SEMICON TOOLS INC /NV/
10QSB, 1996-09-12
METALWORKG MACHINERY & EQUIPMENT
Previous: APPLIED RESEARCH CORP, 10-K, 1996-09-12
Next: WATTS INDUSTRIES INC, DEF 14A, 1996-09-12



September 6, 1996


VIA EDGAR

U. S. Securities and Exchange Commission
450 Fifth Street, NW
Washington, D.C. 10549

Re:  Semicon Tools Inc.
         Form 10-QSB
         File No. 0-28698

Dear Sirs:

On behalf of Semicon Tools Inc. (the "Company"),  I hereby submit for electronic
filing, pursuant to Rule 101 of Regulation S-T under the Securities Act of 1933,
as amended, the following document:

1.       Form 10-QSB for the fiscal quarter ended July 31, 1996.





Please do not hesitate to call me if I can be of any assistance.


Very truly yours,



Mark Gasarch

MG:mg
Enc.




<PAGE>






                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549




                                   FORM 10-QSB

              (X)     Quarterly Report Pursuant to Section 13 or 15(d)
                        of the Securities Exchange Act of 1934

                      For the quarterly period ended      July 31, 1996

                                       or

              ( )     Transition Report Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1939

                      For the transition period from              to


Commission File Number: 0-28698




                               SEMICON TOOLS, INC.
              (Exact name of small business issuer as specified in its charter)




          Nevada                                77-0082545
(State or other jurisdiction of            (I.R.S. Employer
incorporation or organization)             Identification Number)


                 111 Business Park Drive, Armonk, New York 10504

                    (Address of principal executive offices)


Issuer's telephone number, including area code:         (914) 636-4325
                                                      -----------------


Check  whether the issuer (1) filed all reports  required to be filed by Section
13 or 15(d) of the  Exchange  Act during the past 12 months (or for such shorter
period that the Registrant was required to file such reports),  and (2) has been
subject to such filing requirements for the past 90 days.

                                                  Yes X   No


Indicate the number of Shares  outstanding  of each of the  Issuer's  classes of
common stock, as of the latest practicable date.


            Class                                Outstanding at July 31, 1996

Common Stock, par value $.001
 per share                                               8,242,500




<PAGE>











                                      INDEX


Part I.   Financial Information


   Item 1.  Condensed consolidated financial statements:

         Balance sheet as of July 31, 1996                                 F-2

         Consolidated statement of operations for six and three
           months ended July 31, 1996                                      F-3

         Consolidated statement of cash flows for six and three
           months ended July 31, 1996                                      F-4

         Consolidated statement of shareholders' equity as
           of July 31, 1996                                                F-5


         Notes to condensed consolidated financial statements       F-6 - F-12


   Item 2.  Management's discussion and analysis of
                 financial condition



Part II.  Other information


   Signatures







<PAGE>



                      SEMICON TOOLS, INC. AND SUBSIDIARIES

                      CONDENSED CONSOLIDATED BALANCE SHEET

                                  JULY 31, 1996

                                   (UNAUDITED)




                                     ASSETS

Current assets:
  Cash                                                             $  128,824
  Notes receivable affiliate KBR (Malaysia) (Note 4)                   63,000
  Accounts receivable, less allowance
   for doubtful accounts of $6,000                                    182,409
  Inventory                                                           284,216
  Due from officers                                                     6,620
  Prepaid expenses and other assets                                    41,777
                                                                    ----------

    Total current assets                                              706,846

Property and equipment (Note 3)                                       245,194
                                                                    ----------

Other assets:
  Investment in foreign subsidiary (Note 4)                           219,196
  Goodwill, net of amortization                                       103,916
  Other assets                                                         10,191
                                                                    ----------
                                                                      333,303
                                                                      -------

                                                                   $1,285,343
                                                                   ==========



                      LIABILITIES AND SHAREHOLDERS' EQUITY

Current liabilities:
  Current portion of long-term debt (Note 8)                       $   38,551
  Notes payable, shareholders (Note 9)                                 90,313
  Accounts payable                                                     75,348
  Accrued expenses                                                      5,913
  Accrued interest                                                    172,584
  Payroll taxes payable                                                 1,493
                                                                     ----------

    Total current liabilities                                         384,202

Long term debt, net of current portion (Note 8)                       170,000
                                                                     ----------

Commitments and contingencies (Note 6)

Shareholders' equity
  Common stock par value $.001; 100,000,000
   shares authorized 8,242,500 shares issued and
   outstanding (Note 7)                                                 8,243
  Additional paid in capital                                        2,567,397
  Retained earnings (deficit)                                     ( 1,844,499)
                                                                    ----------
                                                                      731,141
                                                                      -------

                                                                   $1,285,343
                                                                   ==========




   See  notes  to  condensed   consolidated  financial statements.
                                                                          F-2


<PAGE>



                      SEMICON TOOLS, INC. AND SUBSIDIARIES

                CONDENSED CONSOLIDATED STATEMENT OF INCOME (LOSS)

                SIX AND THREE MONTHS ENDED JULY 31, 1996 AND 1995

                                    (AUDITED)







                                Six months ended             Three months ended
                                    July 31                           July 31
                             1996         1995             1996         1995
                                       (Restated                     (Restated
                                         Note 14)                     Note 14)
                         ---------     -----------       ----------  ----------

Net sales               $ 747,002     $  536,475         $ 370,535  $ 288,536

Cost of sales             209,802        134,867           106,225     70,697
                        ---------      ----------        ----------  ----------

Gross profit              537,200        401,608           264,310    217,839

Selling, general and
 administrative expenses  442,945        495,995           231,541    272,317
                         ---------      ----------      ----------   ----------

Income (loss)
 from operations           94,255      (  94,387)          32,769   (  54,478)
                         ---------      ----------      ----------  ----------

Other income (expenses):
  Rental income                             3,500                    (    350)
  Interest expense     (   17,902)      (  23,473)       (  6,711    ( 10,783)
                         ---------      ----------      ----------  ----------
                       (   17,902)      (  19,973)       (  6,711)   ( 11,133)
                         ---------      ----------      ----------   ----------

Income (loss) before
 income taxes              76,353       ( 114,360)         26,058    ( 65,611)
                         ---------      ----------      ----------  ----------

Income tax expense (benefit)
   (Note 10)
  Current                  22,905                           6,253
  Deferred             (   22,905)                    (     6,253)
                         ---------       ----------      ----------    --------


Net income (loss)       $  76,353      ($  114,360)    $   26,058 ($   65,611)
                         =========       ==========      =========   ==========

Income (loss) per
 common share           $    0.01      ($     0.03)    $     0.00    ($   0.02)
                         =========      ===========     ==========   ==========

Weighted average number
 of common shares
 outstanding (Note 13)   7,685,749       3,725,500     11,497,388    3,687,055
                         =========      ===========    ==========    =========












  See  notes  to  condensed   consolidated  financial statements
                                                                             F-3


<PAGE>



                      SEMICON TOOLS, INC. AND SUBSIDIARIES

                 CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOW

                     SIX MONTHS ENDED JULY 31, 1996 AND 1995

                                   (UNAUDITED)


                                                         1996           1995
                                                                       (Restated
                                                                        Note 14)
Cash flows from operating activities:
  Net income (loss)                                   $ 76,353       ($114,360)
Adjustments to reconcile net income to
 cash provided from operating activities:
  Depreciation and amortization                          6,750          13,251
  Compensatory stock issued                              7,500          43,650

Change in operating assets and liabilities:
  Increase in accounts receivable                    (  10,932)      (  31,778)
  Increase in inventories                            (  23,723)      (  11,466)
  (Increase) decrease in prepaid expenses
   and other current assets                          (  41,147)        153,742
  (Decrease) increase in accounts payable
   accrued expenses and payroll taxes payable        ( 151,801)          3,179
                                                      --------         --------

      Net cash used in operating expenses            ( 137,000)         56,218
                                                      --------         --------

Investing activities, use of cash,
 increase in other assets                           (     550)
                                                      --------

Financing activities:
  Source of cash:
    Proceeds from sale of stock                       268,125


  Use of cash:
    Decrease in notes payable                                        (  10,186)
    Decrease in notes payable, shareholders'        (  17,487)       (  11,099)
    Payment of long term debt                       (  23,130)       (  14,139)
                                                     --------          --------

