Picture of UniVision Engineering logo

UVEL UniVision Engineering News Story

0.000.00%
gb flag iconLast trade - 00:00
TechnologyHighly SpeculativeMicro Cap

REG - UniVision Eng Ltd - Final Results <Origin Href="QuoteRef">UVEL.L</Origin> - Part 4

- Part 4: For the preceding part double click  ID:nRSJ7397Yc 

scheme contributions    2015     
                                              £                                   £                               £        
 Executive directors                                                                                                       
 Stephen Sin Mo KOO                           23,996                              120                             24,116   
 Yip Tak CHAN(appointed on 3 October 2014)    23,855                              720                             24,575   
 Chun Pan WONG                                54,633                              1,400                           56,033   
 Danny Kwok Fai YIP                           43,706                              1,400                           45,106   
                                              146,190                             3,640                           149,830  
                                                                                                                           
 Non-executive director                                                                                                    
 Nicholas James LYTH                          11,518                              -                               11,518   
                                                                                                                           
                                              157,708                             3,640                           161,348  
 
 
3,640 
 
161,348 
 
                                                 Salaries, bonuses and allowances    Pension scheme contributions    2014     
                                                 £                                   £                               £        
 Executive directors                                                                                                          
 Stephen Sin Mo KOO                              -                                   -                               -        
 Chun Pan WONG                                   49,102                              1,216                           50,318   
 Chun Hung WONG(resigned on 31 December 2013)    48,630                              911                             49,541   
 Danny Kwok Fai YIP                              42,369                              1,216                           43,585   
                                                 140,101                             3,343                           143,444  
                                                                                                                              
 Non-executive director                                                                                                       
 Nicholas James LYTH                             11,671                              -                               11,671   
                                                                                                                              
                                                 151,772                             3,343                           155,115  
 
 
155,115 
 
12.    FINANCE COSTS 
 
                                                                                 2015      2014    
                                                                                 £         £       
                                                                                                   
 Interest on bank loans and other borrowings wholly repayable within one year    25,252    19,623  
 Finance charge on obligation under finance lease                                1,148     1,164   
                                                                                                   
                                                                                 26,400    20,787  
 
 
13.    INCOME TAX IN THE CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME 
 
(a)   Income tax in the consolidated statement of comprehensive income: 
 
                                2015        2014    
                                £           £       
                                                    
 Income tax (credit)/expense                        
                                                    
 Hong Kong profits tax          -           -       
 PRC income tax                 -           -       
 Taiwan income tax              (13,023)    13,499  
                                                    
                                (13,023)    13,499  
 
 
No Hong Kong profits tax has been provided for in the financial statements as the Company has unused tax losses to offset
against its taxable profit during the year. 
 
Taxes for subsidiaries are calculated using the rates prevailing in their local jurisdictions, whereas PRC income tax rate
is charged at 25% (2014: 25%) and Taiwan income rate is charged at 17% (2014: 17%). 
 
(b)   Reconciliation between income tax expense and accounting profit at the applicable tax rates: 
 
                                                                                                                              2015        2014       
                                                                                                                              £           £          
                                                                                                                                                     
 Profit before income tax                                                                                                     130,189     2,918,229  
                                                                                                                                                     
 Notional tax on profit before income tax, calculated at the rates applicable to profit in the tax jurisdictions concerned    26,778      480,655    
 Tax effect of non-taxable income                                                                                             (7,272)     (421,138)  
 Tax effect of non-deductible expenses                                                                                        14,647      33,618     
 Tax effect of temporary differences not recognised                                                                           (2,403)     (2,341)    
 Utilisation of tax losses unrecognised deferred tax assets                                                                   (22,361)    (58,541)   
 Tax adjustments                                                                                                              (22,412)    (18,754)   
                                                                                                                                                     
 Income tax (credit)/expense                                                                                                  (13,023)    13,499     
 
 
14.    EARNINGS PER SHARE 
 
The calculation of basic earnings per share is based on the profit attributable to the equity shareholders of the Company
for the year of £59,937 from continuing and discontinued operations (2014: £2,820,587) and for the year of £90,594 (2014:
£2,900,301), and the weighted average of 383,677,323 (2014: 383,677,323) ordinary shares in issue during the year. 
 
There were no potential dilutive instruments at either financial year end. 
 
