REG - MobilityOne Limited - Final Results <Origin Href="QuoteRef">MBO.L</Origin> - Part 1
RNS Number : 7950JMobilityOne Limited30 June 201730 June 2017
MobilityOne Limited
("MobilityOne", "Company" or the "Group")
Audited results for the year ended 31 December 2016
MobilityOne (AIM: MBO), the e-commerce infrastructure payment solutions and platform provider with its main operations in Malaysia, announces its full year results for the year ended 31 December 2016.
A copy of the annual report and audited financial statements, along with notice of the Company's annual general meeting, to be held at 9.00 a.m. Malaysia time on 25 July 2017 at B-10-8, Level 10, Megan Avenue II, Jalan Yap Kwan Seng, 50450 Kuala Lumpur, Malaysia, is being posted to shareholders today and will be available shortly on the Company's website, www.mobilityone.com.my.
For further information, please contact:
MobilityOne Limited
+6 038996 3600
Dato' Hussian A. Rahman, CEO
www.mobilityone.com.my
Allenby Capital Limited (Nominated Adviser and Broker)
+44 2033285656
Nick Athanas/James Reeve/Richard Short
About the Group:
MobilityOne provides e-commerce infrastructure payment solutions and platforms through its proprietary technology solutions, marketed under the brands MoCS and ABOSSE.
The Group has developed an end-to-end e-commerce solution which connects various service providers across several industries such as banking, telecommunication and transportation through multiple distribution devices including EDC terminals, mobile devices, automated teller machines ("ATM") and internet banking.
The Group's technology platform is flexible, scalable and designed to facilitate cash, debit card and credit card transactions from multiple devices while controlling and monitoring the distribution of different products and services.
For more information, refer to our website at www.mobilityone.com.my
Chairman's Statement
For the year ended 31December2016
Introduction
The Directors are pleased to present the audited consolidated financial statements for MobilityOne Limited for the year ended 31 December 2016.
The revenue of the Group decreased by 5.26% to 61.73 million (2015 revenue: 65.16 million) after several years of positive growth due to a slight reduction of demand for the Group's mobile phone prepaid airtime reload and bill payment business via the Group's existing banking channels (ie, mobile banking, internet banking and ATMs) and payment terminal base in Malaysia. However, the Group reported a higher profit after tax of 0.31 million in 2016 (2015 profit after tax: 0.16 million) coming as a result of higher margins.
The contribution from the Group's operations in the Philippines remained insignificant with a small revenue contribution through the provision of an e-payment solution.
MobilityOne Sdn Bhd ("MobilityOne Malaysia"), the Company's wholly-owned subsidiary operating in Malaysia, acquired a 50% equity interest in Unique Change Sdn Bhd ("UC") as the Group's associate company in 2016. UC provides international remittance services from Malaysia, mainly to Bangladesh, Nepal and Indonesia. It currently holds a remittance business license issued by the Central Bank of Malaysia and has 6 outlets in Malaysia. The Directors believe that there is good growth potential for UC as currently there are more than 2.0 million foreign workers in Malaysia who have the need to send money back to their home countries.
As at 31 December 2016, the Group had cash and cash equivalents of 1.96 million (31 December 2015: cash and cash equivalents of 2.22 million) and the secured loans and borrowings from financial institutions totaled 2.80 million (31 December 2015: 1.88 million).
Current trading and outlook
The Directors expect that the trading performance of the Group will be positive as the prepaid airtime reload and bill payment business in Malaysia is expected to continue its growth. In addition, the Group continues to explore business opportunities and to enhance its product offering for future growth.
In April 2017, MobilityOne Malaysia signed a partnership agreement with Mobility i Tap Pay (Bangladesh) Limited ("MiTBL") for the provision of a mobile financial services platform for Meghna Bank Ltd ("Meghna") in Bangladesh. Meghna is a commercial bank which has more than 30 branches in Bangladesh. MiTBL has given MobilityOne Malaysia an option to acquire 55% of the enlarged share capital of MiTBL for 100 Taka (equivalent to 1) within 5 years. The partnership will enable the Group to expand its services into Bangladesh in the future by working with MiTBL which has a good business network to open up new business opportunities in Bangladesh.
In addition, as recently announced, MobilityOne Malaysia has obtained the approval from the Central Bank of Malaysia to issue e-Money for general retail purposes via prepaid card and mobile application. e-Money is a type of payment instrument where it contains monetary value that has been paid in advance by the end users to the e-Money issuer to make payments to purchase goods from merchants such as retail outlets. When the end users pay using e-Money, the amounts are automatically deducted from their e-Money balance. The approval has also been given to allow the e-Money to be used for mobile remittance services by the Group's 50% owned associate company, UC. The e-Money business division will complement the Group's expanding network reach as e-Money provides an alternative payment method without the need for cash handling. At the same time, the Group will generate revenue from e-Money transactions. Moreover, the e-Money issuing capability can further strengthen the Group's plans to be a significant player in the fintech industry in Malaysia. In the next few months, the Group will progress the implementation of the e-Money business and expects to launch the business in the 1st half of 2018.
.............................................
Abu Bakar bin Mohd Taib
Chairman
Date: 30 June 2017
Report of the Directors
For the year ended 31 December 2016
The Directors are pleased to submit their report together with the financial statements of the Company and the Group for the year ended 31 December 2016.
PRINCIPAL ACTIVITY
The principal activity of the Group in the year under review was mainly in the business of providing e-commerce infrastructure payment solutions and platforms.
KEY PERFORMANCE INDICATORS
Year ended 31.12.2016
Year ended 31.12.2015
Revenue
61,734,675
65,161,080
Operating profit
557,444
345,606
Profit before tax
381,165
192,320
Net profit for the year
314,977
163,220
KEY RISKS AND UNCERTANTIES
Operational risks
The Group is not insulated from general business risk as well as certain risks inherent in the industry in which the Group operates. In particular, this includes technological changes, unfavourable changes in Government and international policies, the introduction of new and superior technology or products and services by competitors and changes in the general economic, business and credit conditions.
Dependency on Distributorship Agreements
The Group relies on various telecommunication companies to provide the telecommunication products. As a result, the Group's business may be materially and adversely affected if one or more of these telecommunication companies cut or reduce drastically the supply of their products. The Group has distributorship agreements with telecommunication companies such as DiGi Telecommunications Sdn. Bhd., Celcom (M) Berhad and Maxis Communication Berhad, which are subject to periodic renewal.
Rapid technological changes/product changes in the e-commerce industry
If the Group is unable to keep pace with rapid technological development in the e-commerce industry it may adversely affect the Group's revenues and profits. The e-commerce industry is characterised by rapid technological changes due to changing market trends, evolving industry standards, new technologies and emerging competition. Future success will be dependent upon the Group's ability to enhance its existing technology solutions and introduce new products and services to respond to the constantly changing technological environment. The timely development of new and enhanced services or products is a complex and uncertain process.
Demand of products and services
The Group's future results depend on the overall demand for its products and services. Uncertainty in the economic environment may cause some business to curtail or eliminate spending on payment technology. In addition, the Group may experience hesitancy on the part of existing and potential customers to commit to continuing with its new services.
KEY RISKS AND UNCERTANTIES (CONT'D)
Financial risks
Please refer to Note 3.
REVIEW OF BUSINESS
The results for the year and financial position of the Company and the Group are as shown in the Chairman's statement.
RESULTS AND DIVIDENDS
The consolidated total comprehensive profit for the year ended 31 December 2016 was 419,903 (2015:58,603) which has been transferred to reserves. No dividends will be distributed for the year ended 31 December 2016.
DIRECTORS
The Directors during the year under review were:
Abu Bakar bin Mohd Taib (Non-Executive Chairman)
Dato' Hussian @ Rizal bin A. Rahman (Chief Executive Officer)
Derrick Chia Kah Wai (Technical Director)
Seah Boon Chin (Non-Executive Director)
The beneficial interests of the Directors holding office at 31 December 2016 in the ordinary shares of the Company, were as follows:
Ordinary shares of 2.5p each
Interest at 31.12.16
% of issued capital
Abu Bakar bin Mohd Taib
Nil
Nil
Dato' Hussian @ Rizal bin A. Rahman
53,465,724
50.30
Derrick Chia Kah Wai
Nil
Nil
Seah Boon Chin
Nil
Nil
The wife of Derrick Chia Kah Wai holds 1,943,000 ordinary shares in the Company, which is 1.83% of the Company's issued capital.
The Directors also held the following ordinary shares under options:
Interest at 31.12.16
Abu Bakar bin Mohd Taib
500,000
Dato' Hussian @ Rizal bin A. Rahman
800,000
Derrick Chia Kah Wai
2,000,000
Seah Boon Chin
2,000,000
The options were granted on 5 December 2014 at an exercise price of 2.5p. The period of the options is ten years.
The Directors' remuneration of the Group is disclosed in Note 4.
SUBSTANTIAL SHAREHOLDERS
As at 23 June 2017, the Company had been notified of the following beneficial interests in 3% or more of the issued share capital pursuant to Part VI of Article 110 of the Companies (Jersey) Law 1991:
Ordinary 2.5p shares
Number of ordinary shares
% of issued capital
Dato' Hussian @ Rizal bin A. Rahman
53,465,724
50.30
Thornbeam Limited
16,048,922
15.10
Estate of Dato' Shamsir bin Omar
9,131,677
8.59
Perbadanan Nasional Berhad
4,690,000
4.41
PUBLICATION OF ACCOUNTS ON COMPANY WEBSITE
Financial statements are published on the Company's website, which can be found at www.mobilityone.com.my. The maintenance and integrity of the website is the responsibility of the Directors. The Directors' responsibility also extends to the financial statements contained therein.
INDEMNITY OF OFFICERS
The Group does not have the insurance cover against legal action bought against its Directors and officers.
GROUP'S POLICY ON PAYMENT OF CREDITORS
It is the Group's normal practice to make payments to suppliers in accordance with agreed terms provided that the supplier has performed in accordance with the relevant terms and conditions.
EMPLOYEE INVOLVEMENT
The Group places considerable value on the involvement of the employees and has continued to keep them informed on matters affecting the Group. This is achieved through formal and informal meetings.
GOING CONCERN
These financial statements have been prepared on the assumption that the Group is a going concern. Further information is given in Note 2 of the financial statements.
SIGNIFICANT EVENTS
There was no significant event during the financial year.
STATEMENT OF DIRECTORS' RESPONSIBILITIES
The Directors are responsible for preparing the Directors' Report and financial statements in accordance with applicable law and regulations.
Company law requires the Directors to prepare financial statements for each financial year. Under that law the Directors have elected to prepare the financial statements in accordance with International Financial Reporting Standards (IFRS) as adopted for use in the European Union. Under Company law the directors must not approve the financial statements unless they are satisfied that they give a true and fair view of the state of affairs of the Company and the Group and of the profit or loss of the Group for that period. In preparing these financial statements, the Directors are required to:
- select suitable accounting policies and then apply them consistently;
- make judgments and estimates that are reasonable and prudent;
- prepare the financial statements on the going concern basis unless it is inappropriate to presume that the Company will continue in business for the foreseeable future; and
- state that the financial statements comply with International Financial Reporting Standards (IFRS) as adopted by the European Union.