      Net cash provided from financing activities     227,508        (  35,424)
                                                     --------          --------

Net increase in cash                                  89,958            20,794

Cash, beginning of year                               38,866               891
                                                     --------          --------

Cash, end of year                                   $128,824          $ 21,685
                                                    ========          ========
 Supplemental  disclosures of cash flow  information:  Cash paid during the year
  for:

    Interest                                        $  2,320          $  4,254
                                                    ========          ========
    Income taxes
                                                    ========          ========


Supplemental schedule of non-cash investing and financing activities:
  Issuance of common stock for purchase of
   subsidiary (Note 12)                             $274,338
  Issuance of common stock for conversion of debt,
   agreements, services and payment of interest        7,500           43,650
                                                     --------         --------
                                                    $281,838         $ 43,650
                                                    ========          ========





   See  notes  to  condensed  consolidated  financial statements.
                                                                          F-4


<PAGE>



                      SEMICON TOOLS, INC. AND SUBSIDIARIES

            CONDENSED CONSOLIDATED STATEMENT OF SHAREHOLDERS' EQUITY

                         SIX MONTHS ENDED JULY 31, 1996
                                   (UNAUDITED)

                                                                           Total
                                             Additional     Retained    Share-
                                   Common      paid in      earnings   holders'
                         Shares     Stock      capital     (deficit)    Equity
Balance at
 Jan. 31, 1994         2,520,000   $2,520    $1,362,855  ($1,323,782) $ 41,593

Stock issued for
 services                  5,000        5         2,497                  2,502

Stock issued for
 settlement agreement     50,000       50        24,950                 25,000

Sale of stock            350,000      350        99,650                100,000

Stock issued for
 services                760,000      760       379,240                380,000

Net loss for the year
 ended Jan. 31, 1995                                      ( 267,231) ( 267,231)
                        ---------   ------   ----------   ----------  --------

Balance at
 Jan. 31, 1995          3,685,000    3,685    1,869,192 ( 1,591,013)   281,864

Stock issued for
 settlement of
 accounts payable         600,000      600       73,050                 73,650

Stock issued for
 consulting services      150,000      150        9,900                 10,050

Shares issued for
 exchange of loans        670,000      670       39,330                 40,000

Sale of stock              62,500       63       23,375                 23,438

Net loss for the year
 ended Jan. 31, 1996                                     (  329,839) ( 329,839)
                         ---------    ------   ---------- ----------  --------

Balance at
 Jan. 31, 1996           5,167,500  $ 5,168   $2,014,847 ($1,920,852) $ 99,163

Issuance of stock on
 exercise of stock
 options (Note 6)        2,550,000    2,550      237,450               240,000

Sale of stock (Note 7)      75,000       75       28,050                28,125

Issuance of stock for
 consulting services
 (Note 7)                  150,000      150        7,350                 7,500

Issuance of stock
 regarding acquisition
 of subsidiary
 (Notes 2, 7 and 12)       300,000      300      279,700               280,000

Net income for the
 six months ended
 July 31, 1996                                                76,353    76,353
                         ---------    ------   ----------  ----------  --------

Balance at
 July 31, 1996           8,242,500    $8,243   $2,567,397 ($1,844,499 $731,141
                         =========    ======   ==========  ========== ========



        See  notes  to  condensed   consolidated  financial statements.
                                                                          F-5


<PAGE>



                      SEMICON TOOLS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS







     1. The accompanying  unaudited  financial  statements have been prepared in
accordance with generally accepted  accounting  principles for interim financial
information and with the instructions to Form 10-QSB.  Accordingly,  they do not
include all of the  information  and  footnotes  required by generally  accepted
accounting  principles  for  complete  financial  statements.  In the opinion of
management,  all adjustments  considered  necessary for a fair presentation have
been  included.  The  results  of  operations  for the six  months  ended is not
necessarily  indicative  of the  results to be expected  for the full year.  For
further  information,   refer  to  the  consolidated  financial  statements  and
footnotes  thereto  included in the  Company's  annual report for the year ended
January 31, 1996 included in its Annual Report filed on Form 10-KSB.


2.  Organization of the Company:

      Semicon Tools, Inc. (the "Company"), a Nevada corporation, is primarily in
        the business of selling small precision disposable diamond tools used to
        manufacture electronic components and devices.

      One of the Company's wholly-owned subsidiaries,  East Coast Sales Company,
        Inc.  ("ECS")  is  a  Connecticut   corporation  which  distributes  and
        fabricates   technical  ceramic  products  and  distributes  clean  room
        supplies  and tools.  This  Company,  which was  acquired on January 26,
        1990,  was accounted for in a manner similar to the pooling of interests
        method of accounting.  The total cost of the acquisition,  $309,000, was
        paid for by the issuance of a $300,000 note, bearing interest at 10% per
        annum,  and the issuance of 9,000,000  shares of the Company's $.001 par
        value common stock.

      OnJune 22, 1996, the Company  purchased the assets of DTI Technology,  SDN
        BHD (DTI).  DTI's product line is similar to that of Semicon Tools, Inc.
        The  total  cost  of the  acquisition,  $280,000,  was  paid  for by the
        issuance of 300,000 shares of the Company's $.001 par value common stock
        with a negotiated fair value of $.93 per share.


3.  Property and equipment:

    Major classifications of property and equipment are as follows:

                 Manufacturing equipment                           $193,923
                 Other equipment and technology                     451,665
                 Office equipment                                    20,535
                                                                   --------
                                                                         666,123
                 Less accumulated depreciation                      420,929
                                                                    -------

                                                                        $245,194
                                                                    ========









                                                                             F-6


<PAGE>



                      SEMICON TOOLS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS



4.  Investment in foreign affiliate:

     As of January 31, 1996, the Company had a 9 1/4% interest in KBR (Malaysia)
SDN. BHD., a foreign affiliate, which manufactures products sold by the Company.
This  investment is recorded  under the equity  method of  accounting  since the
Company  exercises  significant  influence  over  its  operating  and  financial
activities.  During the six months ended July 31, 1996, this affiliate relocated
its  manufacturing  facilities and  operations  were minimal,  accordingly,  the
Company has not recorded any equity in operations for the year.


     During the year ended  January 31,  1993,  the Company  sold  non-exclusive
rights to certain  processing and  manufacturing  technology to this  affiliate.
This sale included  processing  technology and patent rights for the manufacture
of hub and hubless diamond dicing blades.  The value assigned to this technology
was $200,000 for which payment was received in the form of 500,000 shares of the
affiliate's common stock.

     In addition to the sale of technology,  the Company also sold machinery and
equipment, reflected in the books of the Company at a net book value of $17,367,
to this affiliate, for aggregate proceeds of $68,463.

5.  Common stock options:

     On March 6, 1996 the Company  entered into an  investment  agreement  for a
three year term.  The  consultant  shall assist  management  in  broadening  the
Company's exposure to the financial  community and securing necessary funding to
meet its needs according to the terms of the agreement.  The consultant shall be
compensated  by having the option to purchase up to 6,000,000  of the  Company's
common shares at prices varying from $.10 to $1.75 during the period  commencing
on March 6, 1996 and ending September 30, 1996.  Either party may terminate this
agreement upon notice to the other.  As of July 31, 1996,  2,550,000  shares had
been issued for $240,000.


6.  Commitments and contingencies:

     The Company is currently  obligated  under a lease agreement for office and
manufacturing  facilities.  This lease, which expires on May 31, 1998,  requires
the following future minimum rental payments:

                           July 31, 1997                 $40,010
                           July 31, 1998                  34,925
                                                         -------
                                                         $74,935
                                                         =======

     Rent  expense for the six months  ended July 31, 1996 and 1995  amounted to
$19,282 and $18,750, respectively.

     The Company also leases three  vehicles under  operating  leases with terms
expiring  through 1998.  Total lease expense was $7,938 for the six months ended
July 31, 1996 and 1995.

