and IC packaging revenues accounted for 16% for this quarter. In the previous quarter, revenue contribution from testing and IC packaging operations were 82% and 18%, respectively.
The Company’s top customers in 4Q05 included (in alphabetical order) Altera Corporation, ATI Technologies, Atmel Corporation, Cambridge Silicon Radio, Infineon Technologies AG, Legerity, Microsoft, NVIDIA, Qualcomm and VIA Technologies. Revenues from the Company’s top five customers accounted for 32% of total revenues in 4Q05, and no customer accounted for over 10% of total revenues. The Company estimates that revenues from integrated device manufacturers (IDMs) represented 26% of total revenues in 4Q05, unchanged from 3Q05.
The following is the Company’s estimated end-market composition of revenues:
| 4Q04 | 3Q05 | 4Q05 |
Communications | 47% | 41% | 40% |
Computers | 29% | 31% | 28% |
Consumer | 18% | 23% | 27% |
Industrial | 2% | 2% | 2% |
Other | 4% | 3% | 3% |
Expenses
Cost of revenues (COR) in 4Q05 totaled $76.4 million, down 13% from 4Q04 and down 5% from 3Q05. Depreciation and amortization expenses of $31.6 million represented 25% of revenues in 4Q05, compared with $36.1 million (34% of revenues) in 4Q04 and $34.6 million (32% of revenues) in 3Q05. Decrease in depreciation expense was primarily due to minimum capital expenditures incurred and aging of our fixed assets. Equipment rental expenses of $9.5 million represented 8% of revenues in 4Q05, compared with $11.4 million (11% of revenues) in 4Q04 and $9.2 million (8% of revenues) in 3Q05.
Gross margin for the quarter was 39%, up from 16% in the year-ago period and up from 26% in the previous quarter. The sequential increase in gross margin was primarily due to increased revenues, decreased depreciation and labor costs and favorable product mix changes. Gross margin for IC testing was 44%, compared with 20% in 4Q04 and 31% in 3Q05. Gross margin for IC packaging was 8% in 4Q05, compared with negative 4% in 4Q04 and positive 2% in 3Q05.
Operating expenses (R&D and SG&A expenses) in 4Q05 totaled $18.5 million, down 2% from 4Q04 and up 4% from 3Q05. As a percentage of total revenues, operating expenses represented 15% of total revenues in 4Q05, down from 18% in the 4Q04 and down from 16% in 3Q05. Operating margin for the quarter was 24%, up from negative 2% in 4Q04 and up from 9% in 3Q05.
2
Net non-operating loss totaled $3.8 million in 4Q05, compared with net non-operating loss of $29.5 million in 4Q04 and net non-operating income of $0.1 million in 3Q05. Net interest expense totaled $2.7 million in 4Q05, up from $2.0 million in 4Q04 and down from $3.1 million in 3Q05. Investment income, primarily attributed to the Company’s equity ownership in affiliated companies, totaled $2.9 million in 4Q05, compared with investment income of $0.4 million in 4Q04 and $2.5 million in 3Q05. The sequential increase in investment income mostly came from ASE Korea’s increased earnings as a result of its revenue growth.
Company-wide headcount at the end of 4Q05 was about 5,630, down from 7,200 employees at the end of 3Q05, due to the transfer of the Company’s camera module assembly operations to Flextronics in early October.
Earnings
Net income under US GAAP was $25.8 million in 4Q05, compared with net loss of $40.8 million in 4Q04 and net income of $13.6 million in 3Q05. Net income under ROC GAAP in 4Q05 was $33.0 million, versus net loss of $26.8 million in 4Q04 and net income of $11.9 million in 3Q05. The ROC GAAP to US GAAP reconciliation in 4Q05 was primarily attributed to the adjustment of compensation expense associated with ASE Inc. stock options granted to the Company’s employees by the parent company.
Diluted earnings per share in 4Q05 under US GAAP were $0.26, compared with a diluted loss per share of $0.41 in 4Q04 and diluted earnings per share of $0.14 in 3Q05. Diluted earnings per share under ROC GAAP were $0.33, compared with a diluted loss per share of $0.27 in 4Q04 and diluted earnings per share of $0.12 in 3Q05.
BUSINESS REVIEW
Testing Business
Testing revenues for the quarter were $105.0 million, up 20% from 4Q04 and up 18% from 3Q05. Testing revenue breakdown by type of testing service is shown in the table below.
