|
|
|
REPORT OF THE DIRECTOR OF AUDIT TO THE PROVISIONAL LEGISLATIVE COUNCIL | |
|
I have audited the financial statements on pages 59 to 66 which have been prepared in accordance with accounting principles generally accepted in Hong Kong.
Respective responsibilities of the General Manager, Electrical and Mechanical Services Trading Fund and the Director of Audit It is my responsibility to form an independent opinion, based on my audit, on those statements and to report my opinion to you. Basis of opinion I certify that I have examined and audited the financial statements referred to above in accordance with section 7(5) of the Trading Funds Ordinance and the Audit Commission auditing standards. An audit includes examination, on a test basis, of evidence relevant to the amounts and disclosures in the financial statements. It also includes an assessment of the significant estimates and judgments made by the General Manager, Electrical and Mechanical Services Trading Fund in the preparation of the financial statements, and of whether the accounting policies are appropriate to the Electrical and Mechanical Services Trading Fund's circumstances, consistently applied and adequately disclosed. I planned and performed my audit so as to obtain all the information and explanations which I considered necessary in order to provide me with sufficient evidence to give reasonable assurance as to whether the financial statements are free from material misstatement. In forming my opinion I also evaluated the overall adequacy of the presentation of information in the financial statements. I believe that my audit provides a reasonable basis for my opinion. Opinion In my opinion the financial statements give a true and fair view, in all material respects, of the state of affairs of the Electrical and Mechanical Services Trading Fund as at 31 March 1997 and of the results of its operations and cash flows for the period from 1 August 1996 to 31 March 1997 and have been properly prepared in accordance with the manner provided in section 7(4) of the Trading Funds Ordinance. |
|
|
Audit Commission Hong Kong
|
Dominic Y T Chan Director of Audit |
|
ELECTRICAL AND MECHANICAL SERVICES TRADING FUND PROFIT AND LOSS ACCOUNT For the period from 1 August 1996 to 31 March 1997 |
|
| $'000 | |
| Revenue (note 3) | 1,669,915 |
| Operating costs (note 4) | (1,477,343) |
| Operating profit | 192,572 |
| Other income (note 5) | 8,800 |
| Interest expenses (note 6) | (22,791) |
| Profit before taxation | 178,581 |
| Provision for taxation (note 7) | (29,466) |
| Profit after taxation | 149,115 |
| Dividend (note 8) | (44,735) |
| Profit retained | 104,380 |
| Rate of return on fixed assets (note 9) | 16.8% |
|
HUGH PHILLIPSON General Manager Electrical and Mechanical Services Trading Fund | |
|
ELECTRICAL AND MECHANICAL SERVICES TRADING FUND BALANCE SHEET As at 31 March 1997 |
|
| $'000 | |
| Assets employed | |
| Fixed assets (note 10) | 995,138 |
| Current assets | |
| Stocks and work in progress (note 11) | 139,009 |
| Debtors and prepayments | 167,945 |
| Amounts due from Government | 166,107 |
| Interest receivable | 966 |
| Placements with banks | 354,000 |
| Cash and bank balances | 12,261 |
| 840,288 | |
| Less:Current liabilities | |
| Creditors | 99,180 |
| Amounts dueto Government | 356,192 |
| Short-term borrowings (note 12) | 30,280 |
| Customers' deposits | 43,444 |
| Deferred revenue (note 13) | 22,506 |
| Proposed dividend (note 8) | 44,735 |
| Interest payable | 22,791 |
| Tax payable | 16,830 |
| 635,958 | |
| Net current assets | 204,330 |
| Total assets less current liabilities Less:Deferred liabilities | 1,199,468 |
| Deferred tax (note 14) | 10,968 |
| 1,188,500 | |
| Financed by: | |
| Trading fund capital (note 15) | 706,600 |
| Revenue reserve (note 16) | 104,380 |
| Capital and reserves | 810,980 |
| Government loans (note 17) | 377,520 |
| 1,188,500 | |
|
ELECTRICAL AND MECHANICAL SERVICES TRADING CASH FLOW STATEMENT For the period from 1 August 1996 to 31 March 1997 |
|
| $'000 | |
| Operating Activities | |
| Operating profit before interest | 192,572 |
| Depreciation | 17,021 |
| Increase in creditors | 455,372 |
| Increase in customers' deposits | 43,444 |
| Increase in deferred revenue | 22,506 |
| (Increase) in debtors | (334,052) |
| (Increase) in stocks and work in progress | (139,009) |
| Net cash inflow | 257,854 |
| Interest Income and Servicing of Finance | |
| Interest received | 7,834 |
| Taxation paid | (1,668) |
| Net cash inflow | 6,166 |
| Capital Expenditure | |
| Acquisition of fixed assets | (2,759) |
| Net cash (outflow) | (2,759) |
| Capital Receipts | |
| Increase in Government loans | 105,000 |
| Net cash inflow | 105,000 |
| Total net cash inflow for period | 366,261 |
| Cash and cash equivalents at 1 August 1996 | - |
| Cash and cash equivalents at 31 March 1997 (note 18) | 366,261 |
|
Notes to the Accounts |
|
The Electrical and Mechanical Services Trading Fund was established on 1 August 1996 under the Legislative Council Resolution passed on 26 June 1996 pursuant to sections 3, 4 and 6 of the Trading Funds Ordinance (Cap. 430). After the first three years of operation of the Electrical and Mechanical Services Trading Fund, customers will be gradually permitted to choose alternative suppliers for services provided under a phased programme. |
|
|
|||||||||
3. Revenue | $'000 |
| Revenue is derived from the following operation divisions:- | |
| Vehicle Division | 248,682 |
