EX-99.1 2 v231563_ex99-1.htm EXHIBIT 99.1 Unassociated Document


Contact Information:
China Ceramics Co., Ltd.
CCG Investor Relations Inc.
Edmund Hen, Chief Financial Officer
David Rudnick, Account Manager
Email: info@cceramics.com
Email: david.rudnick@ccgir.com
 
Phone: +1-646-626-4172

China Ceramics Announces Second Quarter 2011
Financial Results

Jinjiang, Fujian Province, China, August 10, 2011–China Ceramics Co., Ltd. (NASDAQ Global Market: CCCL, CCCLW, CCCLU) (“China Ceramics” or the “Company”), a leading Chinese manufacturer of ceramic tiles used for exterior siding and for interior flooring and design in residential and commercial buildings, today announced financial results for the second quarter ended June 30, 2011.

 
Second Quarter 2011 Highlights
 
§  
Revenue was RMB 372.3 million (US$ 57.3 million), up 36.7% from the second quarter of 2010;
 
§  
Gross profit was RMB 113.4 million (US$ 17.5 million), up 33.7% from the second quarter of 2010;
 
§  
Gross profit margin was 30.5%, down 69 basis points from the second quarter of 2010;
 
§  
Net profit was RMB 72.4 million (US$ 11.1 million), up 28.1% from the second quarter of 2010;
 
§  
On a quarter-to-quarter sequential basis, revenue was up 20.9%, gross profit was up 19.0% and net profit was up 34.1%.
 
§  
Non-GAAP net profit, which excludes the current quarter’s share-based compensation expenses, was RMB 74.8 million (US$ 11.5 million), up 32.4% from RMB 56.5 million (US$ 8.3 million) in the second quarter of 2010;
 
§  
Earnings per fully diluted share were RMB 3.97 (US$ 0.61).

“We are pleased to report continued robust operating and financial results for the second quarter of 2011, evidence of a strengthening in the Company’s competitive positioning due to its strategic plan to expand our production capacity,” said Mr. Jiadong Huang, CEO of China Ceramics. “By the end of 2011, the expansion of our Hengda and Hengdali facilities to accommodate an annual production of 72 million square meters of ceramic tiles will solidify our market position and provide for additional margin improvement. The designation of Jinjiang Hengda Ceramics Co., Ltd., a subsidiary of the Company, as one of China’s 500 Most Valuable Brands by the World Brand Laboratory and the naming of the Company as a preferential provider of building materials for affordable housing by the China Building Materials Circulation Association during the second quarter are further testimony to the continued prominence of our name brand in China. ”

 
Second Quarter 2011 Results
 
 
Revenue for the second quarter ended June 30, 2011 was RMB 372.3 million (US$ 57.3 million), up 36.7% from RMB 272.3 million (US$ 39.8 million) for the second quarter ended June 30, 2010. The year-over-year increase in revenue was primarily driven by a 29.2% increase in the sales volume of ceramic tiles to 13.7 million square meters in the second quarter of 2011 from 10.6 million square meters in the second quarter of 2010. We were able to increase our volume due to increased production capacity at both the Jinjiang Plant (“Hengda”) and the Gaoan Plant (“Hengdali”), both of which operated at full capacity during the quarter. Hengda also raised the selling price of its porcelain tile by 5% in February 2011, which led to RMB 7.8 million (US$ 1.2 million) of the increase in revenue.
 
 
 
1

 
 

 
Gross profit for the second quarter ended June 30, 2011 was RMB 113.4 million (US$ 17.5 million), up 33.7% from RMB 84.8 million (US$ 12.4 million) for the second quarter ended June 30, 2010. The year-over-year increase in gross profit was mostly driven by the higher sales volume in the most recent quarter. Gross profit margin was 30.5% compared to 31.1% for the same period in 2010, and the slight decrease of gross profit margin was due to the effect of increased material cost and labor cost.
 