The Directors are responsible for keeping proper accounting records which disclose with reasonable accuracy at any time the financial position of the Company and the Group and to enable them to ensure that the financial statements comply with Article 110 of the Companies (Jersey) Law 1991. They are also responsible for safeguarding the assets of the Company and the Group and hence for taking reasonable steps for the prevention and detection of fraud and other irregularities.
STATEMENT AS TO DISCLOSURE OF INFORMATION TO AUDITORS
So far as the Directors are aware, there is no relevant audit information of which the Company and Group's auditors are unaware, and each Director has taken all the steps that he ought to have taken as a Director in order to make himself aware of any relevant audit information and to establish that the Company and Group's auditors are aware of that information.
AUDITORS
Jeffreys Henry LLP have expressed their willingness to continue in office as auditors to the Company. A resolution proposing that Jeffreys Henry LLP be re-appointed will be put to the forthcoming Annual General Meeting.
ON BEHALF OF THE BOARD:
............................................................................
Dato' Hussian @ Rizal bin A. Rahman
Chief Executive Officer
Date: 30 June 2017
Board of Directors
Abu Bakar bin Mohd Taib
(Non-Executive Chairman)
Abu Bakar bin Mohd Taib, a Malaysian aged 64, has previously worked for several listed companies and financial institutions in Malaysia including Nestle (Malaysia) Berhad, Bank Bumiputera Malaysia Berhad (now part of CIMB Bank Berhad) and United Malayan Banking Berhad (now part of RHB Bank Berhad). He was mainly involved in corporate communications and corporate affairs until 2004. Since 2005 he has been the director of several companies that are principally involved in timber related activities in Malaysia. He obtained a Master of Business Administration in Marketing and Finance from West Coast University (USA) and a Bachelor of Science in Business Administration from California State University (USA).
Dato' Hussian @ Rizal bin A. Rahman
(Chief Executive Officer)Dato' Hussian @ Rizal bin A. Rahman, a Malaysian aged 55, is the Chief Executive Officer of the Group. He has extensive experience in the IT and telecommunications industries in Malaysia and is responsible for the development of the Group's overall management, particularly in setting the Group's business direction and strategies. He is currently a Non-Executive Director of TFP Solutions Berhad which is listed on the ACE Market of Bursa Malaysia Securities Berhad (Malaysia Stock Exchange). He obtained a certified Master of Business Administration from the Oxford Association of Management, England.
Derrick Chia Kah Wai
(Technical Director)Derrick Chia Kah Wai, a Malaysian aged 46, is the Technical Director of the Group. He began his career as a programmer in 1994, he then joined GHL Systems Berhad in January 1998 as a Software Engineer and was promoted to Software Development Manager in December 1999. He obtained his Bachelor Degree in Commerce, majoring in Management Information System from University of British Columbia, Canada. He joined the Group in May 2005 and is responsible for the Group's R&D team which include the architectural design of its technology platform.
Seah Boon Chin
(Non-Executive Director)Seah Boon Chin, a Malaysian aged 45, began his career in 1995 as a senior officer with a financial institution in Malaysia and worked in the Corporate Finance Department of several established financial institutions in Malaysia and Singapore including CIMB Investment Bank Berhad and Public Investment Bank Berhad. He is currently the Head of Corporate Finance with TA Securities Holdings Berhad in Malaysia and a Non-Executive Director of All Asia Asset Capital Limited, which is listed on AIM of the London Stock Exchange. He obtained his Bachelor Degree in Commerce (Honours) with Distinction from McMaster University, Canada.
Report of the Independent Auditors to the Members of
MobilityOne Limited
We have audited the financial statements of MobilityOne Limited for the year ended 31December2016 which comprise the Consolidated Income Statement, Consolidated Statement of Comprehensive Income, Consolidated Statement of Changes in Equity, Consolidated Statement of Financial Position, Company Statement of Financial Position, Consolidated Statement of Cash Flows, Company Statement of Cash Flows and the related notes. The financial reporting framework that has been applied in their preparation is applicable law and International Financial Reporting Standards (IFRSs) as adopted by the European Union and, as regards the parent Company nancial statements, as applied in accordance with the provisions of the Companies (Jersey) Law 1991.
This report is made solely to the Company's members, as a body, in accordance with Article 113A of the Companies (Jersey) Law 1991. Our audit work has been undertaken so that we might state to the Company's members those matters we are required to state to them in an auditors' report and for no other purpose. To the fullest extent permitted by law, we do not accept or assume responsibility to anyone other than the Company and the Company's members as a body, for our audit work, for this report, or for the opinions we have formed.
Respective responsibilities of Directors and Auditors
As explained more fully in the Directors' Responsibilities Statement set out on page 5, the directors are responsible for the preparation of the nancial statements and for being satised that they give a true and fair view. Our responsibility is to audit and express an opinion on the nancial statements in accordance with applicable law and International Standards on Auditing (UK and Ireland). Those standards require us to comply with the Auditing Practices Board's Ethical Standards for Auditors.
Scope of the audit of the financial statements
An audit involves obtaining evidence about the amounts and disclosures in the nancial statements sufficient to give reasonable assurance that the nancial statements are free from material misstatement, whether caused by fraud or error. This includes an assessment of: whether the accounting policies are appropriate to the Group's and the parent Company's circumstances and have been consistently applied and adequately disclosed; the reasonableness of signicant accounting estimates made by the directors; and the overall presentation of the nancial statements.
In addition, we read all the financial and non-financial information in the Chairman's Statement and Directors' Report to identify material inconsistencies with the audited financial statements and to identify any information that is apparently materially incorrect based on, or materially inconsistent with, the knowledge acquired by us in the course of performing the audit. If we become aware of any apparent material misstatements or inconsistencies we consider the implications for our report.
Opinion on the financial statements
In our opinion:
-
the financial statements give a true and fair view of the state of the Group's and of the parent Company's state of affairs as at 31 December 2016 and of the Group's profit and the Group's and parent Company's cash flow for the year then ended 31 December 2016;
-
the Group nancial statements have been properly prepared in accordance with IFRSs as adopted by the European Union; and
-
the parent Company nancial statements have been properly prepared in accordance with IFRSs as adopted by the European Union and as applied in accordance with the provisions of the Companies (Jersey) Law 1991; and
-
the financial statements have been prepared in accordance with the requirement of the Companies (Jersey) Law 1991.
Opinion on other matter
In our opinion, based on the work undertaken in the course of our audit, the information given in the Chairman's Statement and the Report of the Directors for the financial year for which the Group's financial statements are prepared is consistent with the financial statements, and the Chairman's Statement and the Report of the Directors has been prepared in accordance with applicable legal requirements.
In the light of the knowledge and understanding of the Company and its environment obtained in the course of the audit, we have not identified any material mistatatements in the Chairman's Statement and the Report of the Directors.
Matters on which we are required to report by exception
We have nothing to report in respect of the following matters where Companies (Jersey) Law 1991 requires us to report to you if, in our opinion:
-
adequate accounting records have not been kept by the Parent Company, or returns adequate for audit have not been received from branches not visited by us; or
-
the financial statements are not in agreement with the accounting records and returns; or
-
certain disclosures of Directors' remuneration specified by law are not made; or
-
we have not received all the information and explanations we require for our audit.
Sanjay Parmar
Senior Statutory Auditor
For and on behalf of Jeffreys Henry LLP
Finsgate
5-7 Cranwood Street
London
EC1V 9EE
United Kingdom
Date: 30 June 2017
Consolidated Income Statement
For the year ended 31 December 2016
2016
2015
Note
Revenue
5
61,734,675
65,161,080
Cost of sales
(56,795,647)
(61,008,206)
GROSS PROFIT
4,939,028
4,152,874
Other operating income
136,382
71,408
Administration expenses
(4,002,159)
(3,228,126)
Other operating expenses
7
(515,807)
(650,550)
OPERATING PROFIT
557,444
345,606
Finance costs
6
(176,279)
(153,286)
PROFIT BEFORE TAX
7
381,165
192,320
Discontinued operations, net of tax
-
-
Tax
8
(66,188)
(29,100)
PROFIT FOR THE YEAR
314,977
163,220
Attributable to:
Owners of the parent
315,352
165,678
Non-controlling interests
(375)
(2,458)
314,977
163,220
BASIC EARNINGS PER SHARE
10
Continuing operations (pence)
0.297
0.156
Discontinued operations (pence)
-
-
0.297
0.156
DILUTED EARNINGS PER SHARE
10
Continuing operations (pence)
0.270
0.142
Discontinued operations (pence)
-
-
0.270
0.142
Consolidated Statement of Comprehensive Income
For the year ended 31 December 2016
2016
2015
PROFIT FOR THE YEAR
314,977
163,220
OTHER COMPREHENSIVE PROFIT/(LOSS)
Foreign currency translation
104,926
(104,617)
TOTAL COMPREHENSIVE PROFIT
419,903
58,603
Total comprehensive profit attributable to:
Owners of the parent
420,453
61,061
Non-controlling interests
(550)
(2,458)
419,903
58,603
Consolidated Statement Of Changes in Equity
For The Year Ended 31 December 2016
Non-Distributable
Distributable
Reverse
Foreign
Currency
Non-
controlling
Interests
Share
Capital
Share
Premium
Acquisition Reserve
Translation Reserve
Accumulated Losses
Total
Total
Equity
As at 1 January 2015
2,657,470
909,472
708,951
793,863
(3,867,475)
1,202,281
(3,165)
1,199,116
Comprehensive profit/(loss)
Profit/(loss) for the year
-
-
-
-
165,678
165,678
(2,458)
163,220
Foreign currency translation
-
-
-
(104,617)
-
(104,617)
-
(104,617)
Total comprehensive profit for the year
-
-
-
(104,617)
165,678
61,061
(2,458)
58,603
At 31 December 2015
2,657,470
909,472
708,951
689,246
(3,701,797)
1,263,342
(5,623)
1,257,719
Non-Distributable
Distributable
Reverse
Foreign
Currency
Non-
controlling
Interests
Share
Capital
Share
Premium
Acquisition Reserve
Translation Reserve
Accumulated Losses
Total
Total
Equity
As at 1 January 2016
2,657,470
909,472
708,951
689,246
(3,701,797)
1,263,342
(5,623)
1,257,719
Comprehensive profit/(loss)
Profit/(loss) for the year
-
-
-
-
315,352
315,352
(375)
314,977
Foreign currency translation
-
-
-
105,101
-
105,101
(175)
104,926
Total comprehensive profit for the year
-
-
-
105,101
315,352
420,453
(550)
419,903
At 31 December 2016
2,657,470
909,472
708,951
794,347
(3,386,445)
1,683,795
(6,173)
1,677,622
Share capital is the amount subscribed for shares at nominal value.
Share premium represents the excess of the amount subscribed for share capital over the nominal value of the respective shares net of share issue expenses.
The reverse acquisition reserve relates to the adjustment required by accounting for the reverse acquisition in accordance with IFRS 3.
The Company's assets and liabilities stated in the Statement of Financial Position were translated into Pound Sterling () using the closing rate as at the Statement of Financial Position date and the Income Statements were translated into using the average rate for that period. All resulting exchange differences are taken to the foreign currency translation reserve within equity.
