation works. Further, the change of key network equipment caused additional delays. These factors adversely affected the process of certification and has led to slow billing to MTRC. This is the primary reason for the significant increase in Contract Assets. 

 

The Company has invoiced, in total, HK$184.5m to MTRC up to 30 September 2021. This leaves a further value of HK$305.2m over the remaining years of the contract, assuming no further additions to the work. The gross valuation of certified works on the Major Contract was HK$212m up to 30 June 2021.

   

The Hongkong and Shanghai Banking Corporation ("HSBC"), the Group's major bank, has provided a trade finance facility and an invoice discounting/factoring facility. These facilities are crucial to provide additional working capital for delivery of the Major Contract and other sizeable projects. The Board closely monitors the Company's status of working capital. 

 

 

FINANCIAL REVIEW

 

The profit attributable to the equity holders of the Company is approximately £0.14m (H1 2020: £0.39m). In the six months period under review, revenue for the Group increased by 34% to HK$53.5m (H1 2020: HK$39.9m). The increase in revenue was mainly contributed from construction contract income which increased of HK$21.6m to HK$50.5m (H1 2020: $28.9m).

 

The increase was largely due to numerous jobs completing and associated project income being realised during the reporting period and the installation works carried out for the Major Contract.

 

Income from the maintenance business fell 68% to HK$2.9m (H1 2020: $8.9m) since the Company ceased to provide maintenance services for the network of CCTV and public address systems on seven railway lines in Hong Kong to MTRC from April 2021. Due to expected timely disputes with MTRC on the final account of last maintenance contract ended 31 December 2020 and the three months' extended contract ended 31 March 2021, an impairment loss for provision for unbilled receivable was made. Total amount of HK$6.8m as presented in the Statement of Comprehensive Income as other loss.

 

Gross profit margin in the construction business rose from 23% to 30.5%. This was mainly due to numerous jobs completed and recognised project income during the reporting period.

 

The change of key network equipment for the Major Contract, together with the disputes with a subcontractor for installation works have caused delays in the process of the project and led to slow billing to MTRC for certification. These are the key reasons for significant increase of HK$40.6m on Contract Assets to HK$107.8m (H1 2020: HK$67.2m).

 

Administration expenses for the period decreased by 7% to HK$7.6m (H1 2020: HK$8.2m). This was mainly caused by effective cost control on rental expenses and repairs and maintenance expenses.

 

To manage the execution of the Major Contract, the Company has employed professional and technical staff, including a number of system design and networks engineers. The number of staff was 76 as at 30 September 2021 (H1 2020: 78). 

 

Finance costs increased to HK$827k (2020: HK$378k) as a result of increased adoption of trade finance and creation of new term loans. During the reporting period, the Company raised new term loans from HSBC with amount HK$23.9m of which HK$10m is for financing the deposit placed for a life insurance policy as additional security for the banking facility. The Company is required to pay the principal and interest monthly. The interest payable for trade finance and factoring were charged at the bank's Hong Kong Dollars Best Lending Rate, currently 5% per annum.

 

The profit attributable to the equity holders of the Company for the period is HK$1.5m (2020 underlying profit: HK$1.8m). Profit before interest and income tax from operations during the period was HK$2.3m (H1 2020: HK$4.2m).

 

During the period under review, the relative strength of HK$ at the period-end has led to a 2.1% appreciation in the GBP reporting amount in the Statement of Financial Position. It is also the reason for the significant gain of £181k (H1 2020: loss £329k) on exchange differences arising on the translation. All figures in GBP in the Financial Statements have therefore needed to be adjusted for comparative purposes. The financial data is also presented in HK$ to provide a comparison with the comparative figures in 2020 that were unaffected by exchange rate fluctuations.

 

 

BUSINESS REVIEW

 

Markets

 

The CCTV surveillance market is growing rapidly with increasing demand for digital and intelligent video products. The Company anticipates more business opportunities in government infrastructure and public security projects. There is also increasing demand for wireless system such as 5G network for video surveillance to enhance public safety and security.