      Future minimum rentals are as follows:

                           1996                         $11,907
                           1997                           5,762
                                                         -------
                                                        $17,669
                                                        =======



                                                                             F-7


<PAGE>



                      SEMICON TOOLS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS








6.  Commitments and contingencies (continued):

     On  December  1,  1995,  the  Company  signed a letter of intent  with Ling
Dynamic SDN BHN and Cable-Vision  Technologies (M) SDN BHN. Semicon Tools,  Inc.
is to exchange 5,000,000 of its common stock for 100% ownership in Ling Dynamic.
For a 100%  ownership in  Cable-Vision  Technologies,  Semicon  intends to issue
3,000,000 of its common shares and also remit $2,500,000.  This letter of intent
is not a binding agreement.  Management feels at this time that the consummation
of either letter of intent is not probable.

     The Company has entered into written sales  agreements  with two employees.
The  agreements  are on a year  to year  basis  and  call  for  the  payment  of
commissions, varying from 1 to 4 percent, on the sale of selected products.


     On April 8,  1996,  the  Company  reached a  settlement  with  their  prior
accountants  of fees due from the  Company.  The  agreement  calls  for  monthly
installments of $4,000  commencing April 1, 1996 and ending on September 1, 1996
for a total $24,000.  The balance reflected at January 31, 1996 on the Company's
accounts  payable was $28,068.  The books at July 31, 1996 have been adjusted to
reflect this settlement.


7.    Common stock:

     During the six months ended July 31, 1996, the Company issued shares of its
common shares in non-cash transactions as follows:


                              Number
                                of        Total
 Date      Issuee             shares      Value   Reason for issuance

03/05/96  Richard Staper     100,000   $  5,000   Consulting services

03/05/96  Richard Korlinchak  50,000      2,500   Consulting services

06/22/96  Lee Beng Wang      100,000     93,000   Acquisition of DTI Technology

06/22/96  LS Technology       50,000     47,000   Acquisition of DTI Technology

06/22/96  Eugene Pian        150,000    140,000   Acquisition of DTI Technology
                             -------   --------

                             450,000   $287,500
                             =======   ========


       The Company  sold  2,625,000  common  shares  during the six month period
         ended July 31, 1996 for $268,125.









                                                                             F-8


<PAGE>



                      SEMICON TOOLS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS








8.      Long-term debt:
                                                 Long-term   Current
                                          Rate    Portion    Portion   Maturity


         Note payable, Citibank     (a)     10%              $38,551      1998

         Note payable, shareholders (b) 13.5%-15% $170,000                1998
                                                  --------   -------
                                                  $170,000   $38,551


     (a) Note payable to Citibank is payable in monthly  installments  of $3,855
including interest.  The note is collateralized by all assets of the Company and
guaranteed by its principle shareholder. As of July 31, 1996, the Company was in
default of certain  financial  covenants as required  under its loan  agreements
with the bank. The lender has waived  compliance with these ratios for the above
mentioned period.


        (b)       Notes payable to two  shareholders in the aggregate  amount of
                  $170,000.  These notes are  subordinate  to the borrowing from
                  Citibank and will become due when the bank is paid in full.


        The maturities of these loans are as follows:


                            July 31, 1997                        $ 38,551
                            July 31, 1998                         170,000
                                                                  --------

                                                                        $208,551
                                                                  ========


9.      Notes payable, shareholders:

        Notes payable consist of the following past due  obligations.  The terms
         of these notes have not been extended and are payable on demand:

         Notes payable to shareholders  were payable in monthly  installments of
           $2,326,  including interest at 14%. The note matured in July 1994 and
           amounted to $87,313.

     Demand note payable to shareholder  carries interest at 10% and amounted to
         $3,000.

        Shareholders have not demanded payment in the current year.









                                                                             F-9


<PAGE>



                      SEMICON TOOLS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS






10.     Income taxes:

        As of July 31, 1996 the Company had net  operating  loss  carryovers  of
         approximately $1,900,000 expiring in various years through 2008.

        Effective  February 1, 1993, the Company adopted  Statement of Financial
         Accounting  Standards No. 109, "Accounting for Income Taxes" ("SFAS No.
         109"),  the  cumulative  effect  of  which  was  not  material  to  the
         consolidated  financial  statements  and  is  therefore  not  presented
         separately.  Under  the  asset and  liability  method of SFAS No.  109,
         deferred tax assets and  liabilities  are recognized for the future tax
         consequences  attributable  to the  differences  between the  financial
         statement carrying amounts of existing assets and liabilities and their
         respective tax bases and operating  loss and tax credit  carryforwards.
         Deferred  tax assets and  liabilities  are measured  using  enacted tax
         rates  expected  to apply to taxable  income in the year in which those
         temporary  differences  are expected to be recovered or settled.  Under
         SFAS No. 109,  the effect on deferred tax assets and  liabilities  of a
         change in tax rates is recognized in income in the period that includes
         the enactment date; this effect was immaterial during the period ending
         July 31, 1996 and 1995.  The  deferred  tax asset less the deferred tax
         liabilities has been reduced by a valuation  allowance equal to the net
         tax benefit from the net operating loss carryovers.


        Provision for income taxes:

                                                      1996                1995
                                                      ----                ----

                  Current                          $ 22,905            $      0
                  Deferred                        (  22,905)
                                                  -----------          --------
                  Total                            $      0            $      0
                                                   ==========          ========





        The component of deferred income tax expense (benefit) is as follows:


                  Tax benefit of net operating
                    loss carryfoward               ($ 22,905)         $      0
                                                    ========           ========


        The components of deferred tax assets and liabilities is as follows:

                  Deferred tax asset:

                    Net operating loss carryfoward  $570,000           $592,905
                                                    --------           --------

                     Total deferred tax asset        570,000            592,905

                    Valuation allowance            ( 570,000)         ( 592,905)
                                                    --------           --------

                                                    $      0           $      0
                                                    ========           ========






                                                                            F-10


<PAGE>



                      SEMICON TOOLS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS




11.     Consulting agreements:

     As of  December  30,  1994,  the  Company  entered  into an  agreement  for
consulting  services to advise and assist it in its ongoing  business,  investor
and financial public relations.  Such services are to include,  as necessary and
as authorized by the client, the preparation of a business plan, the development
of new business, press relations, releases and conferences,  distribution of the
Company's  financial  reports  and the making of both  individual  and  business
contracts.  The agreement is for a one year term with the  consultant to receive
compensation of $380,000 in the form of 760,000 shares of common stocks,  valued
at $.50 per share.  The agreement may be terminated by either party by notice or
if either  party  has  failed to comply  with any of the  terms,  conditions  or
provisions of the agreement. As of July 31, 1996, the agreement was no longer in
force.

     The Company also entered into an investment  banking  consultant  agreement
effective  December 31, 1994 for a period of thirty-six  months.  The consultant
shall advise the Company on capital  structure,  make introductions to financial
institutions  and provide advice of financing  strategies and special  projects.
The consultant shall be compensated on a per introduction basis using the Lehman
formula (5-4-3-2-1). As of July 31, 1996 no renumeration had been paid, nor were
any amounts owed to this consultant.


12.     Acquisition of subsidiary:

     On  June  22,  1996,  the  Company  acquired  100%  of  the  assets  of DTI
Technology, SDN, BHD for a total cost of $280,000. The Company issued 300,000 of
its common shares to the shareholders of DTI Technology.  The condensed  balance
sheet of DTI Technology, SDN BHD at June 22, 1996 was as follows:


                                  BALANCE SHEET

                                     ASSETS

                 Current assets                                $138,826
                 Property and equipment                         180,681
                                                                -------

                    Total assets                               $319,507
                                                               ========


                      LIABILITIES AND SHAREHOLDERS" EQUITY


                 Current liabilities                          $ 32,892
                 Shareholders' equity                          286,615
                                                               -------

                  Total liabilities and shareholders' equity  $319,507
                                                              ========


     The assets and  liabilities  of DTI have been included in the  consolidated
balance sheet at July 31, 1996. The results of operations for DTI for the period
June 22, 1996 to July 31, 1996 were  insignificant and had no material effect on
the consolidated income statement for the six months ended July 31, 1996.


                                                                            F-11


<PAGE>


                      SEMICON TOOLS, INC. AND SUBSIDIARIES

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS









13.     Reconciliation of shares used in computation of earnings per share:

                                                  Six month        Three months
                                                    ended             ended
                                                July 31, 1996     July 31, 1996
                                                -------------     -------------

            Weighted average shares actually
              outstanding                         6,246,166         8,047,388

            Common stock options                  1,439,583         3,450,000
                                                  ---------        ----------

            Primary and fully diluted weighted
              average common shares outstanding   7,685,749        11,497,388
                                                  =========        ==========



14.     Restated financial statements for July 31, 1995:


     The Company has restated the  financial  statements  as of July 31, 1995 to
reflect an error in interest expense. This change resulted in an increase in net
income of $22,365 for the six and three months ended July 31, 1996.





