Retained earnings represent the cumulative earnings of the Group attributable to equity shareholders.
Non-controlling interests represent the share of ownership of subsidiary companies outside the Group.
Company Statement Of Changes in Equity
For The Year Ended 31 December 2016
Non-Distributable
Share
Capital
Share
Premium
Accumulated Losses
Total
As at 1 January 2016
2,657,470
909,472
(1,185,189)
2,381,753
Loss for the year
-
-
(92,465)
(92,465)
At 31 December 2016
2,657,470
909,472
(1,277,654)
2,289,288
As at 1 January 2015
2,657,470
909,472
(927,342)
2,639,600
Loss for the year
-
-
(257,847)
(257,847)
At 31 December 2015
2,657,470
909,472
(1,185,189)
2,381,753
Consolidated Statement of Financial Position
As at 31December2016
2016
2015
Note
ASSETS
Non-current assets
Intangible assets
11
-
54,291
Property, plant and equipment
12
507,151
497,567
507,151
551,858
Current assets
Inventories
14
1,101,772
1,063,008
Trade and other receivables
16
2,922,999
3,347,788
Cash and cash equivalents
17
1,955,270
2,216,715
Tax recoverable
45,222
3,016
6,025,263
6,630,527
TOTAL ASSETS
6,532,414
7,182,385
SHAREHOLDERS' EQUITY
Equity attributable to owners of the parent:
Called up share capital
18
2,657,470
2,657,470
Share premium
19
909,472
909,472
Reverse acquisition reserve
20
708,951
708,951
Foreign currency translation reserve
21
794,347
689,246
Retained earnings
22
(3,386,445)
(3,701,797)
Shareholders' equity
1,683,795
1,263,342
Non-controlling interests
(6,173)
(5,623)
TOTAL EQUITY
1,677,622
1,257,719
2016
2015
Note
LIABILITIES
Non-current liability
Loans and borrowings - secured
23
323,726
296,692
Current liabilities
Trade and other payables
25
2,101,229
3,927,768
Amount due to Directors
26
113,501
118,603
Loans and borrowings - secured
23
2,316,336
1,581,603
4,531,066
5,627,974
Total liabilities
4,854,792
5,924,666
TOTAL EQUITY AND LIABILITIES
6,532,414
7,182,385
The financial statements were approved and authorised by the Board of Directors on 30 June 2017 and were signed on its behalf by:
............................................................................
Dato' Hussian @ Rizal bin A. Rahman
Chief Executive Officer
Company Statement of Financial Position
As at 31December2016
2016
2015
Note
ASSETS
Non-current asset
Investment in subsidiary companies
13
1,976,338
1,976,338
Current assets
Trade and other receivables
16
1,068,386
536,982
Cash and cash equivalents
17
2,010
2,018
1,070,396
539,000
TOTAL ASSETS
3,046,734
2,515,338
SHAREHOLDERS' EQUITY
Equity attributable to owners of the parent:
Called up share capital
18
2,657,470
2,657,470
Share premium
19
909,472
909,472
Retained earnings
22
(1,277,654)
(1,185,189)
TOTAL EQUITY
2,289,288
2,381,753
Current liabilities
Trade and other payables
25
646,511
20,490
Amount due to Directors
26
110,935
113,095
TOTAL LIABILITIES
757,446
133,585
TOTAL EQUITY AND LIABILITIES
3,046,734
2,515,338
The financial statements were approved and authorised by the Board of Directors on 30 June 2017 and were signed on its behalf by:
............................................................................
Dato' Hussian @ Rizal bin A. Rahman
Chief Executive Officer
Consolidated Statement of Cash Flows
For the year ended 31December2016
2016
2015
Note
Cash flow from/(used in) operating activities
Cash flow from/(used in) operations
27
(792,145)
1,972,724
Interest paid
(176,279)
(153,286)
Interest received
46,872
51,395
Tax paid
(108,394)
(44,948)
Tax refund
-
434
Net cash generated from /(used in) operating activities
(1,029,946)
1,826,319
Cash flow from investing activities
Purchase of property, plant and equipment
12
(23,871)
(111,191)
Net cash outflow for disposal of subsidiary company
-
-
Net cash inflow for acquisition of subsidiary company
-
-
Net cash used in investing activities
(23,871)
(111,191)
Cash flows from financing activities
Repayment of letter credit
-
(159,305)
Net change of banker acceptance
23
763,946
(779,272)
Repayment of finance lease payables
(35,962)
(114,717)
Repayment of term loan
(33,783)
(46,355)
Net cash from/(used in) financing activities
761,767
(1,099,649)
Increase in cash and cash equivalents
(292,050)
615,479
Effect of foreign exchange rate changes
30,605
(7,019)
Cash and cash equivalents at beginning of year
2,216,715
1,608,255
Cash and cash equivalents at end of year
17
1,955,270
2,216,715
Company Statement of Cash Flows
For the year ended 31December2016
2016
2015
Note
Cash flow from operating activities
Cash depleted in operations
27
(8)
-
Cash flow from financing activities
Proceeds from issuance of shares
-
-
Decrease in cash and cash equivalents
(8)
-
Effect of foreign exchange rate changes
-
-
Cash and cash equivalents at beginning of year
2,018
2,018
Cash and cash equivalents at end of year
17
2,010
2,018
Notes to the Financial Statements
For the year ended 31 December 2016
1. GENERAL INFORMATION
The principal activity of the Company is investment holding. The principal activities of the subsidiary companies are set out in Note 13 to the financial statements. There were no significant changes in the nature of these activities during the year.
The Company is incorporated in Jersey, the Channel Islands under the Companies (Jersey) Law 1991 and is listed on AIM. The registered office is located at Queensway House, Hilgrove Street, St Helier, Jersey JE1 1ES, Channel Islands. The consolidated financial statements for the year ended 31 December 2016 comprise the results of the Company and its subsidiary companies undertakings. The Company's shares are traded on AIM of the London Stock Exchange.
MobilityOne Limited is the holding company of an established group of companies ("Group") based in Malaysia which is in the business of providing e-commerce infrastructure payment solutions and platforms through their proprietary technology solutions, which are marketed under the brands MoCSTM and ABOSSETM.
The Group has developed an end-to-end e-commerce solution which connects various service providers across several industries such as banking, telecommunication and transportation through multiple distribution devices such as EDC terminals, short messaging services, Automated Teller Machine and Internet banking.
The Group's technology platform is flexible, scalable and has been designed to facilitate cash, debit card and credit card transactions (according to the device) from multiple devices while controlling and monitoring the distribution of different products and services.
2. ACCOUNTING POLICIES
Basis of preparation
These financial statements have been prepared in accordance with International Financial Reporting Standards (IFRSs and IFRIC interpretations) issued by the International Accounting Standards Board (IASB), as adopted by the European Union, and with those parts of the Companies (Jersey) Law 1991 applicable to companies preparing their financial statements under IFRS. The financial statements have been prepared under the historical cost convention.
Going Concern
The Group's business activities, together with the factors likely to affect its future development, performance and position, are set out in Chairman's statement on page 2. The financial position of the Group, its cash flows, liquidity position and borrowing facilities are described in the financial statements and associated notes. In addition, Note 3 to the financial statements includes the Group's objectives, policies and processes for managing its capital; its financial risk management objectives; details of its financial instruments and hedging activities; and its exposures to credit risk and liquidity risk.
In order to assess the going concern of the Group, the Directors have prepared cashflow forecasts for companies within the Group. These cashflow forecasts show the Group expect an increase in revenue and will have sufficient headroom over available banking facilities. The Group has obtained banking facilities sufficient to facilitate the growth forecast in future periods. No matters have been drawn to the Directors' attention to suggest that future renewals may not be forthcoming on acceptable terms.
In addition, the controlling shareholder has also undertaken to provide support to enable the Group to meet its debts as and when they fall due.
2. ACCOUNTING POLICIES (Continued)
Going Concern (continued)
After making enquiries, the Directors have a reasonable expectation that the Group has adequate resources to continue in operational existence for the foreseeable future. Accordingly, they continue to adopt the going concern basis in preparing the financial statements.
The financial statement does not include any adjustments that would result if the forecast were not achieved and shareholder support was withdrawn.
Estimation uncertainty and critical judgements
The significant areas of estimation uncertainty and critical judgements in applying accounting policies that have the most significant effect on the amount amortisation in the financial statements are as follows:
(i) Depreciation of property, plant and equipment
The costs of property, plant and equipment of the Group are depreciated on a straight-line basis over the useful lives of the assets. Management estimates the useful lives of the property, plant and equipment to be within 3 to 50 years. These are common life expectancies applied in the industry. Changes in the expected level of usage and technological developments could impact the economic useful lives and the residual values of these assets, therefore future depreciation charges could be revised. The carrying amounts of the Group's property, plant and equipment as at 31 December 2016 are disclosed in Note 12 to the financial statements.
(ii) Amortisation of intangible assets
Software is amortised over its estimated useful life. Management estimated the useful life of this asset to be within 10 years. Changes in the expected level of usage and technological development could impact the economic useful life therefore future amortisation could be revised.
The research and development costs are amortised on a straight-line basis over the life span of the developed assets. Management estimated the useful life of these assets to be within 5 years. Changes in the technological developments could impact the economic useful life and the residual values of these assets, therefore future amortisation charges could be revised.
The carrying amounts of the Group's intangible assets as at 31 December 2016 are disclosed in Note 11 to the financial statements.
However, if the projected sales do not materialise there is a risk that the value of the intangible assets shown above would be impaired.
2. ACCOUNTING POLICIES (Continued)
Estimation uncertainty and critical judgements (continued)
(iii) Impairment of goodwill on consolidation
The Group determines whether goodwill is impaired at least on an annual basis. This requires an estimation of the value-in-use of the cash generating units ("CGU") to which goodwill is allocated. Estimating a value-in-use amount requires management to make an estimation of the expected future cash flows from the CGU and also to choose a suitable discount rate in order to calculate the present value of those cash flows.
The Group's cash flow projections include estimates of sales. However, if the projected sales do not materialise there is a risk that the value of goodwill would be impaired.
The Directors have carried out a detailed impairment review in respect of goodwill. The Group assesses at each reporting date whether there is an indication that an asset may be impaired, by considering the cash flows forecasts. The cash flow projections are based on the assumption that the Group can realise projected sales. A prudent approach has been applied with no residual value being factored. At the period end, based on these assumptions, there was indication of impairment of the value of goodwill and of development costs.
The carrying amount of the Group's goodwill on consolidation as at 31 December 2016 is disclosed in the Note 11 to the financial statements.
(iv) Going concern
The Group determines whether it has sufficient resources in order to continue its activities by reference to budget together with current and forecast liquidity. This requires on estimate of the availability of such funding which is critically dependent on external borrowings support from the majority shareholders of the Group and, to an extent, macro-economic factors.
IFRS AND IAS UPDATE FOR 31 DECEMBER 2016 ACCOUNTS
Changes in accounting policies and disclosures
During the financial year, the Group has adopted the following new and amended IFRS and IFRIC interpretations that are mandatory for current financial year:
Amendments of IFRS 119
Defined Benefit Plans: Employee Contributions
Annual Improvements of IFRS 2010 - 2012 Cycle
Annual Improvements of IFRS 2011 - 2013 Cycle
Amendments to IFRS 136
Recoverable Amount Disclosures for Non-Financial
Assets
Amendments to IFRS 139
Novation of Derivatives and Continuation of Hedge
Accounting
IC Interpretation 21
Levies
The impact of adopting the above amendments had no material impact on the financial statements of the Group.
