ChipMOS REPORTS THIRD QUARTER 2016 RESULTS
HSINCHU,
3Q16 Highlights (as compared to 2Q16):
- Net Revenue of
US$160.4 Million Compared toUS$151.2 Million - Gross Profit Was
US$30.5 Million Compared toUS$25.5 Million - Gross Margin of 19.0% Compared to 16.9%
- Results Reflect 858.968 Million Shares Outstanding on a Fully Diluted Basis for ChipMOS Taiwan Compared to 27.583 Million Shares Outstanding on a Fully Diluted Basis for the former ChipMOS Bermuda at the End of 2Q16
- Net Earnings of
US$0.01 Per Basic Common Share andUS$0.01 Per Diluted Common Share Compared toUS$0.01 Per Basic Common Share andUS$0.01 Per Diluted Common Share - Net Income for The Third Quarter of 2016 Adversely Impacted by US$5.5 million or US$0.01 Per Basic Common Share in Foreign Exchange Losses
US$0.6 Million in Share Repurchase Pursuant to the Board's Authorization in May- Retained Balance of Cash and Cash Equivalents at
US$331.6 Million Compared toUS$355.0 Million , with Net Cash Balance ofUS$25.0 Million - Board of Directors Approves Cash Dividend Payable on
December 19 to Shareholders of Record onDecember 3 (NT$2.0 Cash Dividend Without andNT$1.5 Cash Dividend With Unigroup Private Placement)
All the figures were prepared in accordance with Taiwan-International Financial Reporting Standards ("T-IFRS").
Net revenue for the third quarter of 2016 was
Net income attributable to equity holders of the Company for the third quarter of 2016 was
The unaudited consolidated financial results of ChipMOS for the third quarter ended
Selected Operation Data |
||
3Q16 |
2Q16 | |
Revenue by segment |
||
Testing |
25% |
25% |
Assembly |
34% |
33% |
LCD Driver |
24% |
27% |
Bumping |
17% |
15% |
Utilization by segment |
||
Testing |
69% |
67% |
Assembly |
67% |
59% |
LCD Driver |
82% |
77% |
Bumping |
78% |
67% |
Overall |
73% |
67% |
CapEx |
|
|
Testing |
24% |
20% |
Assembly |
7% |
16% |
LCD Driver |
36% |
42% |
Bumping |
33% |
22% |
Depreciation and amortization expenses |
|
|
Condensed consolidated statements of cash flows |
Period ended |
Period ended | ||
US$ million |
US$ million | |||
Net cash generated from (used in) operating activities |
84.3 |
130.3 | ||
Net cash generated from (used in) investing activities |
(104.1) |
(119.5) | ||
Net cash generated from (used in) financing activities |
29.7 |
(128.4) | ||
Net increase (decrease) in cash and cash equivalents |
9.9 |
(117.6) | ||
Effect of exchange rate changes on cash |
(2.1) |
0.9 | ||
Cash and cash equivalents at beginning of period |
323.8 |
425.7 | ||
Cash and cash equivalents at end of period |
331.6 |
309.0 |
Fourth Quarter 2016 Outlook
The Company expects revenue for the fourth quarter of 2016 to be approximately flat to down in the low single digits, as compared to the third quarter of 2016, in-line with typical seasonality. The Company expects gross margin on a consolidated basis to be in the range of approximately 16% to 20% for the fourth quarter of 2016. The Company expects depreciation and amortization expenses for the fourth quarter of 2016 to be approximately
Investor Conference Call / Webcast Details
ChipMOS will review detailed third quarter 2016 results on
About
Forward-Looking Statements
This press release contains certain forward-looking statements. These forward-looking statements may be identified by words such as 'believes,' 'expects,' 'anticipates,' 'projects,' 'intends,' 'should,' 'seeks,' 'estimates,' 'future' or similar expressions or by discussion of, among other things, strategy, goals, plans or intentions. These statements include financial projections and estimates and their underlying assumptions, statements regarding plans, objectives and expectations with respect to future operations, products and services, and statements regarding future performance. Actual results may differ materially in the future from those reflected in forward-looking statements contained in this document, due to various factors. These risks and uncertainties include those discussed under "Cautionary Statement Concerning Forward Looking Statements" and "Risk Factors" in the
prospectus included in the registration statement on Form F-4 that ChipMOS Taiwan filed with the
About Non-Generally Accepted Accounting Principles ("Non-GAAP") Financial Measures
To supplement the consolidated financial results presented in accordance with the T-IFRS, ChipMOS uses non-GAAP free cash flow, non-GAAP earnings before interest, taxes, depreciation and amortization ("EBITDA") and non-GAAP net debt to equity ratio in this press release. The non-GAAP free cash flow represents operating profit plus depreciation, amortization and interest income and less capital expenditures, non-controlling interests, interest expenses, income tax expense and dividend. The non-GAAP EBITDA represents operating profit plus depreciation and amortization. The non-GAAP net debt to equity ratio represents the ratio of net debt, the sum of debt less cash and cash equivalent, divided by equity attributable to equity holders of the Company. These non-GAAP financial measures may not be comparable to similarly titled measures presented by other companies. Other companies may calculate similarly titled measures differently.
