UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 6-K
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 UNDER
THE SECURITIES EXCHANGE ACT OF 1934
For the month of May 2018
Commission File Number: 001-37485
Jupai Holdings Limited
Yinli Building, 8/F
788 Guangzhong Road
Jingan District
Shanghai 200072
Peoples Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover of Form 20-F or Form 40-F.
Form 20-F x Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7): o
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, thereunto duly authorized.
|
Jupai Holdings Limited | ||
|
|
| |
|
|
| |
|
By |
: |
/s/ Jianda Ni |
|
Name: |
: |
Jianda Ni |
|
Title: |
: |
Chairman of the Board of Directors and Chief Executive Officer |
Date: May 29, 2018
Exhibit 99.1
Jupai Reports First Quarter 2018 Results
SHANGHAI May 28, 2018 Jupai Holdings Limited (Jupai or the Company) (NYSE: JP), a leading third-party wealth management service provider, focusing on distributing wealth management products and providing quality product advisory services to high-net-worth individuals in China, today announced its unaudited financial results for the first quarter ended March 31, 2018.
FIRST QUARTER 2018 FINANCIAL HIGHLIGHTS
· Net revenues in the first quarter of 2018 were RMB433.2 million (US1$69.1 million), a 17.5% increase from the corresponding period in 2017.
(RMB 000, except percentages) |
|
Q1 2017 |
|
Q1 2017 % |
|
Q1 2018 |
|
Q1 2018 % |
|
YoY Change % |
|
One-time commissions |
|
234,759 |
|
63.7 |
% |
276,435 |
|
63.8 |
% |
17.8 |
% |
Recurring management fees |
|
67,617 |
|
18.3 |
% |
122,908 |
|
28.4 |
% |
81.8 |
% |
Recurring service fees |
|
26,225 |
|
7.1 |
% |
15,058 |
|
3.5 |
% |
-42.6 |
% |
Other service fees |
|
40,139 |
|
10.9 |
% |
18,816 |
|
4.3 |
% |
-53.1 |
% |
Total net revenues |
|
368,740 |
|
100.0 |
% |
433,217 |
|
100.0 |
% |
17.5 |
% |
· Income from operations in the first quarter of 2018 was RMB152.5 million (US$24.3 million), a 21.8% increase from the corresponding period in 2017.
· Net income attributable to ordinary shareholders in the first quarter of 2018 was RMB115.9 million (US$18.5 million), a 27.8% increase from the corresponding period in 2017.
· Non-GAAP2 net income attributable to ordinary shareholders in the first quarter of 2018 was RMB126.1 million (US$20.1 million), a 24.7% increase from the corresponding period in 2017.
FIRST QUARTER 2018 OPERATIONAL UPDATES
· Total number of active clients3 during the first quarter of 2018 was 4,167.
· The aggregate value of wealth management products distributed by the Company during the first quarter of 2018 was RMB10.9 billion (US$1.7 billion), a 23.2% decrease from the corresponding period in 2017.
1 The U.S. dollars (US$) amounts disclosed in this press release, except for those transaction amounts that were actually settled in U.S. dollars, are presented solely for the convenience of the reader. The conversion of Renminbi (RMB) into U.S. dollars (US$) in this press release is based on the noon buying rate on March 30, 2018, as set forth in the H.10 statistical release of the Board of Governors of the Federal Reserve System, which was RMB6.2726 to US$1.00. The percentages stated in this press release are calculated based on the Renminbi amounts.
2 Jupais non-GAAP financial measures are derived from adjusting the corresponding GAAP financial measures by excluding the effects of share-based compensation and amortization of intangible assets resulted from business acquisitions.
3 Active clients for a given period refers to clients who purchase wealth management products distributed by Jupai at least once during that given period.
