omniture

7 Days Group Holdings Limited Announces Unaudited 2011 First Quarter Financial Results

2011-05-12 04:38 4321
  • First quarter 2011 total net revenue increased 39.2% year-over-year to RMB420.7 million, exceeding guidance.
  • 51 net hotels added in first quarter 2011 to a total of 619 hotels in operation.
  • First quarter 2011 adjusted EBITDA grew 31.6% year-over-year to RMB73.3 million.

GUANGZHOU, China, May 12, 2011 /PRNewswire-Asia/ -- 7 Days Group Holdings Limited ("7 Days Group" or the "Company") (NYSE: SVN), a leading and fast growing national economy hotel chain based in China, today announced its unaudited financial results for the first quarter of 2011.

First Quarter 2011 Financial Highlights

  • Total net revenues increased by 39.2% to RMB420.7 million (US$64.2 million)(1), compared to RMB302.2 million for the same period in the fiscal year 2010.
  • Income from operations was RMB7.4 million (US$1.1 million), compared to RMB12.8 million in the first quarter of 2010. Non-GAAP income from operations increased by 16.4% to RMB18.2 million (US$2.8 million) from RMB15.6 million for the same period in the fiscal year 2010.
  • EBITDA was RMB62.5 million (US$9.5 million), compared to RMB52.9 million for the same period in 2010. Adjusted EBITDA increased by 31.6% year-over-year to RMB73.3 million (US$11.2 million). EBITDA margin was 14.9% as compared to 17.5% in the same period in the fiscal year 2010. Adjusted EBITDA margin was 17.4% compared to 18.4% in the same period in the fiscal year 2010.
  • Net income attributable to the Company's ordinary shareholders was RMB4.3 million (US$0.7 million), compared to RMB5.7 million for the same period in the fiscal year 2010. Non-GAAP net income was RMB15.1 million (US$2.3 million), compared to RMB8.5 million for the same period in the fiscal year 2010.
  • Basic and diluted earnings per ADS(2) were RMB0.09 (US$0.01). Non-GAAP basic and diluted earnings per ADS were RMB0.30 (US$0.05).
  • Net operating cash inflow was RMB97.5 million (US$14.9 million), an increase of 99.4% compared to RMB48.9 million in the same period in the fiscal year 2010.

First Quarter 2011 Operational Highlights

  • Added 2 net leased-and-operated hotels and 49 net managed hotels in the first quarter 2011.
  • As of March 31, 2011, 7 Days Group had 619 hotels in operation, consisting of 323 leased-and-operated hotels and 296 managed hotels, representing a total of 61,795 rooms covering 96 cities.
  • As of March 31, 2011, there were 42 leased-and-operated hotels under conversion and 172 managed hotels contracted but not yet opened.
  • In the first quarter of 2011, occupancy rates for leased-and-operated hotels, managed hotels and all hotels were 85.7%, 79.0% and 82.8%, respectively, compared with 89.6%, 77.7% and 86.2%, respectively, in the first quarter of 2010. The year-over-year decrease in occupancy rates of leased-and-operated hotels in the first quarter was primarily a result of a record number of new hotels opened in the preceding two quarters and a higher proportion of new hotels in operation compared to the prior year period.
  • RevPAR(3) for leased-and-operated hotels was RMB134.5 in the first quarter of 2011, compared to RMB142.5 in the same period in the fiscal year 2010, while RevPAR for managed hotels was RMB115.8 in the first quarter of 2011 compared to RMB115.7 in the first quarter of 2010. The year-over-year decrease in RevPAR in leased-and-operated hotels in the first quarter of 2011 was primarily a result of a higher proportion of new hotels opened in this quarter.
  • As of March 31, 2011, the number of 7 Days Club members increased by 69% to over 18.6 million from approximately 11.0 million as of March 31, 2010.
  1. The Company's reporting currency is Renminbi ("RMB"). The translation of amounts from RMB to United States Dollars is solely for the convenience of the reader. RMB amounts included in this press release have been translated into U.S. dollars at the exchange rate of March 31, 2011 as set forth in the H.10 statistical release of the Federal Reserve Board, which was US$1.00 = RMB6.5483. No representation is made that RMB amounts could have been, or could be, converted into U.S. Dollars at that rate or at any other rate on March 31, 2011.
  2. Each ADS represents 3 of the Company's ordinary shares.
  3. RevPAR represents revenue per available room

Recent Business Developments:

Mr. Alex Nanyan Zheng, 7 Days Group's Chief Executive Officer and Director, commented, "I am pleased to report another solid quarter of growth in the first quarter of 2011, which demonstrates the Company's rapid expansion and leadership in China's economy hotel industry. During the quarter, we continued to capitalize on favorable industry trends and ongoing growth in China's travel and lodging sector in order to expand our hotel chain, enhance customer loyalty and grow our customer base. Looking forward, we will make continuous efforts to enhance our customers' experience across our hotel chain."

