TIDMNBU

RNS Number : 1129M

Naibu Global International Co PLC

13 September 2012

13 September 2012

Naibu Global International Company Plc

("Naibu", "the Company" or "the Group")

Interim Results

Naibu, the AIM traded branded sportswear manufacturer and supplier (ticker: NBU.L), is pleased to announce its unaudited interim results for the six months ended 30 June 2012.

Highlights

-- Another half-year of strong growth and product innovation as the Naibu brand continues to attract new buyers across the younger generation in China.

-- Fresh demand for sportswear clothing and accessories is driving growth ahead of traditional sales of footwear.

-- Plans are well in hand for new Group-owned production facility in Western or Central China, close to exciting, untapped markets.

Financial highlights

Group sales revenues RMB 0.8 billion +16.6%

Pre-tax profit RMB 185.0 million +19.3%

Group total assets RMB 1.0 billion +11.3%

For further information please contact:

Naibu Global International Company Plc

Kenny Law, Chief Financial Officer

Tel: +86 591 8820 5517/ +86 150 5948 7576/ +65 91060910

Daniel Stewart & Company plc

(Nominated Adviser & Broker)

Paul Shackleton / Jamie Barklem / Martin Lampshire

Tel: +44 (0) 207 776 6550

Notes to Editors

The Company was incorporated in Jersey on 15 December 2011 and was admitted to trading on AIM in April 2012.

The Naibu business was established by its founder, Huoyan Lin, in 2005, and is headquartered in Fuzhou, the capital city of Fujian Province, China. It has now become China's 10(th) largest sportswear brand, with manufacturing and design facilities, a wide distribution network and an extensive chain of branded Naibu outlets.

Nearly 2,940 Naibu stores can be found in cities across 21 of China's provinces and three of its municipalities, and the Company is planning an expansion programme to take it into new provinces in the near future. Focused vision and solid commitment to growth meant that by 2008 the Naibu brand was named in the independently-compiled World Brand Lab Top 500 Most Valuable Chinese Brands survey, and during 2011 the Company was identified by the consulting group Frost & Sullivan as China's 10th largest sportswear brand. Today, the Group is strongly entrenched in the Chinese sportswear market, with sales during the six months period to 30 June 2012 rising to approximately RMB 0.8 billion up 16.6% from RMB 0.7 billion during the same period for 2011.

Chairman's statement

I am pleased to report to shareholders of the Company that the steady growth shown by its financial results has laid a solid foundation for achieving the Group's business objectives in 2012.

Operational review

The Group's half-year sales achieved a year-on-year increase of 16.6% to reach a record RMB 789.0 million (approximately GBP 79.0 million). Pre-tax earnings for the same period showed a year-on-year increase of more than 19.3%, rising to RMB185.0 million (approximately GBP 18.5 million).

As China's 10(th) largest sportswear brand, the Group's AIM admission has further enhanced brand awareness, while strengthening the Group's position within China's sports consumer goods market.

The Group's primary target market is second and third tier cities in China where, through urbanisation, the disposable income of young consumers is on the increase. Our strategy is to use the growing awareness of the Naibu brand to further expand market share in our target market. The Group's interim results reflect the growing recognition of our brand within that target market.

As previously announced, the Group is currently on track with its plans to build an additional shoe production facility in Western or Central China, as foreshadowed in our Annual Report for the year ended 31 December 2011 and we expect to make a final decision during the current year.

Product range and sales

In 2012 H1, the Group continued to design, manufacture and supply Naibu branded sports shoes, and to design and supply Naibu branded clothing and sports accessories. During the period, the Group offered over 400 Naibu-branded products, ranging from tennis shoes and sports socks to rucksacks, basketballs and tennis rackets. The sales and marketing of these products is targeted at mass-market buyers, in particular consumers between the ages of 12 and 35, across three separate product lines under the "Vital Campus ","Urban Business Travel" and "Holiday Leisure" brands. The proportion of sales across the Vital Campus series decreased slightly to account for around 87.0% of the Group's sales (down from 90.0% in 2011 H1), while sales of the other two product lines increased to around 13.0% (2011 H1: 10.0%).

During the first half of 2012, the sale of shoes accounted for approximately 51.9% of the Group's revenues (2011 H1: 52.5%), clothing accounted for 46.0% (2011 H1: 45.7%), and sales of accessories made up the balance.

