EX-99.3 5 a08-8402_1ex99d3.htm TELSTRA FINANCIAL STATEMENTS (UNAUDITED) FOR THE THREE MONTHS ENDED SEPTEMBER 30, 2006 AND 2007

Exhibit 99.3

 

Telstra eBusiness Services Pty Ltd

Quarters ended 30 September 2007 & 2006

 

Telstra eBusiness Services Pty Ltd

Financial Statements for the

Three Months Ended 30 September 2007 & 2006

 

1



 

Balance Sheet

 

(Figures in thousands)

 

 

 

September 30, 
2007 

 

September 30, 
2006 

 

 

 

(US $)

 

(US $)

 

ASSETS

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash & cash equivalents

 

19434

 

16994

 

Accounts Receivable, net

 

1778

 

1626

 

Prepaid expenses

 

136

 

185

 

Accrued revenue

 

1270

 

1042

 

Total Current Assets

 

22617

 

19846

 

 

 

 

 

 

 

Property & Equipment, net

 

647

 

674

 

Deferred Tax Asset

 

723

 

596

 

Intangibles, net

 

250

 

186

 

Loans to wholly owned entities

 

0

 

505

 

Total Assets

 

24237

 

21807

 

 

 

 

 

 

 

LIABILITIES AND STOCKHOLDERS EQUITY

 

 

 

 

 

 

 

 

 

 

 

Current liabilities

 

 

 

 

 

Accounts payable & accrued expenses

 

821

 

2732

 

Employees benefit payable

 

965

 

697

 

Payroll taxes payable

 

371

 

319

 

Total Current Liabilities

 

2158

 

3748

 

Other liabilities

 

 

 

 

 

Deferred revenue

 

447

 

424

 

Total Other Liabilities

 

447

 

424

 

Stockholder’s equity:

 

 

 

 

 

Common stock

 

8722

 

7350

 

Retained Earnings

 

9795

 

10116

 

Other Comprehensive Income

 

3116

 

169

 

Total liabilities & stockholder equity

 

24237

 

21807

 

 

2



 

Income Statement

 

(Figures in thousands)

 

PARTICULARS

 

September 30, 
2007 

 

September 30, 
2006 

 

 

 

(US $)

 

(US $)

 

Revenue

 

 

 

 

 

Service

 

3897

 

3227

 

Other Revenue

 

99

 

0

 

Total Revenue

 

3996

 

3227

 

 

 

 

 

 

 

Operative Expenses

 

 

 

 

 

Staff Cost

 

1077

 

1286

 

Contractual & Agency Payments

 

863

 

274

 

Sales & Marketing

 

75

 

229

 

General & administrative cost

 

134

 

306

 

Depreciation & Amortisation

 

138

 

220

 

Total operative expenses

 

2287

 

2315

 

Operative income

 

1709

 

912

 

Interest income

 

221

 

101

 

Interest expenses

 

0

 

0

 

Profit on sale of investment

 

0

 

0

 

Profit before taxes

 

1929

 

1013

 

Tax Provision/(Benefit)

 

4

 

6

 

Net income

 

1926

 

1007

 

 

3



 

Cash Flow Statement

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amount in US$

 

Amount in US$

 

Particulars

 

Q3 2007

 

Q3 2006

 

 

 

 

 

 

 

 

 

 

 

Cash flow from operating activities

 

 

 

 

 

 

 

 

 

Net Income

 

 

 

1926

 

 

 

1007

 

 

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net income to net cash

 

 

 

 

 

 

 

 

 

provided by operative activities

 

 

 

 

 

 

 

 

 

Depreciation and amortisation

 

138

 

 

 

220

 

 

 

Interest Income

 

-221

 

 

 

-101

 

 

 

Interest expenses

 

0

 

 

 

03

 

 

 

Deferred tax

 

0

 

 

 

-391

 

 

 

Profit on Sale of investment

 

0

 

-83

 

937

 

668

 

 

 

 

