Hong Kong Exchanges and Clearing Limited and The Stock Exchange... (the “Stock Exchange”) take no responsibility for the contents of...

Hong Kong Exchanges and Clearing Limited and The Stock Exchange of Hong Kong Limited
(the “Stock Exchange”) take no responsibility for the contents of this announcement, make no
representation as to its accuracy or completeness and expressly disclaim any liability
whatsoever for any loss howsoever arising from or in reliance upon the whole or any part of
the contents of this announcement.
(Incorporated in the Cayman Islands with limited liability)
(Stock Code: 8061)
NINE-MONTH RESULTS
2014 OF PT LINK NET Tbk
The Board of Directors (the “Board”) of AcrossAsia Limited (the “Company”) announces
that PT Link Net Tbk (an indirect subsidiary of the Company listed on the
Indonesia Stock Exchange in which the Company has an approximately 18.5%
effective interest) published its unaudited consolidated results for the nine months
ended 30th September 2014 in Indonesia, a translation of an extract of which is set out
below:-
1
PT LINK NET Tbk AND SUBSIDIARY
INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
As of 30 September 2014 (Unaudited) and 31 December 2013 (Audited)
(Expressed in millions of Rupiah, unless otherwise stated)
ASSETS
30 September 2014
31 December 2013*
443,754
370,020
121,132
11,681
315
43,480
128
620,490
92,968
15,925
45,795
37,621
50
562,379
NON-CURRENT ASSETS
Non-trade receivables from related parties
Investment in an associate
Long-term prepayment - net of current portion
Deferred tax assets - net
Property, plant and equipment - net
Advances
Intangible assets
Other non-current assets
TOTAL NON-CURRENT ASSETS
1,169
2,435
116,850
40,269
2,569,365
85,170
55,330
110,195
2,980,783
1,051
11,595
125,400
35,898
2,295,036
76,584
36,792
80,469
2,662,825
TOTAL ASSETS
3,601,273
3,225,204
CURRENT ASSETS
Cash and cash equivalents
Trade receivables - net
Third parties
Related parties
Prepaid taxes - other taxes
Prepayments
Other current assets
TOTAL CURRENT ASSETS
*Not a consolidated financial statement
2
PT LINK NET Tbk AND SUBSIDIARY
INTERIM CONSOLIDATED STATEMENTS OF FINANCIAL POSITION (Continued)
As of 30 September 2014 (Unaudited) and 31 December 2013 (Audited)
(Expressed in millions of Rupiah, unless otherwise stated)
LIABILITIES AND EQUITY
LIABILITIES
CURRENT LIABILITIES
Trade payables
Third parties
Related parties
Non-trade payables
Third parties
Related parties
Accruals
Unearned subscription fees and subscriber's deposit
Taxes payable
Corporate income tax
Other taxes
Short-term employee benefit liabilities
Current maturities of long-term debt
TOTAL CURRENT LIABILITIES
NON-CURRENT LIABILITIES
Long-term debt - net of current maturities
Long-term employee benefit liabilities
TOTAL NON-CURRENT LIABILITIES
TOTAL LIABILITIES
30 September 2014
31 December 2013*
75,436
17,221
109,521
69,232
434
1,120
178,322
77,992
437
1,588
118,727
32,859
59,761
6,224
10,915
66,292
493,717
24,539
6,332
15,810
81,393
460,438
149,338
60,772
210,110
703,827
195,065
50,633
245,698
706,136
EQUITY
Capital stock - Par value of Rp100 per share (in full Rupiah)
Authorised - 8,040,000,000 shares as of 30 September 2014
and 31 December 2013
Issued and fully paid - 3,042,649,384 shares as of 30
September 2014 and 31 December 2013
Additional paid-in capital - net
Retained earnings
Total
Non-controlling interest
TOTAL EQUITY
304,265
1,431,054
1,162,294
2,897,613
(167)
2,897,446
304,265
1,431,054
783,749
2,519,068
2,519,068
TOTAL LIABILITIES AND EQUITY
3,601,273
3,225,204
*Not a consolidated financial statement
3
PT LINK NET Tbk AND SUBSIDIARY
INTERIM CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME
For the Nine-Month Periods Ended 30 September 2014 and 2013 (Unaudited)
(Expressed in millions of Rupiah, unless otherwise stated)
REVENUE
COST OF REVENUE
(excluding depreciation of property, plant and equipment and amortisation
of intangible assets expenses)
Selling expenses
General and administrative expenses
Depreciation expenses
Amortisation expense
Other expenses/income
30 September 2014
30 September 2013*
1,550,226
1,209,078
(342,447)
(103,107)
(212,135)
(267,336)
(11,269)
(108)
(249,247)
(100,024)
(211,505)
(193,105)
(6,130)
(598)
OPERATING PROFIT
Finance costs
Finance income
Share of loss in associate
613,824
(37,915)
13,213
(24,160)
448,469
(94,604)
20,195
(4,039)
PROFIT BEFORE INCOME TAX
564,962
370,021
(144,387)
(93,963)
420,575
276,058
INCOME TAX EXPENSES
PROFIT FOR THE PERIOD
Other comprehensive income
-
TOTAL COMPREHENSIVE INCOME FOR THE PERIOD
