STATS ChipPAC Ltd. Reg No.: D

Similar documents
STATS ChipPAC Ltd. Reg No.: D

STATS ChipPAC Ltd. Reg No.: D

STATS ChipPAC Ltd. Reg No.: D

STATS ChipPAC Reports First Quarter 2012 Results

STATS ChipPAC Reports Fourth Quarter and Full Year 2014 Results

STATS ChipPAC Reports Third Quarter 2014 Results

STATS ChipPAC Reports First Quarter 2015 Results

APPENDIX 7.2. Financial Statements And Dividend Announcement Cross-referenced from Rule 705

Revenue 177, ,508 (36.9) 421, ,493 (23.6) Cost of sales (137,070) (231,070) (40.7) (330,328) (452,291) (27.0)

DRAGON GROUP INTERNATIONAL LIMITED Company Regn. No C (Incorporated in the Republic of Singapore)

Half Year Financial Statement And Dividend Announcement 30/09/2016

Second Quarter and Six Months Ended 30 June 2013 Financial Statement and Dividend Announcement

UNAUDITED HALF-YEAR FINANCIAL STATEMENTS FOR THE SIX MONTHS ENDED 31 MARCH 2018

Half Year Financial Statements Announcement for the financial period ended 31 January 2018

Share of results of associates 1, % Profit before taxation 13,654 11,567 18%

Design Studio Group Ltd. 1 st Quarter Financial Statements And Dividend Announcement For The Period Ended 31 March 2017

8TELECOM INTERNATIONAL HOLDINGS CO. LTD. (Registration No ) (Incorporated in Bermuda)

An income statement (for the group), together with a comparative statement for the corresponding period of the immediately preceding financial year

CHARISMA ENERGY SERVICES LIMITED (Company Registration No D)

OLAM INTERNATIONAL LIMITED

PART 1 INFORMATION REQUIRED FOR ANNOUNCEMENTS OF QUARTERLY (Q1, Q2 & Q3), HALF-YEAR AND FULL YEAR

THIRD QUARTER FINANCIAL STATEMENT AND DIVIDEND ANNOUNCEMENT FOR THE PERIOD ENDED 31 MARCH 2018

First Quarter Ended 31 March 2017 Financial Statement and Dividend Announcement

Southern Packaging Group Limited

STRACO CORPORATION LIMITED Company Registration No.: R (Incorporated in Singapore)

Third Quarter Financial Statement And Related Announcement for the Quarter Ended 30 September 2016

FIRST QUARTER FINANCIAL STATEMENT AND DIVIDEND ANNOUNCEMENT FOR THE PERIOD ENDED 30 SEPTEMBER 2018

PNE INDUSTRIES LTD (Company registration no R)

Unaudited Full Year Financial Statement and Dividend Announcement for the year ended 31 December 2017

Group Net profit included the following: 1Q18 1Q17 $'000 $'000

Design Studio Group Ltd. 4 th Quarter and Full Year Financial Statements And Dividend Announcement For The Period/ Year Ended 31 December 2015

CSE GLOBAL LIMITED (Co. Reg. No D)

GAYLIN HOLDINGS LIMITED (Registration Number: M)

OLAM INTERNATIONAL LIMITED

Unaudited Full Year Financial Statement for the Year Ended 31/12/2016

2ND QUARTER ENDED 2ND QUARTER ENDED

ROTARY ENGINEERING LIMITED

Revenue 19,128 17,569 9 Cost of sales (17,011) (14,398) 18 Gross Profit 2,117 3,171 (33)

First Quarter Ended 31 March 2018 Financial Statement and Dividend Announcement

Results For The Financial Period Ended 30 September 2017 Unaudited Financial Statements and Dividend Announcement

Full Year Financial Statements Announcement for the financial year ended 31 July 2018

Hotel operations and management 35,532 35,281 1% Rental income from investment properties 1 4,901 3,468 41% Total revenue 40,433 38,749 4%

GAYLIN HOLDINGS LIMITED (Registration Number: M)

First Quarter & Three Months Financial Statement And Related Announcement

NERA TELECOMMUNICATIONS LTD (Co. Reg. No R)

(Loss) / profit for the period attributable to : Owners of the parent (1,769) 1,662 nm Non-controlling interests (112) (43) 160.

Profit for the year attributable to : Owners of the Company 146 4,240 (96.6) Non-controlling interests (133) (73) ,167 (99.

