|
As at 30 June 2008, Devotion Energy Group Limited has 5 subsidiaries: Guangzhou Devotion Thermal
Facility Co., Ltd ("GDTF"), Guangzhou Devotion Domestic Boilers Manufacturing Co., Ltd ("GDD"),
Guangzhou Devotion Energy Technology Co., Ltd ("GEDT"), Guangzhou Devotion Engineering Installation
Co., Ltd ("GDEI") and Shaoxing Aike Electric Co., Ltd ("Shaoxing Aike").
Revenue
Group revenue for the 6 months ended 30 June 2008 ("1H08") grew by 23.7% to RMB 141.4 million
compared to that of RMB 114.3 million for the same period ended 30 June 2007 ("1H07"). The increase was
supported mainly by Liquefied Natural Gas ("LNG") business, which contributed RMB 32.1 million for 1H08
compared to that of RMB2.5 million for 1H07. In addition, sales from energy business increased by RMB 3.6
million from RMB13.0 million in 1H07. Industrial boiler business saw a decline in revenue by RMB 4.1
million compared with that of RMB 22.8 million in 1H07.
Cost of Sales & Gross Margin
Group gross profit increased by RMB 2.5 million or 8.0% to RMB 33.5 million compared with that of RMB
31.0 million in 1H07. Gross margin decreased to 23.7% from 27.1% in 1H07. The fall in margin was due
mainly to higher raw material cost, especially for steel.
Expenses
Distribution expenses decreased by approximately RMB 1.4 million compared with corresponding period in
the previous year, which was due mainly to reduction in staff cost, as some salespersons converted into
independent sales agents. The increase in administrative expenses by 30.9% or RMB 3.1 million compared
with that of 1H07 was due mainly to Group expansion, GDET was incorporated in Feb 2007 and Shaoxing
Aike was acquired in April 2008, which contributed administrative expenses of RMB 2.6 million and RMB
0.1 million in 1H08 compared with those of RMB 0.3 million and nil in 1H07 respectively. Financial costs
had increased due to higher borrowing interest rates.
Balance Sheet / Cashflow Statement
The increase in receivables by RMB 24.9 million was mainly due to the higher sales volume for LNG
business in 1H08; the higher level of payables and inventories were in line with higher sales orders in hand
for domestic boiler and industrial boiler products.
The Company acquired 51% equity interest in Shaoxing Aike Electric Co., Ltd at a consideration of RMB
2,040,000. The fair values of net assets acquired are as follows:

|