FOR IMMEDIATE RELEASE
Noah Education Announces Unaudited Second Quarter 2014 Results
Exceeded Guidance with Revenue up 12.1% YoY
Net Profit up 45.1% YoY
Shenzhen, China, February 26, 2014 – Noah Education Holdings Ltd. (“Noah” or the “Company”) (NYSE: NED), a leading provider of education services in China, today announced its unaudited financial results for the second quarter fiscal 2014 ended December 31, 2013.
Second Quarter Fiscal 2014 Financial Highlights (compared to second quarter fiscal 2013)
| - | Net revenue increased 12.1% to RMB70.3 million (US$11.6 million) |
| - | Gross profit increased 14.4% to RMB32.7 million (US$5.4 million), and gross profit margin was 46.4% |
| - | Net operating income decreased 13.0% to RMB8.4 million (US$1.4 million) |
| - | Net income increased 45.1% to RMB10.4 million (US$1.7 million) |
| - | Non-GAAP net income, excluding share based compensation expenses, was RMB10.4 million (US$1.7 million), compared to a Non-GAAP net income of RMB7.6 million |
| - | Basic and diluted earnings per share were RMB0.17 (US$0.03) as compared to basic and diluted earnings per share of RMB0.13 |
| - | Non-GAAP basic and diluted earnings per share were RMB0.17 (US$0.03) as compared to non-GAAP basic and diluted earnings per share of RMB0.14 |
Dong Xu, Chairman and Acting Chief Executive Officer of Noah, said, “We are pleased to report that Noah has exceeded our revenue guidance once again, in a traditionally strong second quarter. During the second quarter for fiscal 2014, our primary and secondary schools was our key revenue driver while we continued to ramp up the utilization of our kindergartens as well.”
Mr. Xu continued, “Going forward, we remain focused on growing the Company’s business organically and plan to roll out two to three new kindergartens in Guangdong and Zhejiang provinces in the third quarter of fiscal 2014, thereby further expanding our existing network.”
Ms. Dora Li, Chief Financial Officer, added, “We have achieved a stronger margin this quarter, not only due to a strong revenue contribution, but all the more as a result of our effective cost management in the midst of a wage inflation environment. ”
Second Quarter Fiscal 2014 Financial Results
Net revenue
Net revenue for the second quarter of fiscal 2014 increased 12.1% year-over-year to RMB70.3 million (US$11.6 million) from RMB62.7 million. The increase was driven mainly by the organic growth from existing schools.
In terms of revenue breakdown by business service for the second quarter of fiscal 2014, revenue from kindergartens was RMB35.8 million (US$5.9 million), compared to RMB35.9 million in the second quarter of fiscal 2013. Revenue from primary and secondary schools increased 37.1% year-over-year to RMB25.4 million (US$4.2 million) from RMB18.5 million due to revenue contribution from the ramping up school and expansion of existing mature schools. Revenue from supplemental education, which includes franchised fees, English training courses and sale of teaching materials, increased 10.0% year-over-year to RMB9.1 million (US$1.5 million) from RMB8.3 million.
| 1 |
| 2Q FY2014 | 2Q FY2013 | |||||||||||||||
| Services | Revenue (RMB million) | Percentage of net revenue | Revenue (RMB million) | Percentage of net revenue | ||||||||||||
| Kindergartens | 35.8 | 51.0 | % | 35.9 | 57.3 | % | ||||||||||
| Primary and Secondary Schools | 25.4 | 36.0 | % | 18.5 | 29.5 | % | ||||||||||
| Supplemental Education | 9.1 | 13.0 | % | 8.3 | 13.2 | % | ||||||||||
| Total | 70.3 | 100.0 | % | 62.7 | 100.0 | % | ||||||||||
Gross profit and gross profit margin
Gross profit for the second quarter of fiscal 2014 increased 14.4% year-over-year to RMB32.7 million (US$5.4 million) from RMB28.5 million. The increase in gross profit was primarily driven by the strong revenue contribution of the primary and secondary schools operations.
Gross profit margin for the second quarter of fiscal 2014 was 46.4%, compared to 45.5% in the second quarter of fiscal 2013. The increase in margin was mainly due to revenue expansion and effective cost management in the midst of a wage inflation environment.