 

The Board believes that the Major Contract should allow UniVision to market its brand to the customers of similar systems outside Hong Kong. The Group is now exploring the opportunity of developing the overseas market by tendering prospective projects. 

 

The Company now actively participates in other market segments, such as provision of UPS (Uninterrupted Power Supply), to strengthen business growth in the Group.

 

 

Business

 

Under the Major Contract, the Company is a network service provider in the application of CCTV systems. By acquiring skills and training in networking and wireless technology area and software skills for video analytics and facial recognition applications to customisation and localisation for our clients.

 

The Company keeps moving forward in the CCTV segment and gradually towards the safe city concept by introducing video-based analytics to big data AI processing. The Board always explores and seeks to capture the business opportunity in other business, particularly in the Electrical and Mechanical ("E&M') business.

 

 

Customers

 

MTR Corporation is the Company's largest customer in this financial period with the implementation of the Major Contract. The Company is on the list of Approved Specialist Contractors for Public Works under the category "Video Electronics Installation". As such,  Electrical and Mechanical Services Department ("EMSD"), Hong Kong Police Force ("HKPF") and Correctional Services Department ("CSD") of the Hong Kong Government also provided another source for business income.

 

In particular, with our successful deployment of Video Analytic System for the first Smart Prison in Hong Kong, the Company would anticipate more business opportunities with "CSD" in other potential projects. 

 

 

PROSPECTS

 

The Government has announced new infrastructure projects including the new railway lines and urban development in northern territories. Those projects will include large scale CCTV systems for safety protection. With our technical expertise and project experience in the security industry, the Company has a competitive advantage to tender these potential projects.

 

Finally, on behalf of the Board, I would like to thank our customers, suppliers, sub-contractors, bankers and shareholders for their continued support of UniVision. I would also like to express my gratitude to the management team and all staff for their continued support, contribution and dedication to the Group.

 

 

MR. STEPHEN SIN MO KOO

EXECUTIVE CHAIRMAN

 

29 December 2021

 

 

UniVision Engineering Limited

Statements of Comprehensive Income (Unaudited)

For the six months ended 30 September 2021

 

 

For the six months ended 30 September

 

 

 

 

 

 

2021

2020

2021

2020

 

HK$'000

HK$'000

£'000

£'000

 

 

 

 

 

Revenue

53,551

39,944

4,979

4,061

Cost of sales

(36,956)

(29,668)

(3,436)

(3,016)

Gross profit

16,595

10,276

1,543

1,045

Other income

251

2,225

23

226

Other gains and losses, net

(6,825)

-

(634)

-

Selling and distribution expenses

(19)

(21)

(2)

(2)

Administrative expenses

(7,645)

(8,222)

(711)

(837)

Finance costs

(827)

(378)

(77)

(38)

 

 

 

 

 

Profit before income tax

1,530

3,880

142

394

Income tax

-

-

-

-

 

 

 

 

 

Profit for the period

1,530

3,880

142

394

 

 

 

 

 

Other comprehensive income/(loss):

 

 

 

 

Exchange differences arising on translation of foreign operations

-

-

181

(329)

Total comprehensive income for the period

1,530

3,880

323

65

 

 

 

 

 

Profit attributable to:

 

 

 

 

 

 

 

 

 

  Equity shareholders of the Company

1,530

3,880

142

394

 

1,530

3,880

142

394

 

 

 

 

 

Total comprehensive income attributable

 

 

 

 

  Equity shareholders of the Company

1,530

3,880

323

65

 

1,530

3,880

323

65

 

 

 

 

 

 

 

 

 

 

Earnings per share - Basic and Diluted

HK Cents

HK Cents

Pence

Pence

  Basic

0.3987

1.0112

0.0371

0.1028

  Diluted

0.3987

1.0112

0.0371

0.1028

 

 

UniVision Engineering Limited

Statements of Financial Position (Unaudited)

