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 |
|