Testing Service | 4Q04 | 3Q05 | 4Q05 |
Final Test | 64% | 71% | 70% |
Wafer Sort | 31% | 25% | 26% |
Engineering Test | 5% | 4% | 4% |
Total Test | 100% | 100% | 100% |
Gross margin for the testing operations in 4Q05 was 44%, up from 20% in 4Q04 and up from 31% in 3Q05. The sequential increase in gross margin was primarily due to increased revenues, decreased
3
depreciation and rental expenses and favorable product mix changes. Depreciation, amortization and rental expenses for our testing operations decreased to $37.4 million from $40.1 million in the previous quarter.
The Company spent $12.3 million on testing equipment in 4Q05. A total of 16 testers were acquired through purchases, leases and consignment, and 50 testers were disposed of. At the end of the period, the Company had a total of 787 testers, of which 616 testers were owned or leased and the rest were consigned.
IC Packaging Business
IC packaging revenues for the quarter were $19.7 million, up 12% from 4Q04 and up 3% from 3Q05. IC packaging volume in total pin count increased by a low-single-digit percentage sequentially and average selling price remained flat sequentially. IC packaging revenue breakdown by package type is as follows:
Package Type | 4Q04 | 3Q05 | 4Q05 |
Substrate & Advanced Leadframe Packages | 67% | 68% | 72% |
Traditional Leadframe Packages | 33% | 32% | 28% |
Total Assembly | 100% | 100% | 100% |
Gross margin for packaging in 4Q05 was 8%, up from negative 4% in 4Q04 and up from 2% in 3Q05. Thirty one sets of wirebonders were transferred Flextronics along with the transfer of the business. We continue to streamline the packaging operations and bring down the break even revenues. As of the end of the quarter, the Company operated a total of 404 wirebonders.
Module Assembly Business (Discontinuing Operations)
The Company sold its camera module assembly operations in Penang, Malaysia to Flextronics in early October 2005 for $18.7 million, which covers the book value of the equipment and inventory transferred to Flextronics, plus an acquisition premium that reflects certain intangibles. As a result, the Company reclassified the segment of camera module assembly as a discontinued operation.
Summarized below are the operating results of the discontinued segment for Q405, Q404 and Q305.
(Unit: USD Million) | | 4Q04 | | 3Q05 | | 4Q05 |
| |
| |
| |
|
Net revenues | | 42.6 | | 16.3 | | - |
Gross Profit | | 3.6 | | 2.0 | | - |
Net Income from discontinued operations | | 2.2 | | 1.3 | | 6.9 |
4
BALANCE SHEET
At the end of the quarter, the Company had $138.2 million in cash and short-term investments, an increase of $38.4 million compared with 3Q05. Total unused credit lines amounted to $201.7 million. Total debt was $295.0 million, comprised of $49.7 million of current portion of long term debt and $245.3 million of long-term debt. Total bank debt was reduced by $41.6 million during the quarter. Current ratio improved from 1.57 in 3Q05 to 2.23, and leverage ratio also improved from 0.90 in 3Q05 to 0.71. The Company’s debt maturity, as of the end of 4Q05, was asfollows:
| Amount ($ million) |
Within the first year | 49.7 |
During the second year | 107.8 |
During the third year | 68.7 |
During the fourth year | 36.9 |
During the fifth year and thereafter | 31.9 |
EBITDA generated during the quarter amounted to $68 million, compared with $51 million in 3Q05.
CAPITAL EXPENDITURES
In 4Q05, the Company spent $13 million on equipment, most of which was for testing equipment. In 2005, the Company spent $40 million on equipment.
2005 FULL-YEAR RESULTS OF OPERATIONS
Revenues
The Company’s full year revenues totaled $420.9 million, a decrease of 2% from $427.8 million in 2004. As a percentage of the company’s net revenues, testing revenues accounted for 82% and IC packaging revenues accounted for 18%during the year. No customer accounted for over 10% of revenues.
Expenses
Cost of revenues in 2005 totaled $330.8 million, down 3% from 2004, with a majority of the decrease from depreciation, factory supplies and labor costs and partially offset by an increase of rental expense. Full year gross margin was 21%, up 3% from 2004.
Operating expenses in 2005 totaled $76.1 million, down 1% from 2004. Operating margin was 3% in 2005, up from 2% in 2004.
Net non-operating loss totaled $57.8 million, compared with non-operating loss of $23.0 million in 2004. The increase in non-operating loss was primarily due to fire losses of $51 million and an increase in net interest expense of $5 million, partially offset by the one-time impairment loss of $26.5 million recorded in 4Q04.
5
Earnings
Net loss under US GAAP was $35.4 million in 2005, compared with a net income of $17.9 million in 2004. The net loss under ROC GAAP was $35.5 million, versus a net income of $25.1 million in 2004.