Standards, interpretations and amendments to published standards that are not yet effective
The following standards, amendments and interpretations applicable to the Group are in issue but are not yet effective and have not been early adopted in these financial statements. They may result in consequential changes to the accounting policies and other note disclosures. We do not expect the impact of such changes on the financial statements to be material. These are outlined in the table below:
Effective dates for
Financial periods
Beginning on or after
IFRS 14
Regulator Deferral Account
1 January 2016
Amendments to IFRS 11
Accounting for Acquisitions of Interests in Joint Operations
1 January 2016
Amendments to IFRS 101
Disclosure Initiative
1 January 2016
Amendments to IFRS 116
And IFRS 138
Clarification of Acceptable Methods of
Depreciation and Amortisation
1 January 2016
Amendments to IFRS 116
and IFRS 141
Agriculture: Bearer Plants
1 January 2016
Amendments to IFRS 127
Equity Method in Separate
Financial Statements
1 January 2016
Annual Improvements of IFRSs 2012 - 2014 Cycle
1 January 2016
Amendments to IFRS 10,
IFRS 12 and IFRS 128
Investment Entities: Applying the Consolidation
Exception
1 January 2016
IFRS 9
Financial Instruments (IFRS 9 Issued by IASB in
July 2014)
1 January 2018
IFRS 15
Revenue from Contracts with Customers
1 January 2018
Amendments to IFRS 10
IFRS 128
Sale or Contribution of Assets between an
Investor and its Associate or Joint Venture
To be announced
The Directors anticipate that the adoption of these standards and the interpretations in future periods will have no material impact on the financial statements of the Group.
Basis of consolidation
The consolidated financial statements incorporate the financial statements of the Company and entities controlled by the Company (its subsidiary companies) made up to 31 December each year. Control is achieved where the Company has the power to govern the financial and operating policies of an investee entity so as to obtain benefits from its activities.
Transactions, balances and unrealised gains on transactions between Group companies are eliminated. Unrealised losses are also eliminated but considered an impairment indicator of the asset transferred. Accounting policies of its subsidiary companies have been changed (where necessary) to ensure consistency with the policies adopted by the Group.
(i) Subsidiary companies
Subsidiary companies are entities over which the Group has the ability to control the financial and operating policies so as to obtain benefits from their activities. The existence and effect of potential voting rights that are currently exercisable or convertible are considered when assessing whether the Group has such power over another entity.
In the Company's separate financial statements, investments in subsidiary companies are stated at cost less impairment losses. On disposal of such investments, the difference between net disposal proceeds and their carrying amounts is included in profit or loss.
(ii) Basis of consolidation
On 22 June 2007 MobilityOne Limited acquired the entire issued share capital of MobilityOne Sdn. Bhd. By way of a share for share exchange, under IFRS this transaction meets the criteria of a Reverse Acquisition. The consolidated accounts have therefore been presented under the Reverse Acquisition Accounting principles of IFRS 3 and show comparatives for MobilityOne Sdn. Bhd. For financial reporting purposes, MobilityOne Sdn. Bhd. (the legal subsidiary company) is the acquirer and MobilityOne Limited (the legal parent company) is the acquiree.
No goodwill has been recorded and the difference between the parent Company's cost of investment and MobilityOne Sdn. Bhd.'s share capital and share premium is presented as a reverse acquisition reserve within equity on consolidation.
The consolidated financial statements incorporate the financial statements of the Company and all entities controlled by it after eliminating internal transactions. Control is achieved where the Group has the power to govern the financial and operating policies of a Group undertaking so as to obtain economic benefits from its activities. Undertakings' results are adjusted, where appropriate, to conform to Group accounting policies.
Subsidiary companies are consolidated from the date of acquisition, being the date on which the Group obtains control, and continue to be consolidated until the date that such control ceases. In preparing the consolidated financial statements, intra-group balances, transactions and unrealised gains or losses are eliminated in full. Uniform accounting policies are adopted in the consolidated financial statements for like transactions and events in similar circumstances.
The share capital in the consolidated statement of changes in equity for both the current and comparative period uses a historic exchange rate to determine the equity value.
As permitted by and in accordance with Article 110 of the Companies (Jersey) Law 1991, a separate income statement of MobilityOne Limited, is not presented.
Revenue recognition
Revenue is recognised when it is probable that economic benefits associated with the transaction will flow to the Group and the amount of the revenue can be measured reliably.
(i) Revenue from trading activities
Revenue in respect of using the Group's e-Channel platform arises from the sales of prepaid credit, sales commissions received and fees per transaction charged to customers. Revenue for sales of prepaid credit is deferred until such time as the products and services are delivered to end users. Sales commissions and transaction fees are received from various product and services providers and are recognised when the services are rendered and transactions are completed.
Revenue from solution sales and consultancy comprise sales of software solutions, hardware equipment, consultancy fees and maintenance and support services. For sales of hardware equipment, revenue is recognised when the significant risks associated with the equipment are transferred to customers or the expiry of the right of return. For all other related sales, revenue is recognised upon delivery to customers and over the period in which services are expected to be provided to customers.
Revenue from remittance comprises transaction service fees charged to customers/senders. Transaction fees are received from senders and are recognised when the services are rendered and transactions are completed.
(ii) Interest income
Interest income is recognised on a time proportion basis that takes into account the effective yield on the asset.
(iii) Rental income
Rental income is recognised on an accrual basis.
Employee benefits
(i) Short term employee benefits
Wages, salaries, bonuses and social security contributions are recognised as an expense in the period in which the associated services are rendered by employees of the Group. Short term accumulating compensated absences such as paid annual leave are recognised when services are rendered by employees that increase their entitlement to future compensation absences. Short term non-accumulating compensated absences such as sick and medical leave are recognised when the absences occur.
The expected cost of accumulating compensated absences is measured as the additional amount expected to be paid as a result of the unused entitlement that has accumulated at the Statement of Financial Position date.
(ii) Defined contribution plans
As required by law, companies in Malaysia make contributions to the state pension scheme, the Employees Provident Fund ("EPF"). Such contributions are recognised as an expense in the income statement in the period to which they relate. The other subsidiary companies also make contribution to their respective countries' statutory pension schemes.
Finance leases
Assets financed by leasing arrangements, which give rights approximating to ownership, are treated as if they had been purchased outright and are recognised and depreciated over the shorter of the estimated useful life of the assets and the period of the leases. The capital element of future rentals is treated as a liability and the interest element is charged against profits in proportion to the balances outstanding. The rental costs of all other leased assets are charged against profits on a straight-line basis over the lease term.
Operating leases
Leases in which a significant portion of the risks and rewards of ownership are retained by the lessor are classified as operating leases. Payments made under operating leases (net of incentives received from the lessor) are charged to the income statement.
Functional currency translation
(i) Functional and presentation currency
Items included in the financial statements of each of the Group's entities are measured using the currency of the primary economic environment in which the entity operates (the functional currency). The functional currency of the Group is Ringgit Malaysia (RM). The consolidated financial statements are presented in Pound Sterling (), which is the Company's presentational currency as this is the currency used in the country in which the entity is listed.
Assets and liabilities are translated into Pound Sterling () at foreign exchange rates ruling at the Statement of Financial Position date. Results and cash flows are translated into Pound Sterling () using average rates of exchange for the period.
(ii) Transactions and balances
Foreign currency transactions are translated into the functional currency using exchange rates prevailing at the dates of the transactions. Foreign exchange gains and losses resulting from the settlement of such transactions and from the translation at year-end exchange rates of monetary assets and liabilities denominated in foreign currencies are recognised in the income statement.
(ii) Transactions and balances (Continued)
The financial information set out below has been translated at the following rates:
Exchange rate (RM: )
At Statement of Financial Position date
Average for year
Year ended 31 December 2016
5.51
5.61
Year ended 31 December 2015
6.36
5.97
Taxation
Taxation on the income statement for the financial period comprises current and deferred tax. Current tax is the expected amount of taxes payable in respect of the taxable profit for the financial period and is measured using the tax rates that have been enacted at the Statement of Financial Position date.
Deferred tax is recognised on the liability method for all temporary differences between the carrying amount of an asset or liability in the Statement of Financial Position and its tax base at the Statement of Financial Position date. Deferred tax liabilities are recognised for all taxable temporary differences and deferred tax assets are recognised for all deductible temporary differences, unused tax losses and unused tax credits to the extent that it is probable that future taxable profit will be available against which the deductible temporary differences, unused tax losses and unused tax credits can be recognised. Deferred tax is not recognised if the temporary difference arises from goodwill or negative goodwill or from the initial recognition of an asset or liability in a transaction which is not a business combination and at the time of the transaction, affects neither accounting profit nor taxable profit.
Deferred tax assets and liabilities are measured at the tax rates that are expected to apply to the period when the asset is recognised or the liability is settled, based on the tax rates that have been enacted or substantively enacted by the Statement of Financial Position date. The carrying amount of a deferred tax asset is reviewed at each Statement of Financial Position date and is reduced to the extent that it becomes probable that sufficient future taxable profit will be available.
Deferred tax is recognised in the income statement, except when it arises from a transaction which is recognised directly in equity, in which case the deferred tax is also charged or credited directly in equity, or when it arises from a business combination that is an acquisition, in which case the deferred tax is included in the resulting goodwill or negative goodwill.
Intangible assets
(i) Research and development costs
All research costs are recognized in the income statement as incurred.
Expenditure incurred on projects to develop new products is recognised and deferred only when the Group can demonstrate the technical feasibility of completing the intangible asset so that it will be available for use or sale, its intention to complete and its ability to use or sell the asset, how the asset will generate future economic benefits, the availability of resources to complete the project and the ability to measure reliably the expenditure during the development. Product development expenditures which do not meet these criteria are expensed when incurred.
Development costs, considered to have finite useful lives, are stated at cost less any impairment losses and are amortised through other operating expenses in the income statement using the straight-line basis over the commercial lives of the underlying products not exceeding five years. Impairment is assessed whenever there is an indication of impairment and the amortisation period and method are also reviewed at least at each Statement of Financial Position date.
(i) Goodwill on consolidation
Goodwill acquired in a business combination is initially measured at cost, representing the excess of the purchase price over the Group's interest in the net fair value of the identifiable assets, liabilities and contingent liabilities.
Following the initial recognition, goodwill is measured at cost less accumulated impairment losses. Goodwill is not amortised but instead, it is reviewed for impairment annually or more frequent when there is objective evidence that the carrying value may be impaired, in accordance with the accounting policy disclosed in impairment of assets.
Gains or losses on the disposal of an entity include the carrying amount of goodwill relating to the entity sold.
(iii) Software
Software which forms an integral part of the related hardware is capitalised with that hardware and included within property, plant and equipment. Software which are not an integral part of the related hardware are capitalised as intangible assets.
Acquired computer software licenses are capitalised on the basis of the costs incurred to acquired and bring to use the specific software. These costs are amortised over their estimated useful life of 10 years.