Mr. Eric Haibing Wu, 7 Days Group's Chief Financial Officer, added, "In the first quarter of 2011, we delivered a strong set of financial results. Going forward, we will further leverage economies of scale and streamline expenses to deliver sustainable growth and improve profitability."

First Quarter 2011 Unaudited Financial Results

Gross revenues. Gross revenues for the first quarter of 2011 were RMB447.4 million (US$68.3 million), representing a year-over-year increase of 39.7% from RMB320.2 million in the first quarter of 2010 and a decrease of 3.8% from RMB465.0 million in the fourth quarter of 2010.

Gross revenues from leased-and-operated hotels. Gross revenues from leased-and-operated hotels for the first quarter of 2011 were RMB405.7 million (US$62.0 million), a 29.7% increase from RMB312.9 million in the first quarter 2010 and a decrease of 3.5% from RMB420.5 million in the fourth quarter of 2010.

Gross revenues from managed hotels. Gross revenues from managed hotels for the first quarter of 2011 increased by 474.6% year-over-year to RMB41.6 million (US$6.4 million) compared to the same period in the fiscal year 2010 and a decrease of 6.5% from RMB44.5 million in the fourth quarter of 2010. During the first quarter of 2011, the Company opened 49 net managed hotels.

Total net revenues. Total net revenues for the first quarter of 2011 were RMB420.7 million (US$64.2 million), representing a year-over-year increase of 39.2% from RMB302.2 million in first quarter 2010 and a quarter-over-quarter decrease of 4.2% from RMB439.1 million, primarily resulting from continued growth in the number of hotels in operation.

Hotel operating costs. Hotel operating costs for the first quarter of 2011 were RMB361.6 million (US$55.2 million), or 86.0% of total net revenues, compared with 78.7% of total net revenues in the fourth quarter 2010 and 85.6% of total net revenues in the first quarter in 2010. The sequential increase in hotel operating costs as a percentage of the total net revenue from the fourth quarter of 2010 was due to a seasonal decline in operating performance while the costs were relatively fixed in the first quarter of 2011.

Sales and marketing expenses. Sales and marketing expenses for the first quarter of 2011 were RMB11.4 million (US$1.7 million), or 2.7% of total net revenues, compared with 1.9% of total net revenues in the same quarter in 2010 and 3.8% in the fourth quarter of 2010. The sequential decrease in sales and marketing expenses resulted from a decline in promotional activities in the first quarter; however, our overall level of sales and marketing activities remained higher than the prior year period.

General and administrative expenses. General and administrative expenses for the first quarter of 2011 were RMB40.3 million (US$6.2 million), or 9.6 % of total net revenues, compared to RMB24.9 million, or 8.2% of total net revenues in the same quarter in 2010, and RMB44.8 million, or 10.2% of total net revenues in the fourth quarter of 2010. The year-over-year increase in general and administrative expenses was a result of increased share based compensation expenses. General and administrative expenses excluding share-based compensation expenses (non-GAAP) were RMB 30.4 million (US$4.6 million), or 7.2% of the total net revenues, compared to 7.6% of the total net revenues in the same period of 2010 and 8.3% in the previous quarter.

Accordingly, total operating costs and expenses was RMB413.3 million (US$63.1 million), representing 98.2% of total net revenues, compared to 95.7% of total net revenues in the same quarter of 2010 and 92.7% in the fourth quarter of 2010.

Income from operations. Income from operations for the first quarter of 2011 was RMB7.4 million (US$1.1 million), compared to RMB12.8 million in the first quarter 2010 and RMB32.1 million in the fourth quarter of 2010. Non-GAAP income from operations was RMB18.2 million (US$2.8 million), compared to a non-GAAP income from operations of RMB15.6 million for the same quarter in 2010 and non-GAAP income from operations of RMB41.1 million in the fourth quarter of 2010.

EBITDA. EBITDA was RMB62.5 million (US$9.5 million) as compared to RMB52.9 million for the same period in 2010 and RMB84.7 million in the fourth quarter of 2010. Adjusted EBITDA for the first quarter of 2011 was RMB73.3 million (US$11.2 million), compared to RMB55.7 million for the same quarter in 2010 and RMB93.7 million in the fourth quarter of 2010. Adjusted EBITDA margin was 17.4% during the first quarter of 2011, compared to 18.4% in same period of 2010 and 21.3% in the fourth quarter of 2010.

Interest expense. Interest expense for the first quarter of 2011 was RMB0.3 million, compared to RMB1.3 million for the same period in 2010 and RMB0.3 million in the fourth quarter of 2010.

