Source: http://emops.tse.com.tw/server-java/t05st23a_e?TYPEK=sii&step=current&co_id=6225
Date: August 12th, 2005 - Exchange Rate: U$S 1,00 = NT$ 31,980
Download PDF File 28Kb  
      Financial Forecast ? Balance Sheet        

Provided by: AIPTEK International Inc.
1 time of Forecast, 2004
Unit?NT$ thousand
Accounting Title Amount %
        Assets    
        Current Assets    
          Cash and Cash Equivalents 501,446.00 9.50
          Accounts Receivable 2,360,515.00 44.75
          Other Receivables 60,000.00 1.13
          Inventories 584,856.00 11.08
          Other Prepayments 92,000.00 1.74
          Other Current Assets 20,197.00 0.38
              Current Assets 3,619,014.00 68.61
        Funds and Long-Term Investments    
          Long ¡VTerm Investments in Stocks 1,005,389.00 19.06
              Long ¡V Term Investments 1,005,389.00 19.06
        Funds and Long-Term Investments 1,005,389.00 19.06
        Fixed Assets    
          Cost    
            Buildings and Structures 520,000.00 9.85
            Machinery and Equipment 40,000.00 0.75
            Molding Equipment 61,000.00 1.15
            Transportation Equipment 640.00 0.01
            Office Equipment 60,000.00 1.13
            Leasehold Improvements 0.00 0.00
            Other Facilities 21,000.00 0.39
            Fixed Assets Cost 702,640.00 13.32
            Accumulated Depreciation -86,086.00 -1.63
            construction in process and prepayment for equipments 10,000.00 0.18
              Fixed Assets (Net) 626,554.00 11.87
        Intangible Assets    
        Other Assets    
          Guarantee Deposits Paid 1,238.00 0.02
          Deferred Charges 22,179.00 0.42
              Other Assets 23,417.00 0.44
        Assets 5,274,374.00 100.00
            
        Liabilities and Stockholders' Equity    
        Current Liabilities    
          Short-Term Borrowings 0.00 0.00
          Accounts Payable 980,214.00 18.58
          Income Tax Payable 3,766.00 0.07
          Accrued Expenses 142,318.00 2.69
          Other Payables 60,000.00 1.13
          Advance Receipts 24,000.00 0.45
          Long-Term Liabilities ¡V Current Portion 338,146.00 6.41
          Other Current Liabilities 800.00 0.01
              Current Liabilities 1,549,244.00 29.37
        Long-Term Liabilities    
          Bonds Payable 852,834.00 16.16
          Long-Term Borrowings 433,858.00 8.22
              noncurrent interest-bearing liabilities 1,286,692.00 24.39
        Reserves    
        Other Liabilities    
          Pension Reserve / Accrued Pension Liability 25,656.00 0.48
          Guarantee Deposits Received 2,547.00 0.04
          Deferred Income Tax 16,774.00 0.31
          Other Liabilities ¡V Other 63,261.00 1.19
              Other Liabilities 108,238.00 2.05
          Liabilities 2,944,174.00 55.82
            
        Stockholders' Equity    
          Common Stock 1,736,970.00 32.93
        Capital Surplus    
          Capital Surplus 344,617.00 6.53
        Retained Earnings    
          Legal Reserve 142,096.00 2.69
          Unappropriated Retained Earnings 108,048.00 2.04
          Retained Earnings 250,144.00 4.74
        Cumulative Translation Adjustments -1,531.00 -0.02
           -1,531.00 -0.02
          Stockholders¡¥ Equity 2,330,200.00 44.17