6-K 1 d257010d6k.htm FORM 6-K Form 6-K

 

 

SECURITIES AND EXCHANGE COMMISSION

Washington, DC 20549

 

 

FORM 6-K

 

 

REPORT OF FOREIGN PRIVATE ISSUER

PURSUANT TO RULE 13a-16 OR 15d-16 OF

THE SECURITIES EXCHANGE ACT OF 1934

For the month of November, 2011

 

 

ChipMOS TECHNOLOGIES (Bermuda) LTD.

(Translation of Registrant’s Name Into English)

 

 

No. 1, R&D Rd. 1, Hsinchu Science Park

Hsinchu, Taiwan

Republic of China

(Address of Principal Executive Offices)

 

 

(Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.)

Form 20-F  x            Form 40-F  ¨

(Indicate by check mark whether the registrant by furnishing the information contained in this form is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.)

Yes  ¨            No  x

(If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b): 82-            .)

 

 

 


SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

 

 

 

Date: November 16, 2011

ChipMOS TECHNOLOGIES (Bermuda) LTD.

(Registrant)

By  

/S/ S. J. Cheng

Name:   S. J. Cheng
Title:   Chairman & Chief Executive Officer
 


LOGO

Contacts:

In Taiwan

Dr. S.K. Chen

ChipMOS TECHNOLOGIES (Bermuda) LTD.

+886-6-507-7712

s.k._chen@chipmos.com

  

In the U.S.

Chesha Gibbons

Director of Investor Relations

+1-415-730-1307

Chesha_gibbons@chipmos.com

  

David Pasquale

Global IR Partners

+1-914-337-8801

dpasquale@globalirpartners.com

ChipMOS REPORTS THIRD QUARTER 2011 RESULTS

COMPANY ACHIEVES US$0.17 PER SHARE; REDUCES NET-DEBT-TO-EQUITY RATIO TO 39.2%

Hsinchu, Taiwan, November 16, 2011 – ChipMOS TECHNOLOGIES (Bermuda) LTD. (“ChipMOS” or the “Company”) (Nasdaq: IMOS) today reported unaudited consolidated financial results for the third quarter ended September 30, 2011. All U.S. dollar figures in this release are based on the exchange rate of NT$30.45 against US$1.00 as of September 30, 2011.

Net revenue on a US GAAP basis for the third quarter of 2011 was NT$4,461.5 million or US$146.5 million, a decrease of 4.5% from NT$4,671.0 million or US$153.4 million in the second quarter of 2011 and a decrease of 5.4% from NT$4,717.2 million or US$154.9 million for the third quarter 2010. Results are inline with the Company’s original guidance for revenue to be flat-to-down in the single digits as compared to the second quarter of 2011.

Net income on a US GAAP basis for the third quarter of 2011 was NT$139.8 million or US$4.6 million, and NT$5.19 or US$0.17 per basic and NT$5.11 or US$0.17 per diluted common share, compared to net loss of NT$4.1 million or US$0.1 million, and NT$0.15 or US$0.01 per basic and diluted common share, for the second quarter of 2011 and a net income of NT$51.0 million or US$1.6 million, and NT$1.99 or US$0.06 per basic and NT$1.55 or US$0.05 per diluted common share for the third quarter of 2010.

The unaudited consolidated financial results of ChipMOS for the third quarter ended September 30, 2011 included the financial results of ChipMOS TECHNOLOGIES INC., ChipMOS U.S.A., Inc., MODERN MIND TECHNOLOGY LIMITED and its wholly-owned subsidiary ChipMOS TECHNOLOGIES (Shanghai) LTD., and ThaiLin Semiconductor Corp.

S.J. Cheng, Chairman and Chief Executive Officer of ChipMOS, said, “Results for the third quarter were inline with our prior guidance and reflect weakness across the broader OSAT industry. Diversification in our customer base helped mitigate the impact of demand declines, as did our prior investments in chip-on-glass and bumping services. Importantly, we exited the third quarter with improving demand in certain segments of our business, led by the continued demand for testing, assembly and bumping services for semiconductors designed into mobile touch devices, including tablet computers and smartphones. Given our substantially improved business fundamentals, strong competitive position and positive long-term outlook, we announced our Board’s approval last month of a share repurchase program of up to US$10 million of the Company’s common shares. The share repurchase underscores our continued commitment to our shareholders.”