                                                                            F-12


<PAGE>


                                            PART II - OTHER INFORMATION


Item 1. - Legal Proceedings                                          None

Item 2. - Changes in Securities                                      None

Item 3. - Defaults Upon Senior Securities                            None

Item 4. - Submission of Matters to a Vote of                         None
                  Security Holders

Item 5. - Other Information

         On July 11, 1996 the Company entered into an Acquisition Agreement with
Cable-Vision  Technologies (M) Sdn Bhd ("Cable"), a Malaysian  corporation,  and
the majority  shareholders  of Cable pursuant to which the Company would acquire
certain  assets of Cable in exchange for  3,000,000  of its common  shares and a
cash payment of $2,500,000. There can be no assurance that the Company can raise
the  $2,500,000  cash payment  prior to the proposed  September 30, 1996 closing
date.

Item 6. - (a) Exhibits

                  10.1              Acquisition Agreement

                  (b) Reports on Form 8-K                             None
<PAGE>





                         SIGNATURES

In accordance with the  requirements of the Exchange Act, the registrant  caused
this  report to be  signed on its  behalf  by the  undersigned,  thereunto  duly
authorized.

Date:                               SEMICON TOOLS INC.
September 5, 1996                   (Registrant)


                  By_/s/ Eugene J. Pian________________________
                                    Eugene J. Pian,  President and Principal
                                                     Executive Officer


                  By_/s/ Craig Pian____________________________
                     Craig Pian, Vice President, Treasurer,
                                                    Principal Financial and
                                                    Accounting Officer







                                  Exhibit 10.1



                              Acquisition Agreement












<PAGE>



                              ACQUISITION AGREEMENT

AGREEMENT, dated this  11   day of July, 1996 by and between:

         SEMICON TOOLS,  INC., with offices at 111 Business Park Drive,  Armonk,
         New York, 10504 ("the Company");

         Cable-Vision Technologies (M) Sdn Bhd, a Malaysian corporation, with an
         address at Plot 232,  Jalan PKNK2,  Sungai  Petani  Industrial  Estate,
         08000 Sungai Petani, Kedah Darul Aman, Malaysia ("Cable"); and

     ROZLAN YUSOF, EFENDY GOON and MOHAD GHAZALI IBRHIM  ("Shareholders")  being
the majority  shareholders  of Cable;  all of whom are sometimes  referred to as
"the Parties."

                              W I T N E S S E T H :

WHEREAS, the Company confirms that there is no other class of securities, either
issued  and  outstanding  or  authorized,  except as  specifically  set forth on
Schedule A; and

WHEREAS, the Company desires to acquire all of the assets, subject to certain of
the liabilities of Cable in exchange for 3,000,000 shares of the Common Stock of
the  Company  (the  "Acquiror  Shares"),  to be issued to  Shareholders  and the
satisfaction  of  certain  of the  assumed  liabilities  or the  payment of said
liabiltiies according to their terms; and

NOW,  THEREFORE,  in consideration  of the promises and mutual  representations,
warranties  and  covenants  herein  contained,  the  parties  hereto  adopt this
Agreement  and Plan of  Reorganization  (the  "Agreement"),  and hereby agree as
follows:


1. Acquisition of Assets.  The Cable Assets,  as set forth on Schedule A annexed
hereto and made a part  hereof,  shall be  acquired  by the  Company in exchange
solely for the Acquiror Shares and the  satisfaction of the Cable liabilties set
forth on  Schedule B annexed  hereto.  The  remaining  Cable  liabilities  being
assumed by the  Company  shall be paid  according  to their  terms.  The parties
understand and agree that the Cable Assets, and the assumed liabilities, will be
contributed  by the Company to a new  corporation to be formed under the laws of
Malaysia which corporation shall be a wholly owned subsidiary of the Company.


2. Issuance of the Acquiror  Shares.  The Acquiror Shares shall be issued to the
Shareholder,  in such names and  denominations as shall be designated in writing
by the  Shareholders  prior to the Closing Date.  Such Acquiror Shares are to be
deemed  "restricted  securities"  as defined by Rule 144  promulgated  under the
Securities Act of 1933, as amended, (the "Act").


     3. Delivery of Shares. On the Closing Date as set forth herein, the Company
shall deliver a 1

<PAGE>



certificate or  certificates  (or if physical  certificates  cannot be available
then the Company shall deliver irrevocable instructions to its transfer agent to
issue such certificates)  representing the Acquiror Shares to Shareholders so as
to make Shareholders the sole holders thereof,  free and clear of all claims and
encumbrances,  which  Acquiror  Shares  will be subject to the  restrictions  on
transfer described herein.


4.  Representations  of Cable  and  Shareholder.  Cable  hereby  represents  and
warrants,  with  respect  to  its  operations  and  to  the  Cable  Shares,  and
Shareholders hereby represent and warrant, with respect to the matters specified
that the representations listed below are true and correct as of the date hereof
and will be true and correct as of the Closing Date (as hereinafter defined):

     4.1 Cable is a corporation  validly organized and existing in good standing
under the laws of Malaysia;

        4.2 Cable has taken all requisite  corporate  action  required under its
        Certificate of Incorporation,  By-Laws and/or the Laws of the country of
        its incorporation,  to the extent necessary to enter into this Agreement
        and to  carry  out the  terms  and  conditions  to be  performed  by it.
        Similarly,  Shareholders  represents that the  shareholders of Cable are
        under no  impediment  or  constraint,  legal or  otherwise,  which would
        prevent Shareholders from entering into this Agreement;

         4.3 Cable is duly  qualified as a foreign  corporation in good standing
        in each country or state in which such qualification is necessary except
        where the  failure to be so  qualified  would not  materially  adversely
        affect Cable's business operations;

         4.4 The execution of this  Agreement by Cable,  and the  performance by
        Cable  of its  covenants  and  undertakings  hereunder  have  been  duly
        authorized by all requisite  corporate action, and approved by the Board
        of Directors  and the  Shareholders  of Cable;  Cable has the  corporate
        power  and  authority  to enter  into this  Agreement  and  perform  the
        covenants and undertakings to be performed by it hereunder, and is under
        no impediment  which would adversely affect its ability to consummate or
        prohibit it from consummating this transaction;

        4.5 Cable has delivered,  or on or before the Closing Date will deliver,
        to the Company copies of its unaudited balance sheet as at May 31, 1996,
        and  financial  statements  for the period(s)  ended May 31, 1996;  such
        financial  statement  shall,  prior to the Closing  Date, be audited and
        prepared  in such  manner  as to  comply  with the  financial  reporting
        obligations of the Company  pursuant to the  requirements of the Act and
        the Securities  Exchange Act of 1934, as amended,  (the "Exchange Act"),
        duly  prepared  and  certified  by  an,  independent   certified  public
        accountant.  Said financial  statement is complete,  accurate and fairly
        present the financial condition of Cable as of the date thereof,  all in
        conformity with generally  accepted  accounting  principles applied on a
        consistent  basis.  Cable has no material  liabilities,  either fixed or
        contingent,  not reflected in such financial  statement,  other than for
        contracts  or  obligations  incurred in the ordinary and usual course of
        business and no such contracts or obligations  constitute liens or other
        liabilities which, if disclosed,

2

<PAGE>



        would alter  substantially the financial condition of Cable as reflected
        in such financial statement. All liabilities for the current and for all
        prior  years,  including  any income and sales  taxes or other taxes for
        which  Cable  has any  liability,  have  been  paid in full or have been
        adequately  provided for in said financial  statement in accordance with
        generally accepted accounting principles;