Shoes continued to account for the majority of the Group's sales, with first half-year sales of RMB410.0 million, accounting for 51.9% of the Group's total sales. The sale of shoes increased by 15.5% compared to the same period last year, which is slightly lower than the overall increase in sales of 16.6%. This sales growth is attributable to increases in both sales volume and unit selling price. In fact, unit price increases in shoes contributed about two-thirds of the sales growth for shoes sales.

The growth in sales of clothing and accessories was also significant. Sales in the first half of the year was RMB 379.1 million, accounting for 48.1% of the Group's total sales. The sales growth of accessories such as rucksacks, caps, socks and balls has been very significant with a revenue increase of RMB 3.7 million, representing a 30.1% increase compared to the same period last year. Most of the growth stemmed from increases in unit prices. The contribution from price increases for clothing sales accounts for more than one-third of the growth. Overall clothing sales has reached RMB 363.0 million, representing an increase of 17.4% compared to the same period in the previous year.

The sales increase in clothing and accessories were mainly attributable to the efforts made by Naibu branded stores. The Group, for many years, has provided training to Naibu branded stores on how to constantly improve their services, to exhibit different series of accessories and to provide rigorous training to high-quality in-stores sales teams. Consequently, when customers are in Naibu stores and are looking at our footwear, the sales teams are trained to encourage them to consider also our clothing and accessory ranges and vice versa.

In summary, the sales growth of 2012 H1 mirrored the pattern of 2011 H1, with growth in both unit quantity and selling price. The Group has made significant progress in terms of brand positioning, product design and marketing.

The Group also successfully expanded its sales network, with the five major distributors between them achieving a sales increase of nearly 17.0% over the same period last year.

By doing so, the Naibu brand has been further enhanced, while on the other hand, in those regions where the Group has yet to fully establish a sales network, we are now well-positioned to strengthen local resources and open new outlets. These areas are gradually catching up with and even surpassing the sales growth rate of the Group's developed markets.

During 2012 H1, the Group maintained relationships with 25 distributors, while the number of Naibu stores increased to 2,939. Through investment in television and other media advertising, Naibu branded products have gained popularity and captured market share, which in turn has enhanced the enthusiasm of our distributors to expand their scale of operations. There were 69 new stores opened by distributors and sub-distributors during 2012 H1.

Research and development

The Group continued to maintain a strong R&D team of around 93 staff at its Shishi factory, responsible for the design of all shoes and clothings, and are overseen by me personally. The R&D team comprises three divisions respectively covering product design, product development and technology development. It creates two season collections each year ("Spring and Summer" and " Autumn and Winter "). We successfully launched a number of new designs in the 2012 seasonal fairs. Naibu's distributors remained crucial to the R&D process during the year, providing market feedback and views on forward sales potential. The department plans to launch over 400 new Naibu products this year almost 90 more types than last year. Clothing will account for nearly 50.0% of the expanded product lines.

Manufacturing

The Group continues to rent two purpose-built production facilities in Jinjiang and Shishi, both in Fujian Province, operating a total of eight shoe production lines - four at each plant. Both plants functioned smoothly throughout the period, and maintained a strong momentum of growth in order to meet strong demand for the Group's products. This was achieved through the optimisation of production support systems, the improvement of equipment, enhanced production efficiencies, and an increased number of workers on the production lines. During 2012 H1, the Group employed 1,962 production staff, maintaining both the 2011 H1 level and a low staff turnover rate. Output from the manufacturing plant, where workers are engaged in stamping, sewing, stitching and moulding, accounted for approximately 72.0% of shoes produced by the Group during the year. The remaining 28.0% was sourced from OEM suppliers.

Sales and distribution

The Group continued to operate its Marketing and Sales Centre in Fuzhou, with 70 staff responsible for product sales. There are six regional sales managers responsible for individual geographic areas across Naibu's established sales network, communicating regularly with key customers and monitoring consumer trends and competitor performance. In 2012, Northern China, Eastern China and Southern China remained the main markets for Naibu. Total revenues from these three regions in 2012 H1 and 2011 H1 accounted for 67.4% and 67.2% respectively of Group sales. However, those regions whose sales are lagging - the central and northwestern parts of China - will in the near future become the focus of the Group's sales initiatives.

