-----BEGIN PRIVACY-ENHANCED MESSAGE----- Proc-Type: 2001,MIC-CLEAR Originator-Name: webmaster@www.sec.gov Originator-Key-Asymmetric: MFgwCgYEVQgBAQICAf8DSgAwRwJAW2sNKK9AVtBzYZmr6aGjlWyK3XmZv3dTINen TWSM7vrzLADbmYQaionwg5sDW3P6oaM5D3tdezXMm7z1T+B+twIDAQAB MIC-Info: RSA-MD5,RSA, JQRkBQekrATlwXTps9T/fteq2G0tCOcvclc6z63gmWiyzfbURPNnNRgH++BxykoE a686FsUBL8+xLFmrZJS8Ow== 0001144204-10-026471.txt : 20100512 0001144204-10-026471.hdr.sgml : 20100512 20100512152714 ACCESSION NUMBER: 0001144204-10-026471 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20100510 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20100512 DATE AS OF CHANGE: 20100512 FILER: COMPANY DATA: COMPANY CONFORMED NAME: CHINACAST EDUCATION CORP CENTRAL INDEX KEY: 0001261888 STANDARD INDUSTRIAL CLASSIFICATION: SERVICES-EDUCATIONAL SERVICES [8200] IRS NUMBER: 200178991 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-33771 FILM NUMBER: 10824267 BUSINESS ADDRESS: STREET 1: 25 FL. QIANG SHENG MANSION STREET 2: NO. 145 PU JIAN ROAD, PUDONG DISTRICT CITY: SHANGHAI STATE: F4 ZIP: 211217 BUSINESS PHONE: (8621) 6864-4666 MAIL ADDRESS: STREET 1: 25 FL. QIANG SHENG MANSION STREET 2: NO. 145 PU JIAN ROAD, PUDONG DISTRICT CITY: SHANGHAI STATE: F4 ZIP: 211217 FORMER COMPANY: FORMER CONFORMED NAME: GREAT WALL ACQUISITION CORP DATE OF NAME CHANGE: 20030829 8-K 1 v184535_8k.htm Unassociated Document
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
 


FORM 8-K
CURRENT REPORT

PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
 
Date of Report (Date of earliest event reported):  May 10, 2010
 
CHINACAST EDUCATION CORPORATION
(Exact Name of Registrant as Specified in Charter)

Delaware
001-33771
20-178991
(State or Other Jurisdiction of Incorporation)
(Commission File Number)
(IRS Employer Identification No.)


Suite 08, 20/F, One International Financial Centre, 1 Harbour View Street
Central, Hong Kong
(Address of Principal Executive Offices and Zip Code)

 
Registrant’s telephone number, including area code: (852) 3960 6506
 


(Former Name or Former Address, if Changed Since Last Report)
 
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
 
 
On May 10, 2010, ChinaCast Education Corporation issued a press release announcing financial results for the quarter ended March 31, 2010.  The full text of the press release is set forth in Exhibit 99.1 attached hereto.
 
Item 9.01  Financial Statements and Exhibits.
 
(d)           Exhibits
 
Exhibit No.
Description
   
99.1
Press Release dated May 10, 2010

 
2

 
 
SIGNATURE
 
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
 
Dated:  May 12, 2010
CHINACAST EDUCATION CORPORATION
 
       
 
By:
/s/ Antonio Sena  
    Name:
Antonio Sena
 
    Title:
Chief Financial Officer
 
       
       
 
 
3

 
 
 
Exhibit Index

Exhibit No.
Description
   
99.1
Press Release dated May 10, 2010
 
 
3

 
 
EX-99.1 2 v184535_ex99-1.htm Unassociated Document
 
Exhibit 99.1

 
ChinaCast Education Reports
First Quarter 2010 Financial Results

BEIJING, May 10, 2010 -- ChinaCast Education Corporation (Nasdaq GM:CAST), (the “Company” or “ChinaCast”), a leading for-profit, post-secondary education and e-Learning services provider in China, today announced its financial results for the first quarter ended March 31, 2010.