Impairment of assets
The carrying amounts of assets are reviewed at each reporting date to determine whether there is any indication of impairment.
If any such indication exists then the asset's recoverable amount is estimated. For goodwill that has an indefinite useful life, recoverable amount is estimated at each reporting date or more frequently when indications of impairment are identified.
An impairment loss is recognized if the carrying amount of an asset or its cash-generating unit exceeds its recoverable amount unless the asset is carried at a revalued amount, in which case the impairment loss is recognised directly against any revaluation surplus for the asset to the extent that the impairment loss does not exceed the amount in the revaluation surplus for that same asset. A cash-generating unit is the smallest identifiable asset group that generates cash flows that are largely independent from other assets and groups. Impairment losses are recognized in the income statement in the period in which it arises. Impairment losses recognised in respect of cash-generating units are allocated first to reduce the carrying amount of any goodwill allocated to the units and then to reduce the carrying amount of the other assets in the unit (group of units) on a pro rata basis.
The recoverable amount of an asset or cash-generating unit is the greater of its value in use and its fair value less costs to sell. In assessing value in use, the estimated future cash flows are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset.
Impairment loss on goodwill is not reversed in a subsequent period. An impairment loss for an asset other than goodwill is reversed if, and only if, there has been a change in the estimates used to determine the asset's recoverable amount since the last impairment loss was recognised. The carrying amount of an asset other than goodwill is increased to its revised recoverable amount, provided that this amount does not exceed the carrying amount that would have been determined (net of amortisation or depreciation) had no impairment loss been recognized for the asset in prior years. A reversal of impairment loss for an asset other than goodwill is recognized in the income statement unless the asset is carried at revalued amount, in which case, such reversal is treated as a revaluation increase.
Property, plant and equipment
(a) Recognition and measurement
Property, plant and equipment are stated at cost less accumulated depreciation and accumulated impairment losses.
Cost includes expenditures that are directly attributable to the acquisition of the asset. The cost of self-constructed assets includes the cost of materials and direct labour, any other costs directly attributable to bringing the asset to working condition for its intended use, and the costs of dismantling and removing the items and restoring the site on which they are located. Purchased software that is integral to the functionality of the related equipment is capitalised as part of that equipment.
The cost of property, plant and equipment recognised as a result of a business combination is based on fair value at acquisition date. The fair value of property is the estimated amount for which a property could be exchanged on the date of valuation between a willing buyer and a willing seller in an arm's length transaction after proper marketing wherein the parties had each acted knowledgeably, prudently and without compulsion. The fair value of other items of plant and equipment is based on the quoted market prices for similar items.
When significant parts of an item of property, plant and equipment have different useful lives, they are accounted for as separate items (major components) of property, plant and equipment.
(b) Subsequent costs
The cost of replacing part of an item of property, plant and equipment is recognised in the carrying amount of the item if it is probable that the future economic benefits embodied within the part will flow to the Group and its cost can be measured reliably. The costs of the day-to-day servicing of property, plant and equipment are recognised in the income statement as incurred.
(c) Depreciation
Depreciation is recognised in the income statement on a straight-line basis over the estimated useful lives of property, plant and equipment. Leased assets are depreciated over the shorter of the lease term and their useful lives. Property, plant and equipment under construction are not depreciated until the assets are ready for their intended use.
The estimated useful lives for the current and comparative periods are as follows:
Building
50 years
Motor vehicles
5 years
Leasehold improvement
10 years
Electronic Data Capture equipment
10 years
Computer equipment
3 to 5 years
Computer software
10 years
Furniture and fittings
10 years
Office equipment
10 years
Renovation
10 years
The depreciable amount is determined after deducting the residual value.
Depreciation methods, useful lives and residual values are reassessed at each financial period end.
Upon disposal of an asset, the difference between the net disposal proceeds and the carrying amount of the assets is charged or credited to the income statement. On disposal of a revalued asset, the attributable revaluation surplus remaining in the revaluation reserve is transferred to the distribution reserve.
Investments
Investments in subsidiary companies are stated at cost less any provision for impairment.
Inventories
Inventories are valued at the lower of cost and net realisable value and are determined on the first-in-first-out method, after making due allowance for obsolete and slow moving items. Net realisable value is based on estimated selling price in the ordinary course of business less the costs of completion and selling expenses.
Trade and other receivables
Trade and other receivables are recognised initially at fair value and subsequently measured at their cost when the contractual right to receive cash or other financial assets from another entity is established.
A provision for doubtful debts is made when there is objective evidence that the Group will not be able to collect all amounts due according to the original terms of the receivables. Significant financial difficulties of the debtor, probability that the debtor will enter bankruptcy or financial reorganisation and default or delinquency in payments are considered indicators that a trade and other receivables are impaired.
Cash and cash equivalents
Cash and cash equivalents include cash in hand, deposits held at call with banks, other short-term highly liquid investments with original maturities of three months or less which have an insignificant risk of changes in value and bank overdrafts. For the purpose of Statement of Cash Flows, cash and cash equivalents are presented net of bank overdrafts.
Trade and other payables
Trade and other payables are recognised initially at fair value of the consideration to be paid in the future for goods and services received.
Borrowing costs
Borrowing costs directly attributable to the acquisition, construction or production of qualifying assets, which are assets that necessarily take a substantial period of time to get ready for their intended use or sale, are recognised as part of the cost of those assets, until such time as the assets are substantially ready for their intended use or sale.
When the borrowings are made specifically for the purpose of obtaining a qualifying asset, the amount of borrowing costs eligible for capitalisation is the actual borrowing costs incurred on that borrowing during the period less any investment income on the temporary investment of funds drawndown from those borrowings.
When the borrowings are made generally, and used for the purpose of obtaining a qualifying asset, the borrowing costs eligible for capitalization are determined by applying a capitalization rate which is weighted on the borrowing costs applicable to the Group's borrowings that are outstanding during the financial period, other than borrowings made specifically for the purpose of acquiring another qualifying asset.
Borrowing costs which are not eligible for capitalization are recognised as an expense in the profit or loss in the period in which they are incurred.
Equity instruments
Instruments that evidence a residual interest in the assets of the Group after deducting all of its liabilities are classified as equity instruments. Issued equity instruments are recorded at proceeds received net of direct issue costs.
Ordinary shares are classified as equity. Incremental costs directly attributable to the issue of new shares or options are shown in equity as a deduction, net of value added tax, from the proceeds.
Financial instruments
Financial instruments carried on the Statement of Financial Position include cash and bank balances, deposits, investments, receivables, payables and borrowings. Financial instruments are recognised in the Statement of Financial Position when the Group has become a party to the contractual provisions of the instrument.
Financial instruments are classified as liabilities or equity in accordance with the substance of the contractual arrangement. Interest, dividends and gains and losses relating to a financial instrument classified as a liability, are reported as an expense or income. Distributions to holders of financial instruments classified as equity are charged directly to equity. Financial instruments are offset when the Group has a legally enforceable right to offset and intends to settle either on a net basis or to realise the asset and settle the liability simultaneously.
The particular recognition method adopted for financial instruments recognised on the Statement of Financial Position is disclosed in the individual accounting policy statements associated with each item.
Share based payments
Charges for employees services received in exchange for share based payments have been made for all options granted in accordance with IFRS 2 "Share Based Payments" options granted under the Group's employee share scheme are equity settled. The fair value of such options has been calculated using a Black-scholes model, based upon publicly available market data, and is charged to the profit or loss over the vesting period.
Segment reporting
Operating segments are reported in a manner consistent with the internal reporting provided to the chief operating decision-maker. The chief operating decision makers are responsible for allocating resources and assessing performance of the operating segments and make overall strategic decisions. The Group's operating
segments are organised and managed separately according to the nature of the products and services provided, with each segment representing a strategic business unit that offers different products and serves different markets.
3. FINANCIAL INSTRUMENTS
(a) Financial risk management objectives and policies
The Group and the Company's financial risk management policy is to ensure that adequate financial resources are available for the development of the Group and of the Company's operations whilst managing its financial risks, including interest rate risk, credit risk, foreign currency exchange risk, liquidity and cash flow risk and capital risk. The Group and the Company operates within clearly defined guidelines that are approved by the Board and the Group's policy is not to engage in speculative transactions.
(b) Interest rate risk
Cash flow interest rate risk is the risk that the future cash flows of a financial instrument will fluctuate because of changes in market interest rates. Fair value interest rate risk is the risk that the value of a financial instrument will fluctuate due to changes in market interest rates. As the Group has no significant interest-bearing financial assets, the Group's income and operating cash flows are substantially independent of changes in market interest rates.
The Group's interest rate risk arises primarily from interest-bearing borrowings. Borrowings at floating rates expose the Group to cash flow interest rate risk. Borrowings obtained at fixed rates expose the Group to fair value interest rate risk.
The following tables set out the carrying amounts, the effective interest rates as at the Statement of Financial Position date and the remaining maturities of the Group's financial instruments that are exposed to interest rate risk:
Effective
Interest
Within
More than
At 31 December 2016
Note
Rate
1 year
1-2 years
2-3 years
3-4 years
4-5 years
5 years
Total
%
Fixed rate:
Fixed deposits
17
2.95-3.20
1,590,201
-
-
-
-
-
1,590,201
Finance leases
24
2.42-3.50
13,619
14,103
27,056
-
-
3,539
58,317
Floating rate:
Bankers' acceptance
23
2.50
(2,297,268)
-
-
-
-
-
(2,297,268)
Term loan
23
4.60
(5,449)
(6,091)
(14,110)
-
(258,827)
(284,477)
At 31 December 2015
Fixed rate:
Fixed deposits
17
2.95-3.20
1,280,186
-
-
-
-
-
1,280,186
Finance leases
24
2.42-3.50
(43,741)
(11,803)
(12,222)
(9,004)
(7,278)
(10,231)
(94,279)
Floating rate:
Bankers' acceptance
23
2.50
(1,533,322 )
-
-
-
-
-
(1,533,322 )
Term loan
23
4.60
(4,538 )
(4,769)
(5,325)
(5,882)
(5,882)
(224,298)
(250,694)
Sensitivity analysis for interest rate risk
The interest rate profile of the Group's significant interest-bearing financial instruments, based on carrying amounts as at the end of the reporting period was:
Group
2016
2015
Floating rate instruments
Financial liabilities (Note 23)
2,581,745
1,784,016
Interest rate risk sensitivity analysis
(i) Fair value sensitivity analysis for fixed rate instruments
The Group does not account for any fixed rate financial assets and liabilities at fair value through profit or loss, and the Company does not designate derivatives as hedging instruments under a fair value hedged accounting model. Therefore, a change in interest rates at the end of the reporting period would not affect profit or loss.
(ii) Cash flow sensitivity analysis for variable rate instruments
A change of 100 basis points (bp) in interest rates at the end of the reporting period would have increased/(decreased) post-tax profit by the amounts shown below. This analysis assumes that all other variables, in particular foreign currency rates, remained constant.
Group
Profit or loss
100 bp
100 bp
Increase
Decrease
2016
Floating rate instruments
(20,578)
20,578
2015
Floating rate instruments
(13,376)
13,376
(c) Credit risk
The Group's and the Company's exposure to credit risk arises mainly from receivables. Receivables are monitored on an ongoing basis via management reporting procedure and action is taken to recover debts when due. At each Statement of Financial Position date, there was no significant concentration of credit risk. The maximum exposure to credit risk for the Group and the Company is the carrying amount of the financial assets shown in the Statement of Financial Position.