RAFFLES MEDICAL GROUP LTD (Co Reg No: K)

Swee Hong Limited. Second Quarter and Half Year. Unaudited Financial Statement. for the period ended

ROTARY ENGINEERING LIMITED

Incorporated in the Cayman Islands on 14 July Full Year Financial Statement and Dividend Announcement for the Period Ended 31 December 2014

UNAUDITED FULL YEAR FINANCIAL STATEMENTS AND DIVIDEND ANNOUNCEMENT FOR THE YEAR ENDED 31 MARCH 2009

Other income % % 37,789 36,753 3% 76,584 74,596 3%

UNAUDITED THIRD QUARTER AND NINE MONTHS FY2017 FINANCIAL STATEMENT AND DIVIDEND ANNOUNCEMENT

Second Quarter Financial Statement & Dividend Announcement for the Period Ended 30 June 2017

Soup Restaurant Group Limited

PART 1 INFORMATION REQUIRED FOR ANNOUNCEMENTS OF QUARTERLY (Q1, Q2 & Q3), HALF-YEAR AND FULL YEAR RESULTS

RAFFLES EDUCATION CORPORATION LIMITED Company registration Number: N

FULL YEAR FINANCIAL STATEMENT AND DIVIDEND ANNOUNCEMENT FOR THE YEAR ENDED 31 DECEMBER 2014

8TELECOM INTERNATIONAL HOLDINGS CO. LTD. (Registration No ) (Incorporated in Bermuda)

First Quarter Financial Statement Announcement for the Period Ended 31 March 2015

The Directors of Plastoform Holdings Limited wish to announce the following unaudited results of the Group for full year ended 31 December 2017.

(Company Registration No.: Z)

Second Quarter and Half Year Financial Statement and Dividend Announcement for the Financial Period ended 30 September 2018

2009 Fourth Quarter and Full Year Financial Statement Announcement

(Loss) / profit for the year attributable to : Owners of the parent (7,893) 2,012 nm Non-controlling interests (327) (128) 155.

UPP HOLDINGS LIMITED (Company Registration No.: M)

Results For Third Quarter Financial Period Ended 30 September 2018 Unaudited Financial Statements and Dividend Announcement

CHUAN HUP HOLDINGS LIMITED (Company Registration No.: R)

Ellipsiz Ltd (Co. Reg. No R) and its subsidiaries

PART I INFORMATION REQUIRED FOR ANNOUNCEMENTS OF QUARTERLY (Q1, Q2 & Q3), HALF-YEAR AND FULL YEAR RESULTS.

OLAM INTERNATIONAL LIMITED

UNAUDITED FINANCIAL STATEMENTS AND DIVIDEND ANNOUNCEMENT FOR THE HALF YEAR ENDED 30 JUNE 2015 ( 1H2015 )

UNAUDITED FINANCIAL STATEMENTS AND DIVIDEND ANNOUNCEMENT FOR THE THIRD QUARTER AND NINE MONTHS ENDED 31 DECEMBER 2016

COSMOSTEEL HOLDINGS LIMITED Co. Reg. No Z

Revenue Note 1 37,237 39,171 (5)

Full Year Financial Statement and Dividend Announcement

Brook Crompton Holdings Ltd. Unaudited Second Quarter Financial Statement And Dividend Announcement For The Six Months Ended 30 June 2018

ADVANCER GLOBAL LIMITED (Company Registration No W) (Incorporated in the Republic of Singapore)

RAFFLES MEDICAL GROUP LTD

ASIAMEDIC LIMITED Full Year Financial Statements Announcement for the 12 months ended 31 December 2017

USP Group Limited (Incorporated in Singapore) (Co. Reg. No: W)

STRACO CORPORATION LIMITED Company Registration No.: R (Incorporated in Singapore)

CONSOLIDATED INCOME STATEMENT

Soup Restaurant Group Limited

ROTARY ENGINEERING LIMITED

OTTO MARINE LIMITED 9 Temasek Boulevard #33-01 Suntec Tower Two, Singapore Tel: Fax: Regn No: M

PART I - INFORMATION REQUIRED FOR ANNOUNCEMENTS OF QUARTERLY (Q1, Q2 & Q3), HALF-YEAR AND FULL YEAR RESULTS

PART I - INFORMATION REQUIRED FOR ANNOUNCEMENTS OF QUARTERLY (Q1, Q2 & Q3), HALF-YEAR AND FULL YEAR RESULTS

KEONG HONG HOLDINGS LIMITED

UNAUDITED FINANCIAL STATEMENTS FOR THE QUARTER ENDED 30 JUNE 2018 ( 4Q2018 ) AND FINANCIAL YEAR ENDED 30 JUNE 2018 ( FY2018 ).