The presentation of non-GAAP financial measures is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with the T-IFRS.
ChipMOS considers the use of non-GAAP free cash flow, non-GAAP EBITDA and non-GAAP net debt to equity ratio provides useful information to management to manage the Company's business and make financial and operational decisions and also to the investors to understand and evaluate the Company's business and operating performance. For more information on these non-GAAP financial measures, please refer to the table captioned "Reconciliations of Non-GAAP Measures to the Nearest Comparable GAAP Measures" in this press release.
- FINANCIAL TABLES FOLLOW BELOW -
| ||||||||||
UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME | ||||||||||
For the Three Months Ended | ||||||||||
Figures in Million of | ||||||||||
Except for Per Share Amounts and Shares Outstanding | ||||||||||
3 months ended | ||||||||||
|
|
| ||||||||
USD |
USD |
USD | ||||||||
Revenue |
160.4 |
151.2 |
154.4 | |||||||
Cost of revenue |
(129.9) |
(125.7) |
(126.8) | |||||||
Gross profit |
30.5 |
25.5 |
27.6 | |||||||
Research and development expenses |
(6.9) |
(7.0) |
(6.0) | |||||||
Sales and marketing expenses |
(0.6) |
(0.7) |
(0.6) | |||||||
Administrative and general expenses |
(7.4) |
(5.0) |
(5.2) | |||||||
Operating expenses |
(14.9) |
(12.7) |
(11.8) | |||||||
Operating profit |
15.6 |
12.8 |
15.8 | |||||||
Non-operating income (expenses), net |
(4.9) |
0.7 |
6.8 | |||||||
Profit (loss) before tax |
10.7 |
13.5 |
22.6 | |||||||
Income tax benefit (expense) |
(2.5) |
(3.4) |
(3.9) | |||||||
Profit (loss) for the period |
8.2 |
10.1 |
18.7 | |||||||
Attributable to equity holders of the Company |
8.2 |
10.1 |
18.7 | |||||||
Profit (loss) for the period |
||||||||||
Other comprehensive income (loss) |
||||||||||
Exchange differences on translation of foreign operations |
(2.8) |
(2.2) |
2.3 | |||||||
Total other comprehensive income (loss) |
(2.8) |
(2.2) |
2.3 | |||||||
Total comprehensive income (loss) |
5.4 |
7.9 |
21.0 | |||||||
Attributable to equity holders of the Company |
5.4 |
7.9 |
21.0 | |||||||
Earnings (loss) per share attributable to the Company - basic |
0.01 |
0.01 |
0.02 | |||||||
Weighted average shares outstanding (in thousands) - basic |
851,980 |
861,608 |
893,931 | |||||||
Net income (loss) attributable to the Company - diluted |
8.2 |
10.1 |
18.7 | |||||||
Earnings (loss) per share attributable to the Company -diluted |
0.01 |
0.01 |
0.02 | |||||||
Weighted average shares outstanding (in thousands) - diluted |
858,968 |
867,686 |
898,712 | |||||||
Note: |
||||||||||
(1) All |
| ||||||
UNAUDITED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME | ||||||
For the Three Months Ended | ||||||
Figures in Million of NT dollars (NTD) | ||||||
Except for Per Share Amounts and Shares Outstanding | ||||||
3 months ended | ||||||
|
|
|
||||
NTD |
NTD |
NTD |
||||
Revenue |
5,015.6 |
4,727.1 |
4,827.1 |
|||
Cost of revenue |
(4,061.2) |
(3,930.2) |
(3,963.1) |
|||
Gross profit |
954.4 |
796.9 |
864.0 |
|||
Research and development expenses |
(217.2) |
(217.5) |
(187.5) |
|||
Sales and marketing expenses |
(19.9) |
(21.0) |
(20.0) |
|||
Administrative and general expenses |
(229.8) |
(157.0) |
(162.6) |
|||
Operating expenses |
(466.9) |
(395.5) |
(370.1) |
|||
Operating profit |
487.5 |
401.4 |
493.9 |
|||
Non-operating income (expenses), net |
(154.1) |
21.8 |