Diluted EPS in 2005 under US GAAP was a diluted loss of $0.35, versus diluted earnings of $0.18 in 2004. Diluted EPS under ROC GAAP amounted to a loss of $0.35, compared with diluted earnings of $0.25 in 2004.
CAPITAL EXPENDITURE
In 2005, the Company spent $40 million on equipment, including $38.5 million on test equipment, $1.7 million on IC packaging equipment. At the end of the year, the Company had a total of 787 testers and 404 wirebonders.
BUSINESS OUTLOOK
The Company currently expects its total net revenues in the first quarter of 2006 to decline by a mid-single digit percentage sequentially. Both packaging and testing revenues are expected to decline by the same magnitude.
Assuming the above revenue changes, the Company expects its gross margin in 1Q06 decline to a low-thirties percentage due to lower revenues.
Given the current forecast, the Company plans to spend around $50 million on the purchase or lease of additional testing equipment for the year of 2006. This level of spending will be adjusted based on actual business conditions.
6
ASE Test Limited
Consolidated Statements of Income
(US$ thousands, except percentages and per share data)
(unaudited)
| | For the Three Months Ended Dec. 31, 2004 | | For the Three Months Ended Sep. 30, 2005 | | For the Three Months Ended Dec. 31, 2005 |
| |
|
| |
|
| |
|
|
ROC GAAP: | | | | | | | | | |
Net revenues | | 104,794 | | | 108,251 | | | 124,641 | |
Cost of revenues | | 88,149 | | | 80,533 | | | 76,448 | |
| |
|
| |
|
| |
|
|
Gross profit | | 16,645 | | | 27,718 | | | 48,193 | |
Operating expense | | | | | | | | | |
R&D | | 5,395 | | | 6,152 | | | 7,166 | |
SG&A | | 13,508 | | | 11,595 | | | 11,332 | |
| |
|
| |
|
| |
|
|
Subtotal | | 18,903 | | | 17,747 | | | 18,498 | |
| |
|
| |
|
| |
|
|
Operating income (loss) | | (2,258 | ) | | 9,971 | | | 29,695 | |
Non-operating expense (income) | | | | | | | | | |
Interest income | | (132 | ) | | (378 | ) | | (822 | ) |
Interest expense | | 2,127 | | | 3,446 | | | 3,498 | |
Impairment loss | | 26,500 | | | - | | | - | |
Loss on fire damage | | - | | | 382 | | | 642 | |
Others | | 1,039 | | | (3,588 | ) | | 483 | |
| |
|
| |
|
| |
|
|
Subtotal | | 29,534 | | | (138 | ) | | 3,801 | |
| |
|
| |
|
| |
|
|
Income/ (loss) before tax | | (31,792 | ) | | 10,109 | | | 25,894 | |
Income tax benefit | | 2,793 | | | 467 | | | 163 | |
| |
|
| |
|
| |
|
|
Net income/ (loss) from continuing operation | | (28,999 | ) | | 10,576 | | | 26,057 | |
Income from discontinued operation | | 2,243 | | | 1,314 | | | 6,910 | |
| |
|
| |
|
| |
|
|
Net income/ (loss) (ROC GAAP) | | (26,756 | ) | | 11,890 | | | 32,967 | |
| |
|
| |
|
| |
|
|
Net income/ (loss) (US GAAP) | | (40,780 | ) | | 13,629 | | | 25,762 | |
| |
|
| |
|
| |
|
|
Diluted EPS (ROC GAAP) | | (0.27 | ) | | 0.12 | | | 0.33 | |
Diluted EPS (US GAAP) | | (0.41 | ) | | 0.14 | | | 0.26 | |
| | | | | | | | | |
Margin Analysis: | | | | | | | | | |
Gross margin | | 15.9 | % | | 25.6 | % | | 38.7 | % |
Operating margin | | -2.2 | % | | 9.2 | % | | 23.8 | % |
Net margin (ROC GAAP) | | -25.5 | % | | 11.0 | % | | 26.4 | % |
Net margin (US GAAP) | | -38.9 | % | | 12.6 | % | | 20.7 | % |
| | | | | | | | | |
Additional Data: | | | | | | | | | |
Testing revenues | | 87,272 | | | 89,231 | | | 104,970 | |
IC packaging revenues | | 17,522 | | | 19,020 | | | 19,671 | |
| | | | | | | | | |
Shares outstanding | | 100,059,031 | | | 100,059,031 | | | 100,059,031 | |
Shares used in diluted EPS calculation | | 100,059,031 | | | 100,105,018 | | | 100,085,102 | |
7
| | For the Year Ended Dec. 31, 2004 | | For the Year Ended Dec. 31, 2005 |
| |
|
| |
|
|
ROC GAAP: | | | | | | |
Net revenues | | 427,763 | | | 420,929 | |
Cost of revenues | | 340,663 | | | 330,786 | |
| |
|
| |
|
|
Gross profit | | 87,100 | | | 90,143 | |
