-----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, U06XLdkFeqbFhqicTCkCOO71Sk4nvdhgFQERv4m/jvyNspFiB3AmFr0eVwcD2FWV XYbio+BW/z7W9T40ZfFx2Q== 0001145549-09-000470.txt : 20090317 0001145549-09-000470.hdr.sgml : 20090317 20090317074518 ACCESSION NUMBER: 0001145549-09-000470 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 2 CONFORMED PERIOD OF REPORT: 20090316 ITEM INFORMATION: Other Events ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20090317 DATE AS OF CHANGE: 20090317 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: 09686382 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 h03193e8vk.htm 8-K 8-K
Table of Contents

 
 
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): March 16, 2009
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.)
10/F Xu Jie Mansion, No. 29
Nanmofang Road, Beijing, PRC
 
(Address of Principal Executive Offices and Zip Code)
Registrant’s telephone number, including area code: (86 10) 6566 7788
                                                                 
(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):
[     ]     Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
[     ]     Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
[     ]     Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
[     ]     Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
 
 

 


TABLE OF CONTENTS

Item 8.01. Other Events.
Item 9.01. Financial Statements and Exhibits.
SIGNATURE
Exhibit Index
EX-99.1


Table of Contents

Item 8.01. Other Events.
On March 16, 2009, ChinaCast Education Corporation, (the “Company”) a Delaware corporation issued a press release containing certain financial results for the full year ended December 31, 2008. A copy of the press release is attached to this Current Report on Form 8-K as Exhibit 99.1 and incorporated herein by reference.
As provided in General Instruction B.2 of SEC Form 8-K, such information shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, and it shall not be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or under the Exchange Act, whether made before or after the date hereof, except as expressly set forth by specific reference in such filing to this Current Report on Form 8-K.b
Item 9.01. Financial Statements and Exhibits.
     
(d)   Exhibits:
     
No.   Description
99.1
  Press Release dated March 16, 2009

 


Table of Contents

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: March 17, 2009 CHINACAST EDUCATION CORPORATION
 
 
  By:   /s/ Antonio Sena    
  Name:   Antonio Sena   
  Title:   Chief Financial Officer   
 

 


Table of Contents

Exhibit Index
     
No.   Description
99.1
  Press Release dated March 16, 2009

 

EX-99.1 2 h03193exv99w1.htm EX-99.1 EX-99.1
Exhibit 99.1
ChinaCast Education Corporation Reports
Full Year 2008 Financial Results
    2008 Revenues Increased 64% to $42.1 Million1
 
    2008 Free Cash Flow Increased 137% to $23.0 Million2
 
    Cash and Bank Balances together with Term Deposits of $86.7 Million as of December 31, 2008
BEIJING, March 16, 2009 — ChinaCast Education Corporation (the “Company” or “ChinaCast”) (Nasdaq GM:CAST), a leading for-profit, post-secondary and e-learning services provider in China, today announced its financial results for the full year 2008 ending December 31, 2008.
“We are pleased to report another year of strong growth thanks to the underlying strength of our core post-secondary degree programs and e-learning service businesses. We believe that the high visibility of earnings, strong free cash flow, and predictable growth inherent in our two business segments are key assets of ChinaCast,” stated Mr. Ron Chan, Chairman and Chief Executive Officer.
“We remain confident about our business and the growth of the education industry in China. Our strategy going forward will be to focus on further expanding our post-secondary degree programs and e-learning services and reducing our operating costs to improve margins while looking for strategic acquisitions that will further expand our footprint in China. While the global economy is experiencing a sharp downturn, we believe the post-secondary education sector in China continues to grow at a healthy pace and we look forward to increasing our market position in 2009,” concluded Mr. Chan.
Full Year 2008 Financial Results
ChinaCast is organized into two business segments: the E-Learning Group (‘ELG’), encompassing the Company’s core e-learning education service businesses, and 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.
Total Revenues — ChinaCast reported total revenues of $42.1 million for the full year ended December 31, 2008, compared to $25.7 million in 2007, a 64% increase year-over-year. The Company’s total revenue is comprised of service revenue and equipment revenue. In 2008, service revenue was $37.8 million compared to $20.4 million in 2007, an 85% increase year-over-year. In 2008, equipment revenue was $4.3 million compared to $5.3 million in 2007, a 20% decrease year-over-year. ChinaCast also reports revenue by its two business segments, ELG and TUG:
    E-Learning Group Revenue (ELG) — In 2008, total revenue from the ELG was $29.8 million compared to $25.7 million in 2007, a 16% increase year-on-year. ELG revenue is organized into three business services: university distance learning solutions; K-12
 
1   The US dollar figures presented in this release are derived from the corresponding RMB figures from the Company’s Form 10K for the fiscal year ended December 31, 2008, and Form 10KSB for the fiscal year ended December 31, 2007, and are based on the historical exchange rate of US$1.0 = 6.8 RMB at December 31, 2008, for 2008, and US$1.0 = 7.30 RMB at December 31, 2007, for 2007.
 