 
·
First Quarter 2010 Highlights1:
 
o
Total revenues increased 42% to $15.9 million
 
o
Gross profit increased 30% to $8.8 million; Gross profit margin was 55%
 
o
Operating income increased 45% to $6.1 million; Operating income margin was 38%
 
o
Net income increased 58% to $4.6 million; Net income margin was 29%
 
o
Diluted EPS of $0.10
 
o
Adjusted net income (non-GAAP) increased 41% to $6.3 million; Adjusted net income margin (non-GAAP) was 39%
 
o
Adjusted Diluted EPS (non-GAAP) was $0.14
 
o
Adjusted EBITDA (non-GAAP) increased 43% to $9.5 million; Adjusted EBITDA margin (non-GAAP) was 60%
 
o
Cash and bank balances together with term deposits totaled $132.7 million as of March 31, 2010
 
o
Company common stock listing upgraded to the NASDAQ Global Select Market
 
o
Entered into a Memorandum of Understanding (MOU) to acquire third accredited private university in China for $66.0 million

“ChinaCast generated continued strong growth in revenues and profits in the first quarter of 2010 as we successfully and efficiently executed our strategy to further establish our leadership position in China’s rapidly growing post secondary education market, “ stated Ron Chan, Chairman and CEO.  “A major factor in our performance during the quarter was the contribution from Lijiang College (“LJC”) in Guilin, which we acquired in October 2009.  Today we now have over 20,400 students enrolled at our university campuses in Chongqing and Guilin focused on career-oriented degree programs, in addition to 141,000 e-learning students in partnership with 15 state-owned universities serviced through our nationwide e-Learning network.

During the first quarter we continued to pursue growth through strategic acquisitions of established accredited universities by entering into a MOU to acquire Hubei Industrial University Business College (HIUBC), a private, accredited university located in Wuhan, China. HIBUC had 9,929 students enrolled on-campus for the academic year starting September 2009, with expected pro forma revenues of approximately $15.9 million and EBITDA of $7.4 million for the academic year, as well as a campus encompassing 47 acres and over 2.2 million square feet of building floor space.

“In addition to our acquisition strategy, we also focused aggressively during the first quarter on increasing enrolment through expanded educational offerings, such as summer exchange and international degree offerings that complement our domestic accredited degree programs. With our growing enterprise of high-quality universities and expanding educational offerings, coupled with our strong financial condition and ability to leverage our existing asset base, we believe we are well positioned to capitalize on China’s growing education sector, now the world’s largest post-secondary education market, driven in part by the government’s goal to double post secondary student enrollment to over 40 million students by 2020. ”
 
 
 
 

 
 
Antonio Sena, Chief Financial Officer added, “We continued to exercise efficient operational and fiscal management during the first quarter as we further integrated LJC, and as we continued to pursue additional opportunities to optimize our growth and profit potential. Our cash position and cash flow from operations remained strong during the quarter, and following the planned acquisition of HIBUC, we expect to remain in a strong cash and working capital position as we continue to seek additional accretive acquisitions.”

First Quarter 2010 Financial Results

Total Revenues  Total revenues for the quarter increased 42% to $15.9 million from $11.3 million in the first quarter of 2009.  ChinaCast is organized into two business segments: the Traditional University Group (TUG), offering accredited bachelor and diploma degree programs to students from the Foreign Trade and Business College (FTBC) campus in Chongqing and the Lijiang College (“LJC”) campus in Guilin, and the e-Learning Group (“ELG”), encompassing the Company's e-Learning education service businesses.  TUG revenue for the quarter increased 108% to $9.1 million from $4.4 million in the first quarter of 2009 primarily due to the acquisition of LJC.  ELG revenue for the quarter decreased 1% to $6.8 million from $6.9 million in the first quarter of 2009 primarily due to a decrease in equipment sales.  The Company also reports revenue by service and equipment revenue.  Service revenue for the quarter increased 47% to $15.9 million from $10.8 million in the first quarter of 2009 primarily due to the acquisition of LJC while equipment revenue decreased 99% to $0.01 million from $0.42 million in the first quarter of 2009.