(d) Foreign currency exchange risk
The Group and the Company do not have significant foreign currency risk at the end of reporting date.
(e) Liquidity and cash flow risks
The Group and the Company seeks to achieve a flexible and cost effective borrowing structure to ensure that the projected net borrowing needs are covered by available committed facilities. Debt maturities are structured in such a way to ensure that the amount of debt maturing in any one year is within the Group's and the Company's ability to repay and/or refinance.
The Group and the Company also maintains a certain level of cash and cash convertible investments to meet its working capital requirements.
The table below summarises the maturity profile of the Group's and the Company's liabilities at the reporting date based on contractual undiscounted repayment obligations.
On demand or within one year
On demand one to five year
On demand over five year
Total
2016
Group
Financial liabilities
Trade and other payables
2,101,229
-
-
2,101,229
Amount due to Directors
113,501
-
-
113,501
Loans and borrowings
2,802,957
-
-
2,802,957
Total undiscounted financial liabilities
5,017,587
-
-
5,017,687
2015
Group
Financial liabilities
Trade and other payables
3,927,768
-
-
3,927,768
Amount due to Directors
118,603
-
-
118,603
Loans and borrowings
1,581,603
286,460
10,232
1,878,295
Total undiscounted financial liabilities
5,627,974
286,460
10,232
5,924,666
2016
Company
Financial liabilities
Trade and other payables
646,511
-
-
646,511
Amount due to Directors
110,935
-
-
110,935
Loans and borrowings
-
-
-
-
Total undiscounted financial liabilities
757,446
-
-
757,446
2015
Company
Financial liabilities
Trade and other payables
20,490
-
-
20,490
Amount due to Directors
113,095
-
-
113,095
Total undiscounted financial liabilities
133,585
-
-
133,585
(f) Fair Values
The carrying amounts of financial assets and liabilities of the Group at the reporting date approximated their fair value except as set out below:
Group
Carrying amount
Fair value
2016
Financial lease liabilities (Note 24)
58,317
64,404
2015
Financial lease liabilities (Note 24)
94,279
102,699
The carrying amounts of financial assets and financial liabilities other than the above are reasonable approximation of fair value due to their short term nature.
The carrying amounts of the current portion of borrowing is reasonable approximation of fair value due to the insignificant impact of discounting.
(g) Capital risk
The Group's and the Company's objectives when managing capital are to safeguard the Group's and the Company's ability to continue as a going concern in order to provide returns for shareholders and benefits for other stakeholders and to maintain an optimal capital structure to reduce the cost of capital. In order to maintain or adjust the capital structure, the Group and the Company may adjust the amount of dividends paid to shareholders, return capital to shareholders, issue new shares or sell assets to reduce debt.
4. EMPLOYEES AND DIRECTORS
Group
2016
2015
EMPLOYEES
Wages, salaries and bonuses
474,336
432,790
Social security contribution
3,887
15,033
Contribution to defined contribution plan
38,787
39,691
Other staff related expenses
13,126
2,601
Continuing operations
530,136
490,115
DIRECTORS
Fees
108,838
92,309
Wages, salaries and bonuses
118,037
78,065
Social security contribution
222
60
Contribution to defined contribution plan
12,578
8,918
Continuing operations
239,675
179,352
The number of employees (excluding Directors) of the Group and of the Company at the end of the financial year were 58 (2015: 70) and Nil (2015: Nil) respectively.
The details of remuneration received and receivables by the Directors of the Group during the financial year are as follows:
Group
2016
Fees
Salaries and allowances
Bonuses
Social security contribution
Defined contribution plan
Total
Company's Directors:
Dato' Hussian @ Rizal bin A. Rahman
36,000
57,767
-
111
6,932
100,810
Derrick Chia Kah Wai
24,000
53,670
-
111
5,646
83,427
Seah Boon Chin
36,000
6600
-
-
-
42,600
Subsidiary companies' Directors:
Tengku Muhaini Binti Sultan Hj. Ahmad Shah
6,419
-
-
-
-
6,419
Abu Bakar bin Mohd
Taib
6,419
-
-
-
-
6,419
108,838
118,037
-
222
12,578
239,675
Group
2015
Company's Directors:
Dato' Hussian @ Rizal bin A. Rahman
20,235
34,604
-
30
3,946
58,815
Derrick Chia Kah Wai
24,000
43,461
-
30
4,973
72,464
Seah Boon Chin
36,000
-
-
-
36,000
Subsidiary companies' Directors:
Tengku Muhaini Binti Sultan Hj. Ahmad Shah
6,037
-
-
-
-
6,037
Abu Bakar bin Mohd
Taib
6,037
-
-
-
-
6,037
92,309
78,065
-
60
8,919
179,353
5. OPERATING SEGMENTS
The information reported to the Group's chief operating decision maker to make decisions about resources to be allocated and for assessing their performance is based on the nature of the products and services, and has two reportable operating segments as follows:
(a) Telecommunication services and electronic commerce solutions; and
(b) Hardware
Except as above, no other operating segment has been aggregated to form the above reportable operating segments.
Measurement of Reportable Segments
Segment information is prepared in conformity with the accounting policies adopted for preparing and presenting the consolidated financial statements.
No segment assets and capital expenditure are presented as they are mostly unallocated items which comprise corporate assets and liabilities.
No geographical segment information is presented as the Group mainly trades and provides services in only one region - the Far-East.
Discontinued operations
Continuing operations
Group
Telecommunication services and electronic commerce solutions
Telecommunication services and electronic commerce solutions
Hardware
Elimination
Total
2016
Segment revenue:
Sales to external customers
-
60,190,920
1,543,755
-
61,734,675
-
60,190,920
1,543,755
-
61,734,675
Profit before tax
-
381,165
-
-
381,165
Tax
-
(66,188)
-
-
(66,188)
Profit for the year
-
314,977
-
-
314,977
Non-cash expenses/(income)*
Depreciation of property, plant and equipment
-
88,608
-
-
88,608
Amortisation of development costs
-
54,291
-
-
54,291
Impairment loss on goodwill
-
142,899
-
-
142,899
*The disclosure for non-cash expenses has not been split according to the different segments as the cost to obtain such information is excessive and provides very little by way of information.
Discontinued operations
Continuing operations
Group
Telecommunication services and electronic commerce solutions
Telecommunication services and electronic commerce solutions
Hardware
Elimination
Total
2015
Segment revenue:
Sales to external customers
-
63,493,735
1,667,345
-
65,161,080
-
63,493,735
1,667,345
-
65,161,080
Profit before tax
-
187,399
4,921
-
192,320
Tax
-
(28,355)
(745)
-
(29,100)
Profit for the year
-
159,044
4,176
-
163,220
Non-cash expenses/(income)*
Depreciation of property, plant and equipment
-
104,749
-
-
104,749
Amortisation of development costs
-
91,317
-
-
91,317
Impairment loss on goodwill
366,591
-
-
366,591
-
562,657
-
-
562,657
*The disclosure for non-cash expenses has not been split according to the different segments as the cost to obtain such information is excessive and provides very little by way of information.
6. FINANCE COSTS
Group
2016
2015
Bankers' acceptance interest
147,826
120,418
Finance lease interest
3,957
8,994
Bank guarantee interest
865
769
Bank overdraft
8,666
8,666
Loan from a Director
-
-
Letters of credit
215
-
Term loan
14,750
14,439
176,279
153,286
7. PROFIT BEFORE TAX
Profit before tax is stated after charging/(crediting):
Group
2016
2015
Note
Auditors' remuneration
- Statutory audit
- Current year
27,755
15,841
- Under/(Over) provided
2,908
8,241
Amortisation of intangible assets
11
-
-
Amortisation of development costs
11
54,291
115,449
Bad debts
-
15,781
Property, plant and equipment written off
12
531
3,716
Impairment loss on goodwill
11
-
366,591
Impairment loss on investment
-
-
Directors' remuneration
4
226,874
179,352
Depreciation
12
88,608
104,749
Inventories written off
1,701
-
Rental of premises and equipment
-
37,302
Other income
(10,780)
(16,225)
Interest income
(46,872)
(42,630)
Rental income
-
(1,391)
Gain on foreign exchange
-
- realised
(1,154)
(9,826)
8. TAX
Group
2016
2015
Current tax expense:
Jersey corporation tax for the year
-
-
Foreign tax
38,654
25,273
Under/(Over) provision in prior year:
27,534
Foreign tax
3,827
66,188
29,100
A reconciliation of income tax expense applicable to profit before tax at the statutory income tax rate to income tax expense at the effective income tax rate of the Group is as follows:
Group
2016
2015
Profit before taxation from continuing operations
381,165
192,320
Loss before taxation from discontinuing operations
-
381,165
192,320
Taxation at Malaysian statutory tax rate of 24% (2015: 24%)
133,938
48,080
Effect of different tax rates in other countries
(375)
(51,800)
Effect of expenses not deductible for tax
58,595
187,670
Income not taxable for tax purpose
(203,992)
(146,276)
Income exempted under pioneer status
-
19,310
Deferred tax assets not recognised during the year
50,488
(31,711)
Overprovision of tax expense in prior year
27,534
3,827
Tax expense for the year
66,188
29,100
As at 31 December 2016, the unrecognised deferred tax assets of the Group are as follows:
Group
2016
2015
Unabsorbed tax losses
1,193
5,283
Unabsorbed capital allowances
8,136
-
Taxable temporary difference
(9,239)
4,389
Foreign currency translation
-
-
-
9,672
The potential net deferred tax assets amounting to 9,329 (2015: 9,672) has not been recognised in the financial statements because it is not probable that future taxable profit will be available against which the subsidiary company can utilise the benefits.
The availability of the unused tax losses and unabsorbed capital allowances for offsetting against future taxable profits of the subsidiary company is subject to no substantial changes in shareholdings of the subsidiary company under Section 44(5A) and (5B) of Income Tax Act, 1967.
9. LOSS OF COMPANY
The profit or loss of the Company is not presented as part of these financial statements. The Company's loss for the financial year was 92,465 (2015: 257,847).
10. EARNINGS PER SHARE
Group
2016
2015
Profit/(loss) attributable to owners of the Parent for the computation of basic earnings/(loss) per share
Profit from continuing operations
315,352
165,678
Issued ordinary shares at 1 January
106,298,780
106,298,780
Effect of ordinary shares issued during the period
-
-
Weighted average number of shares at 31 December
106,298,780
106,298,780
Fully diluted weighted average number of shares at 31 December
116,898,780
116,898,780
Basic Earnings Per Share
Continuing operations (pence)
0.297
0.156
Discontinued operations (pence)
-
-
0.396
0.156
Diluted Earnings Per Share
Continuing operations (pence)
0.270
0.142
Discontinued operations (pence)
-
-
0.270
0.142
The basic earnings per share is calculated by dividing the profit of 315,352 (2015: profit of 165,678) attributable to ordinary shareholders by the weighted average number of ordinary shares outstanding during the year, which is 106,298,780 (2015: 106,298,780).