Selling and distribution expenses were RMB 3.1 million (US$ 0.5 million), or 0.8% of sales, compared to RMB 1.5 million (US$ 0.2 million), or 0.6% of sales, in the second quarter of 2010. The year-over-year increase in selling expenses was primarily due to increased travel expenses of RMB 0.4 million (US$ 0.07 million) and advertising expenses of RMB 0.7 million (US$ 0.1 million) for promotion of our products.
 
Administrative expenses for the second quarter ended June 30, 2011 were RMB 9.6 million (US$ 1.5 million), up 60.0% from RMB 6.0 million (US$ 0.9 million) in the second quarter of 2010. The year-over-year increase in administrative expenses was primarily due to RMB 2.4 million (US$ 0.4 million) of non-cash share-based compensation expenses related to the 2010 Incentive Compensation Plan, which was designed to retain directors and senior management. It is expected that additional non-cash share-based compensation expenses of approximately RMB 11.9 million (US$ 1.8 million) will be incurred from July 2011 to January 2014.
 
Profit before taxation for the second quarter ended June 30, 2011 was RMB 97.9 million (US$ 15.1 million), up 28.6% from RMB 76.1 million (US$ 11.1 million) in the second quarter of 2010. The year-over-year increase in profit from operations was the result of higher revenue although offset by higher selling and administrative expenses.
 
Net profit for the second quarter ended June 30, 2011 was RMB 72.4 million (US$ 11.1 million), up 28.1% from RMB 56.5 million (US$ 8.3 million) in the same period of 2010. The year-over-year increase in net profit was the result of higher revenue, but offset by higher selling and administrative expenses.
 
Earnings per fully diluted share were RMB 3.97 (US$ 0.61) for the second quarter ended June 30, 2011, down 28.5% from RMB 5.55 (US$ 0.81) over the same period in 2010. Earnings per fully diluted share in the second quarter of 2011 were computed using 18.3 million shares while net earnings per fully diluted share in the second quarter of 2010 were computed using 10.2 million shares.
Non-GAAP profit before taxation, which excludes share-based compensation expenses, was RMB 100.3 million (US$ 15.4 million) in the second quarter ended June 30, 2011, up 31.8% from RMB 76.1 million (US$ 11.1 million) in 2010 (for which period there was no non-GAAP adjustment).
Non-GAAP net profit, which excludes share-based compensation expenses, was RMB 74.8 million (US$ 11.5 million) in the second quarter ended June 30, 2011, an increase of 32.4% from RMB 56.5 million (US$ 8.3 million) in the second quarter of 2010 (for which period there was no non-GAAP adjustment).
Non-GAAP earnings per fully diluted share, which excludes share-based compensation expenses, was RMB 4.10 (US$ 0.63) in the second quarter ended June 30, 2011, down 26.1% from RMB 5.55 (US$ 0.81) in the same period of 2010 (for which period there was no non-GAAP adjustment).

 
 
2

 
 

Six Months 2011 Results
 
 
Revenue for the six months ended June 30, 2011 increased by 35.7% to RMB 680.2 million (US$ 104.1 million) compared to the six months ended June 30, 2010. Gross profit was RMB 208.7 million (US$ 32.0 million), up 35.4% from RMB154.1 million (US$ 22.5 million) in the six months ended June 30, 2010. Gross margin was 30.7% compared to 30.7% in the same period of 2010. Selling expenses were RMB 5.6 million (US$ 0.9 million), compared to RMB 3.0 million (US$ 0.4 million) in the same period of 2010. Administrative expenses were RMB 25.2 million (US$ 3.9 million), compared to RMB 11.8 million (US$ 1.7 million) for the same period of 2010. Net profit for the six months ended June 30, 2011 was RMB 126.4 million (US$ 19.4 million), up 24.3% from the same period of 2010. Non-GAAP net profit, which excludes share-based compensation expenses, was RMB 135.9 million (US$ 20.8 million) for the six months ended June 30, 2011, an increase of 33.6% from RMB 101.7 million (US$ 14.9 million) in the same period of 2010 (for which period there was no non-GAAP adjustment). Earnings per fully diluted share were RMB 6.93 (US$ 1.06) for the six months 2011 and RMB 7.45 (US$ 1.14) on a non-GAAP basis, down from RMB 10.01 (US$ 1.46) in the same period of 2010. Earnings per fully diluted share for the first half of 2011 were computed using 18.3 million shares while net earnings per fully diluted share for the first half of 2010 were computed using 10.2 million shares.
 