To protect the Naibu brand image and maintain high standards of service quality, the Group continued providing retail distributors with guidance on how products should best be presented. New store locations continued to be selected jointly by distributors and the Group, and are based on market research, estimated costs and local sales potential.

Over the past six months, thanks to the joint efforts of the Group, its distributors and sub-distributors, sales from Naibu stores have increased significantly. Sales at Naibu stores during 2012 H1 reached a record of close to RMB10,000 per square metre, up 7.8% from 2011 H1. This shift has paved the way for further widening of the sales base, particularly in regions such as Central China and South Western China.

Marketing

Naibu continued to invest in brand marketing and promotional work during 2012 H1. As described above, this was supported by"front-line" information on consumer and competitor trends supplied by the Group's team of regional sales managers.

In 2012 H1, to commemorate the Group's admission to AIM, the Group's R&D team launched five new styles of footwear inspired by British design. Though production levels are still relatively low, the new products have been well received by Naibu's customers. In addition to increasing sales and enhancing Naibu's brand image, these products will help create favorable conditions for the future internationalisation of Naibu's brand.

Management and staff

As at 30 June 2012, Naibu employed 2,300 staff, which is the same as last year at 30 June 2011. Of these, approximately 2,000, were employed at the Group's production facilities in Jinjiang and Shishi, and the rest at the Group's headquarters in Fuzhou. Staff turnover remained low, in large part reflecting relatively high salary levels and progressive working conditions.

I would like to thank all of the Group`s directors and staff members for their hard work and support. Their efforts are a key reason for our ongoing success.

I have no doubt that Naibu is well positioned to continue with further strong growth through the remainder of 2012 and beyond, and to deliver further value as the Group continues with its expansion into more Chinese cities and provinces.

Huoyan Lin

Executive Chairman

13 September 2012

Financial review

Unaudited condensed consolidated statement of comprehensive income

For the six month period ended 30 June 2012

 
                                                                                Year 
                                           Six months      Six months          ended 
                                                ended           ended    31 December 
                                Notes    30 June 2012    30 June 2011           2011 
                                                             Proforma       Proforma 
                                            Unaudited       Unaudited        Audited 
                                              RMB'000         RMB'000        RMB'000 
 
 Revenue                                      788,741         676,315      1,491,645 
 Cost of sales                              (561,155)       (488,862)    (1,070,100) 
                                       --------------  --------------  ------------- 
 Gross profit                                 227,586         187,453        421,545 
 Other income                                     525             234            825 
 Selling and distribution 
  expenses                                   (29,187)        (25,217)       (58,858) 
 Administrative expenses                     (13,991)         (7,458)       (18,311) 
                                       --------------  --------------  ------------- 
 Profit before taxation                       184,933         155,012        345,201 
 
 Income tax expense               4          (49,325)        (49,351)       (61,933) 
                                       --------------  --------------  ------------- 
 
 Profit after taxation for 
  the period attributable 
  to equity holders                           135,608         105,661        283,268 
 Other comprehensive income, 
  net of tax 
 - Exchange differences                       (1,441)               -              - 
  on translating foreign 
  operations 
                                       --------------  --------------  ------------- 
 Total comprehensive income 
  for the year attributable 
  to equity holders of the 
  parent                                      134,167         105,661        283,268 
                                       ==============  ==============  ============= 
 
 
 Earnings per share (RMB):        5 
 Basic                                           2.71            2.11           5.42 
 Diluted                                         2.71            2.11           5.42 
 

Unaudited consolidated statement of financial position

As at 30 June 2012

 
                                                  As at       As at          As at 
                                                30 June     30 June    31 December 
                                                   2012        2011           2011 
 
                                    Notes 
                                                           Proforma       Proforma 
                                              Unaudited   Unaudited        Audited 
                                                RMB'000     RMB'000        RMB'000 
 Assets 
 Non-current assets 
 Property, plant and equipment                   11,850      14,438         13,150 
                                                 11,850      14,438         13,150 
                                            -----------  ----------  ------------- 
 Current assets 
 Inventories                                     80,560      63,314         78,974 
 Trade and other receivables                    568,838     478,346        519,858 
 Cash and cash equivalents                      338,966     103,275        286,801 
                                            ----------- 
                                                988,364     644,935        885,633 
                                            -----------  ----------  ------------- 
 Total assets                                 1,000,214     659,373        898,783 
                                            ===========  ==========  ============= 
 
