|
Company is the leading provider of CA (Conditional Access) systems to the PRC’s (People Republic of China) rapidly growing digital television market. Its CA systems, which consist of smart cards, head-end software for television network operators and terminal-end software for set-top box manufacturers, enable digital television network operators in the PRC to control the distribution of content and value-added services to their subscribers and block unauthorized access to their networks. In addition, Company license its set-top box design to set-top box manufacturers and sell advanced digital television application software, such as electronic program guides and subscriber management systems, to digital television network operators.
Industry
To know more about CA Systems market in China Click here...
Revenue
Company derive revenues from the following two sources:
Products :- Sales of smart cards and other products to digital television network operators.
Services :- Company provides CA system related software and services like software for CA systems, subscribers management systems and electronic program guides, licensing of set-top box design to set-top box manufacturers etc.
Competition
The market for digital television CA systems and software applications is intensely competitive. Competition is there from international as well as domestic companies.
-
International competitors in the CA systems business are Conax AS, Irdeto Access BV, Kudelski SA, and NDS Group. These companies have longer operating histories and substantially greater financial, technical and other resources than company.
-
Main domestic competitors are Compunicate Technologies Inc., DVN Holdings Ltd., and Sumavision Technologies Co., Ltd., all of which are non-state-owned companies operating mainly in the China.
Customers/industries served
Company's main customers includes
-
PRC television network operators, including cable, satellite and terrestrial television network operators
-
Enterprises that maintain private cable television networks within their facilities.
Offer & Objects of issue
For Offer & Objects of issue Click here......
Financials ($ in thousand)
Company's financial year ends on December 31.
|
Consolidated Statements of Operations Data
|
|
|
Years ended December 31,
|
Six months ended June 30,
|
| 2005 |
2006 |
%ch |
2006 |
2007 |
%ch |
|
Net revenues
|
13,086 |
30,370 |
132.08% |
10,352 |
21,552 |
108.19% |
|
Cost of revenues
|
3,903 |
6,585 |
68.72% |
2,075 |
3,899 |
87.90% |
|
Gross profit
|
9,183 |
23,785 |
159.01% |
8,277 |
17,653 |
113.28% |
|
Operating expenses
|
-3,830 |
-5,296 |
38.28% |
-2,079 |
-4,419 |
112.55% |
|
Income/(loss) from operations
|
5,353 |
18,489 |
245.40% |
6,198 |
13,234 |
113.52% |
|
Interest income
|
117 |
278 |
|
134 |
122 |
|
|
Recognition of the change in the fair value of the warrant
|
-18 |
-5,406 |
|
-2,703 |
— |
|
|
Income/(loss) before income taxes
|
5,452 |
13,361 |
|
3,629 |
13,356 |
|
|
Income tax
|
66 |
59 |
|
16 |
-1,193 |
|
|
Net income/(loss) before minority interest
|
5,518 |
13,420 |
|
3,645 |
12,163 |
|
|
Minority interest
|
975 |
430 |
|
232 |
— |
|
|
Net income/(loss)
|
4,543 |
12,990 |
185.93% |
3,413 |
12,163 |
256.37% |
Company is showing very healthy revenue and profit growth in recent past. Its revenues and operating income has rise by over 110% in H1 FY 2007 as compare to same period last year.
Company's balance sheet is health
Cash flow is sufficient to meet current needs, further ones this offer got through the cash position will become extremely strong
Valuation/Offer value ($ In million)
At offer price of $12 per share company shares are available at PE nearly 28 (annualizing First half FY 2007)
| H1FY 2007 profit |
Annualized |
EPS* |
PE** |
| 12.16 |
12.16*2 = 24.32 |
.44 |
28 |
| *Total shares |
55,496,932
|
| Valuation |
$666 million
|
| **Share Price |
$12
|
Company/Industry expectations
(these are just assumptions and company can perform differently)
-
Expect industry to grow at 80-90% year on year for next couple of years and 40-50% for next two years and 25-30% thereafter.
-
Company is expected grow in tandem with industry.
-
Due to rising competition margins can see downtrend.
Negatives
-
Competition is expected to rise. Company currently enjoy high market share of nearly 45% which is difficult to maintain due to rising competition.
-
Highly regulated industry any adverse policy change by Govt. will effect industry/company adversely.
-
Any introduction of alternative and better technology will effect company adversely.
-
N-T Digital TV** may be deemed not to be in full compliance with certain legal regulatory requirements relating to the production and sale of encryption products. The relevant Chinese government authorities could require N-T Digital TV to cease such activities and impose administrative penalties including fines, which could have a material adverse effect on company's business.
-
Not yet obtained an encryption product sales license :- The Chinese encryption authority recently introduced regulations that require users to use only encryption products that are certified by the encryption authority and purchased from vendors who hold an encryption product sales license. Company have commenced the process of applying for but not yet obtained an encryption product sales license.
-
Company CA systems have not been certified by the encryption authority :- Company's CA systems have not been certified by the encryption authority because company have not adopted the government-designated algorithms for its CA systems. King & Wood, company's Chinese counsel, has advised that because the encryption authority has allowed a transition period, of a duration yet to be determined at the sole discretion of the encryption authority, for company to adopt the government-designated algorithms.
Positives
-
Exceptional industry growth :- Chinese television network operators are in the early stages of switching from analog to digital transmissions, and the Chinese government has set a target of 2015 for operators nationwide to complete the digital transition. This gives Hugh growth opportunity for CA Systems providers in China.
-
Leading position :- Company currently enjoy high market share of nearly 44% and due to its leadership position company is expected to biggest beneficiary of exceptional industry growth.
-
Countrywide coverage :- Company As of June 30, 2007, company had installed CA systems at 130 digital television network operators in 26 of the 32 provinces, this kind of reach can prove very useful for future growth due to geographical spread of country.
-
Strong relationships :- Company holds strong relationships with local cable television markets across the China. Company also hole extensive relationships with set-top box manufacturers and players in the cable television industry.
-
Company already provides set-top box design services and it will help company to manufacture their own set-top box if needed.
-
All proceeds received by this offering will be utilized by company.
**Company is a Cayman Islands holding company and conduct substantially all of its business through Super TV, its operating subsidiary in the China, and through N-T Digital TV, a Chinese company that it control through contractual arrangements. Company own 100% of the equity interest of CDTV BVI, a British Virgin Islands holding company that, in turn, directly owns 100% of the equity interest of Super TV.
This article reflects personal view of the author about the company and one must read offer prospectus and consult its financial adviser before making any investment decision

|