 
Second Quarter 2011 Statements of Selected Financial Position Items
 
 
§  
Cash and bank balances were RMB 51.6 million (US$ 8.0 million) as of June 30, 2011, compared with RMB 263.5 million (US$ 39.9 million) as of December 31, 2010. The decrease in cash and bank balances was attributed to the purchase of new kilns and production lines to replace older manufacturing equipment at Hengda as well as the continuation of its Phase II construction at Hengdali during the first half year of 2011.
 
 
§  
Inventory turnover was 83 days as of June 30, 2011 compared with 73 days as of December 31, 2010. The increase in inventory turnover was because the Company increased its inventory to meet the backlog of orders expected to be shipped in the third quarter of 2011, which is usually the peak season of the year. Also, since the prices of raw materials have been increasing, the Company has stored up raw materials for production in the second half of 2011.
 
§  
Trade receivables turnover was 95 days as of June 30, 2011 compared with 95 days as of December 31, 2010. The Company’s trade receivables include a 17% value-added-tax (“VAT”), whereas reported revenue is net of VAT. Trade receivables turnover excluding VAT amounts was 81 days as of June 30, 2011 compared with 81 days as of December 31, 2010. The trade receivables turnover was flat with the quarter ended December 31, 2010, due to the tight management control over trade receivables collection.
 
§  
Trade payables turnover was 81 days as of June 30, 2011 compared with 76 days as of December 31, 2010. The increase in the trade payables turnover resulted from an increase in the purchase of raw materials in preparation for the second half of 2011.
 
§  
Bank borrowings (including both short-term borrowings and long-term borrowings) were RMB 137.0 million (US$ 21.2 million) as of June 30, 2011 compared to RMB 97.0 million (US$ 14.7 million) as of December 31, 2010. The increase in the bank borrowing was to support the working capital and provide a better cash cushion for the capital expenditures requirement.
 

Liquidity and Capital Resources
 
Cash flow generated from operating activities was RMB 2.1 million (US$ 0.3 million) for the quarter ended June 30, 2011, compared to RMB 32.4 million (US$ 4.7 million) of cash flow generated from operating activities in the same period in 2010. The year-over-year decrease of RMB 30.3 million (US$ 4.4 million) was mainly due to the increase in inventory purchases and the change in the Company’s method of settling sales rebates with its distributors. Since the prices of raw materials have been increasing, the Company has stored up raw materials for production in the second half of 2011, resulting in an additional cash outflow of RMB 9.2 million (US$ 1.4 million) in the second quarter of 2011. Furthermore, the cash from operations was reduced due to a change in settling rebates to its distributors. The Company now issues rebates at time of sale. Historically, the Company had issued rebates at time of collection of accounts receivable. This change of deducting the sales rebates directly from the accounts receivable as opposed to collecting the full amount and later remitting the sales rebates, caused a decrease in cash flow of approximately RMB 23.1 million (US$ 3.6 million) in the second quarter of 2011 compared to the same quarter in 2010.
 
 
3

 
 
 

 
Cash flow used in investing activities in the quarter ended June 30, 2011 was RMB 75.3 million (US$ 11.7 million), compared to RMB 104.2 million (US$ 15.2 million) of cash flow used in investing activities in the same period of 2010. The decrease was mainly due to a decrease in the acquisition of property, plant and equipment. The capital expenditures related to Hengdali facility was nil for the quarter ended June 30, 2011, as compared to RMB 73.3 million (US$ 10.7 million) in the same period of 2010 due to expenditures for facility expansion. The company had paid RMB 129.1 million ($19.6 million) related to the Hengdali facility in the first quarter of 2011, and the final payment will be made upon completion of the facility.
 
Cash flow generated from financing activities was RMB 40.0 million (US$ 6.1 million) obtained from bank borrowings for the quarter ended June 30, 2011, as compared to RMB 7.9 million (US$ 1.2 million) in the same period of 2010.
 
