FINANCIAL STATEMENTS AND RELATED ANNOUNCEMENT FOR THE FIRST QUARTER ENDED 30 JUNE 2017
Consolidated statement of comprehensive income
Review of Performance
The Group's revenue increased from approximately S$18.6 million for the financial period from 1 April 2016 to
30 June 2016 ("1Q2017") to approximately S$20.6 million for the period from 1 April 2017 to 30 June 2017
("1Q2018"), an increase of approximately S$2.0 million or 10.7%.
Revenue from retail outlets increased by approximately S$2.0 million or 10.7% mainly due to revenue
contribution from new outlets and an increase in revenue from existing outlets, partially offset by absence
of revenue from closed outlets.
As at 30 June 2017, the Group operated a total of 89 outlets in Singapore as compared to 85 outlets as at 30
The Group's signature puff products remained the major contributor to its revenue and accounted for
approximately 33.6% of the Group's revenue in 1Q2018, as compared to approximately 33.2% in 1Q2017.
Cost of sales and gross profit
Cost of sales increased by approximately S$1.1 million or 15.1% mainly due to the higher revenue generated
by the Group and higher food cost for 1Q2018.
The Group's gross profit increased by approximately S$924,000 or 8.0%. The Group's gross profit margin
decreased from approximately 62.4% in 1Q2017 to 60.9% in 1Q2018, mainly due to higher food cost in 1Q2018.
Selling and distribution expenses
Selling and distribution ("S & D") expenses increased by approximately S$1.1 million or 13.9%. S & D expenses
in 1Q2018 amounted to approximately 42.1% of revenue as compared to approximately 40.9% of revenue in
The increase in S & D expenses as a percentage of revenue was largely attributable to an increase in staff
cost of approximately S$405,000; higher outlet rental expenses of approximately $396,000 and higher
advertising, outlet utilities and packaging expenses of approximately S$166,000.
Administrative expenses increased by approximately S$212,000 or 8.0%. The increase in administrative
expenses was mainly due to:
- an increase in head office staff costs of approximately S$107,000 arising from wage adjustment; and
- an increase in general repair and maintenance expenses, and travelling expenses of approximately
The decrease in other expenses of approximately S$170,000 in 1Q2018 was mainly due to foreign exchange
gain of approximately S$46,000 compared to foreign exchange losses of approximately S$119,000 in 1Q2017,
pursuant to foreign exchange revaluation gain for RM-denominated loans to our Malaysian operations.
As a result of the above, total operating expenses increased by approximately S$1.1 million or 10.4%. Total
operating expenses amounted to approximately 56.8% of revenue in 1Q2018 and 57.0% in 1Q2017
Finance costs increased by approximately S$17,000 mainly due to loan taken to finance the construction and
renovation of factory facilities.
Share of results of joint venture
The increase was due to start-up losses of approximately S$31,000 for a new joint venture in the United
Profit before tax
The Group's profit before tax decreased from approximately S$1.2 million in 1Q2017 to approximately
S$914,000 in 1Q2018, a decrease of approximately S$240,000 or 20.8%.
The Group's non-current assets increased by approximately S$2.3 million or 7.7% mainly due to the following:
- purchase of fixed assets mainly for additions of plant and equipment and renovation costs for the Group's
new factory facility in Singapore; partially offset by depreciation expenses and assets written off for 1Q2018;
- an investment in a United Kingdom joint venture of approximately S$537,000, partially offset by start-up
losses of approximately S$31,000 for the joint venture;
- an increase in long term deposits mainly due to additional lease deposits paid to secure new outlets, and
reclassification of short term lease deposits to long term upon lease renewals, in accordance with the
respective lease tenures.
The Group's current assets increased by approximately S$680,000 or 3.3% mainly due to:
- an increase in trade and other receivables mainly due to non-retail credit sales during 1Q2018;
- an increase in deposits mainly due to tender deposits for new outlets offset by reclassification of lease
deposits from short term to long term in accordance with the lease tenures; and
- an increase in prepayment due to advance payments for equipment purchase and renewal of insurance
The increase in current assets was partially offset by a decrease of S$388,000 in cash and bank balances.
The decrease in cash and bank balances was mainly due to purchase of property, plant and equipment,
repayment of bank loans and finance leases, and investment in a United Kingdom joint venture of
approximately S$537,000 during 1Q2018, partially offset by cash generated from operations and proceeds
from bank loans.
The Group's current liabilities increased by approximately S$2.5 million or 15.3% mainly due to the following:
- an increase in trade and other payables mainly due to increase in period-end billings by trade suppliers
- an increase in provision due to provision for reinstatement cost for new outlets;
- an increase in bank loans of approximately S$1.6 million mainly due to proceeds from bank loan for the
construction and renovation of the Singapore factory; and
- an increase in provision for taxation mainly due to tax expenses provided for the current period.
The Group's non-current liabilities decreased by approximately S$155,000 or 2.2% mainly due to repayment
of bank loans and finance lease offset by an increase in deferred tax liabilities during 1Q2018.
Net working capital
As at 30 June 2017, the Group had a positive net working capital of approximately S$2.5 million as compared
to approximately S$4.3 million as at 31 March 2017.
For 1Q2018, the Group generated an operating profit before working capital changes of approximately S$2.1
million. Net cash generated from operating activities, inclusive of working capital changes, amounted to
approximately S$1.5 million in 1Q2018.
In 1Q2018, net cash used in investing activities amounted to approximately S$3.2 million. This was mainly
attributable to additions of plant and equipment and renovation costs for the Group's new factory facility in
Singapore and investment in a joint venture in the United Kingdom.
Net cash from financing activities amounted to approximately S$1.2 million in 1Q2018. This was mainly due to
proceeds from bank loan of approximately S$1.6 million for the construction and renovation of the Singapore
factory, offset by repayments of bank loan and finance lease liabilities, including interest paid during the period.
The Group expects operating lease expenses (rental) and labour and raw material costs to remain high in the
next reporting period and the next 12 months, and believes that the labour market will continue to remain tight.
The Group will be integrating its factory in Iskandar Malaysia and its expanded factory facilities in Singapore
at 2 and 4 Woodlands Terrace in the coming months. These will provide the Group with a platform to expand
its product range and increase its production efficiency, and grow its business both locally and regionally.