PART I - INFORMATION REQUIRED FOR ANNOUNCEMENTS OF QUARTERLY (Q1, Q2 & Q3), HALF-YEAR AND FULL YEAR RESULTS

Full Year Financial Statement and Dividend Announcement for the Year Ended 31 December 2016

OLD CHANG KEE LTD. (Company Registration No.: W) (Incorporated in the Republic of Singapore on 16 December 2004)

Second Quarter Financial Statements For the Period 30 September 2017

'Financial Statements and Related' Announcement

GAYLIN HOLDINGS LIMITED (Registration Number: M)

Hotel operations and management 1 33,678 34,030-1% 69,210 69,311 0% Rental income from investment properties 4,873 3,582 36% 9,774 7,050 39%

Unaudited Half Year Financial Statements for the Period Ended 30 June 2017

UNAUDITED FINANCIAL STATEMENTS AND DIVIDEND ANNOUNCEMENT FOR THE FIRST QUARTER ENDED 31 MARCH 2018

Transcription:

Reg No.: 199407932D FINANCIAL STATEMENTS AND RELATED ANNOUNCEMENT Financial Statements for the Three and Six Months Ended. These figures have not been audited. ( or the Company and together with its subsidiaries, the Group ) is an independent provider of a full range of semiconductor packaging design, bump, probe, assembly, test and distribution solutions. The Group is headquartered in Singapore and has manufacturing facilities in South Korea, Singapore, China, Malaysia, Thailand and Taiwan (which includes the facilities of s 52%-owned Taiwan subsidiary, Taiwan Semiconductor Corporation). markets its services through its direct sales force in the United States, South Korea, Japan, China, Singapore, Malaysia, Taiwan and Switzerland. The financial statements included in this announcement have been prepared in accordance with the Singapore Financial Reporting Standards ( FRS ). The results of operations for interim periods are not necessarily indicative of the results of operations that may be expected for any other period. Our 52-53 week fiscal year ends on the Sunday nearest and prior to 31 December. Our fiscal quarters end on a Sunday and are generally thirteen weeks in length. Our second quarter of ended on, while our first quarter of, first quarter of, second quarter of and fiscal year ended on 25 March, 27 March, and 25 December, respectively. All amounts are expressed in United States dollars unless otherwise indicated. Certain of the statements in this report are forward-looking statements, including our outlook for the three months ending 23 September, that are based on management s current views and assumptions and involve a number of risks and uncertainties which could cause actual results to differ materially. In some cases, you can identify forward-looking statements by terminology such as may, will, should, expect, plan, intend, target, anticipate, believe, estimate, predict, project, potential, continue or the negative of these terms or other comparable terminology. Factors that could cause actual results to differ include, but are not limited to, the timing and impact of the expected closure of the Thailand plant as well as the estimated associated cost for the closure; the amount of property damage and business interruption insurance claim due to flooding of the Thailand plant; the ability to shift production to other manufacturing locations, shortages in supply of key components and disruption in supply chain, general business and economic conditions and the state of the semiconductor industry; prevailing market conditions; demand for end-use applications products such as communications equipment, consumer and multi-applications and personal computers; decisions by customers to discontinue outsourcing of test and packaging services; level of competition; our reliance on a small group of principal customers; our continued success in technological innovations; pricing pressures, including declines in average selling prices; intellectual property rights disputes and litigation; our ability to control operating expenses; our substantial level of indebtedness and access to credit markets; potential impairment charges; availability of financing; changes in our product mix; our capacity utilisation; delays in acquiring or installing new equipment; limitations imposed by our financing arrangements which may limit our ability to maintain and grow our business; returns from research and development investments; changes in customer order patterns; customer credit risks; disruption of our operations; loss of key management or other personnel; defects or malfunctions in our testing equipment or packages; rescheduling or cancelling of customer orders; adverse tax and other financial consequences if the taxing authorities do not agree with our interpretation of the applicable tax laws; classification of our Company as a passive foreign investment company; our ability to develop and protect our intellectual property; changes in environmental laws and regulations; exchange rate fluctuations; regulatory approvals for further investments in our subsidiaries; majority ownership by Temasek Holdings (Private) Limited ( Temasek ) that may result in conflicting interests with Temasek and our affiliates; unsuccessful acquisitions and investments in other companies and businesses; labour union problems in South Korea; uncertainties of conducting business in China and changes in laws, policy and political instability in other countries in Asia; natural calamities and disasters, including outbreaks of epidemics and communicable diseases; and the continued trading and listing of our ordinary shares on the Singapore Exchange Securities Trading Limited ( SGX-ST ). You should not unduly rely on such statements. We do not intend, and do not assume any obligation, to update any forward-looking statements to reflect subsequent events or circumstances. 1