15.    DIVIDENDS 
 
(i)     Dividends payable to equity shareholders of the Company attributable to the year: 
 
                                                                                                                                           2015       2014    
                                                                                                                                           £          £       
                                                                                                                                                              
 Special dividend declared and payable of 0.2 pence per ordinary share                                                                     791,425    -       
                                                                                                                                                              
 Final dividend proposed after the end of the reporting period of 0.034 pence per ordinary share (2014: 0.024 pence per ordinary share)    130,286    92,571  
 
 
The final dividend proposed after the end of the reporting period has not been recognised as a liability at the end of the
reporting period. 
 
(ii)    Dividends payable to equity shareholders of the Company attributable to the previous financial year, approved and
paid during the year 
 
                                                                                                                                                                          2015       2014     
                                                                                                                                                                          £          £        
                                                                                                                                                                                              
 Final dividend in respect of the previous financial year, approved and paid during the year, of 0.024 pence per ordinary share (2014: 0.063 pence per ordinary share)    130,561    242,558  
 
 
16.    PLANT AND EQUIPMENT 
 
The Group 
 
                                   Furniture and fixtures    Computerequipment    Motorvehicles    Researchassets    Total      
                                   £                         £                    £                £                 £          
 Cost                                                                                                                           
 At 1 April 2013                   207,099                   168,190              152,332          571,194           1,098,815  
 Additions                         9,049                     6,953                -                -                 16,002     
 Disposals                         -                         (2,440)              (6,079)          -                 (8,519)    
 Foreign translation difference    (22,693)                  (17,803)             (15,009)         (61,994)          (117,499)  
                                                                                                                                
 At 31 March 2014                  193,455                   154,900              131,244          509,200           988,799    
                                                                                                                                
 At 1 April 2014                   193,455                   154,900              131,244          509,200           988,799    
 Additions                         4,691                     6,229                24,633           -                 35,553     
 Disposals                         (122)                     -                    (5,288)          -                 (5,410)    
 Foreign translation difference    19,394                    16,452               15,851           48,977            100,674    
                                                                                                                                
 At 31 March 2015                  217,418                   177,581              166,440          558,177           1,119,616  
                                                                                                                                
 Accumulated depreciation                                                                                                       
 At 1 April 2013                   173,282                   162,944              109,000          566,756           1,011,982  
 Charge for the year               17,487                    3,854                23,528           4,217             49,086     
 Disposals                         -                         (2,440)              (3,039)          -                 (5,479)    
 Foreign translation difference    (19,624)                  (17,114)             (12,165)         (61,773)          (110,676)  
                                                                                                                                
 At 31 March 2014                  171,145                   147,244              117,324          509,200           944,913    
                                                                                                                                
 At 1 April 2014                   171,145                   147,244              117,324          509,200           944,913    
 Charge for the year               15,610                    5,001                15,561           -                 36,172     
 Disposals                         (122)                     -                    (4,770)          -                 (4,892)    
 Foreign translation difference    17,878                    15,470               13,469           48,977            95,794     
                                                                                                                                
 At 31 March 2015                  204,511                   167,715              141,584          558,177           1,071,987  
                                                                                                                                
 Net book value                                                                                                                 
                                                                                                                                
 At 31 March 2015                  12,907                    9,866                24,856           -                 47,629     
                                                                                                                                
 At 31 March 2014                  22,310                    7,656                13,920           -                 43,886     
 
 
At the end of the reporting period, the net book value of motor vehicle held under finance lease of the Group and the
Company was £8,835 (2014: £8,556). 
 
16.    PLANT AND EQUIPMENT (CONTINUED) 
 
The Company 
 
                                   Furniture andfixtures    Computerequipment    Motorvehicles    Total     
                                   £                        £                    £                £         
                                                                                                            
 Cost                                                                                                       
 At 1 April 2013                   14,210                   37,980               67,706           119,896   
 Additions                         4,305                    1,410                -                5,715     
 Disposals                         -                        -                    (6,079)          (6,079)   
 Foreign translation difference    (1,471)                  (3,481)              (5,824)          (10,776)  
                                                                                                            
 At 31 March 2014                  17,044                   35,909               55,803           108,756   
                                                                                                            
 At 1 April 2014                   17,044                   35,909               55,803           108,756   
 Additions                         276                      6,229                20,381           26,886    
 Disposals                         -                        -                    (2,960)          (2,960)   
 Foreign translation difference    2,139                    5,007                8,466            15,612    
                                                                                                            
 At 31 March 2015                  19,459                   47,145               81,690           148,294   
                                                                                                            