Cost of Sales  Cost of sales for the quarter increased 60% to $7.1 million from $4.4 million in the first quarter of 2009.

Gross Profit and Gross Margin  Gross profit for the quarter increased 30% to $8.8 million from $6.8 million in the first quarter of 2009.  Gross profit margin for the quarter was 55% compared to 61% in the first quarter of 2009.

Share Based Compensation  Share based compensation for the quarter decreased 56% to $0.43 million from $0.97 million in the first quarter of 2009.

Operating Expenses  Operating expenses for the quarter increased 6% to $2.8 million from $2.6 million in the first quarter of 2009.

Operating Income, Operating Income Margin  Operating income for the quarter increased 45% to $6.1 million from $4.2 million in the first quarter of 2009.  Operating income margin for the quarter was 38% compared to 37% in the first quarter of 2009.

Net Income, Net Income Margin  Net income attributable to the Company for the quarter increased 58% to $4.6 million from $2.9 million in the first quarter of 2009. Net income margin for the quarter was 29%.

Diluted EPS - Diluted earnings per share for the quarter were $0.10 compared to $0.08 in the first quarter of 2009 primarily due to an increase in net income partially offset by a year-over-year increase in shares used in the computation.  The fully diluted share count for the quarter was 46,312,165 compared to 35,648,251 in the first quarter of 2009.

Adjusted Net Income, Adjusted Net Income Margin - Adjusted net income excluding share based compensation and amortization of intangibles (non-GAAP) for the quarter increased 41% to $6.3 million from $4.5 million in the first quarter of 2009.  Adjusted net income margin (non-GAAP) for the quarter was 39% compared to 40% in the first quarter of 2009.

Adjusted Diluted EPS - Adjusted diluted earnings per share excluding share based compensation, amortization of intangibles and impairment expenses (non-GAAP) for the quarter were $0.14 compared to $0.13 in the first quarter of 2009.
 
 
 

 
 
Adjusted EBITDA and Adjusted EBITDA Margin  Adjusted EBITDA excluding share based compensation expenses (non-GAAP) for the quarter increased 43% to $9.5 million from $6.7 million in the first quarter of 2009.  Adjusted EBITDA margin (non-GAAP) for the quarter was 60% compared to 59% in the first quarter of 2009.

Cash and Bank Balances together with Term Deposits Cash and bank balances together with term deposits totaled $132.7 million as of March 31, 2010, compared to $122.7 million as of December 31, 2009.

Financial Outlook for 2010

For the full year ending December 31, 2010, the Company reaffirmed the following previously provided guidance:

 
·
Total net revenue will be between $78 million to $80 million (a year-on-year increase of 53% to 57%)
 
·
Adjusted net income excluding share based compensation, amortization of intangibles, gain on disposal of property and equipment, and impairment expenses (non-GAAP) will be between $25 million to $27 million (a year-on-year increase of 34% to 44%)
 
·
Adjusted EBITDA excluding share based compensation (non-GAAP) will be between $45 million to $47 million (a year-on-year increase of 58% to 65%)

This is the Company’s current and preliminary view, which is subject to change.

Conference Call Information

ChinaCast’s management team will host an earnings conference call at 8:30 am ET, Tuesday, May 11, 2010.  The dial-in details for the earnings conference call are as follows:

Earnings Call Telephone Numbers:
US/Canada Toll Free:  +1-877-303-9226
International:  +1-760-666-3566

A replay of the earnings conference call will be available at the following numbers:

Replay Telephone Numbers:
US/Canada Toll Free:  +1-800-642-1687
International:  +1-706-645-9291
Replay Pass Code:  70868347

The replay will be available starting at 11:30 am ET, Tuesday, May 11, 2010, through 11:59 pm ET, Tuesday, May 25, 2010.