PART I INFORMATION REQUIRED FOR QUARTERLY (Q1, Q2, Q3), HALF-YEAR AND FULL YEAR ANNOUNCEMENTS 1(a) An income statement and statement of comprehensive income, or a statement of comprehensive income, for the Group together with a comparative statement for the corresponding period of the immediately preceding financial year. Consolidated Income Statement Three Months Ended Six Months Ended Net revenues... 422,684 426,995 812,869 836,375 Cost of revenues... (351,015) (353,342) (678,530) (693,964) Gross profit... 71,669 73,653 134,339 142,411 Operating expenses: Selling, general and administrative... 25,893 24,879 50,714 50,431 Research and development... 12,485 13,393 24,226 25,697 Write-off of debt issuance costs... 7,593 Total operating expenses... 38,378 38,272 74,940 83,721 Operating income before flood related plan charges... 33,291 35,381 59,399 58,690 Flood related plan charges. 2,720 7,316 Operating income after flood related plan charges... 30,571 35,381 52,083 58,690 Other income (expenses), net: Interest income... 436 365 877 754 Interest expense... (14,676) (15,089) (29,386) (30,154) exchange gain (loss)... (605) 4,182 (387) 3,613 of profit (loss) of associate... (196) 235 (654) 325 Other non-operating income (expenses), net... 92 34 140 118 Total other expenses, net... (14,949) (10,273) (29,410) (25,344) Income before income taxes... 15,622 25,108 22,673 33,346 Income tax expense... (4,030) (4,904) (6,482) (5,283) Net income... 11,592 20,204 16,191 28,063 Less: Net income the non-controlling interest... (2,675) (977) (4,490) (2,564) Net income... 8,917 19,227 11,701 25,499 Consolidated Statement of Comprehensive Income Three Months Ended Six Months Ended Net income... 11,592 20,204 16,191 28,063 Other comprehensive income (loss): Available-for-sale financial assets... 156 (453) Cash flow hedges... 513 (512) 10,645 4,710 translation adjustment... (1,225) (367) 1,551 1,309 Comprehensive income (loss), net of tax... (712) (723) 12,196 5,566 Total comprehensive income, net of tax... 10,880 19,481 28,387 33,629 Comprehensive income, net of tax :... 8,794 16,649 23,198 28,397 Non-controlling interest... 2,086 2,832 5,189 5,232 10,880 19,481 28,387 33,629 2

1(a) An income statement and statement of comprehensive income, or a statement of comprehensive income, for the Group together with a comparative statement for the corresponding period of the immediately preceding financial year. Net income of the Group is arrived at after charging (crediting): Three Months Ended Six Months Ended Depreciation and amortisation, including amortisation of debt issuance cost... 70,846 74,274 141,724 147,806 Allowance for doubtful debts... 343 15 579 307 Bad debts written off... 1 Write-off for stock obsolescence... 311 175 541 183 Adjustment for overprovision of tax in respect of prior years... (1,285) (632) (1,393) (6,241) (Write-back) additions for liability on unrecognised tax benefits for uncertain tax positions in respect of prior years... (847) 965 Gain on sale of property, plant and equipment... (380) (1,823) (1,116) (1,967) Flood related plan charges... 2,720 7,316 Flood related plan charges of $2.7 million in the second quarter of and $7.3 million in the first half of primarily relate to depreciation on suspended production operations and labour and other expenses to support production shift from the Thailand plant to other manufacturing locations of the Group. 3