Operating expenses
Total operating expenses for the second quarter of fiscal 2014 was RMB32.4 million (US$5.3 million) as compared to RMB24.6 million in the second quarter of fiscal 2013. The increase in total operating expenses was mainly attributable to the payment of contingent consideration to original Yuanbo shareholders of RMB5.9 million (US$1.0 million)
Research and development (“R&D”) expenses for the second quarter of fiscal 2014 was RMB0.6 million (US$0.09 million) as compared to RMB0.6 million in the same period of fiscal 2013. As a percentage of net revenue, R&D expenses decreased to 0.8% in the second quarter of fiscal 2014 from 1.0% in the same quarter of fiscal 2013. The R&D investment is focused on the development of teaching materials.
Sales and marketing (“S&M”) expenses for the second quarter were RMB1.4 million (US$0.2 million) as compared to RMB1.3 million in the same quarter of fiscal 2013. As a percentage of net revenue, S&M expenses decreased to 2.0% in the second quarter of fiscal 2014, compared to 2.1% in the same period of fiscal 2013. S&M expenses as a percentage of revenue is expected to maintain at a similar level in following quarters while the Company sustains its initiatives in brand promotion.
General and administrative (“G&A”) expenses for the second quarter of fiscal 2014 were RMB24.4 million (US$4.0 million) as compared to RMB22.6 million in the same period of fiscal 2013. The increase in G&A expenses was mainly due to the incremental expenses from newly opened kindergartens as well as an increase in staff compensation expenses. As a percentage of net revenue, G&A expenses decreased to 34.7% in the second quarter of fiscal 2014, compared to 36.1% in the same period of fiscal 2013. The lower percentage of G&A expenses to net revenue primarily reflected the improvement of the Company’s operational leverage with the expansion of revenue scale.
Other expenses for the second quarter of fiscal 2014 were RMB5.9 million (US$1.0 million), the expenses was mainly due to the payment of contingent consideration to Yuanbo original shareholders based on revised contingent payment conditions.
| 2 |
Other operating income
Other operating income for the second quarter of fiscal 2014 increased 42.8% year-over-year to RMB8.1 million (US$1.3 million) from RMB5.7 million in the second quarter of fiscal 2013. The increase was primarily due to the increase of income from training camps and interest groups.
Net operating income
Net operating income for the second quarter of fiscal 2014 decreased 13.0% year-over-year to RMB8.4 million (US$1.4 million) from RMB9.6 million in the second quarter of fiscal 2013.
Non-GAAP net operating income for the second quarter of fiscal 2014 was RMB8.4million (US$1.4 million), compared to RMB10.1 million in the same quarter of fiscal 2013.
Non-operating income
There was an RMB0.08 million (US$0.01 million) impairment loss of other investment for the second quarter of fiscal 2014. The impairment loss reflected the fair value change of the Company’s investment in Franklin Electronic Publishers. Interest income for the second quarter of fiscal 2014 was RMB1.7 million (US$0.3 million), compared to RMB0.4 million in the second quarter of fiscal 2013. Investment income for the second quarter of fiscal 2014 was RMB4.2 million (US$0.7 million), compared to RMB4.5 million in the second quarter of fiscal 2013. The changes in interest income and investment income were due to the variance in cash principal and amount of cash invested, as well as the rate of return. Other non-operating income for the second quarter of fiscal 2014 was RMB1.2 million (US$0.2 million), compared to income of RMB1.2 million in the same period of fiscal 2013.
Income tax expenses
Income tax expenses for the second quarter of fiscal 2014 were RMB5.1 million (US$0.8 million), compared to RMB3.6 million for the same period in fiscal 2013. The increase was mainly because the tax holiday for one of our subsidiaries has expired.
Net income
Net income for the second quarter of fiscal 2014 was RMB10.4 million (US$1.7 million), compared to RMB7.1 million in the same period of fiscal 2013. Basic and diluted earnings per share were RMB0.17 (US$0.03), compared to RMB0.13 in the second quarter of fiscal 2013.
Net income excluding share-based compensation expenses (non-GAAP) for the second quarter of fiscal 2014 was RMB10.4 million (US$ 1.7 million), compared to RMB7.6 million in the same period of fiscal 2013. Non-GAAP basic and diluted earnings per share for the second quarter of fiscal 2014 were RMB0.17 (US$0.03), compared to RMB0.14 in the second quarter of fiscal 2013.
Liquidity
Cash and cash equivalents, and short-term other investments totaled RMB532.1 million (US$86.9 million) on December 31, 2013, compared to RMB572.4 million on September 30, 2013. For the three months ended December 31, 2013, operating cash used in continuing operations was RMB29.7 million (US$4.9 million).