 
 Equity and liabilities 
 Current liabilities 
 Trade payables                         89,193     87,906    182,339 
 Other payables and accruals            35,514     33,754     34,397 
 Amount due to shareholders                854         19         19 
 Income tax payable                     26,945     22,407     24,491 
 
                                       152,506    144,086    241,246 
                                    ----------  ---------  --------- 
 
 Non-current liabilities 
  Deferred tax                           7,068     40,724      5,367 
                                    ----------  ---------  --------- 
  Total liabilities                    159,574    184,810    246,613 
                                    ----------  ---------  --------- 
 Capital and reserves 
 Stated capital account          6      54,314          -          - 
 Reserves                              120,987     96,445    122,439 
 Retained earnings                     665,339    378,118    529,731 
 Total equity attributable 
  to equity holders of the 
  parent                               840,640    474,563    652,170 
                                                           --------- 
 
 Total equity and liabilities        1,000,214    659,373    898,783 
                                    ==========  =========  ========= 
 

Unaudited condensed statement of cash flows

For the six month period ended30 June 2012

 
                                              Six months   Six months           Year 
                                                   ended        ended          ended 
                                                 30 June      30 June    31 December 
                                                    2012         2011           2011 
                                                             Proforma       Proforma 
                                               Unaudited    Unaudited        Audited 
                                                 RMB'000      RMB'000        RMB'000 
 Cash flows from operating activities 
 
 Profit for the period                           184,933      155,012        345,201 
 
 Adjustments for: 
 Depreciation of property, plant 
  and equipment                                    1,300        1,361          2,669 
 Interest income                                   (525)        (234)          (535) 
 
 Operating profit before working 
  capital changes:                               185,708      156,139        347,335 
 Changes in working capital 
 Increase in inventories                         (1,586)     (29,312)       (44,972) 
 Increase in trade and other receivables        (48,980)    (146,713)      (188,226) 
 Increase/ (decrease) in trade payables         (93,147)        7,698        102,132 
  Increase in accruals and other 
   payables                                        1,117        4,070          4,713 
                                             -----------  -----------  ------------- 
 Cash generated from/ (used in) operating 
  activities                                      43,112      (8,118)        220,982 
  Interest received                                  525          234            535 
  Income tax paid                               (46,621)     (22,470)       (68,325) 
                                             -----------  -----------  ------------- 
 Net cash (used in)/ generated from 
  operating activities                           (2,984)     (30,354)        153,192 
                                             -----------  -----------  ------------- 
 
 Cash flows from investing activities 
 Acquisition of property, plant and 
  equipment                                            -            -           (20) 
 
 Net cash used in investing activities                 -            -           (20) 
                                             -----------  -----------  ------------- 
 
 Cash flows from financing activities 
 Advances from shareholders                          835           19             19 
 Share issue proceeds                             54,314            -              - 
                                             -----------  -----------  ------------- 
 Net cash from financing activities               55,149           19             19 
                                             -----------  -----------  ------------- 
 
 Net increase in cash and cash equivalents        52,165     (30,335)        153,191 
 
 Cash and cash equivalents at the 
  beginning of the period                        286,801      133,610        133,610 
 
 
   Cash and cash equivalents at the 
   end of the period                             338,966      103,275        286,801 
                                             ===========  ===========  ============= 
 
 

Unaudited condensed consolidated statement of changes in equity

For the six month period ended30 June 2012

 
 
                                                                                              Total equity 
                                                                                               attributable 
                                                                                                    to 
                                                                                 Foreign          equity 
                            Stated                                               currency        holders 
                            capital   Statutory   Retained    Reconstruction   translation        of the 
                            account    reserve     earnings       reserve        reserve          parent 
 Proforma                  RMB'000     RMB'000     RMB'000       RMB'000         RMB'000         RMB'000 
                                                                              ------------- 
 
 Balance at 1 January 
  2012                            -      88,835     529,731           31,426          2,178         652,170 
 
 Issue of ordinary 
  shares, net of share 
  issue costs                54,314           -           -             (11)              -          54,303 
 
 Profit for the period            -           -     135,608                -              -         135,608 
 