1(b)(i) A statement of financial position (for the Company and Group), together with a comparative statement as at the end of the immediately preceding financial year. Group Company 25 December 25 December ASSETS Current assets: Cash and cash equivalents... 144,970 194,811 63,106 53,755 Financial assets, available-for-sale... 47,741 43,249 Accounts receivable, net... 253,437 223,082 87,988 83,915 Other receivables... 16,488 13,879 5,721 150 Inventories... 89,311 89,434 19,087 16,378 Short-term restricted cash... 382 58 Prepaid expenses and other current assets... 28,891 19,071 16,401 8,142 Short-term amounts due from subsidiaries... 452,860 437,963 Total current assets... 581,220 583,584 645,163 600,303 Non-current assets: Property, plant and equipment, net... 1,180,778 1,123,061 354,826 305,351 Investment in associate... 7,850 8,407 10,154 10,154 Investment in subsidiaries... 732,284 732,284 Intangible assets... 36,792 37,179 23,527 21,957 Goodwill... 405,587 405,587 Long-term restricted cash... 476 410 Prepaid expenses and other non-current assets... 3,647 5,550 558 2,171 Total non-current assets... 1,635,130 1,580,194 1,121,349 1,071,917 Total assets 2,216,350 2,163,778 1,766,512 1,672,220 LIABILITIES Current liabilities: Accounts and other payables... 168,144 132,852 18,323 13,604 Payables related to property, plant and equipment purchases... 34,566 19,864 14,946 5,498 Accrued operating expenses... 130,144 150,342 59,767 67,136 Income taxes payable... 7,517 13,344 Short-term borrowings... 23,000 20,000 23,000 20,000 Short-term amounts due to related parties... 30 28 30 28 Short-term amounts due to subsidiaries... 128,393 42,755 Total current liabilities... 363,401 336,430 244,459 149,021 Non-current liabilities: Long-term borrowings... 791,453 790,339 791,453 790,339 Deferred tax liabilities... 51,262 49,509 7,249 7,338 Other non-current liabilities... 1,323 1,805 Total non-current liabilities... 844,038 841,653 798,702 797,677 Total liabilities 1,207,439 1,178,083 1,043,161 946,698 EQUITY... 873,666 873,666 872,766 872,766 Retained earnings... 94,109 82,408 (137,140) (125,980) Other reserves... (6,484) (17,981) (12,275) (21,264) Equity equity holders of STATS ChipPAC... 961,291 938,093 723,351 725,522 Non-controlling interest... 47,620 47,602 1,008,911 985,695 723,351 725,522 Total liabilities and equity 2,216,350 2,163,778 1,766,512 1,672,220 4

1(b)(ii) In relation to the aggregate amount of the Group s borrowings and debt securities, specify the following at the end of the current financial period reported on with comparative figures as at the end of the immediately preceding financial year. 25 December Secured Unsecured Secured Unsecured (a) Repayable within 1 year... 23,000 20,000 (b) Repayable after 1 year... 791,453 790,339 814,453 810,339 As of, the Group s total debt outstanding consisted of $814.5 million of borrowings, which included $600.0 million of the Company s 7.5% Senior Notes due 2015, $200.0 million of the Company s 5.375% Senior Notes due 2016 and other long-term and short-term borrowings. (c) Details of the collaterals: The long-term debts as at and 25 December were unsecured. The Company s 7.5% Senior Notes due 2015 and 5.375% Senior Notes due 2016 are fully and unconditionally guaranteed, jointly and severally, on a senior basis, by certain subsidiaries of the Company. 5