Wealth management products distributed by the Company - breakdown by product type
|
|
Three months ended |
| ||||||
|
|
March 31, 2017 |
|
March 31, 2018 |
| ||||
Product type |
|
(RMB in millions, except percentages) |
| ||||||
Fixed income products |
|
11,218 |
|
79 |
% |
3,933 |
|
36 |
% |
Private equity products |
|
2,332 |
|
16 |
% |
6,043 |
|
56 |
% |
Secondary market equity fund products |
|
20 |
|
1 |
% |
691 |
|
6 |
% |
Other products |
|
628 |
|
4 |
% |
231 |
|
2 |
% |
All products |
|
14,198 |
|
100 |
% |
10,898 |
|
100 |
% |
· Jupais coverage network as of March 31, 2018 included 73 client centers covering 48 cities, as compared to 72 client centers covering 44 cities as of March 31, 2017.
· Total assets under management4 as of March 31, 2018 were RMB54.5 billion (US$8.7 billion), a 5.3% decrease from December 31, 2017 and a 26.5% increase from March 31, 2017.
Assets under management breakdown by product type
|
|
As of |
| ||||||
|
|
March 31, 2017 |
|
March 31, 2018 |
| ||||
Product type |
|
(RMB in millions, except percentages) |
| ||||||
Fixed income products |
|
22,856 |
|
53 |
% |
27,385 |
|
51 |
% |
Private equity products |
|
16,774 |
|
39 |
% |
24,098 |
|
44 |
% |
Secondary market equity fund products |
|
2,997 |
|
7 |
% |
2,246 |
|
4 |
% |
Other products |
|
451 |
|
1 |
% |
772 |
|
1 |
% |
All products |
|
43,078 |
|
100 |
% |
54,501 |
|
100 |
% |
Jupai had a solid first quarter of 2018, with both top and bottom-line results surpassing expectations, said Mr. Jianda Ni, Jupais chairman of the board and chief executive officer. While net revenues for the quarter increased to RMB433.2 million at a year-over-year growth rate of 17.5%, the aggregate value of wealth management products distributed by Jupai saw a year-over-year decrease to RMB10.9 billion due to the Chinese New Year holiday as well as regulatory changes. We benefited, however, from enhanced bargaining power with real estate companies which have been facing higher cost of capital due to the recent policy changes. As a result, Jupais average one-time commission rate for the quarter rose to approximately 2.5%, as compared to approximately 2% for the full year of 2017. Net income attributable to ordinary shareholders for the quarter reached RMB115.9 million, up 27.8% year-over-year, with net profit margin rising to 26.7% from 24.6% in the same period of last year.
To adapt to the newly introduced industry regulations, in the first quarter of 2018, Jupai leveraged our rich experience and resources in the real estate industry to accelerate development of our real estate equity related products, including mezzanine investments, convertible bonds and M&A funds. We have received very positive feedback on these products, with our total assets under management reaching RMB54.5 billion as of March 31, 2018, representing a 26.5% year-over-year increase.
4 Assets under management or AUM of Jupai refers to the amount of capital contributions made by investors to the funds managed by the Company, for which the Company is entitled to receive management fees. The amount of AUM of Jupai is recorded and carried based on the historical cost of the contributed assets instead of fair market value of assets for almost all AUM of Jupai. For assets denominated in currencies other than Renminbi, the AUM are translated into Renminbi upon their contribution, without interim value adjustments solely due to changes in foreign exchange rates. As a result, Jupais management fees for almost all its AUM are calculated based on the historical cost balance of the AUM.
We believe that the solid performance Jupai achieved in the first quarter reflects our teams capability to adapt to market changes and launch new products which satisfy both regulatory requirements and customer needs. Leveraging our rigorous risk control system, Jupai will further broaden our product portfolio to better fulfill customers wealth management and asset allocation needs. We are optimistic that Jupai will maintain healthy growth in 2018 as management focuses on building Chinas leading wealth and asset management brand.
Ms. Min Liu, Jupais chief financial officer, said, Over the first quarter of 2018, Jupais business continued to grow steadily as we further optimized the companys cost structure and operating efficiency, which helped to drive our operating margin to 35.2%. As we look to achieve additional cost efficiencies, we remain confident in our bottom-line growth outlook for 2018.
FIRST QUARTER 2018 FINANCIAL RESULTS
Net Revenues
Net revenues for the first quarter of 2018 were RMB433.2 million (US$69.1 million), a 17.5% increase from the corresponding period in 2017, primarily due to increases in one-time commissions and recurring management fees.