2   Free cash flow is a non-GAAP measure defined as net cash provided by operating activities minus purchase of property and equipment.

 


 

    distance learning and education content solutions; and vocational training, enterprise/government training and network services.
    Post secondary education distance learning: Revenue from the post secondary education distance learning services business increased 51% from $9.5 million in 2007 to $14.3 million in 2008, which was the result of increased student enrollment, tuition fees and the full year contribution from the addition of another university partner, namely Tongji University. The total number of post-secondary students enrolled in courses using the Company’s distance learning platforms increased to 131,000 at the end of 2008 from 121,000 at the end of 2007.
 
    K-12 and Content Delivery: Revenue from the K-12 and content delivery business has remained stable at around $9 million in 2007 and 2008. The number of subscribing schools for K-12 distance learning services has stabilized at 6,500.
 
    Vocational Training, Enterprise/Government Training and Networking Services: Revenue from the vocational training, enterprise/government training and networking services business decreased 13% from $6.8 million in 2007 to $5.9 million in 2008, mainly due to the drop in equipment sales, the nature of which is not recurring.
    Traditional University Group (TUG) Revenue — TUG was newly established in the second quarter of 2008 after the acquisition of Hai Lai, the holding company of the Foreign Trade and Business College of Chongqing Normal University (‘FTBC’). In 2008, TUG had total revenue of $12.2 million comprised of tuition revenue and other revenue (mainly accommodation and catering revenue). In 2008, FTBC had approximately 11,000 students and generated $10.4 million of tuition revenue and $1.8 million of other revenue (mainly accommodation and catering revenue).
Gross Profit and Gross Margin — Gross profit for 2008 was $20.3 million as compared to $14.0 million in 2007, a 45% increase year-over-year. Adjusted gross profit for 2008 was $22.4 million compared to $14.0 million in 2007, a 60% increase year-over-year. Gross profit margin, being the percentage of gross profit over revenue, was 48% for 2008 compared to 55% in 2007. Adjusted gross profit margin, being the percentage of adjusted gross profit over revenue was 53% for 2008 compared to 55% in 2007. The adjusted gross profit and adjusted gross profit margin is computed net of impairment loss on acquired intangible assets. In 2008, impairment loss on acquired intangible assets charged to the cost of revenue was $2.1 million as compared to $0.0 million in 2007, which was associated with the Company’s purchase in June 2007 of a ten year license to use the Modern English brand name. This is a one-time, non-cash charge to cost of revenue and management does not believe the fundamental operations of the program have been affected by the impairment.
Net Income, Net Income Margin and EPS — Net income for 2008 was $6.3 million as compared to $8.0 million in 2007, a decrease of 22%. Adjusted net income was $12.0 million in 2008, compared to $8.1 million in 2007, an increase of 48%. Net income margin, being the percentage of net income over revenue, was 15% for 2008 compared to 31% in 2007. Adjusted net income margin, being the percentage of adjusted net income over revenue, was 29% for 2008 compared to 32% in 2007. EPS (diluted) for 2008 was $0.20 on 30,691,742 diluted shares outstanding, compared to $0.29 on 27,975,731 diluted shares outstanding in 2007, a decrease of 29%. Adjusted EPS (diluted) for 2008 was $0.39, compared to $0.29 in 2007, an increase of 35%. Adjusted net income, net income margin and EPS are computed net of share based compensation, impairment loss on acquired intangible assets and impairment loss on cost method of investment. In 2008, the charge related to share based compensation was $2.3 million as compared to $0.07 million in 2007, a 3,093% increase year-over-year. In 2008, the impairment loss on acquired intangible assets, which was charged to cost of revenues, was $2.1 million as compared to $0.0 million in 2007, as described above. In 2008, the impairment loss on cost method of investment was $1.3 million, compared to $0.0 million in 2007, which was

 