Deferred revenue
Deferred revenue related to tuition fees and franchising fees as of December 31, 2013 was RMB25.0 million (US$4.1 million). This compares to deferred revenue related to tuition fees and franchising fees of RMB71.5 million as of September 30, 2013. Deferred revenue primarily includes the tuition fees and franchising fees collected but has not yet recognized during the quarter. It will be recognized according to course and contract schedule. September is the beginning of school terms; therefore there is usually a higher deferred revenue balance at the end of last quarter.
| 3 |
Operational Updates
Noah operates 63 schools, kindergartens, and training centers in its network at the end of the second quarter fiscal 2014. The network includes 48 kindergartens, with 7 kindergartens in their respective ramp up periods and with less than two years of operating history.
Noah's network also includes five primary and secondary schools. One of them opened in the first quarter of fiscal 2012 and continued to ramp up during the quarter to achieve an enrollment rate of 63% as of December 31, 2013.
Noah also operates ten directly-owned supplemental training centers.
Student enrollment totaled over 22,000, reflecting a year-over-year increase of about 9% due to the expansion of the network. Categorized according to business service, more than 12,700 students are enrolled in kindergartens, while approximately 6,000 are accounted for in primary and secondary schools, and the remaining 3,300 are in directly owned supplemental training centers.
Noah is also planning to roll out two to three new kindergartens in the third quarter of fiscal 2014. These new kindergartens will be located in Guangdong and Zhejiang provinces.
Financial Outlook for the Third Quarter and Full Fiscal 2014
Based on current estimates and market conditions, for the third quarter of fiscal 2014, Noah expects to generate net revenue in the range of RMB54 million (US$8.9 million) to RMB57 million (US$9.4 million). For the full fiscal 2014, the Company expects to generate revenue between RMB237 million (US$39.1 million) and RMB251 million (US$41.5 million). This forecast reflects Noah’s current and preliminary view, which is subject to change.
Conference Call
Noah’s senior management will host a conference call at 7:30 am (Eastern)/4:30 am (Pacific)/8:30 pm (China) on Thursday, February 27, 2014 to discuss its second quarter of fiscal 2014 financial results and recent business activities. The conference call may be accessed by calling:
| US | 1-866-652-5200 |
| International | +1-412-317-6060 |
| China | 4001-201203 |
| Hong Kong | 800-905945 |
Please dial in 10 minutes before the scheduled starting time. An operator will answer your call and please use “Noah Education” as the verbal passcode to access the call. Replay of the conference call will be available from 10:00 am US Eastern Time on February 27, 2014 until 9:00 am US Eastern Time on March 6, 2014 by dialing the following numbers:
| US | +1-877-344-7529 |
| International | +1-412-317-0088 |
| Passcode | 10041086 |
| 4 |
Statement Regarding Unaudited Financial Information
The unaudited financial information set forth above is subject to adjustments that may be identified when audit work is performed on our year-end financial statements, which could result in significant differences from this unaudited financial information.
Currency Convenience Translation
For the convenience of readers, certain RMB amounts in the statement of operations, balance sheet and cash flow statements have been translated into US dollars at the rate of RMB6.0537, the noon buying rate for US dollars in effect on December 31, 2013 for cable transfers of RMB per US dollar as certified for customs purposes by the Federal Reserve Bank of New York.
Use of Non-GAAP Financial Measures
In addition to consolidated financial results under GAAP, the Company also provides non-GAAP financial measures, including non-GAAP net income which excludes non-cash share-based compensation. The Company believes that the non-GAAP financial measures provide investors with another method for assessing the Company's operating results in a manner that is focused on the performance of its ongoing operations. Readers are cautioned not to view non-GAAP results on a stand-alone basis or as a substitute for results under GAAP, or as being comparable to results reported or forecasted by other companies. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing the performance of the Company's liquidity and when planning and forecasting future periods.
About Noah Education Holdings Ltd
Noah Education Holdings Ltd (“Noah” or “the Company”) is a leading provider of education services in China. The Company operates in three different segments, with a focus on English language training, high-end kindergartens, primary and secondary schools, and supplemental education.
Noah owns and operates 48 high-end kindergartens located in the Guangdong Province, Hunan Province and Yangtze River Delta. It owns and operates five primary and secondary schools, which are all based in Guangdong Province. The Company also owns and operates 10 supplemental education centers in Hunan Province and Shanxi Province, which focuses on English language training for children aged 3-12.