        4.6 Since the date of the most recent financial  statements described in
        the paragraph 4.6 above,  there have not been (i) any adverse changes in
        the  financial  condition or in the  operations  of the Cable;  (ii) any
        damage,  destruction  or loss,  whether  covered  by  insurance  or not,
        adversely  affecting the properties and business of the Cable; (iii) any
        declaration,  setting aside of payment of any dividend in respect of the
        capital  stock of the Cable;  (iv) any issuance of capital  stock by the
        Cable or securities  exercisable or exchangeable  for capital stock, any
        distribution  (whether  by  way of  reclassification,  recapitalization,
        stock split or  otherwise) in respect of the capital stock of the Cable,
        or any  redemption  or  other  acquisition  of any such  stock;  (v) any
        contract or transaction  entered into by the Cable except this Agreement
        or as otherwise approved by Acquiror in writing; (iv) any default in any
        contract,  obligation or debt of the Cable;  or (vii) any other event or
        condition of any character  pertaining  to and  adversely  affecting the
        assets or business of the Cable taken as a whole;

         4.7 Cable has filed all income, excise,  property,  sales and other tax
        returns,  forms or reports  which are due or  required to be filed by it
        under the laws of the  country  of its  incorporation,  or of such other
        jurisdiction  where it is  obligated  to do so by reason of its business
        operations,  prior to the  date  hereof,  and has paid or made  adequate
        provisions for the payment of all taxes,  fees or assessments which have
        or  may  become  due  pursuant  to  such  returns  or  pursuant  to  any
        assessments received;

         4.8  Except as set forth in  Schedule  C annexed  hereto,  Cable is not
        involved  in  any  pending  litigation,  governmental  investigation  or
        proceeding  and,  to  the  best  of  Cable's   knowledge,   no  material
        litigation,   claim,   assessment  or  governmental   investigation   or
        proceeding is threatened which might reasonably be expected to result in
        any  material  change  in  the  business  or  condition,   financial  or
        otherwise,  of Cable or in any of its  properties  or  assets,  or which
        might reasonably be expected to result in any material  liability on the
        part of Cable or which  questions  the  validity of this  Agreement,  or
        which would,  in the case of officers,  directors or employees of Cable,
        impair  their  ability  to carry  out  their  duties  as such  officers,
        directors or employees now or in the future,  or which might  reasonably
        be expected to otherwise  adversely  affect the Company or Cable,  or of
        any action taken or to be taken  pursuant to or in  connection  with the
        provisions of this Agreement. Shareholders represent that, except as set
        forth in Schedule F annexed hereto, Shareholders are not involved in any
        pending material litigation or governmental  investigation or proceeding
        which would,  to the best of their  knowledge  and  information,  affect
        Shareholders'  ability  to enter  into this  Agreement  or carry out its
        terms and conditions.  Shareholders further covenant that to the best of
        their knowledge and infor mation,  no such material  litigation,  claim,
        assessment  or  governmental  investigation  or  proceeding  of any kind
        exists  or is  threatened,  except as set  forth in  Schedule  D annexed
        hereto;

3

<PAGE>



        4.9 Cable has not breached, and there are no pending claims or any legal
        basis  for a  claim  that  Cable  has  breached,  any  of the  terms  or
        conditions of any material agreement, contract or commitment to which it
        is a party or is bound,  and the execution and  performance  hereof will
        not violate any law or any provisions of any agreement to which Cable is
        subject;

        4.10 Cable has complied with all applicable  laws in connection with its
        formation,  issuance of  securities,  organization,  capitalization  and
        operation, and no contingent liabilities have been threatened, or claims
        made or threatened with respect thereto,  including claims for violation
        of any such laws and there is no basis for any such  claim or  liability
        except, in all such cases, for violations and claims which  individually
        or in the aggregate  would not  materially  adversely  affect Cable.  No
        consent,   approval,  author  ization  or  order  of,  or  registration,
        qualification, designation, declaration or filing with, any governmental
        authority  is required on the part of either  Cable or  Shareholders  in
        connec tion with the  execution and delivery of this  Agreement,  or the
        carrying out of any of the transactions contemplated hereby;

        4.11 Cable and Shareholder have full power, authority and legal right to
        enter  into  this   Agreement   and  to  consummate   the   transactions
        contemplated  hereby; the execution and delivery of this Agreement,  the
        consummation of the transactions  contemplated hereby and the compliance
        by Cable and  Shareholders  with the  provisions  hereof  will not:  (i)
        conflict with or result in a breach of any  provisions of, or constitute
        a material  default (or an event which,  with notice or lapse of time or
        both,  would  constitute  a material  default)  under,  or result in the
        creation of any material lien, security interest,  charge or encumbrance
        upon the Cable Shares or any of the  material  property or assets of the
        Cable  under  any  of  the  terms,   conditions  or  provisions  of  the
        Certificate of  Incorporation  or By-Laws of Cable or any material note,
        bond,  mortgage,  indenture,  license,  agreement or other instrument or
        obligation  to which either  Cable or  Shareholders  are a party,  or by
        which they are bound;  or (ii)  violate  any  order,  writ,  injunction,
        decree,  statute, rule or regulation applicable to Cable or Shareholders
        or any of their properties or assets;

        4.12 Cable does not have any agreement,  contract,  lease, commitment or
        obligation  (including  employment  agreements or labor contracts) which
        could  interfere  with or prevent the  consumation  of the  tramsactions
        contemplated by this Agreement;

        4.13 The  respective  books of  account  and other  records of Cable are
        true, complete and correct, and accurately present or reflect all of the
        transactions  entered  into by the  Cable or to which  Cable  has been a
        party, or to which its properties and assets may be subject;


5. Warranties and  Representations of the Company.  The Company hereby makes the
following  representations  and  warranties to Cable and  Shareholders,  each of
which is true as of the date hereof and as of the Closing Date and each of which
shall be deemed to be  material  and to have been  relied  upon by Cable and the
Shareholder in connection with this Agreement:

     5.1 The Company is a corporation duly organized, validly existing by virtue
of the laws
4

<PAGE>



        of Colorado, and is in good standing under the laws thereof; and neither
        the  nature  of its  business  nor the  character  and  location  of its
        properties requires it to be qualified or licensed to do business in any
        other jurisdiction.  Since its incorporation, no claim has been asserted
        by any  governmental  authority that the nature of its business,  or the
        character  and  location  of the  properties  owned or  operated  by the
        Company makes qualification or licensing to do business necessary in any
        jurisdiction in which it is not so qualified or licensed;

        5.2 The  authorized  capital  stock of the  Company  consists  solely of
        100,000,000  Shares of Common Stock, $.001 par value per Share, of which
        _____________ Shares are currently issued and outstanding, or which have
        been authorized to be issued but are not yet actually outstanding. Cable
        and Shareholders  also confirm their  understanding  that at present the
        Company is negotiating for the acquisition of other companies, including
        but not  necessarily  limited to Ling  Dynamic  Sdn Bhd,  upon terms and
        conditions  similar to the Cable which, if  consummated,  will also have
        the  effect of  increasing  the  issued  and  outstanding  shares of the
        Company's capital stock. Cable and Shareholders also understand that, in
        the future, the Company may undertake  additional  acquisitions of other
        companies  upon terms and  conditions  similar to those  under which the
        Company will acquire Cable, or may engage in further financing  efforts,
        which acquisitions and financing efforts,  if consummated will also have
        the  effect of  increasing  the  issued  and  outstanding  shares of its
        capital stock. All of the issued and outstanding shares of the Company's
        capital stock, including the Cable Shares to be issued hereunder, are or
        will  be  when  issued  fully  paid  and  non-assessable  shares  of the
        Company's common stock.