   Other comprehensive 
   income: 
 Exchange differences 
  on translation of 
  foreign operations              -           -           -                -        (1,441)         (1,441) 
                          ---------  ----------  ----------  ---------------  -------------  -------------- 
 Total comprehensive 
  income for the period           -           -     135,608                -        (1,441)         134,167 
                          ---------  ----------  ----------  ---------------  -------------  -------------- 
 
 Balance at 30 June 
  2012                       54,314      88,835     665,339           31,415            737         840,640 
                          =========  ==========  ==========  ===============  =============  ============== 
 
                                                                                              Total equity 
                                                                                               attributable 
                                                                                                    to 
                                                                                 Foreign          equity 
                            Stated                                               currency        holders 
                            capital   Statutory   Retained    Reconstruction   translation        of the 
                            account    reserve     earnings       reserve        reserve          parent 
 Proforma - Unaudited      RMB'000     RMB'000     RMB'000       RMB'000         RMB'000         RMB'000 
                                                                              ------------- 
 
 Balance at 1 January 
  2011                            -      62,841     272,457           31,426          2,178         368,902 
 Profit for the period            -           -     105,661                -              -         105,661 
 
   Other comprehensive 
   income: 
 Exchange differences             -           -           -                -              -               - 
  on translation of 
  foreign operations 
                          ---------  ----------  ----------  ---------------  -------------  -------------- 
 Total comprehensive 
  income for the period           -           -     105,661                -              -         105,661 
                          ---------  ----------  ----------  ---------------  -------------  -------------- 
 
 Balance at 30 June 
  2011                            -      62,841     378,118           31,426          2,178         474,563 
                          =========  ==========  ==========  ===============  =============  ============== 
 

Notes to the financial information

 
   1.     General information 
 

The Company was incorporated in Jersey, the Channel Islands, on 15 December 2011. The Company's registered office is at Ogier House, The Esplanade, St. Helier, Jersey JE4 9WG, Channel Islands. The nature of the Company's operations and its principal activities are to act as the holding company of a group engaged in the design, manufacture and supply of Naibu branded sports shoes and the design and supply of Naibu branded clothing and accessories.

 
   2.     Basis of preparation 
 

The financial information for the six months ended 30 June 2012 set out in this interim financial information is unaudited and does not constitute statutory financial statements.

The financial information for the year ended 31 December 2011 set out in this interim financial information does not comprise the Group's statutory financial statements. They have been prepared by consolidating the Company and the consolidated financial statements of Naibu HK Investment International Ltd, the subsidiary of the Company, which were both prepared under IFRS and IFRIC interpretations as adopted by the European Union. Both the Company only and the consolidated financial statements of Naibu HK Investment International Ltd have been audited for the period ended 31 December 2011, both audit reports were unqualified. On this basis, the consolidated results of the Company for the year ended 31 December 2011 have been described as audited.

The directors do not propose a dividend for the period.

The directors approved the interim financial information for the six months ended 30 June 2012 on 12 September 2012.

Copies of this interim financial information will be available on the Company's website:

The interim financial information has been prepared in accordance with IAS 34 "Interim financial reporting" as adopted by the European Union. The standards have been applied consistently (except as otherwise stated).

The principal accounting policies used in preparing the interim results are those the Group expect to apply in its financial statements for the year ending 31 December 2012 and are unchanged from those disclosed in the financial statements of Naibu HK Investment International Ltd except for the following additional accounting policies:

"The company was incorporated on 15 December 2011 and entered into an agreement to acquire the entire issued and to be issued share capital of Naibu HK Investment International Ltd on 13 February 2012. The acquisition was effected by way of issue of shares.

In determining the appropriate accounting treatment for this transaction, the Directors considered IFRS 3 "Business Combinations" (Revised 2008). However, they concluded that this transaction fell outside the scope of IFRS 3 (revised 2008) since the transaction described above represents a combination of entities under common control.

In accordance with IAS 8 "Accounting Policies, changes in accounting estimates and errors", in developing an appropriate accounting policy, the Directors have considered the pronouncements of other standard setting bodies and specifically looked to accounting principles generally accepted in the United Kingdom ("UK GAAP") for guidance (FRS 6 - Acquisitions and mergers) which does not conflict with IFRS and reflects the economic substance of the transaction.

Under UK GAAP, the assets and liabilities of both entities are recorded at book value, not fair value (although adjustments are made to achieve uniform accounting policies), intangible assets and contingent liabilities are recognised only to the extent that they were recognised by the legal acquire in accordance within applicable IFRS, no goodwill is recognised, any expenses of the combination are written off immediately to the income statement and comparative amounts, if applicable, are restated as if the combination had taken place at the beginning of the earliest accounting period presented.