Noah was founded in 2004 and is listed on the New York Stock Exchange under the ticker symbol NED. For more information about Noah, please visit http://ir.noaheducation.com.
Safe Harbor Statement
This press release contains forward-looking statements that reflect Noah's current expectations and views of future events that involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Noah has based these forward-looking statements largely on its current expectations and projections about future events and financial trends that it believes may affect its financial condition, results of operations, business strategy and financial needs. You should understand that our actual future results may be materially different from and worse than what Noah expects. Information regarding these risks, uncertainties and other factors is included in Noah's most recent Annual Report on Form 20-F and other filings with the SEC.
Investor Contacts
Noah Education Holdings Ltd.
Email: ir@noaheducation.com
| 5 |
| Noah Education Holdings Ltd. | ||||||||||||
| Consolidated Balance Sheet | ||||||||||||
| September 30, | December 31, | |||||||||||
| 2013 | 2013 | |||||||||||
| (Unaudited) | (Unaudited) | |||||||||||
| RMB | RMB | USD | ||||||||||
| Assets | ||||||||||||
| Current Assets | ||||||||||||
| Cash and cash equivalents | 214,354,007 | 293,079,747 | 48,413,325 | |||||||||
| Investments | ||||||||||||
| Held to maturity investments | 358,003,441 | 239,003,441 | 39,480,556 | |||||||||
| Accounts receivables, net of allowance of doubtful debts | 329,019 | 285,002 | 47,079 | |||||||||
| Inventories | 4,818,792 | 5,482,584 | 905,658 | |||||||||
| Pre-paid expenses, and other current assets | 23,554,728 | 21,880,523 | 3,614,405 | |||||||||
| Total current assets | 601,059,988 | 559,731,297 | 92,461,023 | |||||||||
| Investments | 14,676,848 | 14,343,381 | 2,369,358 | |||||||||
| Property, plant and equipment, net | 194,710,989 | 193,257,341 | 31,923,839 | |||||||||
| Intangible assets, net | 78,807,548 | 76,897,857 | 12,702,621 | |||||||||
| Goodwill | 75,486,942 | 75,486,942 | 12,469,554 | |||||||||
| Deposit for property, plant and equipment | 11,443,787 | 13,997,848 | 2,312,280 | |||||||||
| Deferred tax assets – non-current | 75,102 | 54,916 | 9,071 | |||||||||
| Total assets | 976,261,204 | 933,769,582 | 154,247,746 | |||||||||
| Liabilities and Shareholders’ equity | ||||||||||||
| Current liabilities | ||||||||||||
| Accountants payable (including account payables of the consolidated variable interest entities ('VIEs") without recourse to the Company of RMB1,664,777and RMB 1,089,508 as of September 30, 2013 and December 31,2013, respectively) | 1,705,527 | 1,878,187 | 310,254 | |||||||||
| Amount due to related party (including amount due to related party of the consolidated variable interest entities ("VIEs") without recourse to the Company of RMB52,497 and RMB nil as of September 30, 2013 and December 31, 2013, respectively. | 52,497 | 0 | 0 | |||||||||
| Other payables and accruals (including other payables, accruals of the consolidated VIEs without recourse to the Company of RMB28,615,250 and RMB 22,231,919 as of September 30, 2013 and December 31, 2013, respectively) | 60,582,833 | 51,306,426 | 8,475,218 | |||||||||
| Advances from customers (including advance from customer of the consolidated VIEs without recourse to the Company of RMB518,568 and RMB948,344 as of September 30, 2013 and December 31, 2013, respectively) | 529,234 | 1,366,437 | 225,719 | |||||||||