Income tax expense. Income tax expense for the first quarter of 2011 was RMB3.4 million (US$0.5 million), compared to RMB5.9 million in the same period of 2010 and RMB10.9 million in the fourth quarter of 2010.

Net income attributable to 7 Days Group Holdings Limited ordinary shareholders. Net income attributable to 7 Days Group Holdings Limited ordinary shareholders was RMB4.3 million (US$0.7 million) in the first quarter of 2011, compared to RMB5.7 million in the first quarter of 2010 and RMB22.0 million in the fourth quarter of 2010.

Non-GAAP net income. Non-GAAP net income was RMB15.1 million (US$2.3 million), compared to Non-GAAP net income of RMB8.5 million for the same quarter of 2010 and Non-GAAP net income of RMB31.0 million in the fourth quarter of 2010.

Basic and diluted earnings per ADS. Basic and diluted earnings per ADS were RMB0.09 (US$0.01) for the first quarter of 2011, compared to basic and diluted earnings per ADS of RMB0.12 and RMB0.11 for the same quarter in 2010 and the basic earnings and diluted per ADS of RMB0.45 in the fourth quarter 2010. Non-GAAP basic and diluted earnings per ADS were RMB0.30 (US$0.05) for the first quarter 2011, compared to non-GAAP basic and diluted earnings per ADS of RMB0.17 in the same quarter in 2010 and basic and diluted earnings per ADS of RMB0.61 and RMB0.60 in the fourth quarter 2010.

Cash and pledged bank deposits. As of March 31, 2011, the Company had cash and pledged bank deposits of RMB357.1 million (US$54.5 million), representing a quarter-over-quarter decrease of 9.3% from RMB393.5 million as of December 31, 2010 and a year-over-year decrease of 36.5% from RMB562.5 million as of March 31, 2010.

Operating cash flow. Net operating cash inflow for the first quarter of 2011 was RMB97.5 million (US$14.9 million), representing sequential quarter-over-quarter decrease of 0.3% from RMB97.8 million in the fourth quarter of 2010 and a year-over-year increase of 99.4% from RMB48.9 million in first quarter of 2010.

Guidance

The Company expects to generate total net revenues in the range of RMB475 million to RMB485 million in the second quarter of 2011, representing year-over-year growth of 35% to 38%. The forecasts reflect the Company's current and preliminary view, which is subject to change.

Conference Call

7 Days Group Holdings Limited senior management will host a conference call at 9:00 pm (Eastern) / 6:00 pm (Pacific) Wednesday, May 11, 2011, which is 9:00 am (Beijing) on Thursday, May 12, 2011 to discuss its first quarter 2011 financial results and recent business activity. The conference call may be accessed by calling the following numbers:

China:

 

800 8190 121

 

 

Hong Kong:

 

852 2475 0994

 

 

US Toll Free:

 

1 866 519 4004

 

 

US New York:

 

1 718 354 1231

 

 

International:

 

65 6723 9381

 

 

Conference ID number:

 

6021 7791

 

 

Passcode:

 

7 Days

 

 

 

 


A live webcast of the conference call and replay will be available on the investor relations page of 7 Days Group's website at http://en.7daysinn.cn/.

A telephone replay will be available shortly after the call. The dial-in details are as follows:

US:

 

1 866 214 5335

 

 

International:

 

61 2 8235 5000

 

 

Conference ID number:

 

6021 7791

 

 

 

 


About 7 Days Group Holdings Limited

7 Days Group is a leading and fast growing national economy hotel chain based in China. It converts and operates limited service economy hotels across major metropolitan areas in China under its award-winning "7 Days Inn" brand. The Company strives to offer consistent and high-quality accommodations and services primarily to the growing population of value conscious business and leisure travelers who demand affordable, clean, comfortable, convenient and safe lodging, and to respond to its guests' needs.

Use of Non-GAAP Financial Measures  

To supplement 7 Days Group's unaudited financial results presented in accordance with U.S. GAAP, the Company has used the following non-GAAP measures defined as non-GAAP financial measures by the Securities and Exchange Commission (the "SEC") to report its financial results:

  • Non-GAAP income from operations represents income from operations reported in accordance with GAAP, excluding share-based compensation expense.
  • Non-GAAP net income represents net income reported in accordance with GAAP, excluding share-based compensation expense.
  • Non-GAAP earnings per ADS represents non-GAAP net income divided by the number of ADS used in computing basic and diluted earnings per ADS.
  • EBITDA represents net income reported in accordance with GAAP, adjusted for the effects of interest income and expense, provision for income taxes, depreciation and amortization.
  • Adjusted EBITDA represents EBITDA, excluding share-based compensation expense.

