09:56 TONGDA GROUP<00698> - Announcement (2) (b) all approvals, consents, authorization and licences, if any, in relation to the transactions contemplated under the Agreement having been obtained from the relevant PRC authorities and particulars of changes having been registered with the relevant Administrative Bureau of Industry and Commerce. The Agreement will lapse in the event that the above conditions are not fulfilled on or before 19 January 2006 or any subsequent date as agreed. 5. Completion Date Completion of the Disposal shall take place on or before 19 January 2006 or any subsequent date as agreed by both parties. (II) TONG DA METALS Tong Da Metals, located at Lunhou Industrial Zone, Shishi City, Fujian, the PRC, is engaged in the manufacture and sale of ironware parts, specializing in molding and producing all kinds of metal shells of domestic electrical appliances, metal framework pieces and metal heat-dispelling pieces. Based on the Accounts, the net asset value of Tong Da Metals is approximately RMB 11 million (equivalent to approximately HK$10.38 million) as at 31 December 2004. The net profits before and after taxation but before extraordinary items were approximately RMB 2.32 million (equivalent to approximately HK$2.19 million) and RMB 1.48 million (equivalent to approximately HK$1.40 million) respectively for the year ended 31 December 2004 and about RMB 1.68 million (equivalent to approximately HK$1.58 million) and RMB 1.24 million (equivalent to approximately HK$1.17 million) respectively for the year ended 31 December 2003. Following the Disposal, the Group will no longer hold any equity interests in Tong Da Metals. (III) BASIS OF VALUATION The consideration of HK$42,984,645 for the Sale Loan represents the face value of the Shareholder's Loan due from Tong Da Metals to the Vendor as at the date of the Agreement. The consideration of HK$12 million for the Sale Capital represents: (i) a historical price/earnings ratio of approximately 8.59 times, being the consideration of the Sale Capital of HK$12 million divided by the net profit after taxation but before extraordinary items of Tong Da Metals for the year ended 31 December 2004 of approximately RMB 1.48 million (equivalent to HK$1.40 million) as per the Accounts; and (ii) approximately 15.64% premium over the net assets value of Tong Da Metals as at 31 December 2004 of approximately RMB 11 million (equivalent to approximately HK$10.38 million) as per the Accounts. The consideration of the Sale Capital and the Sale Loan under the Agreement has been arrived at after arm's-length negotiations between the Vendor and Purchaser. The Directors including the independent non-executive Directors considered that the terms of the Agreement are fair and reasonable, in the interests of the Company and the Shareholders as a whole and on normal commercial terms. (IV) REASONS FOR THE DISPOSAL AND USE OF PROCEEDS The Group currently has a production plant in Shenzhen (the "Shenzhen factory") facilitating the similar production function of the production plant owned by Tong Da Metals in Shishi City, Fujian, the PRC. The Shenzhen factory has greater production capacity and more advanced machinery than Tong Da Metals currently procures.