S.K. Chen, Chief Financial Officer of ChipMOS, said, “We are pleased that, in Q3 2011, despite the decline in revenue, we grew our net income and continued to strengthen our financial position, which will also allow us to have a significant amount of leverage when revenue growth returns. Our blended utilization was 73% in the third quarter, as we continued to meet customer capacity demands, while focusing on our objective of regaining greater profitability. Further expense control and efficiency optimization of our operations helped us reduce total operating expenses by approximately 12% in the third quarter to US$8.8 million from US$9.9 million in the second quarter. Our capital expenditures increased slightly to US$18.6 million in Q3 2011 compared to US$16.1 million in Q2 2011, as we continue to support areas that will drive our future growth and profitability, including LCDD and 12-inch wafer gold bumping capacity. Of note, we reduced our total debt by US$20.3 million in the third quarter of 2011. This follows our US$109.6 million reduction in total debt in the first half of 2011. We exited the quarter with a strong balance of cash and cash equivalents at US$188.5 million and reduced our net debt to equity ratio to 39.2% as of September 30, 2011 from 52.7% in Q2.”


 

LOGO

 

Selected Operation Data

 

     3Q11     2Q11  

Revenue by segment

    

Testing

     32     33

Assembly

     31     32

LCD Driver

     37     35

Utilization by segment

    

Testing

     60     62

Assembly

     75     81

LCD Driver

     83     87

Overall

     73     77

CapEx

   US$ 18.6 million      US$ 16.1 million   

Testing

     25     17

Assembly

     7     13

LCD Driver

     68     70

Depreciation and amortization expenses (US GAAP)

   US$ 48.3 million      US$ 46.0 million   

 

    Nine months ended
Sep. 30, 2011
    Nine months ended
Sep. 30, 2010
 
Condensed consolidated statements of cash flows   US$ million     US$ million  

Net cash provided by (used in) operating activities

    121.8        151.6   

Net cash provided by (used in) investing activities

    (91.6     (61.9

Net cash provided by (used in) financing activities

    (77.2     (37.1

Effect of exchange rate changes on cash

    0.9        (0.1

Net increase (decrease) in cash and cash equivalents

    (46.1     52.5   

Cash and cash equivalents at beginning of period

    234.6        127.6   

Cash and cash equivalents at end of period

    188.5        180.1   

Fourth Quarter 2011 Outlook

Looking into the fourth quarter, the Company currently expects revenue to be flat to up or down in the single digits, as compared to the third quarter of 2011, with gross margin on a consolidated basis in the range of 4.0% to 9.0%.

Mr. Cheng continued, “We entered the fourth quarter with a cautious near term outlook consistent with the broader semiconductor industry. Overall, we expect relative demand stability in our DRAM assembly and LCD driver business will partially offset anticipated weakness in memory testing and mixed-signal segments. We also expect to benefit from revenue contribution from our 12-inch wafer gold bumping and LCDD turnkey business, which started in late Q3 2011. Importantly, we remain confident in our business prospects over the longer-term and in our proven ability to work with customers to navigate near term market fluctuations.”

Investor Conference Call / Webcast Details

ChipMOS will review detailed third quarter 2011 results on Wednesday, November 16, 2011 at 8:00AM ET (9:00PM, November 16, Taiwan time). The conference call-in number is +1-201-689-8562. A live webcast of the conference call will be available at ChipMOS’ website at http://www.chipmos.com. The playback is scheduled to be available in 2 hours after the conclusion of the conference call and will be accessible by dialing +1-858-384-5517, with confirmation ID number 380823.

About ChipMOS TECHNOLOGIES (Bermuda) LTD.:

ChipMOS (http://www.chipmos.com) is a leading independent provider of semiconductor testing and assembly services to customers in Taiwan, Japan, and the U.S. With advanced facilities in Hsinchu and Southern Taiwan Science Parks in Taiwan and Shanghai, ChipMOS and its subsidiaries provide testing and assembly services to a broad range of customers, including leading fabless semiconductor companies, integrated device manufacturers and independent semiconductor foundries.