The Company believes EBITDA is a useful financial metric to assess its operating and financial performance before the impact of investing and financing transactions, if any, and income taxes. In addition, 7 Days Group believes that EBITDA is widely used by other companies in the lodging industry and may be used by investors as a measure of its financial performance. Given the significant investments that 7 Days Group has made in the past in property and equipment, depreciation and amortization expense comprises a meaningful portion of its cost structure. 7 Days Group believes that EBITDA will provide investors with a useful tool for comparability between periods because it eliminates depreciation and amortization expense attributable to capital expenditures. The presentation of EBITDA should not be construed as an indication that the Company's future results will be unaffected by other charges and gains the Company considers to be outside the ordinary course of its business. 7 Days Group also calculates Adjusted EBITDA excluding share-based compensation expense. The Company prepares its financial statements in accordance with GAAP and, accordingly, expenses its employee share options. Since share-based compensation expenses are non-cash expenses, the Company believes excluding them from its calculation of EBITDA allows it to provide investors with a more useful tool for assessing its operating and financial performance.

The use of EBITDA and Adjusted EBITDA has certain limitations. Depreciation and amortization expense for various long-term assets, such as property and equipment, income tax expense, interest expense and interest income have been and will be incurred and are not reflected in the presentation of EBITDA. Each of these items should also be considered in the overall evaluation of its results. Additionally, EBITDA does not consider capital expenditures and other investing activities and should not be considered as a measure of the Company's liquidity. The Company compensates for these limitations by providing the relevant disclosure of its depreciation and amortization, interest expense and interest income, income tax expense, capital expenditures, share-based compensation expense and other relevant items both in its reconciliations to the GAAP financial measures and in its consolidated financial statements, all of which should be considered when evaluating the Company's performance. The terms EBITDA and Adjusted EBITDA are not defined under GAAP, and EBITDA and Adjusted EBITDA are not measures of net income, operating income, operating performance or liquidity presented in accordance with GAAP. When assessing the Company's operating and financial performance, investors should not consider this data in isolation or as a substitute for the Company's net income, operating income or any other operating performance measure that is calculated in accordance with GAAP. In addition, the Company's EBITDA and Adjusted EBITDA may not be comparable to EBITDA or Adjusted EBITDA or similarly titled measures utilized by other companies since such other companies may not calculate EBITDA and Adjusted EBITDA in the same manner as the Company does.

For reasons same to the use of EBITDA and Adjusted EBITDA described above, the Company has also reported net income, basic and diluted earnings per ADS and income (loss) from operations on a non-GAAP basis, excluding share-based compensation expenses in the relevant period. These non-GAAP operating measures are useful for understanding and assessing the Company's underlying business performance and operating trends and the Company expects to report net income, basic and diluted earnings per ADS and income (loss) from operations on a non-GAAP basis using a consistent method on a quarterly basis going forward.

7 Days Group believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing 7 Days Group's financial performance and liquidity and when planning and forecasting future periods. 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 for the periods set forth in the tables at the end of this release.

Safe Harbor Statement under the Private Securities Litigation Reform Act of 1995

This press release contains "forward-looking statements," including, among other things, 7 Days Group's beliefs as to the improvement of macro environment and conditions, the favorable industry trends and sector growth, the factors driving expected growth, its revenue guidance for the second quarter of 2011, the acceleration of increase of the size and scope of the Company's hotel network its ability to capitalize on industry trends and sector growth, to enhance customer loyalty and experience, to grow customer base, to leverage the economies of scale, to streamline expenses and to deliver sustainable growth. These forward-looking statements are not historical facts but instead represent only the Company's belief regarding future events, many of which, by their nature, are inherently uncertain and outside of the Company's control. The Company's actual results and financial condition and other circumstances may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. In particular, the Company's operating results for any period are impacted significantly by the mix of leased-and-operated hotels and managed hotels in its chain, causing the Company's operating results to fluctuate and making them difficult to predict.

Other factors that could cause forward-looking statements to differ materially from actual future events or results include risks and uncertainties related to: uncertainties associated with factors typically affecting the lodging industry, including changes in economic conditions, adverse weather conditions, natural disasters or outbreaks of serious contagious diseases in markets where the Company has a presence; uncertainties regarding the Company's ability to respond to competitive pressures; uncertainties regarding the Company's ability to manage its expected growth; uncertainties regarding the Company's ability to continue its growth and achieve profitability; risks associated with the Company's limited operating history and historical operating losses; uncertainties regarding the Company's ability to fund its working capital needs; uncertainties regarding its ability to successfully and timely identify, secure or operate additional hotel properties. The financial information contained in this release should be read in conjunction with the consolidated financial statements and notes thereto included in the Company's 2010 Annual Report on Form 20-F filed with the SEC on May 4, 2011 and is available on the SEC's website at www.sec.gov. For a discussion of other important factors that could adversely affect the Company's business, financial condition, results of operations and prospects, see "Risk Factors" beginning on page 7 of the Company's 2010 Annual Report on Form 20-F. The Company's actual results of operations for the first quarter 2011 are not necessarily indicative of its operating results for any future periods. Any projections in this release are based on limited information currently available to the Company, which is subject to change. Although such projections and the factors influencing them will likely change, the Company will not necessarily update the information. Such information speaks only as of the date of this release.