· Net revenues from one-time commissions for the first quarter of 2018 were RMB276.4 million (US$44.1 million), a 17.8% increase from the corresponding period in 2017, primarily as a result of an increase in fee rates.
· Net revenues from recurring management fees for the first quarter of 2018 were RMB122.9 million (US$19.6 million), an 81.8% increase from the corresponding period in 2017, primarily due to an increase in the value of assets under management. The Company recognized RMB20.7 million (US$3.3 million) and RMB1.7 million carried interest in the first quarter of 2018 and 2017, respectively.
· Net revenues from recurring service fees for the first quarter of 2018 were RMB15.1 million (US$2.4 million), a 42.6% decrease from the corresponding period in 2017, primarily because the Company provided ongoing services to fewer product suppliers. The Company recognized nil and RMB1.4 million variable performance fees in the first quarter of 2018 and 2017, respectively.
· Net revenues from other service fees for the first quarter of 2018 were RMB18.8 million (US$3.0 million), a 53.1% decrease from the corresponding period in 2017, primarily due to decreases in sub-advisory fees collected from other companies.
Starting from January 1, 2018, the Company adopted Accounting Standards Update 2014-09, Revenue from Contracts with Customers (ASC 606), on a modified-retrospective basis. The adoption has no material impact on the Companys financial positions, results of operations, or cash flows.
Operating Costs and Expenses
Operating costs and expenses for the first quarter of 2018 were RMB280.7 million (US$44.8 million), an increase of 15.3% from the corresponding period in 2017.
· Cost of revenues for the first quarter of 2018 was RMB130.4 million (US$20.8 million), a 3.2% decrease from the corresponding period in 2017, primarily due to a reduction in performance-based compensation as a result of a decline in the aggregate value of wealth management products distributed.
· Selling expenses for the first quarter of 2018 were RMB85.4 million (US$13.6 million), a 43.4% increase from the corresponding period in 2017, primarily due to the increase in marketing expenses.
· G&A expenses for the first quarter of 2018 were RMB65.0 million (US$10.4 million), a 23.6% increase from the corresponding period in 2017, mainly due to the increase in both the numbers of managerial and administrative personnel and their average compensation.
· Other operating income (government subsidies) received by the Company in the first quarter of 2018 was RMB0.1 million (US$0.02 million), a 95.9% decrease from the corresponding period in 2017. Government subsidies were recorded when received, with their availability and amount dependent upon government administrative policies.
Operating margin for the first quarter of 2018 was 35.2%, compared to 34.0% for the corresponding period in 2017.
Income tax expenses for the first quarter of 2018 were RMB39.1 million (US$6.2 million), a 32.0% increase from the corresponding period in 2017. The increase was primarily due to an increase in taxable income.
Net Income
· Net Income
· Net income attributable to ordinary shareholders for the first quarter of 2018 was RMB115.9 million (US$18.5 million), a 27.8% increase from the corresponding period in 2017.
· Net margin attributable to ordinary shareholders for the first quarter of 2018 was 26.7%, as compared to 24.6% for the corresponding period in 2017.
· Net income attributable to ordinary shareholders per basic and diluted American depositary share (ADS) for the first quarter of 2018 was RMB3.50 (US$0.56) and RMB3.30 (US$0.53), respectively, as compared to RMB2.81 and RMB2.69, respectively, for the corresponding period in 2017.
The industry regulations newly introduced on March 28, 2018 emphasize that asset management businesses conducted through the internet are subject to oversight from financial regulatory authorities. Pursuant to these regulations, Shanghai Runju Financial Information Service Co., Ltd. (Runju), a non-controlling investee of Jupai, has formulated a new business plan to adjust its business model. Based on managements latest evaluation, no impairment loss needs to be recorded for the first quarter ended March 31, 2018. Future impairment analysis will be performed at each quarter end.
· Non-GAAP Net Income
· Non-GAAP net income attributable to ordinary shareholders for the first quarter of 2018 was RMB126.1 million (US$20.1 million), a 24.7% increase from the corresponding period in 2017.
· Non-GAAP net margin attributable to ordinary shareholders for the first quarter of 2018 was 29.1%, as compared to 27.4% for the corresponding period in 2017.