 

LOGO

 

Forward-Looking Statements

Certain statements contained in this announcement may be viewed as “forward-looking statements” within the meaning of Section 27A of the U.S. Securities Act of 1933, as amended, and Section 21E of the U.S. Securities Exchange Act of 1934, as amended. Such forward-looking statements involve known and unknown risks, uncertainties and other factors, which may cause the actual performance, financial condition or results of operations of the Company to be materially different from any future performance, financial condition or results of operations implied by such forward-looking statements. Further information regarding these risks, uncertainties and other factors is included in the Company’s most recent Annual Report on Form 20-F filed with the U.S. Securities and Exchange Commission (the “SEC”) and in the Company’s other filings with the SEC.

Use of Non-GAAP Information

Readers are reminded that non-GAAP numbers contained in this announcement are merely a supplement to, and not a replacement for, the GAAP financial measures. These non-GAAP numbers should be read in conjunction with the US GAAP financial measures. It should be noted as well that the non-GAAP information provided in this announcement may be different from the non-GAAP information provided by other companies.

- FINANCIAL TABLES FOLLOW BELOW -


 

LOGO

 

ChipMOS TECHNOLOGIES (Bermuda) LTD.

CONSOLIDATED INCOME STATEMENT

For the Three Months Ended Sep. 30, Jun. 30, 2011 and Sep. 30, 2010

Figures in Million of U.S. dollars (USD) (1)

Except for Per Share Amounts and Shares Outstanding

 

     ROC GAAP     US GAAP  
     3 months ended     3 months ended  
     Sep. 30,  2011
(Unaudited)
    Jun. 30,  2011
(Unaudited)
    Sep. 30,  2010
(Unaudited)
    Sep. 30,  2011
(Unaudited)
    Jun. 30,  2011
(Unaudited)
    Sep. 30,  2010
(Unaudited)
 
     USD     USD     USD     USD     USD     USD  

Net Revenue

     146.5        153.4        154.9        146.5        153.4        154.9   

Cost of Revenue

     133.4        137.2        140.0        133.9        137.6        140.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit (Loss)

     13.1        16.2        14.9        12.6        15.8        14.4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other Operating Income

     —          —          —          0.9        1.7        1.4   

Operating Expenses

            

Research and Development

     3.1        3.5        3.5        3.1        3.5        3.5   

Sales and Marketing

     0.5        0.6        0.5        0.5        0.6        0.5   

General and Administrative

     5.0        5.8        5.5        5.0        5.6        5.5   

Other Operating Expenses

     —          —          —          0.2        0.2        0.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Expenses

     8.6        9.9        9.5        8.8        9.9        10.0   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (Loss) from Operations

     4.5        6.3        5.4        4.7        7.6        5.8   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-Operating Income (Expenses), Net

     3.6        (4.0     (3.4     2.9        (5.4     (4.3
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (Loss) before Income Tax

     8.1        2.3        2.0        7.6        2.2        1.5   

Income Tax Benefit (Expense)

     (0.2     (3.2     0.8        (0.2     (3.1     0.9   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss)

     7.9        (0.9     2.8        7.4        (0.9     2.4   

Add: Net Loss (Income) Attributable to Non-controlling Interests

     (3.0     0.7        (0.8     (2.8     0.8        (0.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Attributable to ChipMOS

     4.9        (0.2     2.0        4.6        (0.1     1.6   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (Loss) Per Share Attributable to ChipMOS - Basic

     0.18        (0.01     0.08        0.17        (0.01     0.06   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares Outstanding (in thousands)-Basic(2)

     26,918        26,760        25,673        26,918        26,760        25,673   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Attributable to ChipMOS - Diluted

     4.9        (0.2     1.7        4.6        (0.1     1.4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (Loss) Per Share Attributable to ChipMOS - Diluted

     0.18        (0.01     0.06        0.17        (0.01     0.05   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares Outstanding (in thousands)-Diluted(2)

     27,356        26,760        27,638        27,356        26,760        27,638   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Note:

 

(1) All U.S. dollar figures in this release are based on the exchange rate of NT$30.45 against US$1.00 as of Sep. 30, 2011. The convenience translation should not be construed as representations that the NT dollar amounts have been, or could be in the future be, converted into US dollars at this or any other exchange rate.
(2) The outstanding shares for the three months ended Sep. 30, 2010 have been retroactively adjusted for the reverse stock split of the Company’s common stock with a ratio of 1-for-every-4 shares effective on January 21, 2011.