Statement Regarding Unaudited Financial Information

The financial information set forth above is unaudited and subject to adjustments. Adjustments to the financial statements may be identified when audit work is performed for the year end audit, which could result in significant differences from this preliminary unaudited financial information.

Contacts:

Investor Contact:

 

 

Vivian Chen, Investor Relations Senior Manager

 

 

7 Days Group Holdings Limited

 

 

+86-20-8922-5858

 

 

IR@7daysinn.cn

 

 

 

 

Investor Relations (HK):

 

 

Mahmoud Siddig, Managing Director

 

 

Taylor Rafferty

 

 

Tel: +852 3196-3712

 

 

 


-- FINANCIAL AND OPERATIONAL TABLES FOLLOW --


 

 

7 Days Group Holdings Limited

 

 

 

 

 

 

 

 

Consolidated balance sheet information

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

31/Mar/10

 

 

31/Dec/10

 

 

31/Mar/11

 

 

 

RMB' 000

 

 

RMB' 000

 

 

RMB' 000

 

US$'000

 

 

ASSETS

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

 

 

Cash

 

558,710

 

 

388,795

 

 

342,892

 

52,364

 

 

Pledged bank deposits

 

3,817

 

 

4,718

 

 

14,218

 

2,171

 

 

Accounts receivable

 

4,399

 

 

6,805

 

 

5,875

 

897

 

 

Prepaid rent

 

78,579

 

 

130,522

 

 

144,421

 

22,055

 

 

Other prepaid expenses and current assets

 

27,766

 

 

42,127

 

 

51,517

 

7,867

 

 

 Hotel supplies

 

21,337

 

 

38,246

 

 

39,410

 

6,018

 

 

Deferred tax assets

 

8,713

 

 

23,001

 

 

29,964

 

4,576

 

 

Total current assets

 

703,321

 

 

634,214

 

 

628,297

 

95,948

 

 

Property and equipment, net

 

1,012,728

 

 

1,355,554

 

 

1,389,651

 

212,216

 

 

Rental deposits

 

41,266

 

 

53,718

 

 

56,447

 

8,620

 

 

Investment in and advances to an affiliate

 

1,811

 

 

1,588

 

 

1,484

 

227

 

 

Land use right

 

-

 

 

24,662

 

 

24,507

 

3,742

 

 

 Prepaid rent

 

-

 

 

20,630

 

 

19,119

 

2,920

 

 

 Other assets

 

-

 

 

-

 

 

3,300

 

504

 

 

Deferred tax assets

 

15,876

 

 

12,876

 

 

12,497

 

1,908

 

 

Total assets

 

1,775,002

 

 

2,103,242

 

 

2,135,302

 

326,085

 

 

 

 

 

 

 

 

 

 

LIABILITIES And EQUITY

 

 

 

 

 

 

 

 

Current liabilities:  

 

 

 

 

 

 

 

 

Accounts payable

 

128,707

 

 

233,770

 

 

189,097

 

28,877

 

 

Bills payable

 

12,286

 

 

11,692

 

 

41,230

 

6,296

 

 

Short-term bank borrowings

 

-

 

 

-

 

 

18,000

 

2,749

 

 

Accrued expenses and other payables

 

158,476

 

 

281,050

 

 

286,451

 

43,744

 

 

Amounts due to related parties

 

5,232

 

 

-

 

 

-

 

-

 

 

Income taxes payable

 

8,183

 

 

19,603

 

 

19,767

 

3,019

 

 

Total current liabilities

 

312,884

 

 

546,115

 

 

554,545

 

84,685

 

 

Long-term bank borrowings

 

50,000

 

 

-

 

 

-

 

-

 

 

 Accrued lease payments

 

123,859

 

 

153,206

 

 

163,932

 

25,035

 

 

Refundable deposits

 

22,148

 

 

17,950

 

 

17,450

 

2,665

 

 

Deferred revenue

 

4,874

 

 

1,944

 

 

1,944

 

297

 

 

 Deferred rebate income

 

-

 

 

6,446

 

 

6,797

 

1,038

 

 

Borrowings from related parties

 

3,752

 

 

4,279

 

 

3,905

 

596

 

 

Total liabilities

 

517,517

 

 

729,940

 

 

748,573

 

114,316

 

 

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

 

 

Ordinary shares

 

140,377

 

 

140,857

 

 

140,899

 

21,517

 

