Financial Express (Holdings) Limited (“we”, “our”, “us” and derivatives) are committed to protecting and respecting your privacy. This Privacy Policy, together with our Terms of Use, sets out the basis on which any personal data that we collect from you, or that you provide to us, will be processed by us relating to your use of any of the below websites (“sites”).

  • FEAnalytics.com
  • FEInvest.net
  • FETransmission.com
  • Investegate.co.uk
  • Trustnet.hk
  • Trustnetoffshore.com
  • Trustnetmiddleeast.com

For the purposes of the Data Protection Act 1998, the data controller is Trustnet Limited of 2nd Floor, Golden House, 30 Great Pulteney Street, London, W1F 9NN. Our nominated representative for the purpose of this Act is Kirsty Witter.

WHAT INFORMATION DO WE COLLECT ABOUT YOU?

We collect information about you when you register with us or use any of our websites / services. Part of the registration process may include entering personal details & details of your investments.

We may collect information about your computer, including where available your operating system, browser version, domain name and IP address and details of the website that you came from, in order to improve this site.

You confirm that all information you supply is accurate.

COOKIES

In order to provide personalised services to and analyse site traffic, we may use a cookie file which is stored on your browser or the hard drive of your computer. Some of the cookies we use are essential for the sites to operate and may be used to deliver you different content, depending on the type of investor you are.

You can block cookies by activating the setting on your browser which allows you to refuse the setting of all or some cookies. However, if you use your browser settings to block all cookies (including essential cookies) you may not be able to access all or part of our sites. Unless you have adjusted your browser setting so that it will refuse cookies, our system will issue cookies as soon as you visit our sites.

HOW WE USE INFORMATION

We store and use information you provide as follows:

  • to present content effectively;
  • to provide you with information, products or services that you request from us or which may interest you, tailored to your specific interests, where you have consented to be contacted for such purposes;
  • to carry out our obligations arising from any contracts between you and us;
  • to enable you to participate in interactive features of our service, when you choose to do so;
  • to notify you about changes to our service;
  • to improve our content by tracking group information that describes the habits, usage, patterns and demographics of our customers.

We may also send you emails to provide information and keep you up to date with developments on our sites. It is our policy to have instructions on how to unsubscribe so that you will not receive any future e-mails. You can change your e-mail address at any time.

In order to provide support on the usage of our tools, our support team need access to all information provided in relation to the tool.

We will not disclose your name, email address or postal address or any data that could identify you to any third party without first receiving your permission.

However, you agree that we may disclose to any regulatory authority to which we are subject and to any investment exchange on which we may deal or to its related clearing house (or to investigators, inspectors or agents appointed by them), or to any person empowered to require such information by or under any legal enactment, any information they may request or require relating to you, or if relevant, any of your clients.

You agree that we may pass on information obtained under Money Laundering legislation as we consider necessary to comply with reporting requirements under such legislation.

ACCESS TO YOUR INFORMATION AND CORRECTION

We want to ensure that the personal information we hold about you is accurate and up to date. You may ask us to correct or remove information that is inaccurate.

You have the right under data protection legislation to access information held about you. If you wish to receive a copy of any personal information we hold, please write to us at 3rd Floor, Hollywood House, Church Street East, Woking, GU21 6HJ. Any access request may be subject to a fee of £10 to meet our costs in providing you with details of the information we hold about you.

WHERE WE STORE YOUR PERSONAL DATA

The data that we collect from you may be transferred to, and stored at, a destination outside the European Economic Area (“EEA”). It may be processed by staff operating outside the EEA who work for us or for one of our suppliers. Such staff may be engaged in, amongst other things, the provision of support services. By submitting your personal data, you agree to this transfer, storing and processing. We will take all steps reasonably necessary, including the use of encryption, to ensure that your data is treated securely and in accordance with this privacy policy.

Unfortunately, the transmission of information via the internet is not completely secure. Although we will do our best to protect your personal data, we cannot guarantee the security of your data transmitted to our sites; any transmission is at your own risk. You will not hold us responsible for any breach of security unless we have been negligent or in wilful default.

CHANGES TO OUR PRIVACY POLICY

Any changes we make to our privacy policy in the future will be posted on this page and, where appropriate, notified to you by e-mail.