 

LOGO

 

ChipMOS TECHNOLOGIES (Bermuda) LTD.

CONSOLIDATED INCOME STATEMENT

For the Three Months Ended Sep. 30, Jun. 30, 2011 and Sep. 30, 2010

Figures in Million of NT dollars (NTD)

Except for Per Share Amounts and Shares Outstanding

 

     ROC GAAP     US GAAP  
     3 months ended     3 months ended  
     Sep. 30,  2011
(Unaudited)
    Jun. 30,  2011
(Unaudited)
    Sep. 30,  2010
(Unaudited)
    Sep. 30,  2011
(Unaudited)
    Jun. 30,  2011
(Unaudited)
    Sep. 30,  2010
(Unaudited)
 
     NTD     NTD     NTD     NTD     NTD     NTD  

Net Revenue

     4,461.5        4,671.0        4,717.2        4,461.5        4,671.0        4,717.2   

Cost of Revenue

     4,063.0        4,178.2        4,264.2        4,076.3        4,191.1        4,277.6   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Gross Profit (Loss)

     398.5        492.8        453.0        385.2        479.9        439.6   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Other Operating Income

     —          —          —          28.8        52.7        43.4   

Operating Expenses

            

Research and Development

     95.0        105.3        105.3        95.0        105.3        105.3   

Sales and Marketing

     15.5        17.1        16.1        15.5        17.1        16.1   

General and Administrative

     153.5        177.6        167.1        151.4        171.3        166.8   

Other Operating Expenses

     —          —          —          6.7        7.3        16.1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Operating Expenses

     264.0        300.0        288.5        268.6        301.0        304.3   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (Loss) from Operations

     134.5        192.8        164.5        145.4        231.6        178.7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-Operating Income (Expenses), Net

     110.5        (123.0     (103.0     88.0        (165.0     (130.8
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Income (Loss) before Income Tax

     245.0        69.8        61.5        233.4        66.6        47.9   

Income Tax Benefit (Expense)

     (5.4     (95.9     23.7        (7.6     (94.3     26.1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss)

     239.6        (26.1     85.2        225.8        (27.7     74.0   

Add: Net Loss (Income) Attributable to Non-controlling Interests

     (90.3     20.7        (25.8     (86.0     23.6        (23.0
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Attributable to ChipMOS

     149.3        (5.4     59.4        139.8        (4.1     51.0   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (Loss) Per Share Attributable to ChipMOS - Basic

     5.55        (0.20     2.31        5.19        (0.15     1.99   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares Outstanding (in thousands)-Basic(1)

     26,918        26,760        25,673        26,918        26,760        25,673   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Net Income (Loss) Attributable to ChipMOS - Diluted

     149.3        (5.4     51.1        139.8        (4.1     42.8   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Earnings (Loss) Per Share Attributable to ChipMOS - Diluted

     5.46        (0.20     1.85        5.11        (0.15     1.55   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Shares Outstanding (in thousands)-Diluted(1)

     27,356        26,760        27,638        27,356        26,760        27,638   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Note:

 

(1) The outstanding shares for the three months ended Sep. 30, 2010 have been retroactively adjusted for the reverse stock split of the Company’s common stock with a ratio of 1-for-every-4 shares effective on January 21, 2011.


 

LOGO

 

ChipMOS TECHNOLOGIES (Bermuda) LTD.

RECONCILIATION OF US GAAP NET INCOME (LOSS) ATTRIBUTABLE TO CHIPMOS

TO NON-GAAP NET INCOME (LOSS) ATTRIBUTABLE TO CHIPMOS (UNAUDITED)

For the Three Months Ended Sep. 30, Jun. 30, 2011 and Sep. 30, 2010

Figures in Million of U.S. dollars (USD) (1)

Except for Per Share Amounts

Use of Non-GAAP Financial Information

To supplement our consolidated income statement (unaudited) for the three months ended Sep. 30, 2011 on a US GAAP basis, the Company uses a non-GAAP measure of net income (loss) attributable to ChipMOS, which is US GAAP net income (loss) attributable to ChipMOS adjusted to exclude two non-cash items referred to as special items. The two non-cash items excluded are changes in the fair value of the embedded derivative liabilities and amortization of discount on convertible notes. These items are considered by the management to be outside of the Company’s core operating results. For example, changes in the fair value of the embedded derivative liabilities relate heavily to the Company’s stock price, interest rate and volatility, all of which are difficult to predict and outside of the control of the Company and its management.