 Accumulated depreciation                                                                                   
 At 1 April 2013                   12,783                   33,485               40,107           86,375    
 Charge for the year               1,008                    2,173                13,313           16,494    
 Disposals                         -                        -                    (3,039)          (3,039)   
 Foreign translation difference    (1,196)                  (3,110)              (4,065)          (8,371)   
                                                                                                            
 At 31 March 2014                  12,595                   32,548               46,316           91,459    
                                                                                                            
 At 1 April 2014                   12,595                   32,548               46,316           91,459    
 Charge for the year               1,307                    3,000                10,298           14,605    
 Disposals                         -                        -                    (2,442)          (2,442)   
 Foreign translation difference    1,678                    4,304                6,442            12,424    
                                                                                                            
 At 31 March 2015                  15,580                   39,852               60,614           116,046   
                                                                                                            
 Net book value                                                                                             
                                                                                                            
 At 31 March 2015                  3,879                    7,293                21,076           32,248    
                                                                                                            
 At 31 March 2014                  4,449                    3,361                9,487            17,297    
 
 
17.    GOODWILL 
 
The Group 
 
                                          £        
                                                   
 Cost                                              
                                                   
 At 31 March 2014 and 2015                961,845  
                                                   
 Less: accumulated impairment loss                 
                                                   
 At 31 March 2014 and 2015                936,015  
                                                   
 Net carrying amount                               
                                                   
 At 31 March 2014 and 2015                25,830   
 
 
Impairment test for cash-generating unit containing goodwill 
 
Goodwill is allocated to the Group's cash-generating unit ("CGU") identified according to operating segment as follows: 
 
                              2015      2014    
                              £         £       
                                                
 Security and surveillance    25,830    25,830  
 
 
The recoverable amount of the CGU is determined based on value-in-use calculations. These calculations use cash flow
projections based on financial budgets approved by management covering a twelve month period. A discount rate of 15% has
been used for the value-in-use calculations. 
 
Key assumptions used for value-in-use calculations: 
 
                 2015    2014  
                               
 Gross margin    25%     20%   
 Growth rate     15%     11%   
 
 
Management determined the budgets based on their experience and knowledge in the construction contracts operations. The
discount rate used is pre-tax and reflects specific risks relating to the relevant segment. 
 
Based on the impairment test performed, no impairment loss is recognised for the year (2014: Nil). 
 
18.    INTERESTS IN SUBSIDIARIES 
 
                                        2015         2014         
                                        £            £            
                                                                  
 Unlisted shares, at cost               639,965      1,053,475    
 Add: foreign translation difference    -            161,537      
 Less: impairment loss                  (625,005)    (1,201,190)  
                                                                  
                                        14,960       13,822       
                                                                  
 Amounts due from subsidiaries          91,424       7,213,254    
 Less: impairment loss                  -            (4,459,285)  
 Add: foreign translation difference    -            (514)        
                                                                  
                                        91,424       2,753,455    
                                                                  
                                                                  
 Total                                  106,384      2,767,277    
 
 
Amounts due from subsidiaries are unsecured, interest-free with no fixed term of repayment. 
 
The following list contains the particulars of subsidiaries which principally affected the results, assets and liabilities
of the Group during the year ended 31 March 2015: 
 
 Name                                                                                      Place of incorporation andoperations  Issued andfully paid  upshare capital/registered capital  Percentageof equityheld bythe Company  Principalactivities  
                                                                                                                                                                                           Directly                               Indirectly                                                                                                                                                                          
 T-Com Technology Co Limited                                                               Taiwan                                NT$80,000,000Ordinary share                               52.25%                                 -                    Supply, design, installation and maintenance of closed circuit television and surveillance systems and the sale of security system related products            
 Leader Smart Holdings Limited #                                                           BVI                                   US$10,000Ordinary share                                   100%                                   -                    Investment holding                                                                                                                                             
 Leader Smart Engineering Limited #                                                        Hong Kong                             HK$10,000Ordinary share                                   -                                      100%                 Investment holding and engineering contractor                                                                                                                  
 Leader Smart Engineering (Shanghai) Limited  # # (collectively the "Leader Smart Group")  The PRC                               US$1,000,000Registered capital                            -                                      100%                 Supply, design, installation and maintenance of electrical and mechanical systems, construction decorations and provision of engineering consultancy services  
 
 
# On 31 March 2015, the Company approved the decision to demerge the Leader Smart Group from the Group by distribution as a
dividend in specie to its shareholders at the fair value of the assets to be distributed.  Accordingly, amounts due from
subsidiaries in the Company Statement of Financial Position as at 31 March 2014 were restated as amounts due from former
subsidiaries under non-current assets (note 21) in the Consolidated and Company Statement of Financial Position as at 31
March 2015. 
 