1(c) A statement of cash flows (for the Group), together with a comparative statement for the corresponding period of the immediately preceding financial year. Three Months Ended Six Months Ended Cash Flows From Operating Activities Net income... 11,592 20,204 16,191 28,063 Adjustments to reconcile net income to net cash provided by operating activities: Income tax expense... 4,030 4,904 6,482 5,283 Depreciation and amortisation... 70,128 73,330 140,242 146,141 Gain on sale of property, plant and equipment... (380) (1,823) (1,116) (1,967) Write-off of debt issuance costs... 7,593 exchange gain... (351) (3,602) (35) (3,141) of (profit) loss of associate... 196 (235) 654 (325) Interest income... (436) (365) (877) (754) Interest expense... 14,676 15,089 29,386 30,154 Others... (16) 177 20 (469) Changes in operating working : Accounts receivable... (24,071) (5,686) (30,355) (18,694) Amounts due from related parties... 17,105 17,105 Inventories... 4,091 (20,688) 123 (27,817) Other receivables, prepaid expenses and other assets... 1,864 (3,027) (11,180) (2,905) Accounts payable, accrued operating expenses and other payables 24,578 26,821 17,044 12,608 Amounts due to related parties... (5) (12) 2 7 Income tax paid... (7,881) (5,560) (8,003) (5,404) Net cash provided by operating activities... 98,015 116,632 158,578 185,478 Cash Flows From Investing Activities Proceeds from sales of financial assets, available-for-sale... 1,000 16,656 Proceeds from maturity of financial assets, available-for-sale... 24,010 97,905 40,823 120,943 Purchases of financial assets, available-for-sale... (26,172) (31,521) (44,666) (67,698) Acquisition of intangible assets... (1,143) (1,994) (2,690) (3,716) Purchases of property, plant and equipment... (110,900) (68,082) (180,385) (155,910) Interest received... 445 281 755 906 Others, net... 1,475 1,541 2,235 1,908 Net cash used in investing activities... (112,285) (870) (183,928) (86,911) Cash Flows From Financing Activities Repayment of short-term debts... (10,000) (14,500) (36,300) (14,500) Repayment of long-term debts... (8,902) (244,546) Proceeds from issuance of senior notes, net of expenses... 197,964 Proceeds from bank borrowings, net of expenses... 13,000 9,508 39,300 22,520 Capital distribution by subsidiary to non-controlling interest... (22,673) (22,673) Grants received... 28 947 Interest paid... (5,478) (2,377) (28,060) (26,085) Increase (decrease) in restricted cash... (377) (9) (390) (14) Net cash used in financing activities... (2,827) (38,953) (24,503) (87,334) Net increase (decrease) in cash and cash equivalents... (17,097) 76,809 (49,853) 11,233 Effect of exchange rate changes on cash and cash equivalents... 53 11 12 (31) Cash and cash equivalents at beginning of the period... 162,014 130,776 194,811 196,394 Cash and cash equivalents at end of the period... 144,970 207,596 144,970 207,596 6

1(d)(i) A statement (for the Company and Group) showing either (i) all changes in equity or (ii) changes in equity other than those arising from isation issues and distributions to shareholders, together with a comparative statement for the corresponding period of the immediately preceding financial year. Statement of Changes in Equity Group Three Months Ended Retained earnings translation Hedging value reserve reserve reserve Noncontrolling interest Balances at 26 March... 873,666 85,192 (3,164) (3,197) 952,497 50,705 1,003,202 of tax... 8,917 (636) 513 8,794 2,086 10,880 Dividends paid by subsidiary... (5,171) (5,171) Balance at... 873,666 94,109 (3,800) (2,684) 961,291 47,620 1,008,911 Three Months Ended Retained earnings translation Hedging value reserve reserve reserve Noncontrolling interest Balances at 28 March... 873,666 91,182 15 5,339 (156) 970,046 71,816 1,041,862 of tax... 19,227 (2,222) (512) 156 16,649 2,832 19,481 Dividends paid by subsidiary... (3,783) (3,783) Capital distribution by subsidiary... (22,673) (22,673) Balance at... 873,666 110,409 (2,207) 4,827 986,695 48,192 1,034,887 Six Months Ended Retained earnings translation Hedging value reserve reserve reserve Noncontrolling interest Balances at 26 December... 873,666 82,408 (4,652) (13,329) 938,093 47,602 985,695 of tax... 11,701 852 10,645 23,198 5,189 28,387 Dividends paid by subsidiary... (5,171) (5,171) Balance at... 873,666 94,109 (3,800) (2,684) 961,291 47,620 1,008,911 Six Months Ended Retained earnings translation Hedging value reserve reserve reserve Noncontrolling interest Balances at 27 December 2010... 873,666 84,910 (848) 117 453 958,298 69,416 1,027,714 of tax... 25,499 (1,359) 4,710 (453) 28,397 5,232 33,629 Dividends paid by subsidiary... (3,783) (3,783) Capital distribution by subsidiary... (22,673) (22,673) Balance at... 873,666 110,409 (2,207) 4,827 986,695 48,192 1,034,887 7