Recent Developments
 
During the quarter, the Company’s subsidiary, Jinjiang Hengda Ceramics Co., Ltd., was designated one of China’s 500 Most Valuable Brands by the World Brand Laboratory.
 
 
Business Outlook
 
The Company’s backlog of orders for delivery in the third quarter of 2011 is approximately RMB 400.2 million (US$ 61.9 million), representing a year-over-year growth rate of 36.1% compared to the third quarter of 2010. The Company estimates that its sales volume of ceramic tiles in the third quarter of 2011 will be approximately 14.6 million square meters.
 
 
Plant Expansion and Capital Expenditures Update
 
For the second quarter ended June 30, 2011, total capital expenditures for the Company were approximately RMB 80.2 million (US$ 12.4 million), which related to the Hengda facility. For the six months ended June 30, 2011, total capital expenditures for the Company were approximately RMB 244.5 million (US$ 37.4 million). Of this amount, approximately RMB 129.1 million (US$ 19.6 million) related to the Hengdali facility and RMB 115.4 million (US$ 17.8 million) related to Hengda facility. Total capital expenditures for the fiscal year 2011 are planned to be an estimated RMB 370 million (US$ 57 million).
 
After the completion of the improvements at Hengda and the completion of Phase II at Hengdali by the end of 2011, China Ceramics expects to have a total annual production capacity of approximately 72 million square meters. This is expected to be composed of 42 million square meters of total capacity from the Hengda facility and 30 million square meters of total capacity from the Hengdali facility. The current total capacity is 32 million square meters from Hengda and 10 million square meters from Hengdali.
 
 
 
4

 
 

 
 
The Company believes that its current cash balances, combined with its expected future cash flow from operations and its borrowing capacity will be sufficient to meet the remaining capital expenditure requirements of the production capacity expansion associated with the Hengda and Hengdali facilities.
 
Conference Call Information
 
The Company will host a conference call at 8:00 am EDT on Wednesday, August 10, 2011. Listeners may access the call by dialing +1 (866) 395-5819 five to ten minutes prior to the scheduled conference call time. International callers should dial +1 (706) 643-6986. The conference participant pass code is 88040330. A replay of the conference call will be available for 14 days starting from 10:00 am ET on Wednesday, August 10, 2011. To access the replay, dial +1 (855) 859-2056. International callers should dial +1 (404) 537-3406. The pass code is 88040330 for the replay.

 
About China Ceramics Co., Ltd
 
 
China Ceramics Co., Ltd. is a leading manufacturer of ceramic tiles in China. The Company's ceramic tiles are used for exterior siding, interior flooring, and design in residential and commercial buildings. China Ceramics' products, sold under the “Hengda” or “HD”, “Hengdeli” or “HDL”, the "TOERTO" and “WULIQIAO” brands, and the Pottery Capital of Tang Dynasty” brands, are available in over 2,000 styles, colors and sizes combinations and are distributed through a network of exclusive distributors or directly to large property developers. For more information, please visit http://www.cceramics.com.
 
 
Currency Convenience Translation
 
The Company's financial information is stated in Renminbi (“RMB”). The translation of RMB amounts into United States dollars in the earning release is included solely for the convenience of readers. For statements of financial position data, translation of RMB into U.S. dollars has been made using historic spot exchange rates published by www.federalreserve.gov. For statements of comprehensive income data and statements of cash flows data, translation of RMB into U.S. dollars has been made using the average of historical daily exchange rates. Such translations should not be construed as representations that RMB amounts could be converted into U.S. dollars at that rate or any other rate, or to be the amounts that would have been reported under IFRS.
 

Safe Harbor Statement
Certain of the statements made in this press release are “forward-looking statements” within the meaning and protections of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, anticipations, assumptions, estimates, intentions, and future performance, and involve known and unknown risks, uncertainties and other factors, which may be beyond our control, and which may cause the actual results, performance, capital, ownership or achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. All statements other than statements of historical fact are statements that could be forward-looking statements. You can identify these forward-looking statements through our use of words such as “may,” “will,” “anticipate,” “assume,” “should,” “indicate,” “would,” “believe,” “contemplate,” “expect,” “estimate,” “continue,” “plan,” “point to,” “project,” “could,” “intend,” “target” and other similar words and expressions of the future.