For these reasons, management uses non-GAAP adjusted measures of net income (loss) attributable to ChipMOS and non-GAAP earnings (loss) per share attributable to ChipMOS to evaluate the performance of our core businesses and to estimate future core performance. In addition, this information facilitates our management’s internal comparisons to our historical operating results as well as to the operating results of our competitors.

The Company’s management finds these supplemental non-GAAP measures to be useful, and we believe these non-GAAP measures are useful to investors in enabling them to perform additional analyses of past, present and future operating performance and as a supplemental means to evaluate our core operating results. However, readers are reminded that non-GAAP numbers are merely a supplement to, and not a replacement for, US GAAP financial measures. They should be read in conjunction with the US GAAP financial measures. It should be noted as well that our non-GAAP information may be different from the non-GAAP information provided by other companies.

 

     3 months ended  
     Sep. 30, 2011      Jun. 30, 2011     Sep. 30, 2010  

US GAAP Net Income (Loss) Attributable to ChipMOS-Basic

     4.6         (0.1     1.6   

US GAAP Net Income (Loss) Attributable to ChipMOS-Diluted

     4.6         (0.1     1.4   

Special Items (in Non-Operating Income (Expenses), Net)

       

Changes in the fair value of the embedded derivative liabilities(2)

     —           (0.2     (0.4

Amortization of discount on convertible notes(3)

     —           0.0        0.1   
  

 

 

    

 

 

   

 

 

 

Total Special Items

     —           (0.2     (0.3
  

 

 

    

 

 

   

 

 

 

Non-GAAP Adjusted Net Income (Loss) Attributable to ChipMOS - Basic

     4.6         (0.3     1.3   
  

 

 

    

 

 

   

 

 

 

Non-GAAP Adjusted Net Income (Loss) Attributable to ChipMOS - Diluted

     4.6         (0.3     1.4   
  

 

 

    

 

 

   

 

 

 

US-GAAP Earnings (Loss) Per Share Attributable to ChipMOS - Basic

     0.17         (0.01     0.06   
  

 

 

    

 

 

   

 

 

 

Adjustment for special items

     —           (0.00     (0.01
  

 

 

    

 

 

   

 

 

 

Non-GAAP Earnings (Loss) Per Share Attributable to ChipMOS - Basic

     0.17         (0.01     0.05   
  

 

 

    

 

 

   

 

 

 

US-GAAP Earnings (Loss) Per Share Attributable to ChipMOS - Diluted

     0.17         (0.01     0.05   
  

 

 

    

 

 

   

 

 

 

Adjustment for special items

     —           (0.00     —     
  

 

 

    

 

 

   

 

 

 

Non-GAAP Earnings (Loss) Per Share Attributable to ChipMOS - Diluted

     0.17         (0.01     0.05   
  

 

 

    

 

 

   

 

 

 

Notes:

 

(1) All U.S. dollar figures in this release are based on the exchange rate of NT$30.45 against US$1.00 as of Sep. 30, 2011. The convenience translation should not be construed as representations that the NT dollar amounts have been, or could be in the future be, converted into US dollars at this or any other exchange rate.
(2) The Company’s management believes excluding non-cash special item for the changes in the fair value of the embedded derivative liabilities from its non-GAAP financial measure of net income (loss) attributable to ChipMOS is useful for itself and investors as such gain (expense) does not have any impact on cash available to the Company.
(3) The Company’s management believes excluding non-cash amortization expense of discount on convertible notes from its non-GAAP financial measure of net income (loss) attributable to ChipMOS is useful for itself and investors as such expense does not have any impact on cash available to the Company.


 

LOGO

 

ChipMOS TECHNOLOGIES (Bermuda) LTD.