| Income tax payable (including income tax payables of the consolidated VIEs without recourse to the Company of RMB8,749,875 and RMB11,342,734 as of September 30, 2013 and December 31, 2013, respectively) | 24,511,492 | 29,877,175 | 4,935,358 | |||||||||
| Deferred revenue (including deferred revenues of the consolidated VIEs without recourse to the Company of RMB32,654,624 and RMB4,791,097 as of September 30, 2013 and December 31, 2013, respectively) | 70,389,597 | 24,328,032 | 4,018,705 | |||||||||
| Total current liabilities | 157,771,180 | 108,756,257 | 17,965,254 | |||||||||
| Deferred revenues – non-current | 2,389,217 | 1,676,221 | 276,892 | |||||||||
| Deferred tax liabilities | 9,026,693 | 8,554,160 | 1,413,047 | |||||||||
| Other liabilities | 1,102,801 | 1,102,801 | 182,170 | |||||||||
| Total non-current liabilities | 12,518,711 | 11,333,182 | 1,872,109 | |||||||||
| Total liabilities | 170,289,891 | 120,089,439 | 19,837,363 | |||||||||
| Shareholders’ equity | ||||||||||||
| Ordinary shares | 14,841 | 14,841 | 2,452 | |||||||||
| Additional paid-in capital | 1,047,772,763 | 1,047,772,763 | 173,079,730 | |||||||||
| Accumulated other comprehensive loss | (124,580,692 | ) | (125,958,280 | ) | (20,806,826 | ) | ||||||
| Retained earnings | (191,540,847 | ) | (185,265,446 | ) | (30,603,672 | ) | ||||||
| Total Noah Education Holdings Ltd. shareholders' equity | 731,666,065 | 736,563,878 | 121,671,684 | |||||||||
| Non-controlling interests | 74,305,248 | 77,116,265 | 12,738,699 | |||||||||
| Total equity | 805,971,313 | 813,680,143 | 134,410,383 | |||||||||
| Total liabilities and shareholders’ equity | 976,261,204 | 933,769,582 | 154,247,746 | |||||||||
| 6 |
| Noah Education Holdings Ltd. | ||||||||||||||||||||||||
| Consolidated Statements of Operations | ||||||||||||||||||||||||
| Three months ended December 31 | Six months ended December 31 | |||||||||||||||||||||||
| 2012 | 2013 | 2012 | 2013 | |||||||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||||||
| RMB | RMB | USD | RMB | RMB | USD | |||||||||||||||||||
| Net revenue | 62,705,926 | 70,324,549 | 11,616,788 | 101,516,189 | 119,529,598 | 19,744,883 | ||||||||||||||||||
| Cost of revenue | (34,160,126 | ) | (37,674,120 | ) | (6,223,321 | ) | (57,888,911 | ) | (69,961,473 | ) | (11,556,812 | ) | ||||||||||||
| Gross profit | 28,545,800 | 32,650,429 | 5,393,467 | 43,627,278 | 49,568,125 | 8,188,071 | ||||||||||||||||||
| Research & development expenses | (599,586 | ) | (565,705 | ) | (93,448 | ) | (1,183,639 | ) | (1,087,947 | ) | (179,716 | ) | ||||||||||||
| Sales & marketing expenses | (1,341,370 | ) | (1,427,302 | ) | (235,774 | ) | (2,990,705 | ) | (3,438,521 | ) | (568,003 | ) | ||||||||||||
| General & administrative expenses | (22,642,089 | ) | (24,425,903 | ) | (4,034,872 | ) | (44,242,239 | ) | (48,175,821 | ) | (7,958,079 | ) | ||||||||||||
| Other expenses | (4,500 | ) | (5,941,280 | ) | (981,430 | ) | (84,290 | ) | (5,976,418 | ) | (987,234 | ) | ||||||||||||
| Total operating expenses | (24,587,545 | ) | (32,360,190 | ) | (5,345,523 | ) | (48,500,873 | ) | (58,678,706 | ) | (9,693,032 | ) | ||||||||||||
| Other operating income | 5,657,438 | 8,078,327 | 1,334,445 | 9,245,081 | 12,551,696 | 2,073,393 | ||||||||||||||||||