Additionally, a live and archived version of the earnings call will be available at www.chinacasteducation.com. Please access the website approximately 10 minutes prior to the start time in order to download and install any necessary software.
 
 
 

 
 
About ChinaCast Education Corporation

Established in 1999, ChinaCast Education Corporation is a leading for-profit, post-secondary education and e-learning services provider in China. The Company provides post-secondary degree and diploma programs through its two universities in China:  The Foreign Trade and Business College of Chongqing Normal University and the Lijiang College of Guangxi Normal University.   These universities offer fully accredited, career-oriented bachelor's degree and diploma programs in business, economics, law, IT/computer engineering, hospitality and tourism management, advertising, language studies, art and music.  The Company provides its e-learning services to post-secondary institutions, K-12 schools, government agencies and corporate enterprises via its nationwide satellite/fiber broadband network. These services include interactive distance learning applications, multimedia education content delivery, English language training and vocational training courses. The company is listed on the NASDAQ with the ticker symbol CAST.

Safe Harbor Statement

This press release may contain statements that are forward-looking, as that term is defined by the Private Securities Litigation Reform Act of 1995. These forward-looking statements express our current expectations or forecasts of possible future results or events, including projections of future performance, statements of management's plans and objectives, future contracts, and forecasts of trends and other matters. These projections, expectations and trends are dependent on certain risks and uncertainties including such factors, among others, as growth in demand for education services, smooth and timely implementation of new training centers and other risk factors listed in the Company's Annual Report on Form 10K for the fiscal year ended December 31, 2009. Forward-looking statements speak only as of the date of this filing, and we undertake no obligation to update or revise such statements to reflect new circumstances or unanticipated events as they occur. You can identify these statements by the fact that they do not relate strictly to historic or current facts and often use words such as ``anticipate'', ``estimate'', ``expect'', ``believe,'' ``will likely result,'' ``outlook,'' ``project'' and other words and expressions of similar meaning. No assurance can be given that the results in any forward-looking statements will be achieved and actual results could be affected by one or more factors, which could cause them to differ materially. For these statements, we claim the protection of the safe harbor for forward-looking statements contained in the Private Securities Litigation Reform Act.

About Non-GAAP Financial Measures

To supplement our consolidated financial statements, which statements are prepared and presented in accordance with GAAP, we use the following non-GAAP financial measures: adjusted net income, adjusted net-income margin, adjusted EPS (basic and diluted), adjusted EBITDA and adjusted EBITDA margin. The presentation of this financial information is not intended to be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with GAAP. For more information on these non-GAAP financial measures, please see the tables captioned “Reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP measures” included at the end of this release.
 
 
 

 
 
We use these non-GAAP financial measures for financial and operational decision making and as a means to evaluate period-to-period comparisons. Our management believes that these non-GAAP financial measures provide meaningful supplemental information regarding our performance by excluding certain expenses and expenditures that may not be indicative of our recurring core business operating results.”  These non-GAAP financial measures exclude from our operating performance not only non-cash charges, such as stock-based compensation, but also discrete cash charges that are infrequent in nature. We believe that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting and analyzing future periods. These non-GAAP financial measures also facilitate managements internal comparisons to our historical performance and liquidity as well as comparisons to our competitors operating results. We believe these non-GAAP financial measures are useful to investors both because (1) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision making and (2) they are used by our institutional investors and the analyst community to help them analyze the health of our business. The accompanying tables have more details on the GAAP financial measures that are most directly comparable to non-GAAP financial measures and the related reconciliations between these financial measures.