 
5

 
 

 
All written or oral forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary notice, including, without limitation, those risks and uncertainties described in our annual report on Form 20-F for the year ended December 31, 2010 and otherwise in our SEC reports and filings, including the final prospectus for our offering. Such reports are available upon request from the Company, or from the Securities and Exchange Commission, including through the SEC’s Internet website at http://www.sec.gov. We have no obligation and do not undertake to update, revise or correct any of the forward-looking statements after the date hereof, or after the respective dates on which any such statements otherwise are made.
 

 

FINANCIAL TABLES FOLLOW
 
6

 
 
 

 
 
CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
(RMB in thousands)
 
   
As at
June 30, 2011
   
As at
December 31, 2010
 
   
(Unaudited)
       
ASSETS AND LIABILITIES
           
             
Non-current assets
           
Property, plant and equipment
    740,271       459,161  
Land use rights
    31,601       31,936  
Goodwill
    3,735       3,735  
      775,607       494,832  
                 
Current assets
               
Inventories
    255,539       177,217  
Trade receivables
    435,618       282,976  
Prepayments and other receivables
    18,706       8,907  
Cash and bank balances
    51,646       263,495  
      761,509       732,595  
                 
Current liabilities
               
Trade payables
    246,011       178,382  
Accrued liabilities and other payables
    107,681       46,108  
Interest-bearing bank borrowings
    112,000       72,000  
Income tax payable
    27,276       22,576  
      492,968       319,066  
Non-current liabilities
               
Long term borrowings
    25,000       25,000  
Deferred tax liabilities
    1,104       1,122  
      26,104       26,122  
                 
Net current assets
    268,541       413,529  
                 
Net assets
    1,018,044       882,239  
                 
EQUITY
               
Total shareholders’ equity
    1,018,044       882,239  
 
 
 
7

 
 


CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(RMB in thousands, except EPS and share data)
 
   
Three months ended
   
Six months ended
 
   
June 30
   
March 31
   
June 30
   
June 30
   
June 30
 
   
2011
   
2011
   
2010
   
2011
   
2010
 
                               
Revenue
    372,323       307,865       272,304       680,188       501,413  
Cost of Sales
    (258,894 )     (212,554 )     (187,474 )     (471,448 )     (347,299 )
Gross profit
    113,429       95,311       84,830       208,740       154,114  
Selling and distribution expenses
    (3,062 )     (2,534 )     (1,513 )     (5,596 )     (2,994 )
Administrative expenses
    (9,570 )     (15,620 )     (5,976 )     (25,190 )     (11,758 )
Finance costs
    (2,297 )     (1,873 )     (1,478 )     (4,170 )     (2,974 )
Other income
    94       276       257       370       272  
Other expenses
    (740 )     (692 )     -       (1,432 )     -  
Profit before taxation
    97,854       74,868       76,120       172,722       136,660  
Income tax expense
    (25,445 )     (20,857 )     (19,659 )     (46,302 )     (34,949 )
Net Profit for the period
    72,409       54,011       56,461       126,420       101,711  
Attributable to:
Shareholders of the Company
                                       
EPS-Basic
    3.97       2.96       5.55       6.93       10.01  
EPS-Diluted
    3.97       2.96       5.55       6.93       10.01  
Shares used in calculating basic EPS
                                       
Basic
    18,254,002       18,254,002       10,164,298       18,254,002       10,164,298  
Diluted
    18,254,002       18,254,002       10,164,298       18,254,002       10,164,298  


CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES
UNAUDITED SALES VOLUME AND AVERAGE SELLING PRICE
 
   
Three months ended
   
Six months ended
 
   
June 30
   
March 31
   
June 30
   
June 30
   
June 30
 
   
2011
   
2011
   
2010
   
2011
   
2010
 
                               
Sales volume (square meters)
    13,734,874       11,429,245       10,631,009       25,164,119       19,429,316  
Average Selling Price (in RMB/square meter)
    27.1       26.9       25.6       27.0       25.8  
Average Selling Price (in USD/square meter)
    4.2       4.1       3.7       4.1       3.8  
 
