Inter-segment revenues are eliminated upon consolidation and reflected in the “adjustments and eliminations” column. All other adjustments and eliminations are part of detailed reconciliations presented further below.
Year ended December 31, 2017 |
|
North Asia |
|
|
Thailand |
|
|
ROW |
|
|
Total segments |
|
|
Corporate expense adjustments and eliminations |
|
|
Consolidated |
|
||||||
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
||||||
Sales of goods / services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External customers |
|
|
101,533 |
|
|
|
206,485 |
|
|
|
117,197 |
|
|
|
425,215 |
|
|
— |
|
|
|
425,215 |
|
|
Gross profit |
|
|
7,471 |
|
|
|
20,174 |
|
|
|
12,043 |
|
|
|
39,688 |
|
|
— |
|
|
|
39,688 |
|
|
Inter-segment |
|
|
890 |
|
|
|
1,044 |
|
|
— |
|
|
|
1,934 |
|
|
|
(1,934 |
) |
|
|
— |
|
|
Depreciation and amortization |
|
|
(979 |
) |
|
|
(2,760 |
) |
|
|
(1,314 |
) |
|
|
(5,053 |
) |
|
|
(3 |
) |
|
|
(5,056 |
) |
Impairment of property, plant and equipment |
|
|
(213 |
) |
|
|
(10 |
) |
|
— |
|
|
|
(223 |
) |
|
— |
|
|
|
(223 |
) |
||
Interest income |
|
|
51 |
|
|
|
845 |
|
|
|
61 |
|
|
|
957 |
|
|
|
(81 |
) |
|
|
876 |
|
Interest expense |
|
|
(428 |
) |
|
|
(553 |
) |
|
|
(52 |
) |
|
|
(1,033 |
) |
|
|
67 |
|
|
|
(966 |
) |
Income tax (expense)/benefit |
|
|
(1,395 |
) |
|
|
(2,727 |
) |
|
|
(342 |
) |
|
|
(4,464 |
) |
|
|
(676 |
) |
|
|
(5,140 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other disclosures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
991 |
|
|
|
3,332 |
|
|
|
590 |
|
|
|
4,913 |
|
|
— |
|
|
|
4,913 |
|
5. |
SEGMENT INFORMATION (continued) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
adjustments |
|
|
|
|
|
|
Year ended December 31, 2016 |
|
North Asia |
|
|
Thailand |
|
|
ROW |
|
|
Total segments |
|
|
and eliminations |
|
|
Consolidated |
|
||||||
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
||||||
Sales of goods / services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External customers |
|
|
93,931 |
|
|
|
152,935 |
|
|
|
137,699 |
|
|
|
384,565 |
|
|
|
— |
|
|
|
384,565 |
|
Gross profit |
|
|
5,033 |
|
|
|
13,421 |
|
|
|
13,154 |
|
|
|
31,608 |
|
|
|
— |
|
|
|
31,608 |
|
Inter-segment |
|
|
2,522 |
|
|
|
(41 |
) |
|
|
— |
|
|
|
2,481 |
|
|
|
(2,481 |
) |
|
|
— |
|
Depreciation and amortization |
|
|
(1,423 |
) |
|
|
(2,689 |
) |
|
|
(1,439 |
) |
|
|
(5,551 |
) |
|
|
(3 |
) |
|
|
(5,554 |
) |
Impairment of property, plant and equipment |
|
|
(1,132 |
) |
|
|
(1,392 |
) |
|
|
— |
|
|
|
(2,524 |
) |
|
|
— |
|
|
|
(2,524 |
) |
Interest income |
|
|
34 |
|
|
|
1,022 |
|
|
|
97 |
|
|
|
1,153 |
|
|
|
(108 |
) |
|
|
1,045 |
|
Interest expense |
|
|
(692 |
) |
|
|
(282 |
) |
|
|
(86 |
) |
|
|
(1,060 |
) |
|
|
98 |
|
|
|
(962 |
) |
Income tax (expense)/benefit |
|
|
2,844 |
|
|
|
(2,059 |
) |
|
|
(538 |
) |
|
|
247 |
|
|
|
(757 |
) |
|
|
(510 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other disclosures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
697 |
|
|
|
4,198 |
|
|
|
275 |
|
|
|
5,170 |
|
|
|
— |
|
|
|
5,170 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
adjustments |
|
|
|
|
|
|
Year ended December 31, 2015 |
|
North Asia |
|
|
Thailand |
|
|
ROW |
|
|
Total segments |
|
|
and eliminations |
|
|
Consolidated |
|
||||||
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
||||||
Sales of goods / services |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
External customers |
|
|
90,237 |
|
|
|
165,354 |
|
|
|
134,041 |
|
|
|
389,632 |
|
|
|
— |
|
|
|
389,632 |
|
Gross profit |
|
|
1,888 |
|
|
|
9,488 |
|
|
|
12,113 |
|
|
|
23,489 |
|
|
|
— |
|
|
|
23,489 |
|
Inter-segment |
|
|
2,381 |
|
|
|
1,502 |
|
|
|
— |
|
|
|
3,883 |
|
|
|
(3,883 |
) |
|
|
— |
|
Depreciation and amortization |
|
|
(1,511 |
) |
|
|
(2,699 |
) |
|
|
(1,480 |
) |
|
|
(5,690 |
) |
|
|
(3 |
) |
|
|
(5,693 |
) |
Interest income |
|
|
15 |
|
|
|
621 |
|
|
|
77 |
|
|
|
713 |
|
|
|
(16 |
) |
|
|
697 |
|
Interest expense |
|
|
(804 |
) |
|
|
(467 |
) |
|
|
(40 |
) |
|
|
(1,311 |
) |
|
|
7 |
|
|
|
(1,304 |
) |
Income tax (expense)/benefit |
|
|
614 |
|
|
|
(655 |
) |
|
|
(223 |
) |
|
|
(264 |
) |
|
|
(202 |
) |
|
|
(466 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other disclosures |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital expenditure |
|
|
594 |
|
|
|
6,409 |
|
|
|
427 |
|
|
|
7,430 |
|
|
|
14 |
|
|
|
7,444 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Corporate |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
adjustments |
|
|
|
|
|
|
|
|
North Asia |
|
|
Thailand |
|
|
ROW |
|
|
Total segments |
|
|
and eliminations |
|
|
Consolidated |
|
||||||
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
|
US$’000 |
|
||||||
As of December 31, 2017 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
63,853 |
|
|
|
181,232 |
|
|
|
85,838 |
|
|
|
330,923 |
|
|
|
3,920 |
|
|
|
334,843 |
|
Total liabilities |
|
|
28,928 |
|
|
|
55,877 |
|
|
|
21,647 |
|
|
|
106,452 |
|
|
|
5,565 |
|
|
|
112,017 |
|
As of December 31, 2016 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
59,120 |
|
|
|
145,549 |
|
|
|
86,325 |
|
|
|
290,994 |
|
|
|
2,602 |
|
|
|
293,596 |
|
Total liabilities |
|
|
31,406 |
|
|
|
36,929 |
|
|
|
24,435 |
|
|
|
92,770 |
|
|
|
3,651 |
|
|
|
96,421 |
|