Contact:

ChinaCast Education
Michael Santos, President-International
+1-347-482-1588
mjsantos@chinacasteducation.com

HC International
Ted Haberfield, Executive Vice President
+1-760-755-2716
thaberfield@hcinternational.net
 
 

 
 
CHINACAST EDUCATION CORPORATION
 CONDENSED CONSOLIDATED BALANCE SHEETS (Unaudited)
 (In thousands, except share-related data)
 
                   
As of
 
   
As of March 31,
   
December 31,
 
   
2010
   
2010
   
2009
 
   
US$
   
RMB
   
RMB
 
                     
Assets
                       
Current assets:
                       
Cash and cash equivalents
   
51,769
     
352,027
     
327,628
 
Term deposits
   
80,882
     
550,000
     
507,000
 
Accounts receivable
   
7,722
     
52,509
     
53,828
 
Inventory
   
213
     
1,449
     
1,386
 
Prepaid expenses and other current assets
   
2,737
     
18,611
     
19,212
 
Amounts due from related parties
   
505
     
3,438
     
6,388
 
 Deferred tax assets
   
77
     
521
     
1,010
 
 Current portion of prepaid lease payments for land use right
   
477
     
3,246
     
3,246
 
Total current assets
   
144,382
     
981,801
     
919,698
 
Non-current deposits
   
3,454
     
23,489
     
14,550
 
Property and equipment, net
   
75,616
     
514,190
     
516,938
 
Prepaid lease payments for land use rights - non-current
   
21,177
     
144,002
     
144,818
 
Acquired intangible assets, net
   
9,216
     
62,668
     
71,286
 
Long-term investments
   
452
     
3,071
     
3,101
 
Non-current advances to related party
   
14,665
     
99,724
     
99,727
 
Goodwill
   
74,084
     
503,769
     
503,771
 
Total assets
   
343,046
     
2,332,714
     
2,273,889
 
                   
                       
Current liabilities:
                       
Accounts payable
   
3,032
     
20,621
     
16,061
 
Accrued expenses and other current liabilities
   
28,985
     
197,101
     
215,631
 
Deferred revenues
   
14,597
     
99,256
     
156,645
 
Income taxes payable
   
11,032
     
75,015
     
68,731
 
Current portion of long-term bank borrowings
   
11,176
     
76,000
     
104,400
 
Current portion of capital lease obligation
   
200
     
1,358
     
1,323
 
Other borrowings
   
10,147
     
69,000
     
200
 
Total current liabilities
   
79,169
     
538,351
     
562,991
 
Non-current liabilities:
                       
Long-term bank borrowings
   
21,471
     
146,000
     
134,000
 
Deferred tax liabilities – non-current
   
4,348
     
29,566
     
30,923
 
Unrecognized tax benefits – non-current
   
9,778
     
66,491
     
62,457
 
Total non-current liabilities
   
35,597
     
242,057
     
227,380
 
                         
Total liabilities
   
114,766
     
780,408
     
790,371
 
Commitments and contingencies
                       
Equity:
                       
Ordinary shares (US$0.0001 par value; 100,000,000 shares authorized; 46,043,218 and 45,170,698 shares issued and outstanding in 2010 and 2009, respectively)
   
5
     
34
     
33
 
Additional paid-in capital
   
195,245
     
1,327,668
     
1,290,651
 
Statutory reserve
   
5,756
     
39,139
     
39,139
 
Accumulated other comprehensive loss
   
(857
)
   
(5,827
)
   
(6,055
)
Retained earnings
   
24,663
     
167,705
     
136,583
 
                   
Total ChinaCast Education Corporation shareholders’ equity
   
224,812
 
   
1,528,719
     
1,460,351
 
Noncontrolling interest
   
3,468
     
23,587
     
23,167
 
                   
Total equity
   
228,280
     
1,552,306
     
1,483,518
 
                   
Total liabilities and equity
   
343,046
     
2,332,714
     
2,273,889
 
 
 
 

 
 
 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (Unaudited)
 (In thousands, except share-related data)
 
   
For the three months ended March 31,
 
   
2010
   
2010
   
2009
 
   
US$
   
RMB
   
RMB
 
                   
Revenues:
                 
Service
    15,930       108,330       73,641  
Equipment
    5       31       2,876  
                         
      15,935       108,361       76,517  
                         
Cost of revenues:
                       
Service
    (7,091 )     (48,219 )     (27,367 )
Equipment
    -       -       (2,838 )
                         
      (7,091 )     (48,219 )     (30,205 )
                         