 

 

 

 

 

 

 

Changes in Working Capital

 

 

 

 

 

 

 

 

 

Accounts Receivable

 

-293

 

 

 

32

 

 

 

Other Current Assets & Accrued Revenue

 

0

 

 

 

-73

 

 

 

Current Liabilities

 

219

 

 

 

1456

 

 

 

Other Liabilities

 

3

 

 

 

-216

 

 

 

GST Payable

 

-6

 

-77

 

88

 

1287

 

 

 

 

 

 

 

 

 

 

 

Cash flow from financing activities

 

 

 

 

 

 

 

 

 

Interest income

 

221

 

 

 

101

 

 

 

Interest expenses

 

0

 

221

 

-3

 

98

 

 

 

 

 

 

 

 

 

 

 

Cash flow from investing activities

 

 

 

 

 

 

 

 

 

Purchase of fixed assets

 

-149

 

 

 

-239

 

 

 

Purchase of Intangibles

 

-250

 

-398

 

133

 

-106

 

 

 

 

 

 

 

 

 

 

 

Cash generated during the year

 

 

 

1589

 

 

 

2954

 

Translation adjustment

 

 

 

768

 

 

 

455

 

Cash & cash equivalent as at June 30 ,2006

 

 

 

 

 

 

 

13585

 

Cash & cash equivalent as at September 30 2006

 

 

 

 

 

 

 

16994

 

Cash & cash equivalent as at September 30 2007

 

 

 

17077

 

 

 

 

 

Cash & cash equivalent as at June 30th,2007

 

 

 

19434

 

 

 

 

 

 

4



 

Note: 1   Summary of Significant Accounting Policies for the fiscal years ended 30 June 2007 and 2006

 

(a) Organization

 

At 30 September 2007 and 2006, Telstra eBusiness Pty Ltd was a 100% owned subsidiary of Telstra Services Solutions Holdings Limited which in turn is a 100% owned subsidiary of Telstra Corp, a Telecommunications and Information Service Company based in Australia.

 

The audited financial statements have been prepared pursuant to the requirements of the Share Sale Agreement of Telstra eBusiness Services Pty Ltd, between Ebix Australia (Vic) Pty Ltd (buyer) and Telstra Services Solutions Holdings Limited (seller) dated 22 December 2007 (refer to Note 3).

 

Telstra eBusiness Services Pty Ltd is a company limited by shares, incorporated and domiciled in Australia.

 

(b) Basis of accounting

 

The financial statements have been prepared on an accruals basis in US Dollars, whereby revenue is recognized as earned and expenses are recognized as incurred in accordance with the accounting principles generally accepted in the United States of America.

 

A summary of the significant accounting policies applicable to Telstra eBusiness Services Pty Ltd are outlined below.

 

(c) Cash

 

Cash means notes and coins held, and deposits held at call with a financial institution.

 

Cash also includes cash equivalents which are defined as highly liquid investments with short periods to maturity which are readily convertible to cash and are subject to an insignificant risk of changes in value.

 

(d) Accounts Receivable

 

The company recognizes an amount receivable as an asset where a contractual right exists to receive cash, or another financial asset from another entity or where there is a contractual right to exchange financial assets with another entity and the contractual right can be measured reliably.

 

When a receivable has been recognized initially in the balance sheet, it has been done at its fair value plus, where applicable, any transaction costs that are directly attributable to the acquisition of the receivable.

 

All receivables have been recognized as a current asset except those that are not expected to be realized within twelve months.

 

All receivables are regularly reviewed to ensure that all amounts that are not collectable, or may not be collectable, are recognized appropriately in the financial statements.

 

(e) Property and Equipment and related Depreciation

 

Items of property, plant and equipment are recorded at cost less accumulated depreciation or amortization.

 

Depreciation

 

Items of property, plant and equipment, including buildings and leasehold property, but excluding freehold land, have been depreciated on a straight line basis over their estimated useful lives, ranging from 1 to 8 years.