OTHER WEBSITES

Our sites contain links to other websites. If you follow a link to any of these websites, please note that these websites have their own privacy policies and that we do not accept any responsibility or liability for these policies. Please check these policies before you submit any personal data to these websites.

CONTACT

If you want more information or have any questions or comments relating to our privacy policy please email publishing@financialexpress.net in the first instance.

 Information  X 
Enter a valid email address

UniVision Eng Ltd (UVEL)

  Print      Mail a friend

Wednesday 26 July, 2006

UniVision Eng Ltd

Final Results

UniVision Engineering Ltd
26 July 2006


For immediate release                                              26 July 2006


                         UniVision Engineering Limited
                         ('UniVision' or the 'Company')

              Preliminary Results for the year ended 31 March 2006

UniVision Engineering Limited, the Hong Kong based designer and installer of
digital surveillance and integrated security systems, today announces its
preliminary results for the year ended 31 March 2006.

Commenting on the results, Mr. Stephen Koo, Chairman, said: 'The year under
review was another exciting and successful year for the Company and its
shareholders with growth substantially ahead of budget.'


HIGHLIGHTS

*   Profit before tax (excluding listing expenses) up 79% to £902,387 (2005:
    £502,993)

*   Turnover up 47% to £3.89m (2005: £2.65m)

*   Acquisition of a majority shareholding in T-Com Tech. Co. Ltd since the year
    end - expected to be earnings enhancing in current year

*   Order book for the first quarter of financial year 2007 significantly ahead
    of the same period last year

On current trading and prospects, Mr. Stephen Koo added: 'I am pleased to
present our first annual results since our Company's Admission to trading on AIM
in December 2005. UniVision has continued to strengthen its position in the Asia
Pacific region closed circuit television ('CCTV') market.'

'We are satisfied with the results achieved for the year and we are confident in
the Company's long-term growth potential, especially given the launch of the
Company's new products in the third quarter of financial year 2007. Our
objectives are to further develop our expertise in producing high quality,
reliable and innovative digital video solutions and to consolidate our sales
network throughout the Greater China region in order to respond to the growing
demand in the surveillance industry domestically and internationally. The Board
is confident of making further significant progress in the current year.'

                                     -Ends-


For further information visit www.uvel.com or contact:

UniVision Engineering Limited                                    +852 2389 3256
Stephen Koo, Chairman
Johnny Tang, Finance Director

Tavistock Communications                                          020 7920 3150
Christian Taylor - Wilkinson
Matt Ridsdale


About UniVision Engineering Limited:

UniVision Engineering Limited, incorporated in Hong Kong in 1979, is well
established in Hong Kong, Macau and China. The Company designs, sources and
sells its own brand-name products and OEM products, including Microprocessor
CCTV Control Systems, Video Distribution Amplifiers, Fibre Optic Transmission
Systems and Smart Card Access Systems.



                                                                   26 July 2006

                         UniVision Engineering Limited
                         ('UniVision' or the 'Company')

              Preliminary Results for the year ended 31 March 2006


CHAIRMAN'S STATEMENT

INTRODUCTION

I am pleased to report on the results of the Company for the financial year
ended 31 March 2006, our first year as a public company, which has proved to be
an exciting and successful period for Univision.

The Company's Admission to the AIM of the London Stock Exchange in December 2005
has given us the opportunity to access international capital markets and enhance
our growing reputation in the commercial marketplace, particularly in Europe,
where we see significant growth opportunities to develop as an international
company and create greater value for our shareholders.

We have been providing our customers with digital surveillance and integrated
security systems - 'total surveillance video solutions' - in the Pacific region
for a number of years and, as our product range and skills base have grown, we
are increasingly able to deliver to clients on a global basis. The recent
acquisition of a majority shareholding in T-Com Tech. Co. Ltd has added momentum
to our continued growth.

We are confident in the Company's long-term growth potential, especially given
the launch of our new products in the third quarter of financial year 2007. Our
objectives are to further develop our expertise in producing high quality,
reliable and innovative digital video solutions and to consolidate our sales
network throughout the Greater China region in order to respond to growing
demand in the surveillance industry both domestic and international.


FINANCIAL REVIEW

During the period under review, turnover increased by 47% to £3.89m (2005:
£2.65m). This growth is attributable to additional sales to existing clients,
the improvement in market conditions and heightened awareness in the areas on
which we focus. The development of new applications has generated additional
revenue streams both from existing and new clients, which is particularly
pleasing. I am delighted that turnover for the period was significantly higher
than our internal forecasts.