Gross profit
    8,844       60,142       46,312  
                         
Operating (expenses) income:
                       
                         
Selling and marketing expenses (including share-based compensation of RMB410 and RMB840 for the three months ended March 31 for 2010 and 2009, respectively)
    (118 )     (805 )     (1,748 )
General and administrative expenses (including share-based compensation of RMB2,480 and RMB5,736 for the three months ended March 31 for 2010 and 2009, respectively)
    (2,592 )     (17,627 )     (17,628 )
                         
Foreign exchange gain (loss)
    (45 )     (303 )     169  
Management service fee
    -       -       967  
Other operating income
    1       7       505  
                         
Total operating expenses, net
    (2,754 )     (18,728 )     (17,735 )
 
   
6,090
     
41,414
     
28,577
 
Interest income
   
435
     
2,954
     
2,312
 
Interest expense
   
(437
)
   
(2,971
)
   
(1,453
)
Income before provision for income taxes and earnings in equity method investments
   
6,088
     
41,397
     
29,436
 
Provision for income taxes
   
(1,443
)
   
(9,811
)
   
(6,325
)
Net income before earnings in equity investments
   
4,645
     
31,586
     
23,111
 
Loss in equity investments
   
(4
)
   
(30
)
   
(266
Income from continuing operation, net of tax
   
4,641
     
31,556
     
22,845
 
Discontinued operations
                       
Loss from discontinued operations, net of taxes of RMBnil for 2009 and 2010:
   
-
     
-
     
(604
Net income
   
4,641
     
31,556
     
22,241
 
Less: Net income attributable to noncontrolling interest
   
(64
)
   
(434
)
   
(2,559
)
Net income attributable to ChinaCast Education Corporation
   
4,577
     
31,122
     
19,682
 
Net income
 
4,641
   
31,556
   
22,241
 
Foreign currency translation adjustments
   
31
     
214
     
(802
)
Comprehensive income
   
4,672
     
31,770
     
21,439
 
Comprehensive income attributable to noncontrolling interest
   
(62)
     
(420
)
   
(2,553
)
Comprehensive income attributable to ChinaCast Education Corporation
 
4,610
   
31,350
   
18,886
 
                   
Net income per share
                       
Net income attributable to ChinaCast Education Corporation per share:
                       
Basic
   
0.10
     
0.68
     
0.55
 
                   
Diluted
   
0.10
     
0.67
     
0.55
 
                   
Weighted average shares used in computation:
                       
Basic
   
45,968,134
     
45,968,134
     
35,648,251
 
                   
Diluted
   
46,312,165
     
46,312,165
     
35,648,251
 
 
 
 

 
 
 (In thousands)
 
   
For the three months ended March 31,
 
   
2010
   
2010
   
2009
 
   
US$
   
RMB
   
RMB
 
                     
Cash flows from operating activities:
                       
Net income
   
4,641
     
31,556
     
22,241
 
Adjustments to reconcile net income to net cash provided by operating activities:
                       
Depreciation
   
1,610
     
10,950
     
6,016
 
Amortization of acquired intangible assets
   
1,267
     
8,618
     
4,091
 
Amortization of land use rights
   
120
     
816
     
650
 
Share-based compensation
   
425
     
2,890
     
6,576
 
Loss on disposal of property, plant and equipment
   
-
     
1
     
-
 
Loss in equity investments
   
4
     
30
     
266
 
Changes in assets and liabilities:
                       
Accounts receivable
   
191
     
1,297
     
(14,328
)
Inventory
   
(9
)
   
(63
)
   
17
 
Prepaid expenses and other current assets
   
88
     
601
     
2,541
 
Non-current deposits
   
(874
)
   
(5,939
)
   
(295
Amounts due from related parties
   
434
     
2,950
     
800
 
Accounts payable
   
671
     
4,560
     
2,215
 
Accrued expenses and other current liabilities
   
(458
)
   
(3,116
)
   