 

Additional paid-in capital

 

1,562,223

 

 

1,579,391

 

 

1,590,661

 

242,912

 

 

Accumulated other comprehensive income

 

30,551

 

 

15,649

 

 

11,569

 

1,767

 

 

Accumulated deficit

 

(479,210)

 

 

(367,234)

 

 

(362,894)

 

(55,418)

 

 

Total 7 Days Group Holdings Limited share holders' equity

 

1,253,941

 

 

1,368,663

 

 

1,380,235

 

210,778

 

 

Non-controlling interests

 

3,544

 

 

4,639

 

 

6,494

 

991

 

 

Total equity

 

1,257,485

 

 

1,373,302

 

 

1,386,729

 

211,769

 

 

Total liabilities and equity

 

1,775,002

 

 

2,103,242

 

 

2,135,302

 

326,085

 

 

 

 

 

 

 

 

 

 

 



7 Days Group Holdings Limited

Unaudited Consolidated Statements of Operations Information

 

 

 

Quarter Ended

 

 

 

Mar 31

 

 

Dec 31

 

 

Mar 31

 

 

 

2010

 

 

2010

 

 

2011

 

 

 

RMB'000

 

 

RMB'000

 

 

RMB'000

 

US$'000

 

 

Total Revenues

 

320,187

 

 

465,008

 

 

447,370

 

68,318

 

 

Leased-and-operated hotels

 

312,939

 

 

420,462

 

 

405,721

 

61,958

 

 

Managed hotels

 

7,248

 

 

44,546

 

 

41,649

 

6,360

 

 

Less: Business tax and surcharges

 

(18,012)

 

 

(25,945)

 

 

(26,705)

 

(4,078)

 

 

Net revenues

 

302,175

 

 

439,063

 

 

420,665

 

64,240

 

 

 

 

 

 

 

 

 

 

Operating costs and expenses

 

 

 

 

 

 

 

 

Hotel operating costs

 

(258,750)

 

 

(345,540)

 

 

(361,592)

 

(55,219)

 

 

Sales and marketing expenses

 

(5,673)

 

 

(16,644)

 

 

(11,360)

 

(1,735)

 

 

General and administrative expenses  

 

(24,909)

 

 

(44,794)

 

 

(40,315)

 

(6,156)

 

 

 

 

 

 

 

 

 

 

Total operating costs and expenses

 

(289,332)

 

 

(406,978)

 

 

(413,267)

 

(63,110)

 

 

Income from operations

 

12,843

 

 

32,085

 

 

7,398

 

1,130

 

 

 

 

 

 

 

 

 

 

Other income (expenses)

 

 

 

 

 

 

 

 

Interest income

 

452

 

 

1,319

 

 

991

 

151

 

 

Interest expense

 

(1,256)

 

 

(256)

 

 

(263)

 

(40)

 

 

Equity loss of an affiliate

 

(77)

 

 

(17)

 

 

(10)

 

(2)

 

 

Income before income tax  

 

11,962

 

 

33,131

 

 

8,116

 

1,239

 

 

Income tax expenses

 

(5,935)

 

 

(10,904)

 

 

(3,394)

 

(518)

 

 

Net income

 

6,027

 

 

22,227

 

 

4,722

 

721

 

 

Net income attributable to non-controlling interest

 

(312)

 

 

(244)

 

 

(383)

 

(58)

 

 

Net income attributable to 7 Days Group Holdings  Limited shareholders

 

5,715

 

 

21,983

 

 

4,339

 

663

 

 

 

 

 

 

 

 

 

 

Basic earnings per ordinary share

 

0.04

 

 

0.15

 

 

0.03

 

0.004

 

 

Diluted earnings per ordinary share

 

0.04

 

 

0.15

 

 

0.03

 

0.004

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 



7 Days Group Holdings Limited

Reconciliation of GAAP and Non-GAPP Results

 

 

EBITDA (non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

Mar 31

 

 

Dec 31

 

 

Mar 31

 

 

 

 

2010

 

 

2010

 

 

2011

 

 

 

 

RMB'000

 

 

RMB'000

 

 

RMB'000

 

US$'000

 

 

Net income attributable to 7 Days Group Holdings Limited ordinary shareholders

 

 

5,715

 

 

21,983

 

 

4,339

 

663

 

 

Interest income

 

 

(452)

 

 

(1,319)

 

 

(991)

 

(151)

 

 

Interest expense

 

 

1,256

 

 

256

 

 

263

 

40

 

 

Income tax expense

 

 

5,935

 

 

10,904

 

 

3,394

 

518

 

 

Depreciation and amortization

 

 

40,458

 

 

52,891

 

 

55,523

 

8,479

 

 

EBITDA (non-GAAP)

 

 

52,912

 

 

84,715

 