 
 
8

 
 
 
About Non-GAAP Financial Measures
In addition to China Ceramics’ condensed consolidation financial results under International Financial Reporting Standards ("IFRS"), the Company also provides Non-IFRS financial measures (referred to as Non-GAAP financial measures) for the second quarter of 2011, including Non-GAAP profit before taxation, Non-GAAP net income and Non-GAAP earnings per fully diluted shares, all excluding the share-based compensation expenses from their comparable GAAP measure. The Company believes that these Non-GAAP financial measures provide investors with another method for assessing China Ceramics’ operating results in a manner that is focused on the performance of its ongoing operations and excludes share-based compensation expenses incurred for the stock option program. 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, and should refer to the reconciliation of GAAP results with Non-GAAP results below. The Company believes that both management and investors benefit from referring to these Non-GAAP financial measures in assessing the performance of China Ceramics and when planning and forecasting future periods. The accompanying tables have more details on the GAAP financial measures that are most directly comparable to Non-GAAP financial measures and the related reconciliation between these financial measures.

CHINA CERAMICS CO., LTD.
Unaudited Reconciliation of GAAP to Non-GAAP
Three months ended June 30, 2011
 
   
GAAP
      (1 )  
Non-GAAP
   
GAAP
      (1 )  
Non-GAAP
 
   
RMB’000
   
RMB’000
   
RMB’000
   
USD’000
   
USD’000
   
USD’000
 
Profit before taxation
    97,854       2,407       100,261       15,055       375       15,430  
Net profit
    72,409       2,407       74,816       11,139       375       11,514  
EPS-Basic
    3.97               4.10       0.61               0.63  
EPS-Diluted
    3.97               4.10       0.61               0.63  


CHINA CERAMICS CO., LTD.
Unaudited Reconciliation of GAAP to Non-GAAP
Six months ended June 30, 2011
 
   
GAAP
      (1 )  
Non-GAAP
   
GAAP
      (1 )  
Non-GAAP
 
   
RMB’000
   
RMB’000
   
RMB’000
   
USD’000
   
USD’000
   
USD’000
 
Profit before taxation
    172,722       9,518       182,240       26,444       1,457       27,901  
Net profit
    126,420       9,518       135,938       19,355       1,457       20,812  
EPS-Basic
    6.93               7.45       1.06               1.14  
EPS-Diluted
    6.93               7.45       1.06               1.14  

(1) Share-based compensation.

* There were no similar Non-GAAP adjustments for the second quarter ended June 30, 2010 and the six months ended June 30, 2010. Therefore, there was no reconciliation between the GAAP financial measures and the Non-GAAP financial measures for these two periods.
 
 
9

 
 
 


 
CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(RMB in thousands)
 
   
Three months ended
   
Six months ended
 
   
June
   
March
   
June
   
June
   
June
 
      30       31       30       30       30  
      2011       2011       2010       2011       2010  
                                         
Cash flows from operating activities
                                       
Profit before taxation
    97,854       74,868       76,120       172,722       136,660  
Adjustments for
                                       
Amortization of land use rights
    168       167       167       335       333  
Depreciation of property, plant
and equipment
    11,309       8,818       6,911       20,127       13,485  
Lose/(gain) on disposal of property,
plant and equipment
    739       103       (138 )     842       (138 )
Share-based compensation
    2,407       7,111       -       9,518       -  
Finance costs
    2,297       1,873       1,541       4,170       2,974  
Interest income
    (113 )     (222 )     (126 )     (335 )     (231 )
Operating profit before working capital
changes
    114,661       92,718       84,475       207,379       153,083  
Increase in inventories
    (41,697 )     (36,625 )     (8,503 )     (78,322 )     (26,717 )
Increase in trade receivables
    (94,909 )     (57,733 )     (54,634 )     (152,642 )     (67,280 )
(Increase)/decrease in other
receivables and prepayments
    (1,025 )     (8,774 )     4,232       (9,799 )     2,540  
Increase in trade payables
    39,630       27,999       15,671       67,629       31,967  
Increase/(decrease) in accrued liabilities and other payables
    4,465       (6,016 )     7,339       (1,551 )     (12,412 )
Cash generated from operations
    21,125       11,569       48,580       32,694       81,181  
Interest paid
    (2,297 )     (1,873 )     (1,541 )     (4,170 )     (2,974 )
Income tax paid
    (16,718 )     (24,902 )     (14,628 )     (41,620 )     (31,133 )
                                         