| Net operating income | 9,615,693 | 8,368,566 | 1,382,389 | 4,371,486 | 3,441,115 | 568,432 | ||||||||||||||||||
| Impairment loss on other investment | (5,061,576 | ) | (77,046 | ) | (12,727 | ) | (5,163,032 | ) | (202,954 | ) | (33,526 | ) | ||||||||||||
| Interest income | 399,007 | 1,741,683 | 287,706 | 784,817 | 2,422,537 | 400,175 | ||||||||||||||||||
| Investment income | 4,526,883 | 4,216,450 | 696,508 | 9,183,238 | 9,556,035 | 1,578,545 | ||||||||||||||||||
| Other non-operating income/(loss) | 1,272,843 | 1,245,726 | 205,779 | 1,375,445 | 2,128,161 | 351,547 | ||||||||||||||||||
| Income before income taxes | 10,752,850 | 15,495,379 | 2,559,654 | 10,551,954 | 17,344,894 | 2,865,172 | ||||||||||||||||||
| Income tax (expenses) | (3,616,676 | ) | (5,141,464 | ) | (849,309 | ) | (3,486,861 | ) | (7,368,772 | ) | (1,217,234 | ) | ||||||||||||
| Net income from continuing operations | 7,136,174 | 10,355,915 | 1,710,345 | 7,065,093 | 9,976,122 | 1,647,938 | ||||||||||||||||||
| less: net income attributable to non-controlling shareholders | 2,332,822 | 4,078,521 | 673,724 | 1,769,698 | 4,386,643 | 724,622 | ||||||||||||||||||
| Net income attributable to Noah Education Holdings Ltd. shareholders | 4,803,352 | 6,275,394 | 1,036,621 | 5,295,395 | 5,589,478 | 923,316 | ||||||||||||||||||
| Net income per share | ||||||||||||||||||||||||
| Basic | 0.13 | 0.17 | 0.03 | 0.14 | 0.15 | 0.03 | ||||||||||||||||||
| Diluted | 0.13 | 0.17 | 0.03 | 0.14 | 0.15 | 0.03 | ||||||||||||||||||
| Weighted average ordinary shares outstanding | ||||||||||||||||||||||||
| Basic | 36,563,991 | 36,563,991 | 36,563,991 | 36,567,239 | 36,563,991 | 36,563,991 | ||||||||||||||||||
| Diluted | 36,605,534 | 36,681,500 | 36,681,500 | 36,567,239 | 36,648,514 | 36,648,514 | ||||||||||||||||||
| 7 |
| Noah Education Holdings Ltd. | ||||||||||||||||||||||||||||||||||||||||
| Reconciliation of Non-GAAP to GAAP |
| Three months ended December 31 | Six months ended December 31 | |||||||||||||||||||||||||||||||||||||||
| 2012 | 2013 | 2012 | 2013 | |||||||||||||||||||||||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||||||||||||||||||||||
| RMB | % of Rev | RMB | USD | % of Rev | RMB | % of Rev | RMB | USD | % of Rev | |||||||||||||||||||||||||||||||
| GAAP net revenue | 62,705,926 | 100.0 | 70,324,549 | 11,616,788 | 100.0 | 101,516,189 | 100.0 | 119,529,598 | 19,744,883 | 100.0 | ||||||||||||||||||||||||||||||
| GAAP gross profit | 28,545,800 | 45.5 | 32,650,429 | 5,393,467 | 46.4 | 43,627,278 | 43.0 | 49,568,125 | 8,188,071 | 41.5 | ||||||||||||||||||||||||||||||
| Share-based compensation | 0 | 0.0 | 0 | 0 | 0.0 | 0 | 0.0 | 0 | 0 | 0.0 | ||||||||||||||||||||||||||||||
| Non-GAAP gross profit | 28,545,800 | 45.5 | 32,650,429 | 5,393,467 | 46.4 | 43,627,278 | 43.0 | 49,568,125 | 8,188,071 | 41.5 | ||||||||||||||||||||||||||||||
| GAAP operating income | 9,615,693 | 15.3 | 8,368,567 | 1,382,389 | 11.9 | 4,371,486 | 4.3 | 3,441,115 | 568,432 | 2.9 | ||||||||||||||||||||||||||||||
| Share-based compensation | 480,168 | 0.8 | 0 | 0 | 0.0 | 960,337 | 0.9 | 0 | 0 | 0.0 | ||||||||||||||||||||||||||||||
| Non-GAAP operating income | 10,095,862 | 16.1 | 8,368,567 | 1,382,389 | 11.9 | 5,331,823 | 5.3 | 3,441,115 | 568,432 | 2,9 | ||||||||||||||||||||||||||||||
| GAAP net income | 7,136,174 | 11.4 | 10,353,915 | 1,710,345 | 14.7 | 7,065,093 | 7.0 | 9,976,122 | 1,647,938 | 8.3 | ||||||||||||||||||||||||||||||