The diluted earnings per share is calculated using the weighted average number of shares adjusted to assume the exercise of outstanding dilutive share options.
11. INTANGIBLE ASSETS
Group
31 December 2016
Software
Goodwill on consolidation
Development costs
Total
Cost
At 1 January 2016
518,811
1,076,904
962,300
2,558,015
Foreign exchange differences
-
-
-
-
At 31 December 2016
518,811
1,076,904
962,300
2,558,015
Accumulated amortisation and impairment loss
At 1 January 2016
518,811
1,076,904
908,009
2,503,724
Amortisation charge for the year
-
-
54,291
54,291
Impairment loss for the year
-
-
-
-
Foreign exchange differences
At 31 December 2016
518,811
1,076,904
962,300
2,558,015
Net Carrying Amount
At 31 December 2016
-
-
-
-
-
31 December 2015
Cost
At 1 January 2015
701,510
1,257,918
962,300
2,921,728
Foreign exchange differences
(182,699)
(181,014)
-
(363,713)
At 31 December 2015
518,811
1,076,904
962,300
2,558,015
Accumulated amortisation and impairment loss
At 1 January 2015
701,510
855,692
798,690
2,355,892
Amortisation charge for the year
-
-
115,449
115,449
Impairment loss for the year
-
366,591
-
366,591
Foreign exchange differences
(182,699)
(145,379)
(6,130)
(334,208)
At 31 December 2015
518,811
1,076,904
908,009
2,503,724
Net Carrying Amount
At 31 December 2015
-
-
54,291
54,291
The Group assesses at each reporting date whether there is an indication that an asset may be impaired, by considering the net present value of discounted cash flows forecasts. If an indication exists an impairment review is carried out.
Goodwill on consolidation
(a) Impairment testing for goodwill on consolidation
Goodwill on consolidation has been allocated for impairment testing purposes to the individual entities which is also the cash-generating units ("CGU") identified.
(b) Key assumptions used to determine recoverable amount
The recoverable amount of a CGU is determined based on value in use calculations using cash flow projections based on financial budgets approved by the Directors covering 5 years period. The projections are based on the assumption that the Group can recognise projected sales which grow at 10% per annum which is based on expected clientele over time. A prudent approach has been applied with no residual value being factored into these calculations. If the projected sales do not materialise there is a risk that the total value of the intangible assets shown above would be impaired. A pre-tax discount rate of 8.50% per annum was applied to the cash flow projections, after taking into consideration the Group's cost of borrowings, the expected rate of return and various risks relating to the CGU. The directors have relied on past experience and all external evidence available in determining the assumptions.
During the financial year, the Group impairment loss amounting to NIL (2015: 366,591) in respect of the goodwill on consolidation. A significant proportion of goodwill on consolidation relates to the acquisition of Netoss Sdn. Bhd. which is a CGU and has a carrying amount of NIL (2015: NIL). Its recoverable amount has been determined based on value in use using cash flow projections and key assumptions as described in (b) above.
Development costs
Development costs will not be amortised if the product is still in its development phase. The amortisation of the development costs is over 5 years period, which in the opinion of the Directors is adequate.
12. PROPERTY, PLANT AND EQUIPMENT
Group
Building
Motor vehicles
Leasehold
improvement
Electronic Data Capture equipment
Computer equipment
Computer software
Furniture and fittings
Office equipment
Renovation
Total
31 December 2016
COST
At 1 January 2016
336,158
189,160
9,532
152,220
212,794
31,347
71,625
30,082
61,883
1,094,801
Additions
-
-
-
5,140
15,933
183
1,042
1,573
-
23,871
Written off
(531)
(531)
Foreign exchange differences
51,745
29,118
1,335
23,432
32,585
4,825
11,023
4,631
9,525
168,219
At 31 December 2016
387,903
218,278
10,867
180,792
260,781
36,355
83,690
36,286
71,408
1,286,360
DEPRECIATION
At 1 January 2016
8,215
147,910
2,581
130,481
175,816
21,249
52,892
22,972
35,118
597,234
Depreciation charge for the year
6,640
20,182
1,031
31,753
15,889
2,329
5,013
1,573
4,198
88,608
Written off
Foreign exchange differences
7,119
23,121
(5,399)
20,641
27,257
3,312
8,244
3,592
5,480
93,367
At 31 December 2016
21,974
191,213
(1,787)
182,875
218,962
26,890
66,149
28,137
44,796
779,209
NET CARRYING AMOUNT
At 31 December 2016
365,929
27,065
12,654
(2,083)
41,819
9,465
17,541
8,149
26,612
507,151
Group
Building
Motor vehicles
Leasehold
improvement
Electronic Data Capture equipment
Computer equipment
Computer software
Furniture and fittings
Office equipment
Renovation
Total
31 December 2015
COST
At 1 January 2015
330,765
220,955
9,494
177,807
218,798
36,615
77,090
30,178
47,181
1,148,883
Additions
52,989
-
-
-
23,666
-
8,797
4,247
21,492
111,191
Written off
-
-
-
-
-
-
(3,716)
-
-
(3,716)
Foreign exchange differences
(47,596)
(31,795)
38
(25,587)
(29,670)
(5,268)
(10,546)
(4,343)
(6,790)
(161,557)
At 31 December 2015
336,158
189,160
9,532
152,220
212,794
31,347
71,625
30,082
61,883
1,094,801
DEPRECIATION
At 1 January 2015
2,756
151,693
1,621
104,884
187,730
21,918
56,225
23,809
35,313
585,949
Depreciation charge for the year
6,233
19,211
1,623
43,318
15,164
2,646
8,594
2,757
5,203
104,749
Written off
Foreign exchange differences
(774)
(22,994)
(663)
(17,721)
(27,078)
(3,315)
(11,927)
(3,594)
(5,398)
(93,464)
At 31 December 2015
8,215
147,910
2,581
130,481
175,816
21,249
52,892
22,972
35,118
597,234
NET CARRYING AMOUNT
At 31 December 2015
327,943
41,250
6,951
21,739
36,978
10,098
18,733
7,110
26,765
497,567
(a) Cash payments of 23,871 (2015: 111,191) were made by the Group to purchase property, plant and equipment.
(b) Included in property, plant and equipment of the Group are motor vehicles with net carrying amounts of 27,065 (2015: 41,250) held under finance leases arrangements.
13. INVESTMENT IN SUBSIDIARY COMPANIES
Company
2016
2015
COST
At 1 January
1,976,338
1,976,338
Less: Impairment loss during the financial year
-
-
At 31 December
1,976,338
1,976,338
Details of the subsidiary companies are as follows:
Effective Ownership of Ordinary Shares
Name of Subsidiary
Country of
Interest **
Principal Activities
Companies
Incorporation
2016
2015
%
%
MobilityOne Sdn. Bhd.
Malaysia
100
100
Provision of e-Channel products and services, technology managed services and solution sales and consultancy
Direct subsidiary companies of MobilityOne Sdn. Bhd.
Netoss Sdn. Bhd.
Malaysia
100
100
Provision of solution sales and services
MobilityOne Ventures Sdn. Bhd.
Malaysia
100
100
Dormant
Details of the subsidiary companies are as follows: (Continued)
Effective Ownership of Ordinary Shares
Name of Subsidiary
Country of
Interest **
Principal Activities
Companies
Incorporation
2016
2015
%
%
Direct subsidiary companies of MobilityOne Sdn. Bhd. (Continued)
MobilityOne Philippines, Inc*
Philippines
95
95
Provision of IT systems and solutions and to establish a multi-channel electronic service bureau
One Tranzact Sdn. Bhd.
Malaysia
100
100
Provision of electronic payment and product fulfillment
*
Audited by firm of auditors other than UHY.
**
All the above subsidiary undertakings are included in the consolidated financial statements.
14. INVENTORIES
Group
2016
2015
At lower of cost and net realisable value:
Airtime
1,101,772
1,063,008
15. INVESMENT IN ASSOCIATE COMPANY
During the financial year, the Company acquired 50% of the issued and paid-up share capital of Unique Change Sdn. Bhd.
Name of Company
Country of
Effective Interest
Principal Activities
Incorporation
2016
2015
Unique Change
Sdn. Bhd.
Malaysia
50%
-
Provider for International remittance services
The associate company is not material individually to the financial position, financial performance and cash flows of the Group.
16. TRADE AND OTHER RECEIVABLES
Group
Company
2016
2015
2016
2015
Trade receivables
- Third parties
2,024,291
2,697,809
-
-
Other receivables
- Deposits
281,969
31,684
-
-
- Prepayments
3,838
70,237
-
-
- Sundry receivables
609,110
548,058
-
-
- Staff advances
3,791
-
-
-
- Amount due from subsidiary company
-
-
1,068,386
536,982
898,708
649,979
1,068,386
536,982
Total trade and other receivables
2,922,999
3,347,788
1,068,386
536,982
(a) The Group's and the Company's normal trade credit terms range from 30 to 60 days (2015: 30 to 60 days). Other credit terms are assessed and approved on a case to case basis.
Ageing analysis
An ageing analysis of trade receivables that are neither individually nor collectively considered to be impaired is as follows:
Group
2016
2015
Neither past due nor impaired
1,448,176
1,048,743
1 to 2 months past due
1,116,372
737,550
3 to 12 months past due
(540,256)
911,516
576,116
1,649,066
2,024,292
2,697,809
(a) The Group's and the Company's normal trade credit terms range from 30 to 60 days (2015: 30 to 60 days). Other credit terms are assessed and approved on a case to case basis.
Receivables that were neither past due nor impaired relate to a wide range of customers for whom there was no recent history of default.
Receivables that were past due but not impaired relate to a number of independent customers that have a good track record with the Group. Based on past experience, management believes that no impairment allowance is necessary in respect of these balances as there has not been a significant change in credit quality and the balances are still considered fully recoverable.
(b) Related party balances
The amount due from subsidiary companies is unsecured, non-interest bearing and is repayable on demand.
17. CASH AND CASH EQUIVALENTS
Group
Company
2016
2015
2016
2015
Cash in hand and at banks
527,964
936,529
2,010
2,018
Fixed deposits with licensed bank
1,590,201
1,280,186
-
-
Cash and bank balances
2,118,165
2,216,715
2,010
2,018
Less : Bank overdraft
(Note 23)
(162,895)
-
-
-
Cash and cash equivalents
1,955,270
2,216,715
2,010
2,018
(a) The above fixed deposits have been pledged to licensed banks as securities for credit facilities granted to the Group as disclosed in Note 23 to the financial statements.
(b) The Group's effective interest rates and maturities of deposits are range from 2.95% - 3.20% (2015: 2.95% - 3.20%) and from 1 month to 12 months (2015: 1 month to 12 months) respectively.