| Electrical and Mechanical Division | 295,264 |
| Electronics Division | 171,370 |
| Building Services Division | 208,276 |
| Municipal Sector Division | 402,386 |
| Health Sector Division | 327,522 |
| Others | 16,415 |
| 1,669,915 | |
4. Operating costs | $'000 |
| Staff costs | 900,027 |
| Materials | 162,880 |
| Contract maintenance | 277,028 |
| Rental and management charges | 19,178 |
| General operating and administration expenses | 100,723 |
| Depreciation | 17,021 |
| Audit fees | 486 |
| 1,477,343 | |
5. Other income | $'000 |
| Bank deposits interest | 8,800 |
6. Interest expenses | $'000 |
| Interest on | |
| Government loans repayable within on year | 1,712 |
| Government loans repayable after one year | 21,079 |
| 22,791 | |
7. Provision for taxation | |
| Notional profits tax is provided at the rate of 16.5%. A payment in lieu of profits tax calculated on the basis of the provisions of the Inland Revenue Ordinance will be made to the government. Provision is made for deferred tax in respect of all material timing difference attributable to accelerated depreciation allowances on fixed assets except where it is considered that no liability will crystallize in the foreseeable future. | |
| $'000 | |
| Notional profits tax | 18,498 |
| Deferred tax for period | 10,968 |
| Taxation for the period | 29,466 |
8. Dividend | |
| A dividend of $44.735 million being 30% of the profit after taxation is proposed for the period from 1 August 1996 to 31 March 1997. | |
9. Rate of return on fixed assets | |
| This is calculated as a percentage of operating profit and interest income after taxation to Average Net Fixed Assets (ANFA). The Electrical and Mechanical Services Trading Fund is expected to meet a target return of 13.5% per annum on ANFA as determined by the Financial Secretary. | |
10. Fixed assets | |||||
| Land and Building | Plant and Equipment | Computer Systems and Equipment | Motor Vehicles | Total | |
| $'000 | $'000 | $'000 | $'000 | $'000 | |
| Cost or valuation | |||||
| At 1 August 1996 Additions | 950,100 | 22,666 | 18,817 | 17,817 | 1,009,400 |
| Additions | - | 416 | - | 2,343 | 2,759 |
| At 31 March 1997 | 950,100 | 23,082 | 18,817 | 20,160 | 1,012,159 |
| Aggregate depreciation/amortisation | |||||
| At 1 August 1996 | - | - | - | - | - |
| Charge for the period | 9,335 | 2,160 | 3,004 | 2,522 | 17,021 |
| At 31 March 1997 | 9,335 | 2,160 | 3,004 | 2,522 | 17,021 |
| Net book value | |||||
| At 1 August 1996 | 950,100 | 22,666 | 18,817 | 17,817 | 1,009,400 |
| At 31 March 1997 | 940,765 | 20,922 | 15,813 | 17,638 | 995,138 |
| 11. Stock and work in progress | $'000 |
| Stocks | 95,874 |
| Works in progress | 43,135 |
| 139,009 | |
12. Short-term borrowings | |
| Government loans repayable within one year at 31 March 1997 (see also note 17) | $'000 |
| Set-up loan | 30,280 |
13. Deferred revenue | |
| This represents contract fees received in advance for which services have not yet been rendered. | |
14. Deferred tax | $'000 |
| Balance at 1 August 1996 | - |
| Provision for the period | 10,968 |
| Balance at 31 March 1997 | 10,968 |
15. Trading fund capital | |
| This represents government 's investment in the Electrical and Mechanical Services Trading Fund. | $'000 |
| Balance at 1 August 1996 | 706,600 |
| Addition | - |
| Balance at 31 March 1997 | 706,600 |
16. Revenue reserve | $'000 |
| Balance at 1 August 1996 | - |
| Profit for the period | 149,115 |
| 149,115 | |
| Proposed dividend | (44,735) |
| Balance at 31 March 1997 | 104,380 |
17. Government loans | $'000 |
| Government loans repayable after one year at 31 March 1997 | |
| Set-up loan | 272,520 |
| Working capital loan | 105,000 |
| 377,520 | |
| A set-up loan of $302.8 million from the Capital Investment Fund was made in accordance with the resolution passed by the Legislative Council on 26 June 1996 to finance part of initial assets valued at $1,009.4 million appropriated to the Electrical and Mechanical Services Trading Fund effective from 1 August 1996. The loan is repayable in ten equal annual instalments of $30.28 million starting from 1 July 1997. The first instalment due to be payable on 1 July 1997 is shown under short-term borrowings. The balance of $272.52 million shown under this item represents the balance of loan after repayment of the first instalment. | |
| A further loan facility of $150 million from the Capital Investment Fund was approved by the Finance Committee on 12 July 1996 to finance the initial years' working capital of the Electrical and Mechanical Services Trading Fund. The working capital loan was to operate as an overdraft facility to the Electrical and Mechanical Services Trading Fund with a credit limit of $150 million, drawn as and when necessary and repayable in full by 31 July 2006. For the period ended 31 March 1997, two drawdowns of $70 million and $35 million were made on 1 August 1996 and 2 September 1996 respectively. | |
| Interests for both loans are payable on the amount outstanding at the average of the best lending rates quoted by the continuing members of the Committee of the Hong Kong Association of Banks. | |
18. Analysis of the balances of cash and cash equivalents | $'000 |
| Cash and bank balance | 12,261 |
| Placement with banks | 354,000 |
| Balance at 31 March 1997 | 366,261 |
19. Comparative figures | |
| Comparative figures are not applicable as this is the first set of accounts of the Electrical and Mechanical Services Trading Fund. | |
![]() |
![]() |