· Non-GAAP net income attributable to ordinary shareholders per diluted ADS for the first quarter of 2018 was RMB3.59 (US$0.57), as compared to RMB3.00 for the corresponding period in 2017.
Balance Sheet and Cash Flow
As of March 31, 2018, the Company had RMB824.2 million (US$131.4 million) in cash and cash equivalents, compared to RMB1,527.8 million as of December 31, 2017.
Net cash used in operating activities during the first quarter of 2018 was RMB150.6 million (US$24.0 million).
Net cash used in investing activities during the first quarter of 2018 was RMB557.0 million (US$88.8 million).
Net cash provided by financing activities during the first quarter of 2018 was RMB4.0 million (US$0.6 million).
BUSINESS OUTLOOK
The Company estimates that its net income attributable to ordinary shareholders for the full year of 2018 will be in the range of RMB532.3 million to RMB573.3 million, an increase of 30.0% to 40.0% compared to 2017. This forecast reflects the Companys current and preliminary view, which is subject to change.
CONFERENCE CALL
Jupais management will host an earnings conference call on May 28, 2018 at 8:00 a.m. U.S. Eastern Time (8:00 p.m. Beijing/Hong Kong time).
Dial-in details for the earnings conference call are as follows:
U.S./International: |
+1-845-675-0437 or +1-866-519-4004 |
Hong Kong: |
+852-3018-6771 or 800-906-601 |
Mainland China: |
400-620-8038 or 800-819-0121 |
Singapore |
+65-6713-5090 or 800-101-2868 |
Passcode: |
3688852 |
Please dial in 10 minutes before the call is scheduled to begin and provide the passcode to join the call.
A replay of the conference call may be accessed by phone at the following numbers until June 5, 2018:
U.S./International: |
+1-855-452-5696 |
Hong Kong: |
800-963-117 |
Mainland China: |
400-632-2162 |
Singapore |
800-616-2305 |
Passcode: |
3688852 |
Additionally, a live and archived webcast will be available at http://jupai.investorroom.com.
DISCUSSION OF NON-GAAP FINANCIAL MEASURES
In addition to disclosing financial results prepared in accordance with U.S. GAAP, the Companys earnings release contains non-GAAP financial measures that exclude the effects of all forms of share-based compensation and amortization of intangible assets related to acquisition. The reconciliation of these non-GAAP financial measures to the nearest GAAP measures as set forth in the table captioned Reconciliation of GAAP to Non-GAAP Results below.
The non-GAAP financial measures disclosed by the Company should not be considered a substitute for financial measures prepared in accordance with U.S. GAAP. The financial results reported in accordance with U.S. GAAP and reconciliation of GAAP to non-GAAP results should be carefully evaluated. The non-GAAP financial measure used by the Company may be prepared differently from, and therefore may not be comparable to, similarly titled measures used by other companies.
When evaluating the Companys operating performance in the periods presented, management reviewed non-GAAP net income results reflecting adjustments to exclude the impacts of share-based compensation and amortization of intangible assets related to acquisition to supplement U.S. GAAP financial data. As such, the Company believes that the presentation of the non-GAAP net income attributable to ordinary shareholders, non-GAAP net income attributable to ordinary shares per diluted ADS and non-GAAP net margin attributable to ordinary shareholders provides important supplemental information to investors regarding financial and business trends relating to the Companys financial condition and results of operations in a manner consistent with that used by management. Pursuant to U.S. GAAP, the Company recognized significant amounts of expenses for the restricted shares and share options, and amortization of intangible assets related to acquisition in the periods presented. The Company utilized the non-GAAP financial results to make financial results comparable period to period and to better understand its historical business operations.
ABOUT JUPAI HOLDINGS LIMITED
Jupai Holdings Limited (Jupai) (NYSE: JP) is a leading third-party wealth management service provider focusing on distributing wealth management products and providing quality product advisory services to high-net-worth individuals in China. Jupais comprehensive and personalized client service and broad range of carefully selected third-party and self-developed products have made it a trusted brand among its clients. Jupai maintains extensive and targeted coverage of Chinas high-net-worth population.