212.7 |
|||
Profit (loss) before tax |
333.4 |
423.2 |
706.6 |
|||
Income tax benefit (expense) |
(78.3) |
(108.3) |
(123.1) |
|||
Profit (loss) for the period |
255.1 |
314.9 |
583.5 |
|||
Attributable to equity holders of the Company |
255.1 |
314.9 |
583.5 |
|||
Profit (loss) for the period |
||||||
Other comprehensive income (loss) |
||||||
Exchange differences on translation of foreign operations |
(87.3) |
(67.1) |
73.5 |
|||
Total other comprehensive income (loss) |
(87.3) |
(67.1) |
73.5 |
|||
Total comprehensive income (loss) |
167.8 |
247.8 |
657.0 |
|||
Attributable to equity holders of the Company |
167.8 |
247.8 |
657.0 |
|||
Earnings (loss) per share attributable to the Company - basic |
0.30 |
0.37 |
0.65 |
|||
Weighted average shares outstanding (in thousands) - basic |
851,980 |
861,608 |
893,931 |
|||
Net income (loss) attributable to the Company -diluted |
255.1 |
314.9 |
583.5 |
|||
Earnings (loss) per share attributable to the Company -diluted |
0.30 |
0.36 |
0.65 |
|||
Weighted average shares outstanding (in thousands) - diluted |
858,968 |
867,686 |
898,712 |
| |||||
UNAUDITED CONSOLIDATED STATEMENT OF FINANCIAL POSITION | |||||
As of | |||||
Figures in Million of | |||||
|
|
| |||
ASSETS |
USD |
USD |
USD | ||
Current assets |
|||||
Inventories |
71.3 |
69.0 |
56.0 | ||
Accounts and notes receivable |
131.9 |
121.5 |
124.7 | ||
Short-term deposits |
2.1 |
2.1 |
2.3 | ||
Other current assets |
15.2 |
12.5 |
9.6 | ||
Cash and cash equivalents |
331.6 |
355.0 |
309.0 | ||
Total current assets |
552.1 |
560.1 |
501.6 | ||
Non-current assets |
|||||
Financial assets measured by cost method |
0.3 |
0.3 |
0.6 | ||
Investment measured by equity method |
11.6 |
11.4 |
10.7 | ||
Property, plant & equipment |
480.7 |
463.4 |
449.0 | ||
Other non-current assets |
11.2 |
11.7 |
11.3 | ||
Total non-current assets |
503.8 |
486.8 |
471.6 | ||
Total assets |
1,055.9 |
1,046.9 |
973.2 | ||
EQUITY AND LIABILITIES |
|||||
LIABILITIES |
|||||
Current liabilities |
|||||
Accounts payable and payables to contractors and equipment suppliers |
52.2 |
41.2 |
38.1 | ||
Other current liabilities |
116.5 |
122.5 |
59.2 | ||
Bank loans - current portion |
0.0 |
- |
49.5 | ||
Short-term bank loans |
42.1 |
46.0 |
42.8 | ||
Total current liabilities |
210.8 |
209.7 |
189.6 | ||
Non-current liabilities |
|||||
Bank loans - non-current portion |
264.5 |
263.6 |
159.4 | ||
Other non-current liabilities |
27.2 |
27.8 |
28.4 | ||
Total non-current liabilities |
291.7 |
291.4 |
187.8 | ||
Total liabilities |
502.5 |
501.1 |
377.4 | ||
EQUITY |
|||||
Issued capital |
286.8 |
286.9 |
293.0 | ||
Capital surplus |
121.3 |
120.8 |
120.8 | ||
Retained earnings |
188.7 |
180.5 |
215.8 | ||
Other component of equity |
(43.4) |
(42.4) |
(33.8) | ||
Equity attributable to equity holders of the Company |
553.4 |
545.8 |
595.8 | ||
Total equity |
553.4 |
545.8 |
595.8 | ||
Total equity and liabilities |
1,055.9 |
1,046.9 |
973.2 | ||
Note: (1) All |
| |||||
UNAUDITED CONSOLIDATED STATEMENT OF FINANCIAL POSITION | |||||
As of | |||||
Figures in Million of NT dollars (NTD) | |||||
|
|
| |||
ASSETS |
NTD |
NTD |
NTD | ||
Current assets |
|||||
Inventories |
2,229.7 |
2,159.0 |
1,750.9 | ||
Accounts and notes receivable |
4,124.8 |
3,799.7 |
3,898.1 | ||
Short-term deposits |
66.6 |
66.0 |
71.7 | ||
Other current assets |
476.1 |
390.4 |
300.7 | ||
Cash and cash equivalents |
10,369.0 |
11,101.0 |