 

5



 

The useful lives and residual values of all assets have been reviewed each year to ensure it does not materially differ from the asset’s fair value or recoverable amount at reporting date.

 

Cost of repairs and maintenance, including the cost of replacing minor items, which are not substantial improvements, have been charged to operating expenses.

 

(f) Intangible Assets

 

Intangible Assets consists of mainly software with a life of approximately one year.

 

(g) Revenue recognition

 

Revenue has been recorded after deducting sales returns, trade allowances, duties and taxes.

 

Revenue has been recorded at its gross amount and discounts due to price and/or volume have been recorded separately as a deduction against revenue.

 

Revenue has been treated as realized or realizable and earned when all of the following criteria have been met:

 

·                  Persuasive evidence of an arrangement exists.  If an arrangement is subject to subsequent approval or execution of another agreement, the revenue has not been recognized until that subsequent approval or agreement is complete.

·                  Delivery has occurred or services have been rendered.

·                  The price is fixed or determinable.

·                  Collectibility is reasonably assured.

 

(h) Accrued Revenue

 

When a product or service has been delivered to or used by a customer but not billed, the revenue recognition criteria described above has been met.  The revenue has been recognised in the income statement and accrued for in the balance sheet.

 

When the customer has been subsequently billed, the accrued revenue is transferred to trade debtors.

 

(i) Other Income

 

Income that does not arise from ordinary activities has been recorded as other income when the right to receive that income is established.

 

(j) Accounting estimates

 

Preparation of financial statements in accordance with accounting principles generally acceptable in the United States of America requires management to make estimates regarding various financial matters. As with any estimate, actual amounts incurred may differ from the estimates used in the preparation of this financial statement.

 

(k) Income Taxes

 

Telstra eBusiness Services Pty Ltd and its parent entity (including other related entities) have formed an income tax consolidated group under the tax consolidation regime in Australia, whereby the head company under the tax consolidation regime recognizes the tax liability for the group.

 

Under the corporate accounting policy of the head entity, each member of the tax consolidated group records its own assets and liabilities associated with deferred tax balances.

 

6



 

Deferred tax assets are recognized for temporary differences only when it is probable that future taxable income will be available to utilize those temporary differences.

 

Under the same corporate accounting policy, each member of the consolidation group records the current tax expense associated with its own transactions throughout the year, only when this is considered material on a group basis.  When the current tax expense associated with Telstra eBusiness Services Pty Ltd is considered immaterial, the current tax expense is recognized by the head entity on the basis the difference between the head entity’s own tax expense and what is reported under this approach will not be material.

 

As a result of the application of his policy, no income tax expense has been recorded in the financial statement of this company for the period presented.

 

(l) Accruals and Prepayments

 

Accruals and prepayments have been made where known transactions have been entered into and supporting documentation and system entries indicates its creation and existence.

 

Accrued revenue includes revenue earned but not yet billed. Prepaid expenses represent operational expenses that have been paid but relate to future reporting periods. Accrued expenses represent operational expenses incurred at reporting date, however no invoice has been received and the expenses have not yet been paid.

 

(m) Employee Provisions

 

The provisions for annual leave and long service leave have been calculated based upon the rates of pay expected to be current at the date of settlement of the liability.

 

In addition certain salary allowances and entitlements have been included in the employee salary when calculating employee entitlements.

 

Note 2:     Subsequent Events

 

On 22 December 2007, the shareholder of Telstra eBusiness Services Pty Ltd, Telstra Services Solutions Holdings Limited sold 100% of its shares to Ebix Australia (Vic) Pty Ltd.

 

Ebix Australia (Vic) Pty Ltd is a 100% owned subsidiary of Ebix Inc, a company incorporated in Delaware, United States of America.

 

The directors do not believe there will be a financial effect on the company as a result of the sale.

 

Note 3:     Capital Structure

 

As at 30 September 2007, the company has 5,603,000 ordinary shares on issue.

 

7