For more information, please visit http://jupai.investorroom.com.
SAFE HARBOR STATEMENT
This announcement contains forward-looking statements. These statements are made under the safe harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as will, expects, anticipates, future, intends, plans, believes, estimates, confident and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as Jupais strategic and operational plans, contain forward-looking statements. Jupai may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about Jupais beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the goals and strategies of the Company and the Companys ability to manage its growth and implement its business strategies; future business development, financial condition and results of operations of the Company; condition of the wealth management market in China and internationally; the demand for and market acceptance of the products the Company distributes; the Companys ability to maintain and further grow its active high-net-worth client base and maintain or increase the amount of investment by clients; developments in relevant government policies and regulations relating to the Companys industry and the Companys ability to comply with those policies and regulations; the Companys ability to attract and retain quality employees; the Companys ability to adapt to potential uncertainties in Chinas real estate industry and stay abreast of market trends and technological advances; the results of the Companys investments in research and development to enhance its product choices and service offerings; general economic and business conditions in China; and the Companys ability to protect its reputation and enhance its brand recognition. Further information regarding these and other risks is included in Jupais filings with the U.S. Securities and Exchange Commission. All information provided in this press release and in the attachments is as of the date of this press release, and Jupai does not undertake any obligation to update any such information, including forward-looking statements, as a result of new information, future events or otherwise, except as required under applicable law.
Contacts:
Jupai Holdings Limited
Harry He
Director of Investor Relations
Jupai Holdings Limited
Phone: +86 (21) 6026 9129
Email: ir@jpinvestment.cn
Philip Lisio
The Foote Group
Phone: +86 (10) 8429 9544
Email: Jupai-IR@thefootegroup.com
FINANCIAL AND OPERATIONAL TABLES FOLLOW
Jupai Holdings Limited
Unaudited Condensed Consolidated Balance Sheets
|
|
As of |
| ||||
|
|
December 31, |
|
March 31, |
|
March 31, |
|
|
|
2017 |
|
2018 |
|
2018 |
|
|
|
RMB |
|
RMB |
|
USD |
|
Assets |
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
1,527,777,270 |
|
824,236,192 |
|
131,402,639 |
|
Short-term investments |
|
23,203,612 |
|
23,203,612 |
|
3,699,202 |
|
Accounts receivable |
|
53,512,590 |
|
60,390,722 |
|
9,627,702 |
|
Other receivables |
|
22,989,264 |
|
17,695,654 |
|
2,821,104 |
|
Amounts due from related parties |
|
268,760,059 |
|
743,085,128 |
|
118,465,250 |
|
Other current assets |
|
12,276,204 |
|
16,710,018 |
|
2,663,969 |
|
Total current assets |
|
1,908,518,999 |
|
1,685,321,326 |
|
268,679,866 |
|
Long-term investments |
|
50,450,000 |
|
50,450,000 |
|