     5.3  The  Company  has  no  subsidiaries   nor  ownsany   interest  in  any
corporation, partnership or proprietorship except for East Coast Sales, Inc. and
DTI Technologies Sdn Bhd.;

        5.4 The Company has filed all federal,  state,  county and local income,
        franchise,  property and other tax returns,  forms or reports  which are
        due or required to be filed by it prior to the date hereof, and has paid
        or made  adequate  provisions  for the  payment  of all  taxes,  fees or
        assessments  which have or may become due  pursuant  to such  returns or
        pursuant to any assessments received;

        5.5 The Company has complied  with all state,  federal and local laws in
        connection  with its formation,  issuance of  securities,  organization,
        capitalization  and operation,  and no contingent  liabilities have been
        threatened,   or  claims  made  or  threatened   with  respect  to  said
        operations, formation or capitalization,  including claims for violation
        of any  state  or  federal  securities  laws  and,  to the  best of it's
        knowledge,  no basis for any such claim or liability exists. All filings
        required  to be  made  by the  Company  pursuant  to  federal  or  state
        securities  laws have been made and are current,  comply as to form with
        all  requirements  of  the  securities  laws  and  contain  no  material
        misstatement  or omit any facts required so as not to be misleading.  No
        consent,   approval,   authorization   or  order  of,  or  registration,
        qualification, designation, declaration or filing with, any governmental
        authority is required on the part of the Company in connection  with the
        execution and delivery of this Agreement,  or the carrying out of any of
        the transactions contemplated hereby;


5

<PAGE>



        5.6 Except as set forth on Schedule  E, the  Company is not  involved in
        any pending litigation or governmental  investigation or proceeding, and
        to the best knowledge of the Company, no litigation,  claim,  assessment
        or  governmental  investigation  or proceeding is pending or threatened,
        except  as may be  disclosed  on said  Schedule  E annexed  hereto.  The
        Company has not breached,  nor is there any pending or threatened claims
        or any legal basis for a claim that the Company has breached, any of the
        terms or conditions of any agreement, contract or commitment to which it
        is a party or is bound and the execution and performance hereof will not
        result in a violation of any agreement,  law or governmental regulations
        to which the Company is subject;

        5.7 The  Acquiror  Shares to be issued  to  Shareholders  have been duly
        authorized,  and when issued will be validly issued,  non-assessable and
        fully paid under the laws of the state of Colorado and will be issued in
        a non-public  offering  pursuant to exemptions from  registration  under
        federal and state securities laws; the Acquiror Shares will have all the
        same dividend, voting and other rights, powers, preferences, limitations
        and  restrictions  as all of the shares of common  stock of the  Company
        issued and  outstanding as of the date hereof,  except that the Acquiror
        Shares  shall be  deemed  "restricted  shares"  as  defined  in Rule 144
        promulgated  under the Act and shall bear a restricted  legend with stop
        transfer  instructions  at  the  Company's  Transfer  Agent.  All of the
        Acquiror Shares will,  when  delivered,  be free and clear of all voting
        trusts,  agreements,  arrangements,  liens and all  other  encumbrances,
        claims,  equities  and  liabilities  of every  nature,  and the Company,
        having  duly taken all  corporate  action  required  therefore,  has the
        unqualified  right to issue the Acquiror Shares and to deliver clear and
        unencumbered title thereto;

        5.8 The execution of this Agreement by the Company,  and the performance
        by the Company of its covenants  and  undertakings  hereunder  have been
        duly authorized by all requisite  corporate action,  and approved by the
        Board of  Directors,  subject to  approval  by the  Shareholders  of the
        Company,  and the Company has the corporate power and authority to enter
        into this  Agreement and perform the covenants  and  undertakings  to be
        performed by it hereunder,  and is under no other impediment which would
        adversely   affect  its  ability  to  consummate  or  prohibit  it  from
        consummating the transactions  contemplated  hereby.  This Agreement has
        been  duly  authorized,  executed  and  delivered  by  the  Company  and
        constitutes the Company's bindiing obligation  enforceable in accordance
        with its terms;

        5.9 The Company has full power,  authority and legal right to enter into
        this Agreement and to consummate the transactions  contemplated  hereby.
        The execution and delivery of this  Agreement,  the  consummation of the
        transactions  contemplated hereby and the compliance by the Company with
        the provisions  hereof will not: (i) conflict with or result in a breach
        of any provisions  of, or constitute a default (or an event which,  with
        notice or lapse of time or both,  would  constitute a default) under, or
        result  in the  creation  of any  lien,  security  interest,  charge  or
        encumbrance upon the Acquiror Shares or any of the property or assets of
        the Company  under any of the terms,  conditions  or  provisions  of the
        Articles of  Incorporation  or By-Laws of the Company or any note, bond,
        mortgage,   indenture,   license,   agreement  or  other  instrument  or
        obligation to which the Company is a party,  or by which it is bound; or
        (ii)  violate any order,  writ,  injunction,  decree,  statute,  rule or
        regulation applicable to the Company or any of its properties or assets;

6

<PAGE>




     6.  Interim  Operations.  Between the date hereof and the Closing  Date the
Company and Cable will conduct their operations as follows:

        6.1  Except as herein  provided,  Cable will  carry on its  business  in
        substantially  the same manner as heretofore and the assets,  properties
        and rights now owned by it will be maintained, as far as practicable, in
        the usual and ordinary course of business, to the same extent, under the
        same insurance coverage and in the same condition as on the date of this
        Agreement;  except with the consent of Acquiror,  the Cable shall engage
        in no  activity  or business  other than as is  necessary  to effect the
        transactions contemplated herein;

        6.2  Except  as herein  provided,  or as may  hereafter  be agreed to in
        writing  by the  parties,  the Cable  shall not sell or  dispose  of any
        property or assets, nor will it encumber any property or assets;

        6.3 Cable will not,  except  with the  written  consent of the  Company,
        issue or sell, or issue the right to subscribe to, any shares of capital
        stock or securities  exchangeable  or exercisable  for capital stock, or
        acquire for a consideration any shares of capital stock or warrants,  or
        declare or pay any dividend on any capital stock;

        6.4 Except as  contemplated  herein,  Cable  will not,  absent a written
        consent of the  Company,  amend its  Certificates  of  Incorporation  or
        By-Laws;

        6.5 Cable shall at all reasonable times permit access to its properties,
        books and records for the purpose of  examination by the Company and its
        officers,  directors,  attorneys,  accountants and representatives,  and
        Cable  shall  furnish  to  the  Company  upon  request  any  information
        reasonably required in respect of such property, assets and business;

        6.6 Cable will not incur any  indebtedness or contingent  liability,  or
        enter  into any  agreement  except in the  ordinary  course of  business
        without the Company's consent;

        6.7  Except  as may be  specifically  disclosed  in  Schedule  L annexed
        hereto,  Cable  will not  acquire  any  business  or assets of any going
        business,  nor  will it  merge or  consolidate  with or into  any  other
        corporation,  nor will it change the  character of its  business  except
        with the prior consent of the Company;

        6.8 Cable will  promptly  advise the Company in writing of any  material
        adverse change in its financial  condition,  business or affairs arising
        from matters occurring not in the usual course of business;  the Company
        will  promptly  advise  Cable in  writing of any  adverse  change in its
        financial condition, business or affairs.


7. Conditions Precedent to the Acquisition.

     A. The  obligations of the Company to consummate and effect the acquisition
contemplated  hereunder is subject to the satisfaction prior to the Closing Date
of the following conditions:                                                 7


<PAGE>



        7.1  Except  as   otherwise   contemplated   by  this   Agreement,   the
        representations and warranties of Cable and Shareholder herein contained
        shall be true and correct as of the Closing Date with the same effect as
        though  made on the  Closing  Date and Cable  shall have  performed  all
        obligations  and complied with all covenants  required by this Agreement
        to be performed or complied with by it prior to such Closing  Date;  and
        Cable shall have  delivered to the Company a  certificate  dated at such
        Closing Date and signed by the Chairman of the Board of  Directors,  the
        President,  Treasurer,  or any Vice  President of Cable to the foregoing
        effect, to the best knowledge of the person giving the certificate;

        7.2  As  required  by law or by the  provisions  of the  certificate  of
        incorporation  of Cable,  the  shareholders of Cable shall have approved
        this Agreement and the disposition of assets;

        7.3 All transactions  contemplated  hereby and the form and substance of
        all legal  proceedings  and of all papers used or  delivered  hereunder,
        shall be acceptable to counsel for the Company;

        7.4 There shall not be any  litigation  to restrain  or  invalidate  the
        acquisition  of assets,  the defense of which would,  in the judgment of
        the Board of  Directors of the Company made in good faith and based upon
        the advice of  counsel,  involve  expense or lapse of time that would be
        materially adverse to the interests of each party;

        7.5 The Company  shall have  received  the opinion of counsel for Cable,
        dated the Closing Date, with respect to the following matters:

               (a) Cable is a corporation  duly organized,  validly existing and
               in good standing  under the laws of its country of  incorporation
               and it has the  corporate  power  and  authority  to carry on the
               business now conducted and own and operate its properties;

               (b) All necessary corporate proceedings,  including action by the
               shareholders  and directors of Cable,  to approve this  Agreement
               and the  execution,  delivery  and per  formance  thereof and all
               other  proceedings  required by law or by the  provisions of this
               Agreement  have been  taken,  and Cable has the right,  power and
               authority to enter into this Agreement and to carry out its terms
               without further action;

               (c) To the best  knowledge  of such  counsel,  except  as  herein
               indicated,  there are no  suits,  action,  claims or  proceedings
               pending or threatened against Cable, nor to the knowledge of such
               counsel is Cable a party to or  subject  to any order,  judgment,
               decree, agreement, stipulation or consent of or with any court or
               administrative  agency,  nor,  to  the  best  knowledge  of  such
               counsel,  is any  investigation  pending  or  threatened  against
               Cable.