Gross profit margin remains the same at 33% (2005: 33%). Distribution costs
increased by 23% to £94,133 (2005: £76,570). Administration expenses, other
operating expenses and non-operating expenses were in line with the Company's
increase in capital investment, marketing and office expansion rising by 124% to
£927,412 (2005: £414,332). The increase is principally due to the cost of
Admission of UniVision's shares to AIM in December 2005.

Net growth in profit before tax after excluding all one-off expenses relating to
the Company's flotation increased by 79% to £0.9 million.

Basic earnings per share have fallen slightly to 0.18p from 0.20p reflecting a
greater number of shares in issue following the flotation together with related
expenses of the float of £392,380, charged to the income statement, which kept
net profits to £510,007 compared to £502,993 in the previous period.


MARKET REVIEW

It is forecast that by 2008 total global revenues for digital surveillance video
equipment will amount to approximately US$ 1.2 billion. Industrial and economic
growth in Hong Kong, China and Macau together with global events such as the
Beijing Olympics 2008, Shanghai Expo 2010, all lead to increased construction of
facilities, such as hotels, shopping centres, and convention and exhibition
centres. The continuing demand for digital video products such as Digital Video
Recorders (DVRs), Network Video Recorders (NVRs) and Internet Protocol (IP)
cameras shows no signs of slowing.


BUSINESS REVIEW

Markets
Hybrid solutions which connect IP and analogue cameras with CCTV Matrix
Controllers and DVRs became mainstream in 2006. Hybrid solutions provide large
installed base analogue cameras with a gateway to transmit video streams from
networks and the Internet. The Company is looking into many different solutions,
including:

  * Video compression technology MPEG-4 and H.264 enables real-time transmission
    of high quality video over a low bandwidth network. We believe that MPEG-4
    is a leading compression standard which will gradually be replaced by H.264
    in the next two years.

  * Intelligent video analysis software that enables the tracking of suspicious
    objects and checks for rule violation by those objects. This is an
    additional feature to the present video management system for bombs,
    unattended objects and people flow monitoring.

  * Digital Encoder and Decoder (CoDec) with built-in video analysis algorithms
    in the Homeland Security field such as intruder detection, loitering
    detection, left behind objects and trip wire will be the new area of
    interest. We believe this is the transformation of analogue to Digital Video
    Systems. Hong Kong Automatic Traffic Control is the first contract for
    UniVision to deploy its digital CoDec for video transmission over fibre
    network using TCP/IP technology. This technology and project reference helps
    to increase our contract hit rate and increases our turnover and margins for
    new projects of a similar nature.

The Board believes that an open platform to integrate various systems, such as
cameras, Matrix, DVRs, Card Access Systems and Fire Alarm Systems, to provide a
total integrated security solution will be the next major development within the
digital security market. We also believe that UniVision will be among the
pioneers of this movement and we hope to expand our sphere of business
accordingly.

Technologies, Solutions and Products
On the solutions side, an ongoing IT development programme is in place to cater
for the needs of the Company's growing client base in the Asia Pacific region.

The Company is currently developing a new digital server series with PC and
embedded base solutions using our own designed integrated circuit microchips
(with video control, video overlay and multiplexer functions), together with an
open platform central monitoring system which is capable of integrating with
various bands of DVRs, Access Control, Matrix and Fire Alarm Systems with high
level integration. These products will be launched in the third quarter of 2007.
We are currently working on H.264 CoDec with built in video analysis algorithms
which we expect to launch in early financial year 2008.

Acquisitions and Investments
The success of our investment in T-Com Tech. Co. Ltd in the first quarter of
financial year 2007 has reinforced the Company's strategy of acquiring interests
in companies with synergistic and/or strategic value. To this end, the Company
is currently assessing a number of companies in related fields with a view to
making further strategic investments.

Contract Wins
During the reporting period, I am pleased to report that the Company was awarded
a number of high profile projects including the CCTV System for the World Trade
Organization Convention, Hong Kong Airport Skyplaza Car Park CCTV System, Museum
of Coastal Defence CCTV System and the Taipo Sewage Plant CCTV System.