Profit for the period attibutable to:
Owners of the parent
Non-controlling interest
Total comprehensive income for the period attributable to:
Owners of the parent
Non-controlling interest
BASIC EARNINGS PER SHARE - BASIC (in full Rupiah)
*Not a consolidated financial statement
4
-
420,575
276,058
420,563
12
420,575
276,058
276,058
420,563
12
420,575
276,058
276,058
138
91
PT LINK NET Tbk AND SUBSIDIARY
INTERIM CONSOLIDATED STATEMENTS OF CHANGES IN EQUITY
For the Nine-Month Periods Ended 30 September 2014 and 2013 (Unaudited)
(Expressed in millions of Rupiah, unless otherwise stated)
Share capital
Additional paid-in
capital
Differences in
value of
restructuring
transaction of
entities under
common control
Retained earnings
Total
Non-controlling
interest
Total equity
Balance as of 31 December 2012 (Audited)
304,265
1,524,438
(93,384)
421,580
2,156,899
-
2,156,899
Implementation of PSAK 38 (Revised 2012)
regarding Business Combinations Involving
Entities Under Common Control
Total comprehensive income for the period
-
(93,384)
-
93,384
-
276,058
276,058
-
276,058
Balance as of 30 September 2013 (Unaudited)*
304,265
1,431,054
-
697,638
2,432,957
-
2,432,957
Balance as of 31 December 2013 (Audited)
304,265
1,431,054
-
783,749
2,519,068
-
2,519,068
-
-
-
(42,018)
420,563
(42,018)
420,563
(179)
12
(179)
(42,018)
420,575
304,265
1,431,054
-
1,162,294
2,897,613
(167)
2,897,446
Changes in non-controlling interest
Declaration of Cash Dividend
Total comprehensive income for the period
Balance as of 30 September 2014 (Unaudited)
*Not a consolidated financial statement
5
PT LINK NET Tbk AND SUBSIDIARY
INTERIM CONSOLIDATED STATEMENTS OF CASH FLOWS
For the Nine-Month Periods Ended 30 September 2014 and 2013 (Unaudited)
(Expressed in millions of Rupiah, unless otherwise stated)
30 September 2014
30 September 2013*
CASH FLOW FROM OPERATING ACTIVITIES
Receipts from customers
Cash paid to suppliers
Cash paid to employees
Corporate income tax paid
Interest received
Net cash flows provided from operating activities
1,571,438
(417,304)
(194,629)
(111,190)
13,214
861,529
1,195,053
(382,383)
(148,714)
(148,601)
20,196
535,551
CASH FLOW FROM INVESTING ACTIVITIES
Purchase of property, plant and equipment and
equipment for installation
Additional investment in associate
Proceeds from sale of investment in associate
Net cash flows used in investing activities
(657,128)
(15,000)
(672,128)
(667,625)
(8,625)
2,125
(674,125)
CASH FLOW FROM FINANCING ACTIVITIES
Repayments of long-term debt
Proceeds from long-term debt
Payments for interest
Payment of dividend
Net cash flows used in financing activities
(60,828)
(13,602)
(42,018)
(116,448)
(546,295)
247,017
(5,590)
(304,868)
72,953
(443,442)
CASH AND CASH EQUIVALENTS AT
BEGINNING OF THE PERIOD
Effects in foreign exchange changes in cash and cash equivalents
Cash and cash equivalents of subsidiary pre-acquisition
370,020
316
465
817,857
(659)
-
CASH AND CASH EQUIVALENTS AT
END OF THE PERIOD
443,754
373,756
NET (DECREASE)/ INCREASE IN CASH AND CASH
EQUIVALENTS
*Not a consolidated financial statement
6
This announcement is issued by the Company pursuant to Rule 17.10 and Rule 17.13 of the
Rules Governing the Listing of Securities on the Growth Enterprise Market (the “GEM”) of
the Stock Exchange (the “GEM Listing Rules”) and the inside information provisions under
Part XIVA of the Securities and Futures Ordinance (Chapter 571 of the Laws of Hong Kong).
By Order of the Board
Vicente B. ANG
Director and Chief Executive Officer
Hong Kong, 9th November 2014
This announcement, for which the Directors of the Company (namely, executive Director: Mr.
Vicente Binalhay ANG; and independent non-executive Directors: Mr. Albert Saychuan
CHEOK, Dr. Boh Soon LIM and Mr. Thomas Yee Man LAW) collectively and individually
accept full responsibility, includes particulars given in compliance with the GEM Listing Rules
for the purpose of giving information with regard to the Company. The Directors, having made
all reasonable enquiries, confirm that to the best of their knowledge and belief the information
contained in this announcement is accurate and complete in all material respects and not
misleading or deceptive, and there are no other matters the omission of which would make any
statement herein or this announcement misleading.
This announcement will remain on the “Latest Company Announcements” page of the GEM
website at www.hkgem.com for at least seven days from its date of publication and on the
Company’s website at www.across-asia.com.
7