(2,178
Deferred revenues
   
(8,440
   
(57,389
   
(33,118
Amount due to related party
   
-
     
-
     
(289
Income taxes payable
   
924
     
6,284
     
3,534
 
Deferrred tax assets
   
72
     
489
     
-
 
Deferred tax liabilities
   
(199
)
   
(1,357
)
   
(638
)
Unrecognized tax benefits
   
594
     
4,034
     
1,943
 
Net cash provided by operating activities
   
1,061
     
7,212
     
44
 
Cash flows from investing activities:
                       
Advance to related party
   
-
     
--
     
(20,000
)
Repayment from advance to related party
   
-
     
3
     
25,922
 
Purchase of property and equipment
   
(3,433
)
   
(23,345
)
   
(4,377
)
Term deposits
   
(6,324
   
(43,000
   
(133,700
Deposits for investments
   
(441
)
   
(3,000
)
   
-
 
Net cash used in investing activities
   
(10,198
)
   
(69,342
)
   
(132,155
)
 
Cash flows from financing activities:
                       
   Other borrowings raised
   
10,147
     
69,000
     
-
 
   Repayment of other borrowings
   
(29
)
   
(200
)
   
-
 
   Bank borrowings raised
   
6,176
     
42,000
     
-
 
   Bank borrowings repaid
   
(8,588
)
   
(58,400
)
   
-
 
   Proceeds from issuance of shares, net of issuance costs
   
5,019
     
34,128
     
-
 
Net cash provided by financing activities
   
12,725
     
86,528
     
-
 
Effect of foreign exchange rate changes
   
-
     
1
     
1
 
Net increase(decrease) in cash and cash equivalents
   
3,588
     
24,399
     
(132,110
)
Cash and cash equivalents at beginning of the period
   
48,181
     
327,628
     
220,131
 
                   
                         
Cash and cash equivalents at end of the period
   
51,769
     
352,027
     
88,021
 
 
 
 

 
CHINACAST EDUCATION CORPORATION
RECONCILIATIONS OF NON-GAAP RESULTS OF OPERATIONS MEASURES
TO THE NEAREST COMPARABLE GAAP MEASURES (Unaudited)
(In millions except EPS)
 
Adjusted Net Income (non-GAAP)
 
1Q FY2010
   
1Q FY2009
   
YoY Change
 
   Net Income (Loss) Attributable to ChinaCast Education
  $ 4.58     $ 2.89       58 %
   Share-based Compensation
  $ 0.43     $ 0.97       -56 %
   Amortization of Acquired Intangible Assets
  $ 1.27     $ 0.60       111 %
   Adjusted Net Income (non-GAAP)
  $ 6.28     $ 4.46       41 %
      Adjusted Net Margin (non-GAAP)
    39 %     40 %        
   Adjusted Diluted EPS (non-GAAP)
  $ 0.14     $ 0.13          
 
Adjusted EBITDA (non-GAAP)
 
1Q FY2010
   
1Q FY2009
   
YoY Change
 
   Net Income (Loss) Attributable to ChinaCast Education
  $ 4.58     $ 2.89       58 %
   Depreciation
  $ 1.61     $ 0.89       82 %
   Amortization of Acquired Intangible Assets
  $ 1.27     $ 0.60       111 %
   Amortization of Land Use Rights
  $ 0.12     $ 0.10       25 %
   Share-based Compensation
  $ 0.43     $ 0.97       -56 %
   Interest Income
  $ (0.44 )   $ (0.34 )     28 %
   Interest Expense
  $ 0.44     $ 0.21       104 %
   Provision for income taxes
  $ 1.44     $ 0.93       55 %
   Earnings in equity investments
  $ 0.00     $ 0.04       -89 %
   Net income attributable to non-controlling interest
  $ 0.06     $ 0.38       -83 %
   Adjusted EBITDA (non-GAAP)
  $ 9.51     $ 6.67       43 %
      Adjusted EBITDA Margin (non-GAAP)
    60 %     59 %        

 
 
 

 
-----END PRIVACY-ENHANCED MESSAGE-----