Macau Casinos
As well as growing our business by winning public sector mandates our reputation
has grown in the entertainment and leisure industry and several significant
projects were undertaken in Macau. The key projects took place at the Grand View
Casino, Jai-A-Lai Casino, Emperor Casino, Diamente Casino, and the Louvre
Casino. The Board sees the leisure industry becoming an area of substantial
opportunity over the coming years and the strategy put in place to capitalise on
these developments is bearing fruit.

MTR & Maintenance
Our maintenance contracts are particularly important to the business by
providing strong visibility in our revenue and I am delighted that we have
continued to develop this side of the business. In particular our relationship
with the Mass Transit Railway has proved to be significant with a further 3-year
maintenance contract for the CCTV, Public Address and Passenger Information
Display System (PIDS). This was also extended during the period to include the
important Disneyland Line. In August 2005 UniVision entered into a 5-year
maintenance contract with the Tai Po and North District Traffic Control and two
separate 3-year maintenance contracts were entered into with the Hong Kong
Police for Border Control and Stanley Prison's Correctional Service Department
in December 2005 and March 2006 respectively.


PROSPECTS

The Company's performance domestically has been strong with new revenue streams
from both the public and private sector. Our London office is expected to be
operational in the fourth quarter of financial year 2007 and will spearhead our
expansion into the UK and European markets whilst our product and application
development programmes continue to enhance and expand well.

The first few months of the current financial year have been very encouraging.
In view of the strong demand for our camera, DVRs, Optical Transceiver and
Matrix products from our existing customers, and the positive sentiment and
exposure towards the digital surveillance products in general, the Board is
confident of making further significant progress in the current year.

Finally, on behalf of the Board, I would like to thank our customers, suppliers
and shareholders for their continued support of UniVision. I would also like to
acknowledge the hard work of the management and all the staff for their
contribution and dedication to the Company.



MR. STEPHEN KOO
EXECUTIVE CHAIRMAN
26 July 2006


INCOME STATEMENT
For the year ended 31 March 2006

                                       Note                 2006           2005
                                                              £              £ 
                                                                               
Turnover                                               3,886,780      2,645,742
                                                                               
Cost of sales                                         (2,607,317)    (1,767,709)
                                                     ------------   ------------
Gross profit                                           1,279,463        878,033
                                                                               
Other revenue                                            257,611        132,741
Distribution costs                                       (94,133)       (76,570)
Administrative expenses                                 (475,948)      (414,332)
Other operating expenses                                 (59,084)             -
                                                     ------------   ------------
Profit from operations                   3               907,909        519,872
Non-operating expenses                   4              (392,380)             -
Finance costs                            5                (5,522)       (16,879)
                                                     ------------   ------------
Profit before taxation                                   510,007        502,993
                                                                               
Taxation                                 6                     -              -
                                                     ------------   ------------
Profit for the year                                      510,007        502,993
                                                     ============   ============
                                                                               
--------------------------------------------------------------------------------
                                                                               
Earnings per share                                                             
Basic                                    7                 0.18p          0.20p
                                                     ============   ============
Diluted                                  7                 0.18p          0.20p
                                                     ============   ============
--------------------------------------------------------------------------------


BALANCE SHEET
At 31 March 2006

                                                            2006           2005
                                                              £              £ 
                                                                               
ASSETS                                                                         
Non-current assets                                                             
Plant and equipment                                       13,665          9,445
                                                     ------------   ------------
Current assets                                                                 
Inventories                                              192,213        616,704
Due from construction contract customers                 934,195        371,300
Trade receivables                                      1,303,736        737,831
Other receivables                                        898,869        329,085
Cash and cash equivalents                              1,414,313        381,815
                                                     ------------   ------------
                                                       4,743,326      2,436,735
                                                     ------------   ------------
Total assets                                           4,756,991      2,446,180
                                                     ============   ============
                                                                               
EQUITY                                                                         
Capital and reserves                                                           
Share capital                                          1,451,085      1,167,981
Share premium                                          1,278,981              -
Special capital reserve                                  143,439        143,439
Retained earnings                                        644,611        134,604
Exchange differences                                      95,023        (18,449)
                                                     ------------   ------------
Total equity                                           3,613,139      1,427,575
                                                     ============   ============
                                                                               