 

associated with the Company’s investment in the Tongfang Chuangxin ELG joint venture. This was a non-cash charge and no future charges are expected.
EBITDA and EBITDA Margin — EBITDA for 2008 was $19.4 million compared to $8.2 million in 2007, a 135% increase year-over-year. EBITDA margin, being the percentage of EBITDA over revenue was 46% for 2008 compared to 32% in 2007.
Cash and Bank Balances together with Term Deposits - Cash and bank balances together with term deposits totaled $86.7 million as of December 31, 2008, compared to $100.7 million as of December 31, 2007. The decrease was primarily due to the settlement of the acquisition consideration of Hai Lai, the holding company of FTBC.
Free Cash Flow — Free cash flow is a non-GAAP measure defined as net cash provided by operating activities minus purchase of property and equipment. In 2008, net cash provided by operating activities was $31.3 million compared to $10.0 million in 2007, a 211% increase year-over-year, mainly due to the profit earned and the receipt of tuition fee from students by the TUG for the 2008-2009 academic year. In 2008, purchase of property and equipment was $8.3 million compared to $0.4 million in 2007, a 2,152% increase mainly due to the additional property and equipment which resulted from the acquisition of Hai Lai (the holding company of FTBC). Thus, free cash flow in 2008 was $23.1 million compared to $9.7 million in 2007, a 137% increase year-over-year.
Financial Outlook for 2009
For the full year ending December 31, 2009, the Company estimates that revenue will be between $49 million to $51 million and adjusted net income between $14 million to $16 million, which does not include shared-based compensation and impairment charges. This is the Company’s current and preliminary view, which is subject to change.
Conference Call Information
ChinaCast Education’s management team will host an earnings conference call at 8 AM on Tuesday, March 17, 2009, U.S. Eastern Time (8 PM on March 17, 2009, Beijing/Hong Kong time). The dial-in details for the earnings conference call are as follows:
U.S./Canada Toll Free: +1-877-857-6150; International: +1-719-325-4762
A replay of the conference call will be available at the following numbers from 11:30 am Tuesday, March 17, 2009, U.S. Eastern Time, until 11:30 pm Monday, March 30, 2009, U.S. Eastern Time. U.S./Canada
Toll Free: +1-888-203-1112; International: +1-719-457-0820; Pass Code: 1643924
Additionally, a live and archived version of the earnings call will be available at http://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 its post-secondary degree programs through its 80% ownership in the holding company of the Foreign Trade and Business College (or ``FTBC’’) of Chongqing Normal University. FTBC offers career-oriented bachelor’s degree and diploma programs in business, economics, trade, tourism management, advertising, language, IT and music. These degree and diploma programs are fully accredited by

 


 

the PRC Ministry of Education. The Company provides its e-learning services to post-secondary institutions, K-12 schools, government agencies and corporate enterprises via its nationwide satellite 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, 2008. 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 gross profit, adjusted gross profit margin, adjusted net income, adjusted net-income margin, adjusted EPS, EBITDA and free cash flow. 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 management’s 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 Corporation
Michael J. Santos, Chief Marketing Officer
+1-202-361-3403
mjsantos@chinacasteducation.com
www.chinacasteducation.com
  HC International
Ted Haberfield, Executive Vice President
+1-760-755-2716
thaberfield@hcinternational.net

 


 

CHINACAST EDUCATION CORPORATION
CONSOLIDATED BALANCE SHEETS
(In thousands, except share-related data)
                 
    Group     Group  
    As at     As at  
    31/12/2007     31/12/2008  
    US'000     US'000  
ASSETS
               
Current assets:
               
Cash and cash equivalents
    18,988       32,372  
Term deposits
    81,749       54,265  
Accounts receivables
    4,838       4,791  
Inventory
    276       209  
Prepaid expenses and other current assets
    976       1,322  
Amount due from related parties-non trade
    445       366  
     
Total current assets
    107,272       93,325  
     
 
               
Non-current assets:
               
Investment in subsidiaries
           
Due from subsidiaries
           
Non-current deposits
    267       101  
Plant and equipment
    1,522       41,762  
Land use rights
          17,909  
Acquired intangible assets, net
    2,984       4,607  
Deferred tax assets
           
Long term investment
    1,529       768  
Non-current advances to a related party
    16,426       16,208  
Goodwill
    235       45,784  
Total assets
    130,235       220,464  
     
 
               
LIABILITIES, MINORITY INTEREST, AND SHAREHOLDERS’ EQUITY
               
Current liabilities:
               