18. CALLED UP SHARE CAPITAL
Number of ordinary shares of 0.025 each
Amount
2016
2015
2016
2015
Authorised in MobilityOne Limited
At 1 January/31 December
400,000,000
400,000,000
10,000,000
10,000,000
Issued and fully paid in MobilityOne Limited
At 1 January
106,298,780
106,298,780
2,657,470
2,657,470
At 31 December
106,298,780
106,298,780
2,657,470
2,657,470
19. COMPANY EQUITY INSTRUMENTS
Share
capital
Share premium
Retained earnings
Total
At 1 January 2016
2,657,470
909,472
(1,185,189)
2,381,753
Loss for the year
-
-
(92,465)
(92,465)
At 31 December 2016
2,657,470
909,472
(1,277,654)
2,289,288
Share
capital
Share premium
Retained earnings
Total
At 1 January 2015
2,657,470
909,472
(927,342)
2,639,600
Loss for the year
-
-
(257,847)
(257,847)
At 31 December 2015
2,657,470
909,472
(1,185,189)
2,381,753
20. REVERSE ACQUISITION RESERVE
The acquisition of MobilityOne Sdn. Bhd. by MobilityOne Limited, which was affected through a share exchange, was completed on 5 July 2007 and resulted in MobilityOne Sdn. Bhd. becoming a wholly owned subsidiary of MobilityOne Limited. Pursuant to a share swap agreement dated 22 June 2007 the entire issued and paid-up share capital of MobilityOne Sdn. Bhd. was transferred to MobilityOne Limited by its owners. The consideration to the owners was the transfer of 178,800,024 existing ordinary shares and the allotment and issuance by MobilityOne Limited to the owners of 81,637,200 ordinary shares of 2.5p each. The acquisition was completed on 5 July 2007. Total cost of investment by MobilityOne Limited is 2,040,930, the difference between cost of investment and MobilityOne Sdn. Bhd. share capital of 708,951 has been treated as a reverse acquisition reserve.
21. FOREIGN CURRENCY TRANSLATION RESERVE
The subsidiary companies' assets and liabilities stated in the Statement of Financial Position were translated into Sterling Pound () using the closing rate as at the Statement of Financial Position date and the Income Statements were translated into using the average rate for that period. All resulting exchange differences are taken to the foreign currency translation reserve within equity.
2016
2015
At 1 January
689,246
793,863
Currency translation differences during the year
105,101
(104,617)
At 31 December
794,347
689,246
The foreign currency translation reserve is used to record exchange differences arising from the translation of the financial statements of foreign operations whose functional currencies are different from that of the Group's presentation currency. It is also used to record the exchange differences arising from monetary items which form part of the Group's net investment in foreign operations, where the monetary item is denominated in either the functional currency of the reporting entity or the foreign operation.
22. RETAINED EARNINGS
Retained earnings represents the cumulative earnings of the Group attributable to equity shareholders.
Group
Company
2016
2015
2016
2015
At 1 January
(3,701,797)
(3,867,475)
(1,185,189)
(927,342)
Profit/(loss) for the year
315,352
165,678
(92,465)
(257,847)
At 31 December
(3,386,445)
(3,701,797)
(1,277,654)
(1,185,189)
23. FINANCIAL LIABILITIES - LOANS AND BORROWINGS
Group
2016
2015
Non-current
Secured:
Finance lease payables (Note 24)
44,698
50,538
Term loan
279,028
246,154
323,726
296,692
Current
Secured:
Bankers' acceptance
2,297,268
1,533,322
Finance lease payables (Note 24)
13,619
43,741
Term loan
5,449
4,540
2,316,336
1,581,603
Total Borrowings
Secured:
Bankers' acceptance
2,297,268
1,533,322
Finance lease payables (Note 24)
58,317
94,279
Term loan
284,477
250,694
2,640,062
1,878,295
The bankers' acceptance and bank overdraft secured by the following:
(a) pledged of fixed deposits of a subsidiary company (Note 17);
(b) personal guarantee by Dato' Hussian @ Rizal bin A. Rahm,a Director of the Company; and
(c) corporate guarantee by the Company.
The term loan is secured by the following:
(a) Charge over the Company's building (Note 12); and
(b) joint and several guaranteed by Dato' Hussian @ Rizal bin A. Rahman and Derrick Chia Kah Wai, the Directors of the Company.
The effective interest rates of the Group for the above facilities other than finance leases are as follows:
Group
2016
2015
%
%
Bankers' acceptance
6.6-6.9
6.5-6.9
Bank overdraft
8.85
8.85
Term loan
4.60
4.60
The maturity of borrowings (excluding finance leases) is as follows:
Group
2016
2015
Within one year
2,465,612
1,533,322
Between one to two years
6,092
17,173
Between two to three years
14,109
51,518
Between three and four years
-
-
Between four to five years
-
-
More than five years
258,827
182,003
2,744,640
1,784,016
Other information on financial risks of borrowings are disclosed in Note 3.
24. FINANCE LEASE PAYABLES
Group
2016
2015
Minimum lease payments:
Not later than 1 year
15,946
46,887
Later than 1 year but not later than 2 years
15,753
13,819
Later than 2 years but not later than 5 years
20,538
23,596
Later than 5 years
12,167
18,398
64,404
102,700
Less: Future finance charges
(6,087)
(8,421)
Present value of finance lease liabilities
58,317
94,279
Present value of minimum lease payments:
Not later than 1 year
13,619
43,741
Later than 1 year but not later than 2 years
14,103
11,803
Later than 2 years but not later than 5 years
27,056
28,503
Later than 5 years
3,539
10,232
58,317
94,279
Analysed as:
Due within 12 months (Note 20)
13,619
43,741
Due after 12 months (Note 20)
44,698
50,538
58,317
94,279
The Group has finance lease contracts for certain motor vehicles as disclosed on Note 12(b).
Other information on financial risks of finance lease payables are disclosed in Note 3.
25. TRADE AND OTHER PAYABLES
Group
Company
2016
2015
2016
2015
Trade payables
- Third parties
81,334
157,856
-
-
Other payables
- Deposits
46,143
62,548
-
-
- Accruals
969,583
1,949,383
1,155
-
- Sundry payables
1,004,169
1,757,981
645,356
20,490
2,019,895
3,769,912
646,511
20,490
Total trade and other payables
2,101,229
3,927,768
646,511
20,490
Add: Amount due to Directors (Note 26)
113,501
118,603
110,935
113,095
Add: Loans and borrowings (Note 23)
2,802,956
1,878,295
-
-
Total financial liabilities carried at amortised costs
5,017,686
5,924,666
757,446
133,585
(a) The Group's normal trade credit terms range from 30 to 90 days (2015: 30 to 90 days).
(b) Other payables are non-interest bearing. Other payables are normally settled on an average terms of 60 days (2015: 60 days).
26. AMOUNT DUE TO DIRECTORS
Group
Company
2016
2015
2016
2015
Dato' Hussian @ Rizal bin A. Rahman
40,301
82,977
37,735
77,469
Derrick Chia Kah Wai
30,600
14,813
30,600
14,813
Seah Boon Chin
42,600
20,813
42,600
20,813
113,501
118,603
110,935
113,095
These are unsecured, interest free and repayable on demand.
27. RECONCILIATION OF PROFIT BEFORE TAX TO CASH GENERATED FROM OPERATIONS
Group
2016
2015
Cash flow from operating activities
Profit before tax
- Continuing
381,165
192,320
- Discontinued operation
-
-
381,165
192,320
Adjustments for:
Depreciation of property, plant and equipment
-
104,749
Amortisation of intangible assets
-
-
Amortisation of development costs
54,291
115,449
Property, plant and equipment written off
88,608
3,716
Impairment loss on goodwill
-
366,591
Interest expenses
176,279
153,286
Inventories written off
1,701
Interest income
(46,872)
(51,395)
Operating profit before working capital changes
655,172
884,716
(Increase)/Decrease in inventories
(40,465)
(517,210)
Increase in receivables
424,789
(1,024,537)
Increase/(Decrease) in amount due to Directors
(5,102)
45,180
(Decrease)/Increase in payables
(1,826,539)
2,584,575
Cash generated from/(used in) operations
(792,145)
1,972,724
Company
2016
2015
Cash flow from operating activities
Loss before tax
(92,465)
(257,847)
(Increase)/ in trade and other receivable
(531,404)
-
Increase/(Decrease) in payables
626,021
(8,600)
Increase/(Decrease) in amount due to Directors
(2,160)
46,366
Decrease in amount due from subsidiary company
-
220,081
Cash depleted in operations
(8)
-
28. RELATED PARTY TRANSACTIONS
At the Statement of Financial Position date, the Group owed the Directors 2,566 (2015: 118,603), the Company owed the Directors 109,200 (2015: 113,095), MobilityOne Sdn. Bhd. owed the Company 448,685 (2015: 393,418), Netoss Sdn. Bhd. owed MobilityOne Sdn. Bhd. 819,715 (2015: 493,000), MobilityOne Ventures Sdn .Bhd. owed MobilityOne Sdn. Bhd. 6,130 (2015: 4,725) and MobilityOne Sdn. Bhd. owed One Trazact Sdn. Bhd. 616,215 (2015: 82,674), and Netoss Sdn. Bhd. owed LMS Technology Distribution Sdn. Bhd., a company related to a Director, 14,831 (2015: NIL). The amounts owing to or from the subsidiary companies and related parties are repayable on demand and are interest free.
29. ULTIMATE CONTROLLING PARTY
In the opinion of the Directors, as at 31 December 2016, the ultimate controlling party in the Company is Dato's Hussain @ Rizal bin A. Rahman by virtue of his shareholding.
30. CONTINGENT LIABILITIES
Save as disclosed below, the Group has no contingent liabilities arising in respect of legal claims arising from the ordinary course of business and it is not anticipated that any material liabilities will arise from the contingent liabilities other than those provided for.
Group
2016
2015
Limited of guarantees
Corporate guarantee given to a licensed bank by the Company for credit facilities granted to a subsidiary company
2,460,162
4,377,560
Amount utilised
Banker's guarantees in favour of third parties
55,041
890,595
31. SHARE BASED PAYMENTS
During the year ended 31 December 2016, the Company did not grant any new share option to directors and employees of the Group. No charge was made for the share options of 10,600,000 shares in 2014 as it was not considered to be material.
The fair value of the share options granted in 2014 was calculated using Black-Scholes model assuming the inputs shown below:
Grant date
5 December 2014
Share price at grant date
1.5p
Exercise price
2.5p
Option life in years
10 years
Risk free rate
4.24%
Expected volatility
40%
Expected dividend yield
0%
Fair value of options
1p
No option has been exercised or lapsed.
32. SUBSEQUENT EVENTS
On 10 April 2017, the wholly-owned subsidiary, MobilityOne Malaysia signed a partnership agreement with Mobility i Tap Pay (Bangladesh) Limited and on 26 June 2017 MobilityOne Malaysia obtained approval from the Central Bank of Malaysia to issue e-Money for general retail purposes via prepaid card or mobile applications. Refer to the Chairman's Statement on page 2 of these financial statements for further details.
This information is provided by RNSThe company news service from the London Stock ExchangeENDFR OKKDBQBKDPAN
Recent news on MobilityOne
See all newsREG - MobilityOne Limited - Update on Proposed Joint Venture with Super Apps
AnnouncementREG - MobilityOne Limited - Update re Sincere Acres Sdn Bhd
AnnouncementREG - MobilityOne Limited - Acquisition of Jejak Semangat Sdn Bhd
AnnouncementREG - MobilityOne Limited - Update on Proposed Joint Venture with Super Apps
AnnouncementREG - MobilityOne Limited - Amended SSA & Disposal of OneShop Retail Sdn Bhd
Announcement