LIABILITIES                                                                    
Current liabilities                                                            
Due to construction contract customers                   452,536        252,569
Trade payables and accruals                              691,316        766,036
                                                     ------------   ------------
                                                       1,143,852      1,018,605
                                                     ------------   ------------
Total liabilities                                      1,143,852      1,018,605
                                                     ============   ============
Total equity and liabilities                           4,756,991      2,446,180
                                                     ============   ============



STATEMENT OF CHANGES IN EQUITY
For the year ended 31 March 2006

                                                                                Special                                
                                  Share           Share        Retained         capital        Exchange                
                                capital         premium        earnings         reserve     differences           Total
                           -------------   -------------   -------------   -------------   -------------   -------------
                                    £               £               £               £               £               £  
                                                                                                                       
Balance at 1 April 2004(1)   12,742,506               -     (12,618,834)              -           7,223         130,895
                                                                                                                       
Issue of share capital          986,721               -               -               -               -         986,721
                                                                                                                       
Capital reduction           (12,845,324)              -      12,659,055         143,439          42,830               -
                                                                                                                       
Interim dividend paid                 -               -        (161,411)              -               -        (161,411)
                                                                                                                       
Net profit for the year               -               -         502,993               -               -         502,993
                                                                                                                       
Effect of translation                 -               -               -               -         (31,623)        (31,623)
                           -------------   -------------   -------------   -------------   -------------   -------------
Balance at 31 March 2005(1)     883,903               -         381,803         143,439          18,430       1,427,575
                                                                                                                       
Presentational currency                                                                                                
adjustment(2)                   284,078               -        (247,199)              -         (36,879)              -
                           -------------   -------------   -------------   -------------   -------------   -------------
                                                                                                                       
Balance at 31 March 2005 -                                                                                             
restated                      1,167,981               -         134,604         143,439         (18,449)      1,427,575
                                                                                                                       
Issue of shares upon                                                                                                   
listing                         235,015       1,279,985               -               -               -       1,515,000
                                                                                                                       
Issue of shares upon                                                                                                   
placing                          48,089         261,911               -               -               -         310,000
                                                                                                                       
Share issue costs                     -        (262,915)              -               -               -        (262,915)
                                                                                                                       
Net profit for the year               -               -         510,007               -               -         510,007
                                                                                                                       
Effect of translation                 -               -               -               -         113,472         113,472
                           -------------   -------------   -------------   -------------   -------------   -------------
                                                                                                                       
Balance at 31 March 2006      1,451,085       1,278,981         644,611         143,439          95,023       3,613,139
                           =============   =============   =============   =============   =============   =============

(1) As previously reported in the Admission Document dated 9 December 2005
(2) Adjustment to better reflect the impact of currency translation on the
    capital reduction on 20 November 2004

The currency translation from Hong Kong dollars to the presentational currency
of £ Sterling used in these financial statements has no impact on the available
distributable reserves of the Company which at 31 March 2006 were HK$9,520,984
(31 March 2005: HK$2,445,954).



CASH FLOW STATEMENT
For the year ended 31 March 2006

                                                                            2006           2005
                                                                              £              £ 
                                                                                               
CASH FLOWS FROM OPERATING ACTIVITIES                                                           
                                                                                               
Profit before taxation                                                   510,007        502,993
Adjustments for:                                                                               
Depreciation                                                               5,833          5,265
Admission to AIM costs                                                   392,380              -
Reversal of provision for bad debts                                      (13,124)             -
Provision for obsolete inventories                                        59,084              -
Written back on trade payables and accruals                              (77,136)             -
Interest income                                                          (15,929)       (18,930)
Interest expenses                                                              -         11,294
                                                                     ------------   ------------

Operating profit before working capital changes                          861,115        500,622
Decrease in inventories                                                  404,631         16,225
Increase in trade receivables                                           (481,284)      (101,742)
Increase in amounts due from construction contract customers            (520,553)       (72,339)
Decrease in retention receivables                                         24,578         11,878
(Increase)/Decrease in deposits, prepayments and other receivables      (248,595)        67,123
Decrease in amount due from a related company                                  -        122,339
Increase in amounts due to construction contract customers               175,351         82,361
(Decrease)/Increase in trade payables and accruals                       (56,660)       240,243
Decrease in amount due to a related company                                    -       (185,240)
Effect of changes in foreign exchange                                    (36,890)        (4,032)
                                                                     ------------   ------------
Net cash from operations                                                 121,693        677,438
                                                                     ------------   ------------
CASH FLOWS FROM INVESTING ACTIVITIES
                                                                                               