19.    INVENTORIES 
 
                          The Group    The Company  
                          2015         2014           2015       2014     
                          £            £              £          £        
                                                                          
 Raw materials            477,295      300,238        477,295    300,238  
 Work in progress         -            490            -          -        
 Finished goods           832,710      878,454        364,615    444,143  
                          1,310,005    1,179,182      841,910    744,381  
 Less: impairment loss    (104,541)    (120,117)      -          -        
                                                                          
                          1,205,464    1,059,065      841,910    744,381  
 
 
The Group recognised a provision for obsolete inventories of £0 (2014: £9,660) on slow-moving inventories. 
 
20.    CONTRACTS-IN-PROGRESS 
 
                                                                              The Group       The Company   
                                                                              2015            2014            2015            2014          
                                                                              £               £               £               £             
                                                                                                                                            
 Contract costs incurred plus attributable profits less foreseeable losses    19,237,828      30,934,302      17,420,721      13,957,023    
 Progress billings to date                                                    (18,197,386)    (17,397,940)    (17,936,359)    (13,621,970)  
                                                                                                                                            
                                                                              1,040,442       13,536,362      (515,638)       335,053       
 Represented by:                                                                                                                            
 Amounts due from customers for contracts-in-progress                         2,411,247       14,404,193      813,681         964,673       
 Less: allowance for doubtful debts                                           (206,436)       (377,670)       (206,436)       (145,515)     
 Amounts due from customers for contracts-in-progress, net (note 21)          2,204,811       14,026,523      607,245         819,158       
 Amounts due to customers for contracts-in-progress(note 23)                  (1,164,369)     (490,161)       (1,122,883)     (484,105)     
                                                                                                                                            
                                                                              1,040,442       13,536,362      (515,638)       335,053       
 
 
At 31 March 2015, the amount of retention receivables from construction customers recorded within "trade and other
receivables" is £49,122 (2014: £52,689). 
 
21.    TRADE AND OTHER RECEIVABLES 
 
                                                                                     The Group    The Company  
                                                                                     2015         2014           2015         2014       
                                                                                     £            £              £            £          
 Current portion:                                                                                                                        
 Trade receivables                                                                   1,156,106    1,414,152      769,265      760,300    
 Less: allowance for doubtful debts                                                  (191,806)    (469,128)      (65,131)     (57,942)   
                                                                                                                                         
 Trade receivables, net                                                              964,300      945,024        704,134      702,358    
 Other receivables                                                                   494,783      404,973        397,233      244,476    
 Deposits and prepayments                                                            659,109      247,460        130,706      102,824    
 Amounts due from customers for contracts-in-progress, net (note 20)                 2,204,811    14,026,523     607,245      819,158    
                                                                                     4,323,003    15,623,980     1,839,318    1,868,816  
 Less: non-current portion - amounts due from customers for contracts-in-progress    -            (1,324,331)    -            -          
                                                                                                                                         
                                                                                     4,323,003    14,299,649     1,839,318    1,868,816  
                                                                                                                                         
 Non-current portion:                                                                                                                    
 Amounts due from customers for contracts-in-progress                                -            1,324,331      -            -          
 Amounts due from former subsidiaries                                                2,973,435    -              2,973,435    -          
                                                                                                                                         
                                                                                     2,973,435    1,324,331      2,973,435    -          
                                                                                                                                         
 
 
All of the trade and other receivables are expected to be recovered within one year, other than those separately
disclosed. 
 
Upon the completion of demerger transaction (see notes 18 and 31), the net carrying value of the balances due from the
Leader Smart Group was restated as £2,973,435.  After the end of the reporting period, the net balance was re-assigned to
the Parent of the Leader Smart Group (note 34). 
 