NON-GAAP CONDENSED CONSOLIDATED INCOME STATEMENT (UNAUDITED)

(Excluding non-cash items for changes in the fair value of the embedded derivative liabilities and amortization of discount on convertible notes)

For the Three Months Ended Sep. 30, Jun. 30, 2011 and Sep. 30, 2010

Figures in Million of U.S. dollars (USD) (1)

Except for Per Share Amounts and Shares Outstanding

 

     3 months ended  
     Sep. 30, 2011     Jun. 30, 2011     Sep. 30, 2010  

Net Revenue

     146.5        153.4        154.9   

Cost of Revenue

     133.9        137.6        140.5   
  

 

 

   

 

 

   

 

 

 

Gross Profit (Loss)

     12.6        15.8        14.4   
  

 

 

   

 

 

   

 

 

 

Other Operating Incomes

     0.9        1.7        1.4   

Operating Expenses

      

Research and Development

     3.1        3.5        3.5   

Sales and Marketing

     0.5        0.6        0.5   

General and Administrative

     5.0        5.6        5.5   

Other Operating Expenses

     0.2        0.2        0.5   
  

 

 

   

 

 

   

 

 

 

Total Operating Expenses

     8.8        9.9        10.0   
  

 

 

   

 

 

   

 

 

 

Income (Loss) from Operations

     4.7        7.6        5.8   
  

 

 

   

 

 

   

 

 

 

Non-Operating Income (Expenses), Net(2)

     2.9        (5.6     (4.6
  

 

 

   

 

 

   

 

 

 

Income (Loss) before Income Tax (2)

     7.6        2.0        1.2   

Income Tax Benefit (Expense)

     (0.2     (3.1     0.9   
  

 

 

   

 

 

   

 

 

 

Net Income (Loss)(2)

     7.4        (1.1     2.1   

Add: Net Loss (Income) Attributable to Non-controlling Interests

     (2.8     0.8        (0.8
  

 

 

   

 

 

   

 

 

 

Net Income (Loss) Attributable to ChipMOS - Basic (2)

     4.6        (0.3     1.3   
  

 

 

   

 

 

   

 

 

 

Earnings (Loss) Per Share Attributable to ChipMOS - Basic(2)

     0.17        (0.01     0.05   
  

 

 

   

 

 

   

 

 

 

Shares Outstanding (in thousands) - Basic(3)

     26,918        26,760        25,673   
  

 

 

   

 

 

   

 

 

 

Net Income (Loss) Attributable to ChipMOS -Diluted(2)

     4.6        (0.3     1.4   
  

 

 

   

 

 

   

 

 

 

Earnings (Loss) Per Share Attributable to ChipMOS -Diluted(2)

     0.17        (0.01     0.05   
  

 

 

   

 

 

   

 

 

 

Shares Outstanding (in thousands) - Diluted(3)

     27,356        26,760        27,638   
  

 

 

   

 

 

   

 

 

 

Note:

 

(1) All U.S. dollar figures in this release are based on the exchange rate of NT$30.45 against US$1.00 as of Sep. 30, 2011. The convenience translation should not be construed as representations that the NT dollar amounts have been, or could be in the future be, converted into US dollars at this or any other exchange rate.
(2) The amount presented is not prepared in accordance with US GAAP and does not include non-cash gain for changes in the fair value of the embedded derivative liabilities of NT$4.8 million or US$0.2 million and amortization of discount on convertible notes of NT$0.2 million or US$0.01 million for the three months ended Jun. 30, 2011, and non-cash gain for changes in the fair value of the embedded derivative liabilities of NT$11.5 million or US$0.4 million and amortization of discount on convertible notes of NT$1.5 million or US$0.1 million for the three months ended Sep. 30, 2010. Please see “Reconciliation of US GAAP Net Income (Loss) Attributable to ChipMOS to Non-GAAP Net Income (Loss) Attributable to ChipMOS (Unaudited)” above.
(3) The outstanding shares for the three months ended Sep. 30, 2010 have been retroactively adjusted for the reverse stock split of the Company’s common stock with a ratio of 1-for-every-4 shares effective on January 21, 2011.


 

LOGO

 

ChipMOS TECHNOLOGIES (Bermuda) LTD.