Purchases of plant and equipment                                          (9,207)        (7,152)
Receipts from settlement of short term loan                              176,465              -
Advance of short term loan receivable                                   (360,428)             -
Increase in pledged deposits                                            (122,655)       (33,931)
Interest received                                                         15,929            189
                                                                     ------------   ------------
Net cash used in investing activities                                   (299,896)       (40,894)
                                                                     ------------   ------------
CASH FLOWS FROM FINANCING ACTIVITIES
                                                                                               
Interest paid                                                                  -        (11,294)
Dividend paid                                                                  -       (161,411)
Proceeds from issue of shares                                          1,810,000        986,721
Payment for issue of shares and admission to AIM                        (653,220)             -
Payment of finance lease liabilities                                           -         (2,107)
Payment of bank loan                                                           -     (1,028,385)
Repayment of amount due to immediate holding company                           -       (129,865)
Payment of amount due to ultimate holding company                              -        (31,268)
                                                                     ------------   ------------
Net cash (used in)/from financing activities                           1,156,780       (377,609)
                                                                     ------------   ------------
NET INCREASE IN CASH AND CASH EQUIVALENTS                                978,577        258,935
                                                                                               
EFFECT OF CHANGES IN FOREIGN EXCHANGE                                     53,921         (8,387)
                                                                                               
CASH AND CASH EQUIVALENTS AT BEGINNING OF YEAR                           381,815        131,267
                                                                     ------------   ------------
CASH AND CASH EQUIVALENTS AT END OF YEAR                               1,414,313        381,815
                                                                     ============   ============
ANALYSIS OF THE BALANCES OF CASH AND CASH EQUIVALENTS
                                                                                               
Cash and cash equivalents                                              1,414,313        381,815
                                                                     ============   ============


NOTES TO THE FINANCIAL STATEMENTS
For the year ended 31 March 2006

1. GENERAL INFORMATION

The Company is incorporated in Hong Kong as a limited company. The address of
its registered office is 8/F Lever Tech Centre, 69-71 King Yip Street, Kwun
Tong, Kowloon, Hong Kong.

The Company has its primary listing on the Alternative Investment Market of the
London Stock Exchange ('AIM').

The Company is engaged in the supply, design, installation and maintenance of
closed circuit television and surveillance systems and the sale of security
system related products.


2. BASIS OF PREPARATION OF FINANCIAL STATEMENTS

The financial statements have been prepared under the historical cost
convention. In the current year, the Company has applied all International
Financial Reporting Standards ('IFRSs') (which also include the International
Accounting Standards ('IASs') and Interpretations) issued by the International
Accounting Standards Board and International Financial Reporting Interpretations
Committee relevant to its operations and effective for periods beginning on 1
January 2005. The transition from accounting principles generally accepted in
Hong Kong (HKGAAP) to IFRS has not resulted in material impact on the Company's
accounting policies and has no effect on the amounts reported in the income
statement, balance sheet, cash flow statement and statement of changes in equity
for the current or prior years.

This preliminary statement, which has been agreed with the auditors, was
approved by the Board on 26 July, 2006. It is not the Company's statutory
accounts. The statutory accounts for the year ended 31 March 2005 received an
audit report which was unqualified. The statutory accounts for the year ended 31
March 2006 have not yet been approved, audited or filed.

The preparation of financial statements in conformity with IFRSs requires the
use of certain critical accounting estimates. It also requires management to
exercise its judgement in the process of applying the Company's accounting
policies.

The Company has not applied the new IFRSs in issue at the date of authorisation
of the financial statements but are not yet effective. In addition, the Hong
Kong Companies (Amendment) Ordinance 2005 came into effect on 1 December 2005
and would be first applicable to the Company's financial statements for the
period beginning 1 January 2006. The application of these IFRSs and amendments
are not expected to have material impact on the financial statements of the
Company.