        7.6 Acquiror  shall have  received  the tax returns (if any),  corporate
        minute book and all other corporate,  business and financial  records of
        the Cable.

     B. The  obligations  of Cable to  consummate  and  effect  the  acquisition
contemplated hereunder is subject to the satisfaction prior to the Closing Date,
of the following conditions:
<PAGE>

        7.7 The  representations  and warranties of the Company herein contained
        shall be true and correct as of and at the date of this Agreement and as
        of the  Closing  Date of the  acquisition;  and the  Company  shall have
        performed all  obligations  and complied with all covenants  required by
        this  Agreement  to be  performed  or  complied  with by it prior to the
        Closing  Date;   and  the  Company  shall  have  delivered  to  Cable  a
        certificate  at such  date,  signed  by the  Chairman  of the  Board  of
        Directors or the President and Treasurer to the foregoing effect, to the
        best knowledge of the person giving such certificate;

        7.8 The holders of the required  number of shares of common stock of the
        Company,  in accordance with the Certificate of  Incorporation,  By-Laws
        and statutes  affecting  the Company,  shall have voted in favor of this
        Agreement  and the  acquisition  contemplated  hereunder and the Company
        shall have  delivered at the Closing Date a Certificate of the President
        and the Secretary of the Company attesting thereto;

        7.9 All transactions  contemplated hereby, and the form and substance of
        all legal  proceedings  and of all papers used or  delivered  hereunder,
        shall be acceptable to counsel for Cable;

        7.10 There shall not be any  litigation  to restrain or  invalidate  the
        exchange,  the defense of which would,  in the judgement of the Board of
        Directors  of Cable,  made in good  faith and based  upon the  advice of
        counsel,  involve  expense or lapse of time that would be adverse to the
        interest of Cable or Shareholder or the Company;

        7.11  There  shall not be any  governmental  proceeding,  claim or other
        litigation pending or threatened to restrain or invalidate the exchange,
        or which, if adversely decided, could adversely affect the Company;

        7.12 Cable shall have  received  the  opinion of counsel  for  Acquiror,
        dated the Closing Date, with respect to the following matters:

               (a) Acquiror is a corporation  duly organized,  validly  existing
               and in good standing  under the laws of the state of Colorado and
               it has all  requisite  corporate  power and authority to carry on
               the business now conducted and to own and operate its  respective
               properties;

               (b) All necessary corporate  proceedings,  including  appropriate
               action by the  shareholders  and  directors  of the  Company,  to
               approve  this   Agreement   and  the   execution,   delivery  and
               performance thereof and all other proceedings  required by law or
               by the  provisions  of this  Agreement  have been taken,  and the
               Company has the full  right,  power and  authority  to enter into
               this Agreement and to carry out the terms thereof without further
               action.  This  Agreement has been duly  authorized,  executed and
               delivered  by the  Company  and  constitutes  a valid and legally
               binding obligation of the Company  enforceable in accordance with
               its terms. No consent,  approval,  authorization  or order of, or
               registration, qualification, designation,

9

<PAGE>



               declaration  or  filing  with,  any  governmental   authority  is
               required on the part of the Company with respect to the execution
               and  delivery  of  this  Agreement,  or the  carrying  out of the
               transactions contemplated hereby;

               (c) To the best  knowledge  of such  counsel,  except  as  herein
               indicated,  there are no suits,  actions,  claims or  proceedings
               pending or threatened  against the Company,  nor to the knowledge
               of such  officers  is the  Company a party to or  subject  to any
               order, judgment, decree, agreement,  stipulation or consent of or
               with  any  court  or  administrative  agency,  nor,  to the  best
               knowledge  of  such  counsel,  is any  investigation  pending  or
               threatened against the Company.

               (d) To the best  knowledge or  information  of such counsel,  the
               Company has filed all federal,  state,  county and local  income,
               franchise, property and other tax returns, forms or reports which
               are due or required  to be filed by it prior to the date  hereof,
               and has paid or made adequate  provisions  for the payment of all
               taxes,  fees or assessments which have or may become due pursuant
               to such returns or pursuant to any assessments received;

C. At least 72 hours prior to the Closing  Date set  herein,  the parties  shall
have delivered all of the Schedules and Exhibits  required by this Agreement and
the  information  set forth  herein  shall be accepted and approved by the party
receiving such Schedule or Exhibit.

D. As a further  condition  of Closing,  the parties  shall  cooperate  in their
efforts to secure approximately $2,500,000 which shall be made available for the
repurchase of the ordinary  shares and the preference  shares owned by PUNB. The
parties  agree that such  financing may be either in the form of debt or equity,
or a  combination  thereof,  and  further  understand  and agree that any equity
financing  shall be conducted by the Company for the benefit of Cable;  that any
debt  financing  shall also be undertaken  by the Company  except that as may be
required by any  financial  institution  the assets and revenues of Cable may be
pledged as additional  security for such funding.  All financing,  whether debt,
equity or a  combination  thereof,  shall be upon such terms and  conditions  as
shall be  agreeable to the parties,  it being  understood  that either party may
refuse any available  funding if it shall, in its sole and absolute  discretion,
determine  that  the  terms  offered  are  not  consistent  with  good  business
practices.  The parties hereto shall  cooperate fully with each other in meeting
any and all requests for information from any funding source in a timely fashion
and shall make such  corporate  books and records as may reasonably be requested
available  for review and shall also make  available  any  corporate  officer or
other  key  employee  which  may be  necessary  in  connection  with the  proper
presentation of Cable's  business plan and in support of its proposed use of the
proceeds from such funding.  The parties agree that the Closing  herein shall be
held no later  than  September  30,  1996,  after  which date  either  party may
terminate this Agreement upon 5 days written notice.

8.  Indemnification.

        8.1 In order to induce the Company to enter into this Agreement, and for
        other good and valuable consideration,  receipt whereof is acknowledged,
        Cable agrees to indemnify  the Company and its  successors  and assigns,
        and to hold them harmless in respect of (i) all

10

<PAGE>



        liabilities  of  Cable  of  any  nature,  whether  accrued,  contingent,
        absolute or otherwise,  as of the Closing Date,  which are not disclosed
        or provided for in the financial  statements delivered to the Company as
        herein  provided;  (ii)  any  damage  or  deficiency  arising  from  any
        misrepresentation  or breach of warranty made by Cable herein; and (iii)
        all actions, suits, proceedings, demands, assessments, fines, judgments,
        costs,   expenses,   or  reasonable  attorney's  fees  incident  to  the
        foregoing;

        8.2 In order to  induce  Cable  and  Shareholders  to  enter  into  this
        Agreement,  and for  other  good  and  valuable  consideration,  receipt
        whereof is  acknowledged,  the  Company  agrees to  indemnify  Cable and
        Shareholders  and their  successors  and assigns,  and their  respective
        officers, directors,  employees,  controlling persons and agents, and to
        hold each of them  harmless  in respect of (i) any damage or  deficiency
        arising  from any  misrepresentation  or breach of warranty or agreement
        made by the Company herein;  and (ii) all actions,  suits,  proceedings,
        demands,  assessments,  fines, judgments, costs, expenses, or reasonable
        attorney's  fees  (whether   related  to  claims  between  the  parties,
        involving third parties or otherwise), as they are incurred, incident to
        the foregoing.

     9.   Closing.

        9.1 The closing of the  transactions  described in this  Agreement  (the
        "Closing Date"),  shall take place within 72 hours after compliance with
        all conditions  precedent to such Closing Date as set forth in Paragraph
        8 of this  Agreement  and shall take place at the offices of the Company
        or such later date or other place as the parties may agree.

         9.2 Each party will comply with their  respective  requirements  at the
        closing and will  deliver  appropriate  documents  as called for by this
        Agreement.