| Share-based compensation | 480,168 | 0.8 | 0 | 0 | 0.0 | 960,337 | 0.9 | 0 | 0 | 0.0 | ||||||||||||||||||||||||||||||
| Non-GAAP net income | 7,616,343 | 12.1 | 10,353,915 | 1,710,345 | 14.7 | 8,025,430 | 7.9 | 9,976,122 | 1,647,938 | 8.3 | ||||||||||||||||||||||||||||||
| GAAP net income per share | ||||||||||||||||||||||||||||||||||||||||
| Basic | 0.13 | 0.17 | 0.03 | 0.14 | 0.15 | 0.03 | ||||||||||||||||||||||||||||||||||
| Diluted | 0.13 | 0.17 | 0.03 | 0.14 | 0.15 | 0.03 | ||||||||||||||||||||||||||||||||||
| Non-GAAP income per share | ||||||||||||||||||||||||||||||||||||||||
| Basic | 0.14 | 0.17 | 0.03 | 0.17 | 0.15 | 0.03 | ||||||||||||||||||||||||||||||||||
| Diluted | 0.14 | 0.17 | 0.03 | 0.17 | 0.15 | 0.03 | ||||||||||||||||||||||||||||||||||
Note: This reconciliation is for illustration purpose to compare GAAP and Non-GAAP performance
| 8 |
| Noah Education Holdings Ltd. | ||||||||||||||||||||||||
| Disclosure of EBITDA | ||||||||||||||||||||||||
| Three months ended December 31 | Six months ended December 31 | |||||||||||||||||||||||
| 2012 | 2013 | 2012 | 2013 | |||||||||||||||||||||
| (Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||||||
| RMB | RMB | USD | RMB | RMB | USD | |||||||||||||||||||
| Operating income | 9,615,693 | 8,368,567 | 1,382,389 | 4,371,486 | 3,441,115 | 568,432 | ||||||||||||||||||
| Depreciation | 7,310,612 | 7,113,693 | 1,175,098 | 13,781,716 | 14,311,199 | 2,364,042 | ||||||||||||||||||
| Amortization | 1,503,476 | 1,909,691 | 315,458 | 2,605,382 | 3,416,528 | 564,370 | ||||||||||||||||||
| EBITDA | 18,429,781 | 17,391,951 | 2,872,946 | 20,758,584 | 21,168,842 | 3,496,844 | ||||||||||||||||||
| 9 |
| Noah Education Holdings Ltd. | ||||||||||||||||||||||||
| Consolidated Cash Flow Statements | ||||||||||||||||||||||||
| For Three Months Ended December 31 | For Six Months Ended December 31 | |||||||||||||||||||||||
| 2012 | 2013 | 2012 | 2013 | |||||||||||||||||||||
| Unaudited | Unaudited | Unaudited | Unaudited | |||||||||||||||||||||
| RMB | RMB | USD | RMB | RMB | USD | |||||||||||||||||||
| Cash flows from operating activities | ||||||||||||||||||||||||
| Net income | 7,136,174 | 10,353,915 | 1,710,345 | 7,065,092 | 9,976,122 | 1,647,938 | ||||||||||||||||||
| Adjustments to reconcile net income | ||||||||||||||||||||||||
| Amortization of intangible assets | 1,503,476 | 1,909,691 | 315,458 | 2,605,382 | 3,416,528 | 564,370 | ||||||||||||||||||
| Depreciation of property, plant and equipment | 7,310,612 | 7,113,693 | 1,175,098 | 13,781,716 | 14,311,199 | 2,364,042 | ||||||||||||||||||
| Share-based compensation expense | 480,169 | 0 | 0 | 960,337 | 0 | 0 | ||||||||||||||||||
| Loss on disposal of fixed assets | (7,356 | ) | (41,818 | ) | (6,908 | ) | 148,632 | (36,103 | ) | (5,964 | ) | |||||||||||||
| Allowance for doubtful debts | 0 | 0 | 0 | 462,288 | 0 | 0 | ||||||||||||||||||
| Impairment loss on Franklin and other investment | 5,061,576 | 77,046 | 12,727 | 5,163,032 | 202,953 | 33,525 | ||||||||||||||||||
| Changes in current assets & liabilities | ||||||||||||||||||||||||
| Accounts receivable | 6,542 | 44,017 | 7,271 | (8,266 | ) | 9,143 | 1,510 | |||||||||||||||||
| Inventories | 92,534 | (663,792 | ) | (109,651 | ) | 331,878 | (442,237 | ) | (73,052 | ) | ||||||||||||||