3. PROFIT FROM OPERATIONS

Profit from operations is stated after charging / (crediting) the following:

                                                            2006           2005
                                                              £              £ 
                                                                               
Cost of inventories recognised as expenses             1,457,844      1,056,173
Provision for obsolete inventories                        59,084              -
Auditors' remuneration                                    28,834         10,423
Depreciation
  Leased plant and equipment                                   -          1,232
  Owned plant and equipment                                5,833          4,033
                                                           5,833          5,265
                                                                               
Directors' remuneration                                   89,494         32,450
Net exchange (gains)/losses                              (26,189)         1,088
Reversal of bad debt provisions                          (13,124)             -
Research and development costs                            25,585              -
Operating leases - land and buildings                     28,079         33,618
Staff costs (excluding directors' remuneration)          522,289        464,547
Written back on trade payables and accruals              (77,136)             -
                                                     ============   ============


4. NON-OPERATING EXPENSES
                                                            2006           2005
                                                              £              £ 
                                                                               
Total share issue and admission to AIM costs             668,220              -
                                                     ============   ============
Charged to equity:                                                             
Share placing costs                                       15,500              -
Share issue costs upon admission to AIM                  247,415              -
                                                     ------------   ------------
                                                         262,915              -
Charged to income statement                                                    
Admission to AIM costs                                   392,380              -
Exchange differences                                      12,925              -
                                                     ------------   ------------
Total share issue and admission to AIM costs             668,220              -
                                                     ============   ============

A total of 50,500,000 and 10,333,333 new ordinary shares were issued and have
raised £1,500,000 and £310,000 during the admission to AIM and placing process
respectively.

The total share issue and listing costs amounted to £668,220, in which £15,000
was settled by issuance of new ordinary shares to Insinger de Beaufort in part
satisfaction of their fee for the admission to AIM process. A portion of these
share issue costs that relates to stock market listing have been recognised as
an expense in the year and a portion of these share issue costs that relates to
issuing new shares have been charged to equity.


5. FINANCE COSTS
                                                            2006           2005
                                                              £              £ 
                                                                               
Bank charges                                               5,522          5,427
Bank loan interest                                             -         11,294
Finance leases charges                                         -            158
                                                     ------------   ------------
                                                           5,522         16,879
                                                     ============   ============


6. TAXATION

No provision for Hong Kong profits tax has been made in the financial statements
since the Company has sufficient tax losses brought forward to set off against
current year's assessable profit.

The taxation on the Company's profit before taxation differs from the
theoretical amount that would arise using Hong Kong profits tax rate as follows:

                                                            2006           2005
                                                              £              £ 
                                                                               
Profit before taxation                                   510,007        502,993
                                                     ------------   ------------
Tax at Hong Kong profits tax rate of 17.5%                89,251         88,024
Tax effect of income that is not taxable                                       
in determining taxable profit                             (2,297)             -
Tax effect of expenses that are not                                            
deductible in determining taxable profit                  82,685            185
Tax effect of temporary differences not recognised        (1,126)        (1,303)
Tax effect of utilisation of tax losses not                                    
previously recognised                                   (168,513)       (86,906)
                                                     ------------   ------------
Taxation charge                                                -              -
                                                     ============   ============

At the balance sheet date, the Company has unused tax losses of £6,274,096
(2005: £6,799,368) that are available for offset against future taxable profits
of the Company. No deferred tax asset has been recognised due to the
unpredictability of the future profit streams. Tax losses may be carried forward
indefinitely.

No provision for deferred tax liabilities has been made in the financial
statements as the tax effect of temporary differences is immaterial to the
Company.


7. EARNINGS PER SHARE

The calculation of basic and diluted earnings per share is based on the net
profit attributable to shareholders for the year of £510,007 (2005: £502,993),
and the weighted average of 279,155,799 (2005: 257,931,950) ordinary shares in
issue during the year.

There were no potential dilutive ordinary shares outstanding during the year
(2005: Nil).


8. EVENTS AFTER THE BALANCE SHEET DATE

Subsequent to the balance sheet date, in a press announcement of the Company
dated 17 May 2006, the directors of the Company stated that the Company had
successfully completed the acquisition of 52.25% equity interests in T-Com Tech.
Co. Ltd at a cash consideration of approximately £514,000.

T-Com Tech. Co. Ltd., established in 1998, is a security system integrator and a
turn-key provider of technology-based security solutions for medium and large
commercial enterprises and government agencies in Taiwan. It is also engaged in
the sale of closed circuit television systems, access control systems,
integrated security systems and intelligent transport systems in Taiwan and to
Taiwan's manufacturer in PRC.

                      This information is provided by RNS
            The company news service from the London Stock Exchange
    
FR RFMBTMMJTBLF