21.    TRADE AND OTHER RECEIVABLES (CONTINUED) 
 
(a)     Impairment of trade receivables 
 
Impairment losses in respect of trade receivables are recorded using an allowance account unless the Group is satisfied
that recovery of the amount is remote, in which case the impairment loss is written off against trade receivables directly.
Movements in the allowance for doubtful debts: 
 
                                   The Group    The Company  
                                   2015         2014           2015      2014       
                                   £            £              £         £          
                                                                                    
 At 1 April                        469,128      637,847        57,942    240,929    
 Impairment loss recognised        -            99,907         -         -          
 Recovery from bad debts           (16,508)     (44,617)       -         -          
 Written back of allowance         -            (168,779)      -         (168,779)  
 Foreign translation difference    (260,814)    (55,230)       7,189     (14,208)   
                                                                                    
 At 31 March                       191,806      469,128        65,131    57,942     
 
 
At 31 March 2015, trade receivables of the Group and the Company amounting to £0 (2014: £99,907) and £0 (2014: £0)
respectively, are individually determined to be impaired and an impairment loss was provided. These individually impaired
receivables were outstanding over one year at the end of the reporting period. 
 
(b)     Trade receivables that are not impaired 
 
The following is an aged analysis of trade receivables at the end of the reporting period that were past due but not
impaired: 
 
                   The Group    The Company  
                   2015         2014           2015       2014     
                   £            £              £          £        
                                                                   
 0 to 90 days      856,306      786,137        645,262    615,258  
 91 to 365 days    56,218       126,401        55,766     80,155   
 Over 365 days     51,776       32,486         3,106      6,945    
                                                                   
                   964,300      945,024        704,134    702,358  
 
 
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. The Company does not hold any collateral over these balances. 
 
22.    CASH AND BANK BALANCES 
 
(a)      Cash and cash equivalents 
 
                                                                                            The Group    The Company  
                                                                                            2015         2014           2015         2014     
                                                                                            £            £              £            £        
                                                                                                                                              
 Cash at bank and on hand                                                                   1,099,861    310,805        1,044,484    160,210  
 Restricted cash *                                                                          121,846      69,055         -            -        
 Cash and cash equivalents in the consolidated and the Company's statement of cash flows    1,221,707    379,860        1,044,484    160,210  
 
 
* At 31 March 2015, the Group maintained £121,846 (2014: £69,055) as restricted cash held at bank as security against the
banking facilities (note 25). 
 
(b)      Bank deposits 
 
At 31 March 2015, £251,641 (2014: £223,865) are restricted deposits held at bank with maturities greater than three months,
as a pledge for performance bonds in respect of construction contracts undertaken by the Group and the Company. 
 
The effective interest rate on bank deposits was 0.37% per annum (2014: 0.41%). 
 
(c)      Cash and bank balances are denominated in the following currencies: 
 
        The Group    The Company  
        2015         2014           2015         2014     
        £            £              £            £        
                                                          
 AUD    327          350            327          350      
 CAD    798          813            798          813      
 GBP    115          115            115          115      
 HKD    1,263,290    380,702        1,263,148    374,209  
 JYP    67           70             67           70       
 NTD    175,935      211,460        -            -        
 RMB    -            475            -            -        
 USD    32,816       9,740          31,670       8,518    
                                                          
        1,473,348    603,725        1,296,125    384,075  
 
 
23.    TRADE AND OTHER PAYABLES 
 
                                                                 The Group    The Company  
                                                                 2015         2014           2015         2014       
                                                                 £            £              £            £          
                                                                                                                     
 Trade payables                                                  585,931      1,978,634      79,176       67,577     
 Bills payable                                                   197,437      236,528        -            -          
 Due to related parties (note 29(b))                             148,540      37,017         6,791        -          
 Accruals and other payables                                     1,146,339    1,500,009      1,048,953    893,094    
 Deferred income on financial guarantees issued (note 31)        -            302,604        -            -          
 Amounts due to customers for contracts-in-progress (note 20)    1,164,369    490,161        1,122,883    484,105    
                                                                                                                     
                                                                 3,242,616    4,544,953      2,257,803    1,444,776  
 
 
24.    INCOME TAX IN THE STATEMENT OF FINANCIAL POSITION 
 
(a)     Current tax liability in the statement of comprehensive income represents: 
 
                          The Group    The Company  
                          2015         2014           2015    2014  
                          £            £              £       £     
                                                                    
 Hong Kong profits tax    -            -              -       -     
 PRC income tax           -            1,144,800      -       -     
 Taiwan income tax        34,442       82,173         -       -     
                                                                    
                          34,442       1,226,973      -       -     
                                                                    
 
 
(b)     Unrecognised deferred tax assets 
 
At 31 March 2015, the Company had unused tax losses of £4,746,391 (2014: £4,512,158) that were available for offset against
future taxable profits of the Company. No deferred tax assets have been recognised due to the unpredictability of the
future profit streams. Such unused tax losses are available to be carried forward at no expiration. 
 