CONSOLIDATED BALANCE SHEET

As of Sep. 30, Jun. 30, 2011 and Sep. 30, 2010

Figures in Million of U.S. dollars (USD) (1)

 

     ROC GAAP     US GAAP  
     Sep. 30,  2011
(Unaudited)
    Jun. 30,  2011
(Unaudited)
    Sep. 30,  2010
(Unaudited)
    Sep. 30,  2011
(Unaudited)
    Jun. 30,  2011
(Unaudited)
    Sep. 30,  2010
(Unaudited)
 

ASSETS

   USD     USD     USD     USD     USD     USD  

Cash and Cash Equivalents

     188.5        167.1        180.1        188.5        167.1        180.1   

Financial Assets at Fair Value Through Profit or Loss

     —          —          4.1        —          —          4.1   

Accounts and Notes Receivable

     119.7        114.6        111.9        119.7        114.6        111.9   

Inventories

     53.1        53.6        40.4        53.1        53.7        40.4   

Other Current Assets

     17.0        39.1        54.1        16.8        38.9        53.9   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Current Assets

     378.3        374.4        390.6        378.1        374.3        390.4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Long-Term Investments

     1.3        0.3        0.7        1.3        0.3        0.7   

Property, Plant & Equipment-Net

     487.3        512.8        609.2        474.7        500.6        598.2   

Intangible Assets

     3.3        3.1        3.3        3.3        3.1        3.3   

Other Assets

     44.2        42.7        34.3        46.8        45.2        36.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

     914.4        933.3        1,038.1        904.2        923.5        1,029.1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES

                                    

Current Liabilities

            

Short-Term Loans

     18.2        31.6        78.6        18.2        31.6        78.6   

Current Portion of Long-Term Debts

     25.6        139.8        140.9        25.6        139.8        140.9   

Accounts Payable and Payables to Contractors and Equipment Suppliers

     37.9        43.3        54.8        37.9        43.3        54.8   

Current Portion of Long-Term Lease Payable

     —          26.4        26.4        —          26.4        26.4   

Other Current Liabilities

     56.0        61.2        61.1        56.0        61.2        61.1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Current Liabilities

     137.7        302.3        361.8        137.7        302.3        361.8   

Long-Term Liabilities

            

Long-Term Debts

     279.0        136.7        237.6        279.0        136.7        237.6   

Long-Term Lease Payable

     —          8.6        27.8        —          8.6        27.8   

Other Liabilities

     3.4        3.1        3.4        16.4        16.0        12.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

     420.1        450.7        630.6        433.1        463.6        639.7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EQUITY

                                    

Shareholders’ Equity

            

Capital Stock

     1.3        1.3        1.2        1.3        1.3        1.2   

Deferred Compensation

     —          —          (0.1     —          —          (0.0

Capital Surplus

     498.8        504.3        460.4        488.8        494.4        451.5   

Retained Earnings (Accumulated Losses)

     (123.1     (128.0     (168.0     (122.9     (127.5     (167.7

Treasury Stock

     (30.4     (36.6     (3.8     (30.4     (36.6     (3.8

Cumulated Translation Adjustments

     14.2        11.1        13.1        14.2        11.1        13.1   

Unrecognized Pension Cost

     —          —          —          (8.7     (8.7     (7.1
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Shareholders’ Equity

     360.8        352.1        302.8        342.3        334.0        287.2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-controlling Interests

     133.5        130.5        104.7        128.8        125.9        102.2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

     494.3        482.6        407.5        471.1        459.9        389.4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities & Equity

     914.4        933.3        1,038.1        904.2        923.5        1,029.1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Note:

 

(1) All U.S. dollar figures in this release are based on the exchange rate of NT$30.45 against US$1.00 as of Sep. 30, 2011. The convenience translation should not be construed as representations that the NT dollar amounts have been, or could be in the future be, converted into US dollars at this or any other exchange rate.


 

LOGO

 

ChipMOS TECHNOLOGIES (Bermuda) LTD.