Operating expense | | | | | | |
R&D | | 23,223 | | | 24,993 | |
SG&A | | 53,867 | | | 51,126 | |
| |
|
| |
|
|
Subtotal | | 77,090 | | | 76,119 | |
| |
|
| |
|
|
Operating income | | 10,010 | | | 14,024 | |
Non-operating expense (income) | | | | | | |
Interest income | | (578 | ) | | (1,599 | ) |
Interest expense | | 6,765 | | | 12,745 | |
Impairment loss | | 26,500 | | | - | |
Loss on fire damage | | - | | | 51,224 | |
Others | | (9,639 | ) | | (4,560 | ) |
| |
|
| |
|
|
Subtotal | | (23,048 | ) | | 57,810 | |
| |
|
| |
|
|
Loss before tax | | (13,038 | ) | | (43,786 | ) |
Income tax benefit (expense) | | 21,209 | | | (2,537 | ) |
| |
|
| |
|
|
Net income/ (loss) from continuing operation | | 8,171 | | | (46,323 | ) |
Income from discontinued operation | | 16,968 | | | 10,839 | |
| |
|
| |
|
|
Net income/(loss) (ROC GAAP) | | 25,139 | | | (35,484 | ) |
| |
|
| |
|
|
Net income/(loss) (US GAAP) | | 17,890 | | | (35,446 | ) |
| |
|
| |
|
|
Diluted EPS (ROC GAAP) | | 0.25 | | | (0.35 | ) |
Diluted EPS (US GAAP) | | 0.18 | | | (0.35 | ) |
| | | | | | |
Margin Analysis: | | | | | | |
Gross margin | | 20.4 | % | | 21.4 | % |
Operating margin | | 2.3 | % | | 3.3 | % |
Net margin (ROC GAAP) | | 5.9 | % | | -8.4 | % |
Net margin (US GAAP) | | 4.2 | % | | -8.4 | % |
| | | | | | |
Additional Data: | | | | | | |
Testing revenue | | 343,116 | | | 346,638 | |
IC packaging revenues | | 84,647 | | | 74,291 | |
| | | | | | |
Shares outstanding | | 100,059,031 | | | 100,059,031 | |
Shares used in diluted EPS calculation | | 100,111,113 | | | 100,059,031 | |
8
ASE Test Limited
Consolidated Statements of Cash Flows
(US$ thousands)
(unaudited)
| | For the Year Ended Dec. 31, 2004 | | | For the Year Ended Dec. 31, 2005 | |
| |
|
| |
|
|
Cash Flows From Operating Activities | | | | | | |
Net income (loss) | | 25,139 | | | (35,484 | ) |
Adjustments | | | | | | |
Depreciation and amortization | | 164,908 | | | 154,302 | |
Provision for doubtful accounts and sales discounts | | 2,491 | | | 1,422 | |
Investment income under equity method | | (9,844 | ) | | (6,637 | ) |
Impairment loss | | 26,500 | | | - | |
Loss on fire damage | | - | | | 42,455 | |
Other | | (19,868 | ) | | 12,142 | |
Changes in operating assets and liabilities | | (35,614 | ) | | 20,341 | |
| |
|
| |
|
|
Net Cash Provided by Operating Activities | | 153,712 | | | 188,541 | |
| | | | | | |
Cash Flows From Investing Activities | | | | | | |
Acquisition of properties | | (228,610 | ) | | (63,874 | ) |
Proceeds from sale of properties | | 28,671 | | | 51,571 | |
Acquisition of intangible assets | | - | | | (619 | ) |
Decrease (increase) in short-term investments | | (14,000 | ) | | 20,445 | |
Increase in long-term investments | | (19,613 | ) | | - | |
Increase in other assets | | (20,069 | ) | | (7,824 | ) |
| |
|
| |
|
|
Net Cash Used in Investing Activities | | (253,621 | ) | | (301 | ) |
| | | | | | |
Cash Flows From Financing Activities | | | | | | |
Proceeds from issuance of shares | | 5,488 | | | - | |
Increase (decrease) in short-term borrowings | | 28,628 | | | (64,264 | ) |
Proceeds from long-term debts | | 121,511 | | | 138,113 | |
Repayments of long-term debts | | (86,252 | ) | | (162,693 | ) |
| |
|
| |
|
|
Net Cash Provided by/(Used) in Financing Activities | | 69,375 | | | (88,844 | ) |
| | | | | | |
Effect of translation on cash and cash equivalent | | (926 | ) | | (674 | ) |
| | | | | | |
Net Increase (decrease) in Cash and Cash Equivalents | | (31,460 | ) | | 98,722 | |
Cash and Cash Equivalents, Beginning of Period | | 70,949 | | | 39,489 | |
| |
|
| |
|
|
Cash and Cash Equivalents, End of Period | | 39,489 | | | 138,211 | |
| |
|
| |
|
|
Interest paid | | 6,795 | | | 13,145 | |
| |
|
| |
|
|
Income tax paid | | 243 | | | 219 | |
| |
|
| |
|
|
Cash paid for acquisitions of properties | | | | | | |