| Prepaid and others | 21,160,541 | 1,674,206 | 276,559 | 4,882,849 | (4,070,226 | ) | (672,353 | ) | ||||||||||||||||
| Deferred tax asset | 42,827 | 20,185 | 3,334 | 112,262 | 49,397 | 8,160 | ||||||||||||||||||
| Accounts payable | (119,085 | ) | 172,661 | 28,522 | (278,595 | ) | (242,512 | ) | (40,060 | ) | ||||||||||||||
| Other payables and accruals | (5,414,236 | ) | (3,428,901 | ) | (566,412 | ) | 4,413,018 | 10,516,620 | 1,737,222 | |||||||||||||||
| Advances from customers | 78,592 | 837,203 | 138,296 | 147,156 | 505,729 | 83,540 | ||||||||||||||||||
| Payment of contingent consideration of Yuanbo | 0- | (5,900,000 | ) | (974,611 | ) | 0- | (5,900,000 | ) | (974,611 | ) | ||||||||||||||
| Deferred revenue | (38,048,966 | ) | (46,774,560 | ) | (7,726,607 | ) | (15,691,465 | ) | (13,044,755 | ) | (2,154,840 | ) | ||||||||||||
| Income tax payable | 3,898,262 | 5,365,686 | 886,348 | 3,661,419 | 7,730,389 | 1,276,969 | ||||||||||||||||||
| Deferred tax liability | (406,296 | ) | (472,534 | ) | (78,057 | ) | (1,591,087 | ) | (853,399 | ) | (140,971 | ) | ||||||||||||
| Operating cash provided/(used) by continuing operation | 2,775,365 | (29,713,302 | ) | (4,908,288 | ) | 26,165,647 | 22,128,848 | 3,655,425 | ||||||||||||||||
| Cash flows from investing activities | ||||||||||||||||||||||||
| Acquisition of property, plant and equipment | (7,074,117 | ) | (5,618,227 | ) | (928,065 | ) | (20,421,278 | ) | (9,949,195 | ) | (1,643,490 | ) | ||||||||||||
| Prepayment of property, plant and equipment | (775,675 | ) | (2,554,061 | ) | (421,901 | ) | (2,010,308 | ) | (5,481,900 | ) | (905,545 | ) | ||||||||||||
| Acquisition of Subsidiaries | (29,921,337 | ) | 0 | 0 | (29,921,337 | ) | (2,500,000 | ) | (412,971 | ) | ||||||||||||||
| Repayment for investment | 4,800,000 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||
| Acquisition of Yuanbo | 0 | 0 | 0 | (7,272,337 | ) | 0 | 0 | |||||||||||||||||
| (Increase)/Decrease in HTM investment | 101,500,000 | 119,000,000 | 19,657,400 | (281,500,000 | ) | (156,000,000 | ) | (25,769,364 | ) | |||||||||||||||
| Disposal of property, plant and equipment | 0 | 0 | 0 | 0 | 22,007 | 3,635 | ||||||||||||||||||
| Investing cash provided/(used) by continuing operation | 68,528,872 | 110,827,712 | 18,307,434 | (341,125,260 | ) | (173,909,088 | ) | (28,727,735 | ) | |||||||||||||||
| Cash flows from financing activities | ||||||||||||||||||||||||
| Shares repurchases | 0 | 0 | 0 | (51,181 | ) | 0 | 0 | |||||||||||||||||
| Dividend paid to non-controlling shareholders | (1,290,000 | ) | (1,267,503 | ) | (209,377 | ) | (1,290,000 | ) | (1,267,503 | ) | (209,377 | ) | ||||||||||||
| Financing cash (used) by continuing operation | (1,290,000 | ) | (1,267,503 | ) | (209,377 | ) | (1,341,181 | ) | (1,267,503 | ) | (209,377 | ) | ||||||||||||
| Net increase (decrease) in cash | 70,014,237 | 79,846,907 | 13,189,769 | (316,300,794 | ) | (153,047,743 | ) | (25,281,686 | ) | |||||||||||||||
| Effect of exchange rate changes on cash | (1,266,983 | ) | (1,121,167 | ) | (185,204 | ) | (896,251 | ) | (1,800,764 | ) | (297,465 | ) | ||||||||||||
| Cash and cash equivalents at beginning of the period | 115,828,355 | 214,354,007 | 35,408,760 | 501,772,653 | 447,928,254 | 73,992,476 | ||||||||||||||||||
| Cash and cash equivalents at end of the period | 184,575,609 | 293,079,747 | 48,413,325 | 184,575,609 | 293,079,747 | 48,413,325 | ||||||||||||||||||
| 10 |