 

62,528

 

9,549

 

 

EBITDA%

 

 

17.5%

 

 

19.3%

 

 

14.9%

 

14.9%

 

 

Share-based compensation expenses

 

 

2,765

 

 

8,993

 

 

10,764

 

1,644

 

 

 

 

 

 

 

 

 

 

 

Adjusted EBITDA (non- GAAP) excluding share-based compensation expense

 

 

55,677

 

 

93,708

 

 

73,292

 

11,193

 

 

Adjusted EBITDA%

 

 

18.4%

 

 

21.3%

 

 

17.4%

 

17.4%

 

 

 

 

 

 

 

 

 

 

 

 




 

 

Non-GAAP net income attributable to 7 Days Group Holdings Limited Shareholders


 

 

 

 

Quarter Ended

 

 

 

 

Mar 31

 

 

Dec 31

 

 

Mar 31

 

 

 

 

2010

 

 

2010

 

 

2011

 

 

 

 

RMB'000

 

 

RMB'000

 

 

RMB'000

 

US$'000

 

 

Net income attributable to 7 Days Group Holdings Limited shareholders (GAAP)

 

 

5,715

 

 

21,983

 

 

4,339

 

663

 

 

 

 

 

 

 

 

 

 

 

Share-based compensation expenses

 

 

2,765

 

 

8,993

 

 

10,764

 

1,644

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to ordinary shareholders excluding share-based compensation expense (Non GAAP net income)

 

 

8,480

 

 

30,976

 

 

15,103

 

2,307

 

 

 

 

 

 

 

 

 

 

 

 




 

 

Earnings per share

 

 

 

 

 

 

 

 

 

 

 

Quarter Ended

 

 

 

 

Mar 31

 

 

Dec 31

 

 

Mar 31

 

 

 

 

2010

 

 

2010

 

 

2011

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

USD

 

 

Basic earnings per ordinary share (GAAP)

 

 

0.04

 

 

0.15

 

 

0.03

 

0.004

 

 

Diluted earnings per ordinary share (GAAP)

 

 

0.04

 

 

0.15

 

 

0.03

 

0.004

 

 

 

 

 

 

 

 

 

 

 

Basic earnings per ordinary share (Non-GAAP), excluding share-based compensation expense, loss on debt extinguishment, change in fair value of ordinary share purchase warrants and deemed dividend

 

 

0.06

 

 

0.21

 

 

0.10

 

0.02

 

 

 

 

 

 

 

 

 

 

 

Diluted earnings per ordinary share (Non-GAAP), excluding share-based compensation expense, loss on debt extinguishment, change in fair value of ordinary share purchase warrants and deemed dividend

 

 

0.06

 

 

0.20

 

 

0.10

 

0.02

 

 

 

 

 

 

 

 

 

 

 

Denominator:

 

 

 

 

 

 

 

 

 

Basic weighted average number of ordinary shares

 

 

149,067,932

 

 

149,388,775

 

 

149,670,721

 

 

 

Diluted weighted average number of ordinary shares

 

 

150,032,563

 

 

151,566,823

 

 

151,238,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 




 

 

 

 

Quarter Ended

 

 

 

 

31-Mar-10

 

31-Dec-10

 

31-Mar-11

 

 

 

 

RMB '000

 

RMB '000

 

RMB'000

 

USD'000

 

 

Hotel operating cost

 

 

 

 

 

 

 

GAAP Result

 

(258,750)

 

(345,540)

 

(361,592)

 

(55,219)

 

 

 

% of Total net revenue

 

85.63%

 

78.70%

 

85.96%

 

85.96%

 

 

 

Share-based Compensation

 

592

 

566

 

817

 

125

 

 

 

% of Total net revenue

 

0.20%

 

0.13%

 

0.19%

 

0.19%

 

 

 

Non-GAAP Result

 

(258,158)

 

(344,974)

 

(360, 775)

 

(55,094)

 

 

 

% of Total net revenue

 

85.43%

 

78.57%

 

85.76%

 

85.76%

 

 

 

 

 

 

 

 

 

Sales and marketing expenses

 

 

 

 

 

 

 

GAAP Result

 

(5,673)

 

(16,644)

 

(11,360)

 

(1,735)

 

 

 

% of Total net revenue

 

1.88%

 

3.79%

 

2.70%

 

2.70%

 

 

 

Share-based Compensation

 

135

 

45

 

39

 

6

 

 

 

% of Total net revenue

 

0.04%

 

0.01%

 

0.01%

 

0.01%

 

 

 

Non-GAAP Result

 

(5,538)

 

(16,599)

 

(11,321)

 

(1,729)

 

 

 

% of Total net revenue

 

1.83%

 

3.78%

 

2.69%

 

2.69%

 

 

 

 

 

 

 