9,662.3 | ||
Total current assets |
17,266.2 |
17,516.1 |
15,683.7 | ||
Non-current assets |
|||||
Financial assets measured by cost method |
10.0 |
10.0 |
18.5 | ||
Investment measured by equity method |
362.2 |
355.1 |
336.0 | ||
Property, plant & equipment |
15,030.0 |
14,490.9 |
14,038.8 | ||
Other non-current assets |
349.5 |
364.7 |
355.1 | ||
Total non-current assets |
15,751.7 |
15,220.7 |
14,748.4 | ||
Total assets |
33,017.9 |
32,736.8 |
30,432.1 | ||
EQUITY AND LIABILITIES |
|||||
LIABILITIES |
|||||
Current liabilities |
|||||
Accounts payable and payables to contractors and |
1,632.5 |
1,289.4 |
1,190.4 | ||
Other current liabilities |
3,644.5 |
3,830.3 |
1,851.6 | ||
Bank loans - current portion |
1.0 |
- |
1,548.1 | ||
Short-term bank loans |
1,315.0 |
1,437.3 |
1,339.9 | ||
Total current liabilities |
6,593.0 |
6,557.0 |
5,930.0 | ||
Non-current liabilities |
|||||
Bank loans - non-current portion |
8,270.5 |
8,242.2 |
4,983.1 | ||
Other non-current liabilities |
850.0 |
870.8 |
888.0 | ||
Total non-current liabilities |
9,120.5 |
9,113.0 |
5,871.1 | ||
Total liabilities |
15,713.5 |
15,670.0 |
11,801.1 | ||
EQUITY |
|||||
Issued capital |
8,968.0 |
8,972.2 |
9,163.0 | ||
Capital surplus |
3,793.7 |
3,776.7 |
3,776.1 | ||
Retained earnings |
5,899.1 |
5,644.1 |
6,747.9 | ||
Other component of equity |
(1,356.4) |
(1,326.2) |
(1,056.0) | ||
Equity attributable to equity holders of the Company |
17,304.4 |
17,066.8 |
18,631.0 | ||
Total equity |
17,304.4 |
17,066.8 |
18,631.0 | ||
Total equity and liabilities |
33,017.9 |
32,736.8 |
30,432.1 | ||
RECONCILIATIONS OF NON-GAAP MEASURES TO THE NEAREST COMPARABLE GAAP MEASURES | |||||
The table below sets forth a reconciliation of our operating profit to non-GAAP free cash flow for the periods indicated: | |||||
Three months ended | |||||
|
|
| |||
USD |
USD |
USD | |||
Operating profit |
15.6 |
12.8 |
15.8 | ||
Add: Depreciation |
27.0 |
26.6 |
24.3 | ||
Amortization |
0.0 |
0.0 |
0.0 | ||
Interest income |
0.2 |
0.3 |
0.4 | ||
Less: Capital expenditures |
(45.9) |
(26.9) |
(30.6) | ||
Non-controlling interest |
- |
- |
- | ||
Interest expense |
(1.3) |
(1.1) |
(1.0) | ||
Income tax expense |
(2.5) |
(3.4) |
(3.9) | ||
Dividend |
- |
- |
(63.9) | ||
Non-GAAP free cash flow |
(6.9) |
8.3 |
(58.9) | ||
The table below sets forth a reconciliation of our operating profit to non-GAAP EBITDA for the periods indicated: | |||||
Three months ended | |||||
|
|
| |||
USD |
USD |
USD | |||
Operating profit |
15.6 |
12.8 |
15.8 | ||
Add: Depreciation |
27.0 |
26.6 |
24.3 | ||
Amortization |
0.0 |
0.0 |
0.0 | ||
Non-GAAP EBITDA |
42.6 |
39.4 |
40.1 | ||
The table below sets forth a calculation of our non-GAAP net debt to equity ratio for the periods indicated: | |||||
|
|
| |||
USD |
USD |
USD | |||
Short-term bank loans |
42.1 |
46.0 |
42.8 | ||
Long-term bank loans (including current portion) |
264.5 |
263.6 |
208.9 | ||
Less: Cash and cash equivalents |
(331.6) |
(355.0) |
(309.0) | ||
Net debt |
(25.0) |
(45.4) |
(57.3) | ||
Equity attributable to equity holders of the Company |
553.4 |
545.8 |
595.8 | ||
Net debt to equity ratio |
-4.5% |
-8.3% |
-9.6% |
Contacts: |
|
In |
In the |
Dr. |
|
|
|
+886-6-507-7712 |
+1-914-337-8801 |
To view the original version on PR Newswire, visit:http://www.prnewswire.com/news-releases/chipmos-reports-third-quarter-2016-results-300360498.html
SOURCE
News Provided by Acquire Media