Account payable
    1,785       1,686  
Accrued expenses, deferred revenue and other current liabilitie
    s 6,735       19,530  
Deferred revenue
    576       12,408  
Amount due to related party
            166  
Income tax payable
    4,279       7,440  
Current portion of long term bank loans
          2,941  

 


 

                 
    Group     Group  
    As at     As at  
    31/12/2007     31/12/2008  
    US'000     US'000  
Current portion of capital lease obligation
    5       175  
Other borrowings
          161  
     
Total current liabilities
    13,380       44,507  
     
     
Bank borrowing -non current portion
          8,588  
Capital lease obligation/bank loan, net of current portion
          194  
Deferred tax liability
          3,093  
Unrecognized tax benefits
    3,821       6,561  
     
Total non current liabilities
    3,821       18,436  
     
Total liabilities
    17,201       62,943  
     
Minority interests
    2,810       6,556  
     

 


 

CHINACAST EDUCATION CORPORATION
CONSOLIDATED STATEMENT OF OPERATIONS
(In thousands, except share-related data)
                         
    Group     Group     YoY  
    12 months ended     12 months ended     % change  
    31/12/2007     31/12/2008     +/(-)  
    US'000     US'000          
Revenues
                       
Service
    20,397       37,813       85 %
Equipment
    5,319       4,251       -20 %
             
 
    25,716       42,064       64 %
 
                       
Cost of revenues
                       
Service
    (6,277 )     (17,479 )     178 %
Equipment
    (5,435 )     (4,283 )     -21 %
             
 
    (11,712 )     (21,762 )     86 %
 
                       
Gross profit
    14,004       20,302       45 %
 
                       
Operating (expenses) income:
                       
Selling and marketing expenses
    (910 )     (1,044 )     15 %
General and administrative expenses
    (7,554 )     (10,247 )     36 %
Foreign exchange loss
    (572 )     (171 )     -70 %
Management service fee
    2,471       951       -62 %
Other operating income
    0       5          
             
Total operating expenses, net
    (6,566 )     (10,506 )     60 %
 
                       
Income from operations
    7,438       9,796       32 %
Impairment loss on cost method investment
          (1,250 )     -189 %
Gain on disposal of cost method investment
    1,407             4 %
Interest income
    2,761       2,862       4 %
Interest expense
    (5 )     (378 )     7155 %
             
Income before provision for income taxes, earnings in equity investments, and minority interest
    11,601       11,030       -5 %
Provision for income taxes
    (2,913 )     (3,586 )     23 %
             
Net income before earnings in equity investments and minority interest
    8,688       7,444       -14 %
Earnings in equity investments
    (158 )     (65 )     -59 %
Minority interest
    (445 )     (1,106 )     149 %
             
Income from continuing operations
    8,085       6,273       -22 %
             
Discontinued operations
                       
Loss from discontinued operations, net of taxes
    (19 )     0          
Minority interest in discontinued operations, net of taxes
    (31 )     0          
             

 


 

                         
    Group     Group     YoY  
    12 months ended     12 months ended     % change  
    31/12/2007     31/12/2008     +/(-)  
    US'000     US'000          
Loss on discontinued operations
    (50 )     0          
             
Net income
    8,035       6,273       -22 %
             
Net income per share
                       
Basic
    0.30       0.21          
Diluted
    0.29       0.20          
Weighted average shares used in computation
                       
Basic
    26,567,240       30,442,992          
Diluted
    27,975,731       30,691,742          

 


 

CHINACAST EDUCATION CORPORATION
CONSOLIDATED STATEMENT OF CASH FLOWS
(In thousands, except share-related data)
                 
    Group     Group  
    12 months ended     12 months ended  
    31/12/2007     31/12/2008  
    US'000     US'000  
Cash flows from operating activities:
               
Net income
    8,035       6,273  
Adjustments to reconcile net income to net cash provided by operating activities:
               
Minority interest in continuing operations
    445       1,106  
Minority interest in discontinued operations
    31        
Depreciation and amortization
    720       5,111  
Share-based compensation
    73       2,331  
Provision for bad debts
               
Loss (Gain) on disposal of property and equipment
          (5 )
Earnings in equity investments
    158       65  
Write-down of inventory
    67       39  
Impairment loss on cost method investment
          1,250  
Impairment loss on acquired intangible assets
          2,132  
Gain on disposal of cost method investment.
    (1,407 )      
Changes in assets and liabilities:
           