Net cash generated from/(used in)
operating activities
    2,110       (15,206 )     32,411       (13,096 )     47,074  
                                         
Cash flows from investing activities
                                       
Proceed from disposal of property,
plant and equipment
    4,801       708       1,774       5,509       1,774  
Acquisition of property, plant and
equipment
    (80,223 )     (164,241 )     (106,067 )     (244,464 )     (106,293 )
Interest received
    113       222       126       335       231  
Acquisition of subsidiary, net of cash
acquired
    -       -       -       -       (36,311 )
                                         
Net cash used in investing activities
    (75,309 )     (163,311 )     (104,167 )     (238,620 )     (140,599 )
                                         
Cash flows from financing activities
                                       
Bank borrowings obtained
    71,200       -       28,900       71,200       36,900  
Repayment of short-term loans
    (31,200 )     -       (14,200 )     (31,200 )     (18,700 )
Purchase of warrants
    -       -       (6,803 )     -       (6,803 )
                                         
Net cash generated from financing activities
    40,000       -       7,897       40,000       11,397  
                                         
Net decrease in cash and cash
     equivalents
    (33,199 )     (178,517 )     (63,859 )     (211,716 )     (82,128 )
Cash and cash equivalents,
beginning of period
    84,923       263,495       131,860       263,495       150,121  
Effect of foreign exchange rate
differences
    (78 )     (55 )     (15 )     (133 )     (7 )
                                         
Cash and cash equivalents,
end of period
    51,646       84,923       67,986       51,646       67,986  
 
 
 
10

 
 


CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMEMTS OF FINANCIAL POSITION
(U.S Dollar in thousands)
 
   
As at
June 30, 2011
   
As at
December 31, 2010
 
             
ASSETS AND LIABILITIES
           
             
Non-current assets
           
Property, plant and equipment
    114,531       69,570  
Land use rights
    4,889       4,839  
Goodwill
    578       566  
      119,998       74,975  
                 
Current assets
               
Inventories
    39,536       26,851  
Trade receivables
    67,397       42,875  
Prepayments and other receivables
    2,895       1,350  
Cash and bank balances
    7,990       39,923  
      117,818       110,999  
                 
Current liabilities
               
Trade payables
    38,062       27,028  
Accrued liabilities and other payables
    16,659       6,986  
Interest-bearing bank borrowings
    17,328       10,909  
Income tax payable
    4,220       3,421  
      76,269       48,344  
Non-current liabilities
               
Long term borrowings
    3,868       3,788  
Deferred tax liabilities
    171       170  
      4,039       3,958  
                 
Net current assets
    41,549       62,655  
                 
Net assets
    157,508       133,672  
                 
EQUITY
               
Total shareholders’ equity
    157,508       133,672  


 
11

 

 

 
CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME
(U.S Dollar in thousands, except EPS and share data)
 
   
   
Three months ended
    Six months ended  
   
June 30
   
March 31
   
June 30
   
June 30
   
June 30
 
   
2011
   
2011
   
2010
   
2011
   
2010
 
                               
Revenue
    57,306       46,830       39,847       104,136       73,362  
Cost of Sales
    (39,846 )     (32,332 )     (27,435 )     (72,178 )     (50,814 )
Gross profit
    17,460       14,498       12,412       31,958       22,548  
Selling and distribution expenses
    (472 )     (385 )     (222 )     (857 )     (438 )
Administrative expenses
    (1,481 )     (2,376 )     (874 )     (3,857 )     (1,720 )
Finance costs
    (353 )     (285 )     (216 )     (638 )     (435 )
Other income
    15       42       38       57       40  
Other expenses
    (114 )     (105 )     -       (219 )     -  
Profit before taxation
    15,055       11,389       11,138       26,444       19,995  
Income tax expense
    (3,916 )     (3,173 )     (2,876 )     (7,089 )     (5,113 )
Net Profit for the period
    11,139       8,216       8,262       19,355       14,882  
Attributable to:
Shareholders of the Company
                                       