8,042,917 |
|
Investment in affiliates |
|
181,922,556 |
|
421,136,038 |
|
67,138,991 |
|
Property and equipment, net |
|
44,957,054 |
|
43,833,624 |
|
6,988,111 |
|
Intangible assets, net |
|
74,350,855 |
|
68,337,742 |
|
10,894,644 |
|
Goodwill |
|
261,621,691 |
|
251,767,063 |
|
40,137,593 |
|
Other non-current assets |
|
32,459,581 |
|
31,978,267 |
|
5,098,087 |
|
Deferred tax assets non-current |
|
71,807,042 |
|
71,807,042 |
|
11,447,732 |
|
Total Assets |
|
2,626,087,778 |
|
2,624,631,102 |
|
418,427,941 |
|
|
|
|
|
|
|
|
|
Liabilities and Equity |
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
Accrued payroll and welfare expenses |
|
212,718,285 |
|
119,295,618 |
|
19,018,528 |
|
Income tax payable |
|
179,224,777 |
|
193,259,879 |
|
30,810,171 |
|
Other tax payable |
|
57,325,185 |
|
75,823,395 |
|
12,088,033 |
|
Dividend payable |
|
|
|
125,832,660 |
|
20,060,686 |
|
Amounts due to related parties-current |
|
27,294,813 |
|
24,800,770 |
|
3,953,826 |
|
Deferred revenue from related parties |
|
171,546,620 |
|
159,839,236 |
|
25,482,134 |
|
Deferred revenue |
|
17,921,745 |
|
13,718,766 |
|
2,187,094 |
|
Other current liabilities |
|
31,941,785 |
|
20,957,858 |
|
3,341,176 |
|
Total current liabilities |
|
697,973,210 |
|
733,528,182 |
|
116,941,648 |
|
Deferred revenue non-current from related parties |
|
62,917,485 |
|
51,172,793 |
|
8,158,147 |
|
Deferred revenue non-current |
|
6,611,915 |
|
4,228,388 |
|
674,105 |
|
Deferred tax liabilities non-current |
|
4,717,167 |
|
3,450,023 |
|
550,015 |
|
Total Liabilities |
|
772,219,777 |
|
792,379,386 |
|
126,323,915 |
|
Equity |
|
1,853,868,001 |
|
1,832,251,716 |
|
292,104,026 |
|
Total Liabilities and Total Shareholders Equity |
|
2,626,087,778 |
|
2,624,631,102 |
|
418,427,941 |
|
Jupai Holdings Limited
Unaudited Condensed Consolidated Income Statements
(In RMB, except for USD data, ADS data and percentages)
|
|
Three months ended |
|
|
| ||||
|
|
March 31, |
|
March 31, |
|
March 31, |
|
YoY |
|
|
|
2017 |
|
2018 |
|
2018 |
|
Change % |
|
|
|
RMB |
|
RMB |
|
USD |
|
|
|
Revenues |
|
|
|
|
|
|
|
|
|
Third party revenues |
|
101,873,393 |
|
59,676,498 |
|
9,513,837 |
|
-41.4 |
% |
Related party revenues |
|
268,841,531 |
|
374,736,600 |
|
59,741,830 |
|
39.4 |
% |
Total revenues |
|
370,714,924 |
|
434,413,098 |
|
69,255,667 |
|
17.2 |
% |
Business taxes and related surcharges |
|
(1,974,544 |
) |
(1,196,313 |
) |
(190,720 |
) |
-39.4 |
% |
Net revenues |
|
368,740,380 |
|
433,216,785 |
|
69,064,947 |
|
17.5 |
% |
|
|
|
|
|
|
|
|
|
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
(134,752,532 |
) |
(130,457,483 |
) |
(20,797,992 |
) |
-3.2 |
% |
Selling expenses |
|
(59,519,090 |
) |
(85,353,592 |
) |
(13,607,370 |
) |
43.4 |
% |
General and administrative expenses |
|
(52,621,880 |
) |
(65,030,185 |
) |
(10,367,342 |
) |
23.6 |
% |
Other operating income government subsidies |
|
3,408,212 |
|
141,000 |
|
22,479 |
|
-95.9 |
% |
Total operating cost and expenses |
|
(243,485,290 |
) |
(280,700,260 |
) |
(44,750,225 |
) |
15.3 |
% |
Income from operations |
|
125,255,090 |
|
152,516,525 |
|
24,314,722 |
|
21.8 |
% |
|
|
|
|
|
|
|
|
|
|
Interest income |
|
7,503,409 |
|
1,146,048 |
|
182,707 |
|
-84.7 |
% |
Investment income |
|
2,041,799 |
|
1,128,859 |
|
179,967 |