Therefore, although the Group reconstruction did not become unconditional until 13 February 2012, these consolidated financial statements are presented as if the Group structure has always been in place, including the activity from incorporation of the group's principal subsidiary. Both entities had the same management as well as majority shareholders.

Furthermore, as the Company was incorporated on 15 December 2011, while the enlarged group had been trading for years previously, the statement of comprehensive income and consolidated statement of changes in equity and consolidated cash flow statements are proforma. On this basis, the Directors have decided that it is appropriate to reflect the combination using merger accounting principles as a group reconstruction under FRS 6 - Acquisitions and mergers in order to give a true and fair view. No fair value adjustments have been made as a result of the combination."

 
   3.     Segmental reporting 
 

The Group has adopted IFRS 8, Operating Segments for the June 2012 interim reporting. IFRS 8 requires that segments represent the level at which financial information is reported to the Board of directors ("The Board") of the Group, being the chief operating decision maker as defined in IFRS 8. The Board consists of the Chairman, the Chief Executive Officer, the Chief Financial Officer and the independent director. The Board determines the operating segments based on reports reviewed and used by the Board for strategic decision-making and resource allocation.

Segment information is presented in respect of the Group's geographical and operating segments. The Group's operating segments are as follows:

   (i)         Shoes 
   (ii)         Apparel and accessories 
 
                Six months     Six months          Year 
                     ended          ended         ended 
              30 June 2012   30 June 2011   31 December 
                                                   2011 
                   RMB'000        RMB'000       RMB'000 
             =============  =============  ============ 
 
 
      (i)          409,630        354,758       829,546 
      (ii)         379,111        321,557       662,099 
 
 
                   788,741        676,315     1,491,645 
 

Operating Segments - Six months ended 30 June 2012

 
 
                              Shoes    Apparel and    Head office   Consolidated 
                                       accessories      and other 
                                                      adjustments 
                            RMB'000        RMB'000        RMB'000        RMB'000 
-------------------------  --------  -------------  -------------  ------------- 
 
 Revenue                    409,630        379,111              -        788,741 
 Gross profit               103,967        123,619              -        227,586 
 Profits before taxation     94,038         90,895              -        184,933 
 Taxation                    25,082         24,243              -         49,325 
 Net profits after 
  tax                        68,956         66,652              -        135,608 
 Segment assets             370,243        290,905        339,066      1,000,214 
 Segment liabilities         91,335         56,361          4,810        152,506 
 Finance income                 294            231              -            525 
 Finance costs 
 Depreciation and 
  amortisation                1,188            112              -          1,300 
 Capital expenditure              -              -              -              - 
 

Operating Segments - Six months ended 30 June 2011

 
 
                              Shoes    Apparel and    Head office   Consolidated 
                                       accessories      and other 
                                                      adjustments 
                            RMB'000        RMB'000        RMB'000        RMB'000 
-------------------------  --------  -------------  -------------  ------------- 
 
 Revenue                    354,758        321,557              -        676,315 
 Gross profit                93,166         94,287              -        187,453 
 Profits before taxation     76,044         78,978           (11)        155,011 
 Taxation                    24,210         25,141              -         49,351 
 Net profits after 
  tax                        51,834         53,826              -        105,660 
 Segment assets             301,065        255,033        103,275        659,373 
 Segment liabilities         84,156         55,955          3,975        144,086 
 Finance income                 123            111              -            234 
 Finance costs 
 Depreciation and 
  amortisation                1,093            268              -          1,361 
 Capital expenditure              -              -              -              - 
 

Operating Segments - Year ended 31 December 2011

 
 
                             Shoes    Apparel and    Head office   Consolidated 
                                      accessories      and other 
                                                     adjustments 
                           RMB'000        RMB'000        RMB'000        RMB'000 
------------------------  --------  -------------  -------------  ------------- 
 
 Revenue                   829,546        662,099              -      1,491,645 
 Gross profit              226,027        195,518              -        421,545 
 Profit before taxation    182,662        164,121        (1,582)        345,201 
 Taxation                   32,772         29,445          (284)         61,933 
 Net profit after 
  tax                      149,890        134,676        (1,298)        283,268 
 Segment assets            357,807        254,075        286,901        898,783 
 Segment liabilities       151,089         86,182          3,975        241,246 
 Finance income                297            238              -            535 
 Finance costs 
 Depreciation and 
  amortisation               2,440            229              -          2,669 
 Capital expenditure            20              -              -             20 
 
 
   4.     Taxation 
 

The taxation charge for the six months ended 30 June 2012 has been based on the estimated effective rate of 25%.