No provision for deferred tax liabilities has been made in the financial statements as the tax effect of temporary
differences is immaterial to the Group and the Company. 
 
25.    LOAN AND BORROWINGS 
 
                                  The Group    The Company  
                                  2015         2014           2015    2014  
                                  £            £              £       £     
 Within one year or on demand:                                              
 Secured bank loans (note a)      1,122,052    440,582        -       -     
 
 
Note: 
 
The secured bank loans carried interest at rates ranging from 3.49% to 3.68% per annum (2014: 3.39% to 3.91% per annum) and
were secured by:- 
 
(i)    Restricted cash (note 22) and; 
 
(ii)   Personal guarantee by the Chairman of the Company, Mr. Stephen Sin Mo KOO (note 29(c)). 
 
26.    OBLIGATIONS UNDER FINANCE LEASE 
 
At 31 March 2015 and 2014, the Group and the Company had obligations under finance lease as follows: 
 
                                         Minimum lease payment    Present value of the minimum lease payment  
                                         2015                     2014                                          2015     2014    
                                         £                        £                                             £        £       
                                                                                                                                 
 Within one year                         8,944                    7,956                                         7,694    6,844   
 Between two to five years               745                      8,620                                         641      7,415   
                                                                                                                                 
 Total minimum finance lease payments    9,689                    16,576                                        8,335    14,259  
                                                                                                                                 
 Less: future finance charges            1,354                    2,317                                                          
                                                                                                                                 
 Present value of lease obligation       8,335                    14,259                                                         
 
 
27.    SHARE CAPITAL 
 
                                                                                     2015         2014       
                                                                                     £            £          
 Authorised :                                                                                                
 800,000,000 ordinary shares of HK$0.0625 each                                       3,669,470    3,669,470  
                                                                                                             
 Issued and fully paid:                                                                                      
 383,677,323 ordinary shares (2014: 383,677,323 ordinary shares)of HK$0.0625 each    1,697,617    1,697,617  
 
 
The Company has one class of ordinary shares. 
 
28.    EMPLOYEE RETIREMENT BENEFITS 
 
(a)    The Company operates a Mandatory Provident Fund scheme (the "MPF scheme") under the Hong Kong Mandatory Provident
Fund Schemes Ordinance for employees employed under the jurisdiction of the Hong Kong Employment Ordinance. The MPF scheme
is a defined contribution retirement scheme administered by independent trustees. Under the MPF scheme, the employer and
its employees are each required to make contributions to the scheme at 5% of the employees' relevant income, subject to a
cap of monthly relevant income of HK$30,000 (HK$25,000 prior to June 2014). Contributions to the MPF scheme vest
immediately. 
 
(b)    Employees of the subsidiary in Taiwan chose to participate in a defined contribution scheme governed by the Labour
Pension Act of Taiwan. This subsidiary contributes at 6% of the total salaries of the participating employees who have
chosen to participate in the defined contribution scheme, the contribution deposited into individual pension accounts at
the Bureau of Labour Insurance of Taiwan. 
 
Save as set out above, the Group has no other material obligations to make payments in respect of retirement benefits of
the employees. 
 
29.    RELATED PARTY TRANSACTIONS 
 
Compensation of key management personnel 
 
The remuneration of the key management of the Group during the year was as follows:- 
 
                                           2015       2014     
                                           £          £        
                                                               
 Salaries, bonus and allowances            226,725    243,431  
 
 
The remuneration of key management personnel comprises the remuneration of Executive Directors and key executives. 
 
Executive Directors include the Executive Chairman, Chief Executive Officer, Technical Director and Finance Director of the
Company.  The remuneration of the Executive Directors is determined by the Remuneration Committee having regard to the
performance of individuals, the overall performance of the Group and market trends. Further information about the
Remuneration Committee and the Directors' remuneration is provided in the Remuneration Report and the Report on Corporate
Governance to the Annual Report and note 11 to the financial statements. 
 
Key executives include the Director of Operations and Director of Sales and Marketing of the Company.  The remuneration of
the key executives is determined by the Executive Directors annually having regard to the performance of individuals and
market trends. 
 
Biographical information on key management personnel is disclosed in the Directors' and Senior Management's Biographies
section of the Annual Report. 
 
Transactions with related parties 
 
(a)     At 31 March 2015, there is a payable balance of £202 (2014: £37,017) due to Mr. Stephen Sin Mo KOO, the Director of
the Company, which is unsecured, interest-free and repayable on demand (note 23). 
 