Accounts receivable, net
    427       283  
Inventory
    54       49  
Prepaid expenses and other current assets
    (478 )     (230 )
Non-current deposits
    (270 )     257  
Amount due from related parties
    (91 )     112  
Accounts payable
    (277 )     (1,642 )
Accrued expenses and other current liabilities
    535       3,355  
Deferred revenues
    555       7,525  
Amount due to related parties
    (18 )     166  
Income taxes payable
    1,382       2,036  
Deferred tax assets
    24        
Deferred tax liabilities
          (333 )
Unrecognized tax benefits
    624       1,453  
     
Net cash provided by operating activities
               
     

 


 

                 
    Group     Group  
    12 months ended     12 months ended  
    31/12/2007     31/12/2008  
    US'000     US'000  
 
    10,089       31,333  
     
Cash flows from investing activities:
               
Purchase of cost investment
          (441 )
Repayment from amounts due from related parties
           
Advances to related party
    (198 )     (3,866 )
Repayment from advances to related party
    1,561       5,292  
Deposits for business acquisition
          (2,794 )
Return of deposit for the business acquisition
          2,794  
Purchase of property and equipment
    (368 )     (8,287 )
Purchase of subsidiaries, net of cash acquired
          (68,457 )
Term deposits
    (21,075 )     33,495  
Disposal of cost method investment
    1,644        
Disposal of property and equipment
          36  
Acquisition of brand name usage right
    (3,087 )      
Net cash spent on disposal of subsidiary
    (1,248 )      
     
Net cash used in investing activities
    (22,771 )     (42,228 )
     
     
Cash flows from financing activities:
               
Capital distribution
    (794 )      
Proceeds from Share Offering, net of issuance costs
          9,447  
Payment of expenses in connection with Share Exchange Transaction
    (4,788 )      
Repayment of capital lease obligation
    (20 )     (192 )
Other borrowings raised
          882  
Repayment of other borrowings
          (1,691 )
Repayment of advances from related parties
    (582 )      
Exercise of warrants and issuance of restricted shares of common stock, net of issuance costs
          14,487  
     
Net cash provided by (used in) financing activities
    (6,184 )     22,933  
     
Effect of foreign exchange rate changes
    (237 )     (50 )
Net (decrease) increase in cash and cash equivalents
    (19,103 )     11,988  
Cash and cash equivalents at beginning of the year
    38,091       20,384  
     
Cash and cash equivalents at end of period
    18,988       32,372  
     
Y

 


 

                         
Reconciliations of non-GAAP results of operations   Group 12 months     Group 12 months     YoY % Change  
measures to the nearest comparable GAAP measures   ended 31/12/2008     ended 31/12/2007        
    US$ '000     US$ '000     +/(-)  
Gross Profit
    20,302       14,004       45 %
Impairment Loss on Acquired Intangible Assets
    2,132       0          
Adjusted Gross Profit
    22,434       14,004       60 %
 
                       
Net Income
    6,273       8,035       -22 %
Depreciation and Amortization
    5,111       720       610 %
Impairment Loss on Acquired Intangible Assets
    2,132       0          
Impairment Loss on Cost Method of Investment
    1,250       0          
Gain on Disposal of Cost Method of Investment
    0       (1,407 )     -100 %
Shared Based Compensation
    2,331       73       3093 %
Interest Income
    (2,862 )     (2,761 )     4 %
Interest Expense
    378       5       7460 %
Provision for Income Taxes
    3,586       2,913       23 %
Earnings in Equity Investments
    65       158       -59 %
Minority Interest
    1,106       445       149 %
Loss from Discontinued Operations, Net of Taxes
    0       19       -100 %
Minority Interest in Discontinued Operations, Net of Taxes
    0       31       -100 %
EBITDA
    19,370       8,231       135 %
 
                       
Net Income
    6,275       8,035       -22 %
Shared Based Compensation
    2,331       73       3093 %
Impairment Loss on Acquired Intangible Assets
    2,132       0          
Impairment Loss on Cost Method of Investment
    (1,250)       0          
Adjusted Net Income
    11,988       8,108       48 %
 
                       
Fully Diluted Shares
    30,691,742       27,975,731          
EPS (Diluted)
    0.20       0.29       -29 %
Adjusted EPS (Diluted)
    0.39       0.29       35 %
 
                       
Cash and Bank Balances together with
    86,637       100,737       -14 %
Term Deposits
                       
 
                       
Net Cash Provided by Operating Activities
    31,333       10,089       211 %
Purchase of Property and Equipment
    -8,287       -368       2152 %
Free Cash Flow
    23,046       9,721       137 %

 

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