 
   5.     Earnings per share 
 

For the six months ended 30 June 2011 and the year ended 31 December 2011, a proforma earnings per share has been included based on the relevant number of shares in the new parent company, Naibu Global International Company plc, following the Group reorganisation (whereby the Company acquired the whole of the issued share capital of Naibu HK Investment International Ltd) but prior to the issue of shares to raise new funds at the time of the AIM listing.

(a) Basic

Basic earnings per share is calculated by dividing the profit attributable to equity holders of the Company by the weighted average number of ordinary shares in issue during the period:

 
                                   Six months   Six months          Year 
                                        ended        ended         ended 
                                      30 June      30 June   31 December 
                                         2012         2011          2011 
                                      RMB'000      RMB'000       RMB'000 
                                                  Proforma      Proforma 
                                  -----------  -----------  ------------ 
 Profits attributable to 
  equity holders of the Company 
  (RMB'000)                           135,608      105,661       283,268 
 Weighted average number 
  of ordinary shares in issue 
  ('000)                               52,299       50,000        50,000 
 
 Profit per share (RMB)                  2.71         2.11          5.42 
 

(b) Diluted

Diluted earnings per share is calculated by adjusting the weighted number of ordinary shares in issue to assume conversion of all potential dilutive ordinary shares during the period.

 
                                   Six months   Six months          Year 
                                        ended        ended         ended 
                                      30 June      30 June   31 December 
                                         2012         2011          2011 
                                      RMB'000      RMB'000       RMB'000 
                                                  Proforma      Proforma 
                                  -----------  -----------  ------------ 
 Profit attributable to 
  equity holders of the Company 
  (RMB'000)                           135,608      105,661       283,268 
 Weighted average number 
  of ordinary shares in issue 
  ('000)                               52,299       50,000        50,000 
 
 Profit per share (RMB)                  2.71         2.11          5.42 
 
 
   6.     Stated capital account 
 

Ordinary shares of no par value

 
 
 Issued and fully paid                    Six months ended 30 June 
                                                              2012 
 
 As at 1 January 2012                      Number          RMB'000 
 
 Issue of shares on incorporation               2                - 
 
 Share issue (9 February 
  2012)                                   990,000              801 
 
 Share issue (13 February 
  2012)                                     9,998                8 
 
 Share split (27 February              49,000,000                - 
  2012) 
 
 Shares issued on admission 
  to trading on AIM, net 
  of issue costs                        4,838,716           53,505 
 
 As at 30 June 2012                    54,838,716           54,314 
                                    -------------  --------------- 
 
 
 

On incorporation, the company issued 2 Ordinary shares of no par value.

On 8 February 2012, the Company issued 990,000 Ordinary share of no par value.

On 13 February 2012, the Company issued 9,998 Ordinary shares of no par value.

On 27 February 2012, the Company subdivided each issued Ordinary share of no par value into 50 Ordinary shares of no par value at HKD0.02 per share.

The admission of the enlarged Share Capital to trading was effective on 5 April 2012 with a placing of 4,838,716 Ordinary shares of no par value at 124 pence per share (RMB 60,131,478). The share issue costs associated with this transaction of RMB 6,626,818 (GBP 661,234) have been deducted from the Company's stated capital.

Under the Memorandum of Association, the Company is authorised to issue an unlimited number of Ordinary shares of no par value.

- Ends -

This information is provided by RNS

The company news service from the London Stock Exchange

END

IR GGUBABUPPGPP

Naibu Global (LSE:NBU)
과거 데이터 주식 차트
부터 2월(2) 2025 으로 3월(3) 2025 Naibu Global 차트를 더 보려면 여기를 클릭.
Naibu Global (LSE:NBU)
과거 데이터 주식 차트
부터 3월(3) 2024 으로 3월(3) 2025 Naibu Global 차트를 더 보려면 여기를 클릭.