(b)     At 31 March 2015, there is a payable balance of £140,436 (2014: Nil) due to non-controlling shareholders of a
subsidiary of the Company, which is unsecured, interest-free and repayable on demand. 
 
(c)     At 31 March 2015, the bank facilities amounting to £1,037,063 (2014: £946,068) are personally guaranteed by Mr.
Stephen Sin Mo KOO, which remained unused. No charge has been requested for this guarantee (note 25). 
 
Apart from the transactions disclosed above and elsewhere in the financial statements, the Group and the Company had no
other material transactions with related parties during the year. 
 
30.    COMMITMENTS 
 
(a)      Capital commitments 
 
At 31 March 2015, the Group and the Company has no material capital commitments outstanding. 
 
(b)      Operating lease commitments 
 
At the end of the reporting period, the total future minimum lease payments under non-cancellable operating leases for the
office and warehouse premises are payable as follows: 
 
                              The Group    The Company  
                              2015         2014           2015      2014    
                              £            £              £         £       
                                                                            
 Within one year              93,041       114,902        50,872    70,764  
 Between two to five years    46,633       28,055         46,633    21,187  
                                                                            
                              139,674      142,957        97,505    91,951  
 
 
31.    DEMERGER TRANSACTION 
 
During the year ended 31 March 2015, the Company approved a corporate restructuring exercise by demerging its Electrical
and Mechanical business that was operated by its subsidiaries namely Leader Smart Engineering Limited and Leader Smart
Engineering (Shanghai) Limited (collectively the "Leader Smart Group").  All of the issued shares in the Leader Smart Group
were transferred to Leader Smart Holdings Limited, a BVI company, whose shares were distributed as non-cash dividends,
ranking pari passu in all respects with the existing shareholders of the Company.  This exercise is treated as the
distribution of non-cash assets to owners and the dividend in specie has been debited to the retained earnings
accordingly. 
 
 The net carrying values of the assets to be distributed at 31 March 2015:                
                                                                              £           
 ASSETS                                                                                   
 Tradeand other receivables                                                   13,931,948  
 Cash and cash equivalents                                                    6,812       
                                                                                          
 Total assets                                                                 13,938,760  
                                                                                          
 LIABILITIES                                                                              
 Tradeand other payables                                                      11,519,954  
 Current tax liability                                                        1,287,150   
 Financial guarantee liabilities                                              340,231     
                                                                                          
 Total liabilities                                                            13,147,335  
                                                                                          
 Net asset value                                                              791,425     
                                                                                          
 Special dividend declared and payable per ordinary share                     0.2p        
                                                                                          
 
 
31.    DEMERGER TRANSACTION (CONTINUED) 
 
Electrical and Mechanical business was discontinued on 31 March 2015 and its operating results are presented as follows: 
 
                                                   2015        2014      
                                                   £           £         
                                                                         
 Revenue from discontinued operations              51,129      71,159    
                                                                         
 Other income                                      2,186       -         
 Other gains and losses                            (48,190)    (96,017)  
 Administrative expenses                           (35,782)    (44,597)  
                                                                         
 Loss for the year from discontinued operations    (30,657)    (79,714)  
                                                                         
 Earnings per share - Basic and Diluted            (0.01)p     (0.02)p   
 
 
 Cash flows from discontinued operations        2015       2014   
                                                £          £      
                                                                  
 Net cash outflows from operating activities    (2,470)    402    
 Net cash outflows from investing activities    -          -      
 Net cash outflows from financing activities    -          -      
 Effect of foreign exchange changes, net        2,440      (360)  
                                                                  
                                                (30)       42     
                                                                  
 
 
Upon the completion of demerger transaction, a net effect of £4,730,991 was charged directly in equity. 
 
32.    CONTINGENT LIABILITIES 
 
In the opinion of the Directors of the Company, there were no material contingent liabilities outstanding at 31 March
2015. 
 
33.    COMPARATIVE FIGURES 
 
Certain comparative figures in these financial statements have been re-classified to conform to the current year's
presentation 
 
34.    EVENTS AFTER THE END OF THE REPORTING PERIOD 
 
(i)       On 1 April 2015, the Company entered into the assignment of deed and agreed to transfer the balance with its
former subsidiaries to their parent company namely Leader Smart Holdings Limited. 
 
(ii)      On 1 September 2015, the directors proposed a final dividend. Further details are disclosed in note 15(i). 
 