Purchase price | | 210,656 | | | 50,687 | |
Decrease in payable | | 17,954 | | | 15,999 | |
Assets exchange | | - | | | (2,812 | ) |
| |
|
| |
|
|
| | 228,610 | | | 63,874 | |
| |
|
| |
|
|
9
ASE Test Limited
Consolidated Balance Sheet
(US$ thousands)
(unaudited)
| | Sep. 30, 2005 | | Dec. 31, 2005 |
| |
| |
|
Cash and cash equivalents | | 89,738 | | 138,211 |
Short-term investments | | 10,116 | | - |
Accounts receivable-net | | 102,267 | | 92,690 |
Inventories | | 25,118 | | 21,239 |
Other current assets | | 45,506 | | 33,348 |
| |
| |
|
Total current assets | | 272,745 | | 285,488 |
| | | | |
Long-term investments | | 137,321 | | 140,225 |
Fixed assets-net | | 476,664 | | 430,079 |
Intangible assets | | 23,980 | | 22,719 |
Other assets | | 62,744 | | 61,828 |
| |
| |
|
Total assets | | 973,454 | | 940,339 |
| |
| |
|
Short-term borrowings | | 12,995 | | - |
Accounts payable | | 42,349 | | 20,950 |
Payable for fixed assets | | 15,523 | | 10,737 |
Current portion of LT debt | | 54,473 | | 49,743 |
Other current liabilities | | 47,940 | | 46,789 |
| |
| |
|
Total current liabilities | | 173,280 | | 128,219 |
| | | | |
Long-term debt | | 269,089 | | 245,303 |
Other liabilities | | 8,471 | | 8,612 |
| |
| |
|
Total liabilities | | 450,840 | | 382,134 |
Shareholders’ equity | | 522,614 | | 558,205 |
| |
| |
|
Total liabilities & shareholders’ equity | | 973,454 | | 940,339 |
| |
| |
|
10
ASE Test Limited is the world’s largest independent provider of semiconductor testing services. ASE Test Limited provides customers with a complete range of semiconductor testing services, including front-end engineering testing, wafer probing, final production testing of packaged semiconductors and other test-related services. ASE Test Limited has been quoted on Nasdaq since 1996 under the symbol “ASTSF”.
This press release contains "forward-looking statements" within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Although these forward-looking statements, which may include statements regarding our future results of operations, financial condition or business prospects, are based on our own information and information from other sources we believe to be reliable, you should not place undue reliance on these forward-looking statements, which apply only as of the date of this press release. The words “anticipate”, “believe”, “estimate”, “expect”, “intend”, “plan”, and similar expressions, as they relate to us, are intended to identify these forward-looking statements in this press release. Our actual results of operations, financial condition or business prospects may differ materially from those expressed or implied in these forward-looking statements for a variety of reasons, including risks associated with cyclicality and market conditions in the semiconductor industry; demand for the outsourced semiconductor testing and packaging services we offer and for such outsourced services generally; the highly competitive semiconductor industry; our ability to introduce new testing technologies in order to remain competitive; our ability to maintain a high capacity utilization rate relative to our fixed costs; international business activities; our business strategy; our future expansion plans and capital expenditures; the strained relationship between the ROC and the People’s Republic of China; general economic and political conditions; possible disruptions in commercial activities caused by natural or human-induced disasters, including terrorist activity and armed conflict; fluctuations in foreign currency exchange rates; and other factors. For a discussion of these risks and other factors, please see the documents we file from time to time with the Securities and Exchange Commission, including our 2004 Annual Report on Form 20-F filed on June 23, 2005.
11