|
-44.7 |
% |
Other income |
|
23,223 |
|
1,108,872 |
|
176,780 |
|
4,674.9 |
% |
Total other income |
|
9,568,431 |
|
3,383,779 |
|
539,454 |
|
-64.6 |
% |
Income before taxes and income from equity in affiliates |
|
134,823,521 |
|
155,900,304 |
|
24,854,176 |
|
15.6 |
% |
Income tax expense |
|
(29,635,028 |
) |
(39,116,248 |
) |
(6,236,050 |
) |
32.0 |
% |
Loss from equity in affiliates |
|
(5,716,843 |
) |
(1,186,518 |
) |
(189,159 |
) |
-79.2 |
% |
Net income |
|
99,471,650 |
|
115,597,538 |
|
18,428,967 |
|
16.2 |
% |
Net (income) loss income attributable to non-controlling interests |
|
(8,778,757 |
) |
280,047 |
|
44,646 |
|
-103.2 |
% |
Net income attributable to ordinary shareholders |
|
90,692,893 |
|
115,877,585 |
|
18,473,613 |
|
27.8 |
% |
|
|
|
|
|
|
|
|
|
|
Net income per ADS: |
|
|
|
|
|
|
|
|
|
Basic |
|
2.81 |
|
3.50 |
|
0.56 |
|
24.6 |
% |
Diluted |
|
2.69 |
|
3.30 |
|
0.53 |
|
22.7 |
% |
Weighted average number of ADSs used in computation: |
|
|
|
|
|
|
|
|
|
Basic |
|
32,303,977 |
|
33,122,636 |
|
33,122,636 |
|
2.5 |
% |
Diluted |
|
33,732,924 |
|
35,102,133 |
|
35,102,133 |
|
4.1 |
% |
Jupai Holdings Limited
Unaudited Condensed Comprehensive Income Statements
(In RMB, except for USD data and percentages)
|
|
Three months ended |
|
|
| ||||
|
|
March 31, |
|
March 31, |
|
March 31, |
|
|
|
|
|
2017 |
|
2018 |
|
2018 |
|
Change |
|
|
|
RMB |
|
RMB |
|
USD |
|
|
|
Net income |
|
99,471,650 |
|
115,597,538 |
|
18,428,967 |
|
16.2 |
% |
Other comprehensive income, net of tax: |
|
|
|
|
|
|
|
|
|
Change in cumulative foreign currency translation adjustment |
|
(6,186,464 |
) |
(21,419,060 |
) |
(3,414,702 |
) |
246.2 |
% |
Other comprehensive income |
|
(6,186,464 |
) |
(21,419,060 |
) |
(3,414,702 |
) |
246.2 |
% |
Comprehensive income |
|
93,285,186 |
|
94,178,478 |
|
15,014,265 |
|
1.0 |
% |
Less: Comprehensive income attributable to non-controlling interests |
|
8,778,757 |
|
(280,047 |
) |
(44,646 |
) |
-103.2 |
% |
Comprehensive income attributable to ordinary shareholders |
|
84,506,429 |
|
94,458,525 |
|
15,058,911 |
|
11.8 |
% |
Jupai Holdings Limited
Reconciliation of GAAP to Non-GAAP Results
(In RMB, except for ADS data and percentages)
|
|
Three months ended |
|
|
| ||
|
|
March 31, |
|
March 31, |
|
|
|
|
|
2017 |
|
2018 |
|
Change |
|
|
|
RMB |
|
RMB |
|
|
|
Net margin attributable to ordinary shareholders |
|
24.6 |
% |
26.7 |
% |
|
|
Adjusted net margin attributable to ordinary shareholders (non-GAAP) |
|
27.4 |
% |
29.1 |
% |
|
|
|
|
|
|
|
|
|
|
Net income attributable to ordinary shareholders |
|
90,692,893 |
|
115,877,585 |
|
27.8 |
% |
Adjustment for share-based compensation |
|
6,886,881 |
|
6,912,879 |
|
0.4 |
% |
Adjustment for amortization of intangible assets related to acquisition |
|
3,595,958 |
|
3,332,428 |
|
-7.3 |
% |
Adjusted net income attributable to ordinary shares(non-GAAP) |
|
101,175,732 |
|
126,122,892 |
|
24.7 |
% |
|
|
|
|
|
|
|
|
Net income attributable to ordinary shares per ADS, diluted |
|
2.69 |
|
3.30 |
|
22.7 |
% |
Adjusted net income attributable to ordinary shares per ADS, diluted (non-GAAP) |
|
3.00 |
|
3.59 |
|
19.7 |
% |
|
|
|
|
|
|
|
|
Weighted average number of ADSs used in computation: |
|
|
|
|
|
|
|
Diluted |
|
33,732,924 |
|
35,102,133 |
|
4.1 |
% |