35.    APPROVAL OF FINANCIAL STATEMENTS 
 
The financial statements were approved and authorised for issue by the Board of Directors on 10 September 2015. 
 
NOTICE OF ANNUAL GENERAL MEETING 
 
NOTICE IS HEREBY GIVEN THAT the 2015 Annual General Meeting (AGM) of UniVision Engineering Limited will be held at
UniVision Engineering Limited, Unit 01A, 2/F., Sunbeam Centre, 27 Shing Yip Street, Kwun Tong, Kowloon, Hong Kong, on 8
October 2015 at 5:00 p.m. The following businesses will be transacted then: 
 
As ordinary business: 
 
1.   To receive and adopt the Company's audited financial statements for the financial year ended 31 March 2015 together
with the Directors' report and the Independent Auditor's report; 
 
2.   To declare a final dividend for the financial year ended 31 March 2015. 
 
3.   To re-elect Mr. Nicholas James LYTH who retired by rotation, as a Non-Executive Director of the Company; 
 
4.   To re-elect Mr. Stephen Sin Mo KOO who retired by rotation, as a Director of the Company; 
 
5.   To re-elect Mr. Danny Kwok Fai YIP who retired by rotation, as a Director of the Company; 
 
6.   To reappoint auditor HKCMCPA Company Limited, Certified Public Accountants as auditors of the Company, to hold office
from the conclusion of the meeting to the conclusion of the next meeting, during which accounts will be laid before the
Company and to authorize the Directors to adjust their remuneration packages; 
 
7.   That the directors of the Company be and are hereby generally and unconditionally authorized to exercise all powers of
the Company to allot 'Ordinary Shares' the capital of the Company. Such authority (unless and to the extent previously
revoked, varied or renewed by the Company during the general meeting) to expire 15 months after the date of the passing of
such resolution or on the conclusion of the Company's next AGM to be held, following the date of passing such resolution,
whichever occurs first, save that the Company may before such expiry make any offer or agreement which would or might
require Ordinary Shares to be allotted after such expiry, and that the Directors may allot Ordinary Shares in pursuance of
such an offer or an agreement as if such authority had not expired.  This authority substitutes all subsisting authorities
to the extent unused. 
 
8.   That the directors of the Company be and are hereby generally and unconditionally authorized to exercise all powers of
the Company to repurchase the 'Ordinary Shares' in the capital of the Company, including any form of depositary receipt.
Such authority (unless and to the extent previously revoked, varied or renewed by the Company during the general meeting)
to expire 15 months after the date of the passing of such resolution or on the conclusion of the Company's next AGM to be
held, following the date of passing such resolution, whichever occurs first, save that the Company may before such expiry
make any offer or agreement which would or might require Ordinary Shares to be repurchased after such expiry, and that the
Directors may buy back Ordinary Shares in pursuance of such an offer or an agreement as if such authority had not expired. 
 
By Order of the Board                                Registered office: 
 
Mr. Stephen Sin Mo KOO                          Unit 01A, 2/F., Sunbeam Centre, 
 
Executive Chairman                                   27 Shing Yip Street, 
 
Kwun Tong, Kowloon, 
 
10 September 2015                                     Hong Kong 
 
NOTES: 
 
1.   Only holders of Ordinary Shares, or their duly appointed representatives, are entitled to attend and vote at the
Annual General Meeting.  A member so entitled may appoint one or more proxies (whether they are members or not) to attend
and, on a poll, to vote in place of the member. 
 
2.   A form of proxy is enclosed with this notice.  To be valid, the form of proxy and any power of attorney or other
authority (if any) under which it is signed, or a notarized and certified copy of that power of authority, must be lodged
with the Company's registrars, c/o Computershare Investor Services Plc., The Pavilions, Bridgwater Road, Bristol BS99 6ZY,
not less than 48 hours before the Annual General Meeting takes place. 
 
3.   Completion and return of a proxy does not preclude a member from attending and voting at the Annual General Meeting. 
 
4.   The Company pursuant to Regulation 41 of the Uncertificated Securities Regulations 2001 specifies that only those
shareholders registered in the Register of Members of the Company as of 18 September 2015 are entitled to attend or vote at
the Annual General Meeting in respect to the number of shares registered in their name at that time.  Changes to entries on
the Register after that time will be disregarded when determining the rights of any person to attend or vote in the Annual
General Meeting. 
 
This information is provided by RNS
The company news service from the London Stock Exchange

Recent news on UniVision Engineering

See all news