Statement of Changes in Equity Company Three Months Ended Retained translation Hedging value earnings reserve reserve reserve Balances at 26 March... 872,766 (136,024) (9,733) (4,006) 723,003 of tax... (1,116) 1,464 348 Balance at... 872,766 (137,140) (9,733) (2,542) 723,351 Three Months Ended Retained translation Hedging value earnings reserve reserve reserve Balances at 28 March... 872,766 (115,191) (9,733) 2,103 (156) 749,789 of tax... 8,581 (851) 156 7,886 Balance at... 872,766 (106,610) (9,733) 1,252 757,675 Six Months Ended Retained translation Hedging value earnings reserve reserve reserve Balances at 26 December... 872,766 (125,980) (9,733) (11,531) 725,522 of tax... (11,160) 8,989 (2,171) Balance at... 872,766 (137,140) (9,733) (2,542) 723,351 Six Months Ended Retained translation Hedging value earnings reserve reserve reserve Balances at 27 December 2010... 872,766 (101,523) (9,733) 171 453 762,134 of tax... (5,087) 1,081 (453) (4,459) Balance at... 872,766 (106,610) (9,733) 1,252 757,675 8

1(d)(ii) Details of any changes in the Company s share arising from rights issue, bonus issue, share buy-backs, exercise of share options or warrants, conversion of other issues of equity securities, issue of shares for cash or as consideration for acquisition or for any other purpose since the end of the previous period reported on. State also the number of shares that may be issued on conversion of all the outstanding convertibles, as well as the number of shares held as treasury shares, if any, against the total number of issued shares excluding treasury shares of the Company, as at the end of the current financial period reported on and as at the end of the corresponding period of the immediately preceding financial year. Number of shares Issued shares outstanding at 26 December and 27 December 2010... 2,202,218,293 2,202,218,293 Issue of shares pursuant to share plans... Issued shares outstanding at and... 2,202,218,293 2,202,218,293 Options outstanding... 5,884,128 7,359,015 Convertible Notes The Group did not have any outstanding convertible notes as at and. Treasury s The Group did not have any treasury shares as at and. 1(d)(iii) Total number of issued shares excluding treasury shares as at the end of the current financial period and as at the end of the immediately preceding year. 25 December Total number of issued shares excluding treasury shares... 2,202,218,293 2,202,218,293 1(d)(iv) A statement showing all sales, transfers, disposal, cancellation and/or use of treasury shares as at the end of the current financial period reported on. 2 Whether the figures have been audited or reviewed, and in accordance with which auditing standard or practice. The figures, prepared in accordance with Singapore FRS, have not been audited or reviewed by the Group s auditors. 3 Where the figures have been audited or reviewed, the auditors report (including any qualifications or emphasis of matter). 4 Whether the same accounting policies and methods of computation as in the Company s most recently audited annual financial statements have been applied. The Group has applied the same accounting policies and methods of computation in the financial statements for the current reporting period as those used in the most recently audited annual financial statements. See also item 5 below. 9

5 If there are any changes in the accounting policies and methods of computation, including any required by an accounting standard, what has changed, as well as the reasons for, and the effect of, the change. The Group adopted various new/revised FRS which took effect for fiscal :- The Conceptual Framework for Financial Reporting 2010 (Chapters 1 and 3) (effective for annual periods beginning on or after 1 March ) Amendments to FRS 12 : Deferred Tax - Recovery of Underlying Assets (effective for annual periods beginning on or after 1 January ) Amendments to FRS 101 : Severe Hyperinflation and Removal of Fixed Dates for First-Time Adopters (effective for annual periods beginning on or after 1 July ) Amendments to FRS 107 Disclosures : Transfers of Financial Assets (effective for annual periods beginning on or after 1 July ) The adoption of these new/revised FRS did not result in any significant impact on the financial statements of the Group. 6 Earnings per ordinary share ( EPS ) of the Group for the current financial period reported on and the corresponding period of the immediately preceding financial year, after deducting any provision for preference dividends:- (a) based on the weighted average number of ordinary shares on issue; and (b) on a fully diluted basis (detailing any adjustments made to the earnings). Three Months Ended Six Months Ended Net income per ordinary shares - Basic... US$ 0.00 US$ 0.01 US$ 0.01 US$ 0.01 - Diluted... US$ 0.00 US$ 0.01 US$ 0.01 US$ 0.01 Ordinary shares (in thousands) used in per ordinary shares calculation: - Basic... 2,202,218 2,202,218 2,202,218 2,202,218 - Diluted... 2,202,223 2,202,232 2,202,226 2,202,233 7 Net asset value (for the Company and Group) per ordinary share based on the total number of issued shares excluding treasury shares of the Company at the end of the:- (a) current financial period reported on; and (b) immediately preceding financial year. Group 25 December Company 25 December Net asset value per ordinary share... US$ 0.46 US$ 0.45 US$ 0.33 US$ 0.33 The net asset value per ordinary share of the Group and the Company as at and 25 December is calculated based on the total issued number of ordinary shares of 2,202,218,293. 8 A review of performance of the Group, to the extent necessary for a reasonable understanding of the Group s business. It must include a discussion of the following:- (a) any significant factors that affected the turnover, costs and earnings of the Group for the current financial period reported on, including (where applicable) seasonal or cyclical factors; and (b) any material factors that affected the cash flow, working, assets or liabilities of the Group during the current financial period reported on. Please refer to attached appendix: Management s Discussion and Analysis of Financial Condition and Results of Operations. 10