EPS-Basic
    0.61       0.45       0.81       1.06       1.46  
EPS-Diluted
    0.61       0.45       0.81       1.06       1.46  
Shares used in calculating basic EPS
                                       
Basic
    18,254,002       18,254,002       10,164,298       18,254,002       10,164,298  
Diluted
    18,254,002       18,254,002       10,164,298       18,254,002       10,164,298  


 
12

 

 

 
CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(U.S Dollar in thousands)
 
   
Three months ended
   
Six months ended
 
   
June
   
March
   
June
   
June
   
June
 
      30       31       30       30       30  
      2011       2011       2010       2011       2010  
                                         
Cash flows from operating activities
                                       
Profit before taxation
    15,055       11,389       11,138       26,444       19,995  
Adjustments for
                                       
Amortization of land use rights
    26       25       25       51       49  
Depreciation of property, plant
and equipment
    1,740       1,341       1,011       3,081       1,973  
Lose/(gain) on disposal of property,
plant and equipment
    113       16       (20 )     129       (20 )
Share-based compensation
    375       1,082       -       1,457       -  
Finance costs
    353       285       225       638       435  
Interest income
    (17 )     (34 )     (19 )     (51 )     (34 )
Operating profit before working capital
changes
    17,645       14,104       12,360       31,749       22,398  
Increase in inventories
    (6,420 )     (5,571 )     (1,245 )     (11,991 )     (3,909 )
Increase in trade receivables
    (14,587 )     (8,782 )     (7,994 )     (23,369 )     (9,844 )
(Increase)/decrease in other
receivables and prepayments
    (165 )     (1,335 )     620       (1,500 )     372  
Increase in trade payables
    6,095       4,259       2,293       10,354       4,677  
Increase/(decrease) in accrued liabilities and other payables
    678       (915 )     1,073       (237 )     (1,816 )
Cash generated from operations
    3,246       1,760       7,107       5,006       11,878  
Interest paid
    (353 )     (285 )     (225 )     (638 )     (435 )
Income tax paid
    (2,584 )     (3,788 )     (2,141 )     (6,372 )     (4,555 )
                                         
Net cash generated from/(used in)
operating activities
    309       (2,313 )     4,741       (2,004 )     6,888  
                                         
Cash flows from investing activities
                                       
Proceed from disposal of property,
plant and equipment
    735       108       260       843       260  
Acquisition of property, plant and
equipment
    (12,444 )     (24,983 )     (15,519 )     (37,427 )     (15,552 )
Interest received
    17       34       19       51       34  
Acquisition of subsidiary, net of cash
acquired
    -       -       -       -       (5,318 )
                                         
Net cash used in investing activities
    (11,692 )     (24,841 )     (15,240 )     (36,533 )     (20,576 )
                                         
Cash flows from financing activities
                                       
Bank borrowings obtained
    (10,901 )     -       4,229       10,901       5,399  
Repayment of short-term loans
    (4,777 )     -       (2,078 )     (4,777 )     (2,736 )
Purchase of warrants
    -       -       (996 )     -       (996 )
                                         
Net cash generated from financing activities
    6,124       -       1,155       6,124       1,667  
                                         
Net decrease in cash and cash
 equivalents
    (5,259 )     (27,154 )     (9,344 )     (32,413 )     (12,021 )
Cash and cash equivalents,
beginning of period
    12,969       39,923       19,289       39,923       21,957  
Effect of foreign exchange rate
differences
    280       200       40       480       49  
                                         
Cash and cash equivalents,
end of period
    7,990       12,969       9,985       7,990       9,985  

Source: China Ceramics Co., Ltd.

###
 
 
 
13