As at 30 September 2021

 

 

For the six months ended 30 September

 

 

 

 

 

 

2021

2020

2021

2020

 

HK$'000

HK$'000

£'000

£'000

ASSETS

 

 

 

 

Non-current assets

 

 

 

 

Plant and equipment

1,169

1,253

112

126

Right-of use assets

3,711

1,003

355

100

Deposit paid for life insurance policy

19,422

9,171

1,857

919

Amounts due from related companies

30,205

30,385

2,888

3,046

Prepayments

420

626

40

63

Total non-current assets

54,927

42,438

5,252

4,254

 

 

 

 

 

Current assets

 

 

 

 

Inventories

33,956

10,911

3,247

1,094

Trade and other receivables

14,225

19,832

1,360

1,988

Contract assets

107,851

67,181

10,313

6,735

Restricted bank deposits

170

-

16

-

Cash and bank balances

(4,253)

2,967

(406)

297

Total current assets

151,949

100,891

14,530

10,114

Total assets

206,876

143,329

19,782

14,368

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

Current liabilities

 

 

 

 

Trade and other payables

65,897

34,045

6,299

3,413

Bank loans

28,556

6,552

2,731

657

Contract liabilities

16,738

12,122

1,600

1,215

Lease liabilities

3,564

922

341

92

Total current liabilities

114,755

53,641

10,971

5,377

 

 

 

 

 

Non-current liability

 

 

 

 

Lease liabilities

200

140

19

14

Amount due to a related company

4,200

4,200

402

421

Total non-current liabilities

4,400

4,340

421

435

Total liabilities

119,155

57,981

11,392

5,812

 

 

 

 

 

 

 

 

 

2021

2020

2021

2020

 

HK$'000

HK$'000

£'000

£'000

 

 

 

 

 

Capital and reserves

 

 

 

 

Share capital

55,034

55,034

3,890

3,890

 

 

 

 

 

Reserves

32,687

30,314

4,500

4,666

Total equity

87,721

85,348

8,390

8,556

Total liabilities and equity

206,876

143,329

19,782

14,368

 

 

 

UniVision Engineering Limited

Statements of Changes in Equity (Unaudited)

in £ '000

 

 

Share capital

Retained earnings

Special capital Reserve "A"

Special capital Reserve "B"

Translation reserve

Total equity

 

£'000

£'000

£'000

£'000

£'000

£'000

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 Apr 2020

3,891

2,451

156

143

2,065

8,706

Profit for the year

-

563

-

-

-

563

Other comprehensive income

 

 

 

 

 

 

Exchange difference arising on translation of financial statements

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(901)

 

 

(901)

Total comprehensive income

-

563

-

-

(901)

(338)

Dividend paid

-

(208)

-

-

-

(208)

Balance at 31 Mar 2021

3,891

2,806

156

143

1,164

8,160

 

 

 

 

 

 

 

Profit for the six months ended 30 Sep 2021

-

142

-

-

-

142

Other comprehensive income

 

 

 

 

 

 

Exchange difference arising on translation of foreign operations

-

-

-

-

181

181

Total comprehensive income

-

142

-

-

181

323

Dividend declared

-

(93)

-

-

-

(93)

Balance at 30 Sep 2021

3,891

2,855

156

143

1,345

8,390

 

 

 

UniVision Engineering Limited

Statements of Changes in Equity (Un-audited)

in HK$'000

 

 

Share capital

Retained earnings

Special capital Reserve "A"

Special capital Reserve "B"

Total equity

 

HK$'000

HK$'000

HK$'000

HK$'000

HK$'000

 

 

 

 

 

 

 

 

 

 

 

 

Balance at 1 April 2020

55,034

24,356

2,181

2,007

83,578

Profit for the year

-

5,720

-

-

5,720

Total comprehensive income

-

5,720

-

-

5,720

Dividend paid

-

(2,110)

-

-

(2,110)