9 Where a forecast, or a prospect statement, has been previously disclosed to shareholders, any variance between it and the actual results. The Group s net revenues for the three months ended increased 8.3% from the three months ended 25 March compared to guidance for net revenues to be 6% to 12% increase from the three months ended 25 March. As a percentage of net revenues, the adjusted EBITDA for the three months ended was 23.0%, compared to guidance of adjusted EBITDA to be in the range of 22% to 25%. The Group s expenditure in the three months ended amounted to $96.8 million, compared to expenditure guidance of approximately $90 million to $100 million. 10 A commentary at the date of the announcement of the significant trends and competitive conditions of the industry in which the Group operates and any known factors or events that may affect the Group in the next reporting period and the next 12 months. Please refer to attached appendix: Management s Discussion and Analysis of Financial Condition and Results of Operations. 11 If a decision regarding dividend has been made:- (a) Whether an interim (final) ordinary dividend has been declared (recommended); and (b)(i) Amount per share (cents) (b)(ii) Previous corresponding period (cents) (c) Whether the dividend is before tax, net of tax or tax exempt. If before tax or net of tax, state the tax rate and the country where the dividend is derived. (If the dividend is not taxable in the hands of shareholders, this must be stated). (d) The date the dividend is payable. (e) Book closure date. 12 If no dividend has been declared (recommended), a statement to that effect. No dividend has been declared or recommended for the current reporting period. 13 If the Group has obtained a general mandate from shareholders for IPTs, the aggregate value of such transaction as required under Rule 920(1)(a)(ii). If no IPT mandate has been obtained, a statement to that effect. No Interested Party Transactions (IPT) mandate has been obtained from shareholders. 14 Negative confirmation pursuant to Rule 705(5). The Directors hereby confirm that, to the best of their knowledge, nothing has come to their attention which may render the unaudited financial statements for the three months ended to be false or misleading in any material aspect. 11

PART II ADDITIONAL INFORMATION REQUIRED FOR FULL YEAR ANNOUNCEMENT 15 Segmented revenue and results for business or geographical segments (of the Group) in the form presented in the Company s most recently audited annual financial statements, with comparative information for the immediately preceding year. 16 In the review of performance, the factors leading to any material changes in contributions to turnover and earnings by the business or geographical segments. Please refer to attached appendix: Management Discussion and Analysis of Financial Condition and Results of Operations. 17 A breakdown of the Group s sales. 18 A breakdown of the total annual dividend (in dollar value) for the Company s latest full year and its previous full year. 19 Disclosure of person occupying a managerial position in the Company or any of its principal subsidiaries who is a relative of a director or chief executive officer or substantial shareholder of the Company pursuant to Rule 704(13) in the format below. If there are no such persons, the Company must make an appropriate negative statement. Name Age Family relationship with any director and/or substantial shareholder Current position and duties, and the year the position was held Details of changes in duties and position held, if any, during the year Disclosure of person occupying a managerial position in the Company or any of its principal subsidiaries who is a relative of a director or chief executive officer or substantial shareholder of the Company pursuant to Rule 704(13) will be made in the full year announcement. ON BEHALF OF THE BOARD OF DIRECTORS Charles R. Wofford Chairman Tan Lay Koon President and Chief Executive Officer BY ORDER OF THE BOARD Janet T. Taylor Company Secretary 26 July 12