CONSOLIDATED BALANCE SHEET

As of Sep. 30, Jun. 30, 2011, and Sep. 30, 2010

Figures in Million of NT dollars (NTD)

 

     ROC GAAP     US GAAP  
     Sep. 30,  2011
(Unaudited)
    Jun. 30,  2011
(Unaudited)
    Sep. 30,  2010
(Unaudited)
    Sep. 30,  2011
(Unaudited)
    Jun. 30,  2011
(Unaudited)
    Sep. 30,  2010
(Unaudited)
 

ASSETS

   NTD     NTD     NTD     NTD     NTD     NTD  

Cash and Cash Equivalents

     5,740.4        5,088.5        5,484.0        5,740.4        5,088.5        5,484.0   

Financial Assets at Fair Value Through Profit or Loss

     —          —          125.2        —          —          125.2   

Accounts and Notes Receivable

     3,645.0        3,490.2        3,406.2        3,645.0        3,490.2        3,406.2   

Inventories

     1,617.1        1,632.7        1,230.2        1,618.1        1,633.9        1,231.2   

Other Current Assets

     516.9        1,190.6        1,649.1        510.7        1,184.4        1,642.9   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Current Assets

     11,519.4        11,402.0        11,894.7        11,514.2        11,397.0        11,889.5   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Long-Term Investments

     39.1        10.5        20.0        39.1        10.5        20.0   

Property, Plant & Equipment-Net

     14,838.6        15,614.1        18,549.6        14,453.5        15,242.3        18,214.3   

Intangible Assets

     100.9        94.1        100.6        100.9        94.1        100.6   

Other Assets

     1,344.9        1,299.2        1,044.8        1,423.8        1,376.1        1,110.2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Assets

     27,842.9        28,419.9        31,609.7        27,531.5        28,120.0        31,334.6   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

LIABILITIES

                                    

Current Liabilities

            

Short-Term Loans

     555.1        963.7        2,392.6        555.1        963.7        2,392.6   

Current Portion of Long-Term Debts

     779.9        4,255.9        4,290.7        779.9        4,255.9        4,290.7   

Accounts Payable and Payables to Contractors and Equipment Suppliers

     1,153.3        1,318.7        1,667.4        1,153.3        1,318.7        1,667.4   

Current Portion of Long-Term Lease Payable

     —          804.9        805.4        —          804.9        805.4   

Other Current Liabilities

     1,703.8        1,863.1        1,861.2        1,703.8        1,863.1        1,861.2   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Current Liabilities

     4,192.1        9,206.3        11,017.3        4,192.1        9,206.3        11,017.3   

Long-Term Liabilities

            

Long-Term Debts

     8,496.8        4,161.6        7,233.8        8,496.8        4,161.6        7,233.8   

Long-Term Lease Payable

     —          260.6        847.3        —          260.6        847.3   

Other Liabilities

     102.6        95.9        103.2        497.7        486.6        381.4   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities

     12,791.5        13,724.4        19,201.6        13,186.6        14,115.1        19,479.8   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

EQUITY

                                    

Shareholders’ Equity

            

Capital Stock

     39.0        39.0        35.8        39.0        39.0        35.8   

Deferred Compensation

     —          (0.4     (2.3     —          —          (0.0

Capital Surplus

     15,187.7        15,356.5        14,020.2        14,884.4        15,055.0        13,748.9   

Retained Earnings (Accumulated Losses)

     (3,747.5     (3,896.8     (5,115.5     (3,743.3     (3,883.1     (5,107.0

Treasury Stock

     (924.8     (1,115.0     (116.2     (924.8     (1,115.0     (116.2

Cumulated Translation Adjustments

     433.9        337.2        397.9        433.9        337.2        397.9   

Unrecognized Pension Cost

     —          —          —          (265.0     (265.0     (216.7
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Shareholders’ Equity

     10,988.3        10,720.5        9,219.9        10,424.2        10,168.1        8,742.7   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Non-controlling Interests

     4,063.1        3,975.0        3,188.2        3,920.7        3,836.8        3,112.1   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Equity

     15,051.4        14,695.5        12,408.1        14,344.9        14,004.9        11,854.8   
  

 

 

   

 

 

   

 

 

   

 

 

   

 

 

   

 

 

 

Total Liabilities & Equity

     27,842.9        28,419.9        31,609.7        27,531.5        28,120.0        31,334.6