Balance at 31 Mar 2021

55,034

27,966

2,181

2,007

87,188

 

 

 

 

 

 

Profit for the six months ended 30 Sep 2021

-

1,530

-

-

1,530

Total comprehensive income

-

1,530

-

-

1,530

Dividend declared

-

(997)

-

-

(997)

Balance at 30 Sep 2021

55,034

28,499

2,181

2,007

87,721

 

 

UniVision Engineering Limited

Statements of Cash Flows (Un-audited)

For the six months ended 30 September 2021

 

 

 

For the six months ended 30 September

 

 

2021

2020

2021

2020

 

 

HK$'000

HK$'000

£'000

£'000

CASH FLOW FROM OPERATING ACTIVITIES

 

 

 

 

Profit before income tax

1,530

3,880

142

394

 

Adjustments for:

 

 

 

 

 

Interest income

(249)

(1)

(23)

-

 

Depreciation of plant and equipment

284

288

26

29

 

Depreciation of right-of use assets

719

1,059

67

108

 

Interest expense on bills payable and factoring

464

255

43

26

 

Interest expense on bank borrowings

297

81

28

8

 

Interest on lease liabilities

67

42

6

4

 

Impairment loss recognised on other receivables

6,819

-

634

-

 

Operating cash flows before working capital changes

9,931

5,604

923

569

 

Changes in operating assets and liabilities:

 

 

 

 

Inventories

(17,030)

(982)

(1,583)

(59)

 

Other deposit received

1,000

-

93

-

 

Trade and other receivables

928

2,260

86

315

 

Contract assets

(24,493)

(7,246)

(2,277)

(492)

 

Amount due from related companies

1,323

(70)

91

(7)

 

Contract liabilities

(62)

(516)

(6)

(101)

 

Trade and other payables

10,442

(3,665)

971

(486)

 

Net cash used in operating activities

(17,961)

(4,615)

(1,702)

(261)

 

 

 

 

CASH FLOWS FROM INVESTING ACTIVITIES

 

 

 

 

Interest received

249

1

23

-

 

Purchase of plant and equipment

(395)

(244)

(37)

(20)

 

Decrease in pledged deposits

-

2,890

-

301

 

Deposit placed for a life insurance policy

(10,206)

(130)

(949)

(13)

 

Net cash (used in)/generated from investing activities

(10,352)

2,517

(963)

268

CASH FLOWS FROM FINANCING ACTIVITIES

 

 

 

 

Interest expense on bills payable and factoring

(464)

(255)

(43)

(26)

 

Interest expense on bank borrowings

(297)

(81)

(28)

(8)

 

New bank loans raised

23,912

-

2,224

-

 

Repayment of bank loans

(1,355)

-

(126)

-

 

Capital element of lease liabilities paid

(707)

(1,077)

(66)

(109)

 

Interest element of lease liabilities paid

(67)

(42)

(6)

(4)

 

Net cash generated from/(used in) financing activities

21,022

(1,455)

1,955

(147)

 

 

 

 

 

 

 

 

NET DECREASE IN CASH AND CASH EQUIVALENTS

(7,291)

(3,553)

(710)

(140)

 

 

 

 

 

 

EFFECT OF FOREIGN EXCHANGES RATE CHANGES, NET

-

-

19

(242)

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD

3,038

6,520

284

679

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS AT END OF PERIOD

(4,253)

2,967

(407)

297

 

 

Notes to the Interim financial statements for the six months ended 30 September 2021

 

1.  Basis of preparation

 

2.  Earnings per share

 

There were no potential dilutive instruments at either financial period end.

 

3.  Interim report

 

This information is provided by RNS, the news service of the London Stock Exchange. RNS is approved by the Financial Conduct Authority to act as a Primary Information Provider in the United Kingdom. Terms and conditions relating to the use and distribution of this information may apply. For further information, please contact rns@lseg.com or visit www.rns.com.

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.
 
END
 
 
IR DKKBDOBDKOBN
UK 100

Latest directors dealings