 

 

General and administrative expenses

 

 

 

 

 

 

 

GAAP Result

 

(24,909)

 

(44,794)

 

(40,315)

 

(6,157)

 

 

 

% of Total net revenue

 

8.24%

 

10.20%

 

9.58%

 

9.58%

 

 

 

Share-based Compensation

 

2,037

 

8,382

 

9,908

 

1,513

 

 

 

% of Total net revenue

 

0.67%

 

1.91%

 

2.36%

 

2.36%

 

 

 

Non-GAAP Result

 

(22,872)

 

(36,412)

 

(30,407)

 

(4,644)

 

 

 

% of Total net revenue

 

7.57%

 

8.29%

 

7.23%

 

7.23%

 

 

 

 

 

 

 

 

 

Total operating cost and expenses

 

 

 

 

 

 

 

GAAP Result

 

(289,332)

 

(406,978)

 

(413,267)

 

(63,111)

 

 

 

% of Total net revenue

 

95.75%

 

92.69%

 

98.24%

 

98.24%

 

 

 

Share-based Compensation

 

2,765

 

8,993

 

10, 764

 

1,644

 

 

 

% of Total net revenue

 

0.92%

 

2.05%

 

2.56%

 

2.56%

 

 

 

Non-GAAP Result

 

(286,567)

 

(397,985)

 

(402,503)

 

(61,467)

 

 

 

% of Total net revenue

 

94.83%

 

90.64%

 

95.68%

 

95.68%

 

 

 

 

 

 

 

 

 

Income from operations

 

 

 

 

 

 

 

GAAP Result

 

12,843

 

32,085

 

7,398

 

1,129

 

 

 

% of Total net revenue

 

4.25%

 

7.31%

 

1.76%

 

1.76%

 

 

 

Share-based Compensation

 

2,765

 

8,993

 

10,764

 

1,644

 

 

 

% of Total net revenue

 

0.92%

 

2.05%

 

2.56%

 

2.56%

 

 

 

Non-GAAP Result

 

15,608

 

41,078

 

18,162

 

2,773

 

 

 

% of Total net revenue

 

5.17%

 

9.36%

 

4.32%

 

4.32%

 

 

 

 

 

 

 

 

 

 

 



7 Days Group Holdings Limited

Operating Data

 

 

 

 

As of and for the Quarter Ended

 

 

 

 

Mar 31

 

Dec 31

 

Mar 31

 

 

 

 

2010

 

2010

 

2011

 

 

 

 

 

 

 

 

Hotels in operation

 

 

346

 

568

 

619

 

 

Leased-and-operated hotels

 

 

239

 

321

 

323

 

 

Managed hotels

 

 

107

 

247

 

296

 

 

 

 

 

 

 

 

Hotels under conversion

 

 

101

 

197

 

214

 

 

Leased-and-operated hotels

 

 

35

 

25

 

42

 

 

Managed hotels

 

 

66

 

172

 

172

 

 

 

 

 

 

 

 

Total hotel rooms for hotels in operation

 

 

34,055

 

56,410

 

61,795

 

 

Leased-and-operated hotels

 

 

24,088

 

32,825

 

33,329

 

 

Managed hotels

 

 

9,967

 

23,585

 

28,466

 

 

 

 

 

 

 

 

Total hotel rooms for hotels under conversion

 

 

10,589

 

19,345

 

20,476

 

 

 

 

 

 

 

 

Number of cities covered for hotels in operation

 

 

55

 

89

 

96

 

 

 

 

 

 

 

 

Average occupancy rate

 

 

86.2%

 

83.9%

 

82.8%

 

 

Leased-and-operated hotels

 

 

89.6%

 

86.2%

 

85.7%

 

 

Managed hotels

 

 

77.7%

 

80.4%

 

79.0%

 

 

 

 

 

 

 

 

Average daily rate (in RMB)

 

 

156.5

 

162.4

 

152.5

 

 

Leased-and-operated hotels

 

 

159.1

 

166.5

 

156.9

 

 

Managed hotels

 

 

149.0

 

155.4

 

146.5

 

 

 

 

 

 

 

 

RevPAR (in RMB)

 

 

135.0

 

136.3

 

126.2

 

 

Leased-and-operated hotels

 

 

142.5

 

143.4

 

134.5

 

 

Managed hotels

 

 

115.7

 

124.9

 

115.8

 

 

 

 

 

 

 

 

Overnight occupancy rates

 

 

82.8%

 

81.6%

 

80.1%

 

 

Leased-and-operated hotels

 

 

86.0%

 

83.8%

 

83.1%

 

 

Managed hotels

 

 

74.7%

 

78.0%

 

76.4%

 

 

 
Source: 7 Days Group Holdings Limited
Related Stocks:
NYSE:SVN
collection