     10. Termination. This Agreement may be terminated and abandoned at any time
prior to the Closing Date upon the following conditions:

     10.1 By the mutual  consent of the Boards of  Directors  of the Company and
Cable; or

        10.2 By the Board of Directors of either the Company or Cable if, in the
        bona fide  judgment of such Board  there shall have been a violation  of
        any  covenant  or  agreement  set forth  herein;  or if any  warranty or
        representation  shall be untrue;  or such Board of Directors  should, in
        its bona fide judgment,  deem the acquisition inadvisable or impractical
        by reason of any defect which, in the opinion of counsel for the company
        whose Board of Directors  has made such a  determination,  constitutes a
        part of its assets or there  exists or there is a threat of a  liability
        or obligation of such other company not previously  known at the time of
        this Agreement.


     11. Effect of Termination.  In the event of the termination and abandonment
of the acquisition and this Agreement as herein provided,  notice shall be given
to the company or person to be notified of the  termination  or  abandonment  as
herein  provided in Paragraph  14.6, and thereupon  this Agreement  shall become
wholly void and of no effect, and there shall be no liability on the part of any
person  who is a party  hereto,  or any  liability  for the Board of  Directors,
stockholders,  officers or directors of either the Company or Cable or any other
party to this Agreement.


<PAGE>



12. Nature and Survival of Representations. All representations,  warranties and
covenants made by a party to this Agreement  shall survive the execution of this
Agreement and the consu mmation of the transactions  contemplated hereby. All of
the  parties  hereto are  executing  and  carrying  out the  provisions  of this
Agreement, and relying solely upon the representations, warranties and covenants
contained in this Agreement and not upon any  investigation  upon which it might
have  made,  or  any  representation,   warranties,   agreements,   promises  or
information,  written or oral, made by the other party, or by persons other than
as specifically set forth herein.


13.  Investment  Representations  of  Shareholders.  The  Shareholders  warrant,
represent and agree with respect to the Acquiror Shares to be received  pursuant
to this Agreement (and also understands  that he and each shareholder  receiving
Acquiror Shares  hereunder shall be required to execute an investment  letter in
form  satisfactory  to counsel for Acquiror  which shall  include the  following
representations):

        13.1 That such shares are being  acquired for the purpose of investment,
        for  the  separate  account  of  Shareholder,  and  not  with a view  to
        distribution  or  resale  or  any  present  intention  to  divide  their
        participation with others;

        13.2 The  Shareholder has been informed that neither the Acquiror Shares
        to be  received by him nor the common  shares of the Company  into which
        they may be  converted  are being  registered  under the Act in reliance
        upon the exemption  provided by Section 4(2) of the Act as a transaction
        not involving any public offering and/or Regulation D adopted under said
        Act and that reliance upon such  exemptions is predicated in part on the
        representations made in Paragraph 13.1 above;

        13.3 The  Shareholder  consents  to the  imposition  of a legend  on the
        certificate or  certificates of stock to be acquired by it to the effect
        that such  securities  have not been  registered  under the Act and such
        securities  may  not  be  sold,  pledged  or  hypothecated,   except  in
        compliance  with said Act,  or upon an  appropriate  opinion  of counsel
        acceptable  to the  Company to the  effect  that an  exemption  from the
        registration  provisions  of  said  Act  is  available  to  the  selling
        shareholder. The Shareholder further consents to the imposition of "stop
        transfer"  instructions  with  respect  to  its  respective  account  as
        recorded by the transfer  agent of the Company,  to the effect that such
        shares may not be sold or  disposed of without  evidence  of  compliance
        with the  requirements  of said Act,  or upon an  acceptable  opinion of
        counsel.


14.  Miscellaneous.


12

<PAGE>



         14.1 Counterparts. This Agreement may be executed simultaneously in two
        or more counterparts, each of which shall be deemed an original, but all
        of which together shall constitute one and the same instrument.

        14.2 Entire Agreement.  This Agreement  constitutes the entire Agreement
        among  the  parties   pertaining  to  the  subject  matter  hereof,  and
        supersedes all prior and  contemporaneous  agreements and understandings
        of the  parties  in  connection  herewith.  There are no oral  promises,
        conditions, representations, understandings, interpretations or terms of
        any  kind  as  conditions  or  inducements  to  the  execution  of  this
        Agreement.

        14.3  Successors.  This  Agreement  shall be  binding  upon the  parties
        hereto,  and inure to the benefit of the parties,  and their  respective
        successors in interest and assigns.

        14.4  Further  Assurances.  At any time and from time to time  after the
        date hereof,  each party will execute such  additional  instruments  and
        take such action as may be  reasonably  requested  by the other party to
        confirm  or  perfect  title to any  property  transferred  hereunder  or
        otherwise to carry out the intent and purposes of this Agreement.

        14.5 Waiver.  Any failure on the part of any party hereto to comply with
        any of the obligations, agreements or conditions hereunder may be waived
        in writing by the party to whom such compliance is owed.

        14.6 Notices. All notices and communications  hereunder shall be made in
        writing and shall be deemed to have been given if delivered in person or
        sent by prepaid,  first  class,  registered  or certified  mail,  return
        receipt requested to the addresses indicated above.

        14.7 Severability. The parties to this Agreement hereby agree and affirm
        that none of the above  provisions is dependent  upon the validity or of
        any other provisions,  and if any part of this Agreement is deemed to be
        unenforceable,  the balance of the Agreement  shall remain in full force
        and effect.

        14.8 Finder's Fees. The parties hereto  acknowledge that there have been
        no brokers,  finders or other parties whomsoever which would be entitled
        to receive a fee in connection with this transaction except as set forth
        in Schedule M annexed hereto.

        14.9 Headings. The section and subsection headings in this Agreement are
        inserted  for  convenience  only,  and shall  not  affect in any way the
        meaning or interpretation of this Agreement.

     14.10  Governing Law. This  Agreement  shall be governed by the laws of New
York State.

        14.11  Amendment.  This  Agreement or any provision  hereof,  may not be
        changed,  waived,  terminated or discharged except by means of a written
        instrument  signed by the party against whom  enforcement of the change,
        waiver, termination or discharge is sought.


13

<PAGE>


IN WITNESS  WHEREOF,  the parties  have  executed  this  Agreement  on the above
written date.

SEMICON TOOLS, INC.                CABLE-VISION TECHNOLOGIES (M) Sdn Bhd



By: ________________________              By: _______________________
       Eugene J. Pian, President                     usof, President

SHAREHOLDERS:


- -------------------------------                  -----------------------------



- -------------------------------

14

<PAGE>



<TABLE> <S> <C>


<ARTICLE>                     5

                     
                       
<MULTIPLIER>                                  1
<CURRENCY>                                    U.S DOLLARS
       
<S>                             <C>
<PERIOD-TYPE>                   6-MOS
<FISCAL-YEAR-END>                              JAN-31-1997
<PERIOD-START>                                 FEB-01-1997
<PERIOD-END>                                   JUL-31-1997
<EXCHANGE-RATE>                                1
<CASH>                                         128,824
<SECURITIES>                                   0
<RECEIVABLES>                                  188,409
<ALLOWANCES>                                   6,000
<INVENTORY>                                    284,216
<CURRENT-ASSETS>                               706,846
<PP&E>                                         666,123
<DEPRECIATION>                                 420,929
<TOTAL-ASSETS>                                 1,285,343
<CURRENT-LIABILITIES>                          384,202
<BONDS>                                        0
                          0
                                    0
<COMMON>                                       8,243
<OTHER-SE>                                     2,567,397
<TOTAL-LIABILITY-AND-EQUITY>                   1,285,343
<SALES>                                        747,002
<TOTAL-REVENUES>                               747,002
<CGS>                                          209,802
<TOTAL-COSTS>                                  442,945
<OTHER-EXPENSES>                               0
<LOSS-PROVISION>                               0
<INTEREST-EXPENSE>                             17,902
<INCOME-PRETAX>                                76,353
<INCOME-TAX>                                   0
<INCOME-CONTINUING>                            76,353
<DISCONTINUED>                                 0
<EXTRAORDINARY>                                0
<CHANGES>                                      0
<NET-INCOME>                                   76,353
<EPS-PRIMARY>                                  0.01
<EPS-DILUTED>                                  0.01
        


</TABLE>


© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission