BEIJING, March 7, 2013 /PRNewswire-FirstCall/ -- Bitauto Holdings Limited ("Bitauto" or the "Company") (NYSE: BITA), a leading provider of Internet content and marketing services for China's fast-growing automotive industry, today announced its unaudited financial results for the fourth quarter and fiscal year ended December 31, 2012[1].
Fourth Quarter and Fiscal Year 2012 Highlights
Mr. William Li, chief executive officer of Bitauto commented, "I am pleased to say we experienced another strong quarter as revenue grew by 55.8% year-on-year in the fourth quarter, and both revenue and net profit exceeded guidance. Our full-year revenue was RMB1.06 billion representing year-on-year growth of 57.8%. In particular, full-year revenue for our core bitauto.com business grew by 81.4% year-on-year.
"Our revenue growth during the year benefited from two key factors," continued Mr. Li. "Intensified market competition encouraged automakers and dealers to increasingly invest in online marketing. In addition, our continued focus on enhancing our EP platform, growing brand awareness and actively expanding our sales and services network has increased our brand recognition among auto buyers, auto makers and dealers.
"In 2013 we will maintain focus on three core growth drivers. Firstly, we will continue to enhance the utilization of advanced products and services available on the EP platform by dealers, in addition to growing the dealer subscriber base. Secondly, we will continue to grow awareness of the bitauto.com brand. Thirdly, we will continue to invest in taoche.com. We are confident that this strategic approach will provide a solid foundation for our long-term growth."
Andy Zhang, chief financial officer of Bitauto, commented, "The strong growth of our operating profit reflects the inherent scalability of Bitauto's business as well as our continuing efforts to enhance operating efficiencies. In 2013, we expect our enhanced product offerings and growing brand awareness to drive steady top line growth. We also expect continuing margin improvements as we drive efficiencies throughout the business."
Mr. Zhang added, "Starting in 2013, based on the way management oversees and monitors the Company, there are now four business reporting segments, including bitauto.com advertising business, the EP platform business, taoche.com business and digital marketing solutions business. Also starting in the first quarter, we will report revenue, gross margin and in addition, operating profit, for these four business reporting segments. We will also begin reporting on a quarterly basis the total number of paid subscription months for the period, in addition to the peak number of fee-paying EP platform subscribers already provided each quarter. We believe this additional information will better reflect and help improve understanding of developments in our business."
Recent Updates
As of December 31, 2012, the Company had a total of 41,640,890 ordinary shares, with 22,362,527 ADSs issued and outstanding. Each ADS represents one ordinary share of the Company. Basic and diluted per ADS figures for the fourth quarter of 2012 were calculated using a weighted average of 39,432,710 and 40,465,840 ADSs, respectively. Basic and diluted ADS figures for fiscal year 2012 were calculated using a weighted average of 39,757,311 and 40,571,361 ADSs, respectively.
Fourth quarter 2012 Results
Revenue by Business Segment | |||||
RMB000s (unaudited) | Three months ended | ||||
December 31, 2011 | % of Total Revenue | December 31, 2012 | % of Total Revenue | % Change | |
bitauto.com business | 161,574 | 71.0% | 290,420 | 81.8% | 79.7% |
taoche.com (formerly ucar.cn) business | 7,788 | 3.4% | 4,641 | 1.3% | (40.4%) |
Digital Marketing Solutions | 58,362 | 25.6% | 59,816 | 16.9% | 2.5% |
Total revenue | 227,724 | 100.0% | 354,877 | 100.0% | 55.8% |
Cost of Revenue by Business Segment | |||||
RMB000s (unaudited) | Three months ended | ||||
December 31, 2011 | % of Total Cost of Revenue | December 31, 2012 | % of Total Cost of Revenue | % Change | |
bitauto.com business | 36,431 | 50.5% | 62,693 | 59.6% | 72.1% |
taoche.com (formerly ucar.cn) business | 8,991 | 12.5% | 11,266 | 10.7% | 25.3% |
Digital Marketing Solutions | 26,682 | 37.0% | 31,241 | 29.7% | 17.1% |
Total cost of revenue | 72,104 | 100.0% | 105,200 | 100.0% | 45.9% |
Gross profit margin | 68.3% | 70.4% | |||
Bitauto reported revenue of RMB354.9 million (US$57.0 million) for the fourth quarter of 2012, representing a 55.8% increase from the corresponding period in 2011. The increase in revenue was primarily attributable to the growth of the bitauto.com business.
Cost of revenue for the fourth quarter of 2012 was RMB105.2 million (US$16.9 million), representing a year-over-year increase of 45.9% from RMB72.1 million (US$11.6 million). Cost of revenue as a percentage of revenue in the fourth quarter of 2012 was 29.6%, compared to 31.7% in the corresponding period in 2011.
Gross profit for the fourth quarter of 2012 was RMB249.7 million (US$40.1 million), representing a 60.4% increase from the corresponding period in 2011.
Revenue from the bitauto.com business for the fourth quarter of 2012 was RMB290.4 million (US$46.6 million), representing a 79.7% increase from the corresponding period in 2011. The increase was attributable to an increase in dealer subscription revenue, as well as an increase in advertising revenue resulting from better brand recognition of the bitauto.com website.
Cost of revenue for the bitauto.com business for the fourth quarter of 2012 was RMB62.7 million (US$10.1 million), representing a year-over-year increase of 72.1% from RMB36.4 million (US$5.8 million). This increase was mainly due to the purchase of handheld devices, which support our digital point-of-sales system, on behalf of our auto dealer customers of Bitcar, as well as an increase in personnel-related expenses of employees involved in revenue-generating activities, and the depreciation and amortization of equipment and intangible assets. Cost of revenue as a percentage of revenue in the fourth quarter of 2012 was 21.6%.
Gross profit from the bitauto.com business for the fourth quarter of 2012 was RMB227.7 million (US$36.6 million), representing an 82.0% increase from the corresponding period in 2011. The increase was mainly due to enhanced sales efficiency and scalability of the bitauto.com business.
Revenue from the taoche.com business for the fourth quarter of 2012 was RMB4.6 million (US$0.7 million), representing a 40.4% decrease from the corresponding period in 2011. This decrease was the result of our annual sales policy adjustments which led to a reduction in fee-paying dealer customers.
Cost of revenue for the taoche.com business for the fourth quarter of 2012 was RMB11.3 million (US$1.8 million), representing a year-over-year increase of 25.3% from RMB9.0 million (US$1.4 million). This was mainly due to an increase in fees paid to our partner websites to distribute dealer customers' used automobile listing information, as well as an increase in personnel-related expenses and bandwidth leasing costs.
Gross loss from the taoche.com business for the fourth quarter of 2012 was RMB6.6 million (US$1.1 million), compared to a gross loss of RMB1.2 million (US$0.2 million) in the corresponding period in 2011.
Revenue from the digital marketing solutions business for the fourth quarter of 2012 was RMB59.8 million (US$9.6 million), representing a 2.5% increase from the corresponding period in 2011.
Cost of revenue for the digital marketing solutions business for the fourth quarter of 2012 was RMB31.2 million (US$5.0 million), representing a year-over-year increase of 17.1% from RMB26.7 million (US$4.3 million) for the corresponding period in 2011. This was mainly due to an increase in tax and related surcharges, as well as higher-direct-cost services accounting for a larger percentage of services provided to digital marketing solutions customers and an increase in relevant service providing personnel-related expenses.
Gross profit from the digital marketing solutions business for the fourth quarter of 2012 was RMB28.6 million (US$4.6 million), representing a 9.8% decrease from the corresponding period in 2011.
Selling and administrative expenses were RMB163.6 million (US$26.3 million) for the fourth quarter of 2012, representing an increase of 39.4% from the corresponding period in 2011. This increase was primarily attributable to an increase in expenses relating to the Company's search engine and navigation site marketing efforts, as well as an increase in selling and administrative headcount and employee salaries and benefits.
Product development expenses were RMB17.7 million (US$2.8 million) for the fourth quarter of 2012, a 35.8% increase from the corresponding period in 2011. The increase was primarily due to an increase in product development headcount and an increase in personnel-related expenses.
Share-based payment expenses, which were allocated to related operating expense line items, were RMB4.6 million (US$0.7 million) in the fourth quarter of 2012, compared to RMB4.9 million (US$0.8 million) in the corresponding period in 2011. The decrease was mainly due to the use of the accelerated amortization method for allocating share-based payment expenses.
Operating profit in the fourth quarter of 2012 was RMB68.4 million (US$11.0 million), representing a 171.3% increase from the corresponding period in 2011. The increase was primarily due to business scalability and an increase in operation efficiency.
Income tax expense in the fourth quarter of 2012 was RMB9.3 million (US$1.5 million), compared to an income tax benefit of RMB1.3 million (US$0.2 million) in the corresponding period in 2011. The income tax expense was mainly attributed to an increase in taxable profit.
IFRS profit in the fourth quarter of 2012 was RMB60.6 million (US$9.7 million), an 87.0% increase from the corresponding period in 2011. Basic and diluted profit per ADS, each representing one ordinary share, in the fourth quarter of 2012 amounted to RMB1.54 (US$0.25) and RMB1.50 (US$0.24), respectively.
Non-GAAP profit in the fourth quarter of 2012 was RMB65.2 million (US$10.5 million), a 75.0% increase from the corresponding period in 2011. Non-GAAP basic and diluted profit per ADS in the fourth quarter of 2012 amounted to RMB1.65 (US$0.26) and RMB1.61 (US$0.26), respectively.
As of December 31, 2012, the Company had cash and cash equivalents of RMB600.4 million (US$96.4 million). Cash from operating activities, cash used in investing activities such as capital expenditures, and cash used in financing activities in the fourth quarter of 2012 were RMB113.7 million (US$18.2 million), RMB18.9 million (US$3.0 million), and RMB1.2 million (US$0.2 million), respectively.
Gross billings[2] in the fourth quarter of 2012 was RMB484.7 million (US$77.8 million), compared to RMB363.6 million (US$58.4 million) in the corresponding period in 2011.
Bills Receivables, representing short-term notes receivable issued by financial institutions that entitle the Company to receive the full face amount from the financial institutions at maturity, which generally range from three to six months from the date of issuance, was RMB68.8 million (US$11.0 million) as of December 31, 2012, compared to RMB74.5 million (US$12.0 million) as of December 31, 2011.
Trade receivables was RMB472.1 million (US$75.8 million) as of December 31, 2012, compared to RMB433.8 million (US$69.6 million) as of December 31, 2011. This increase was due to an increase in gross billings.
The number of employees totalled 1,980 as of December 31, 2012, representing a 14.0% increase from the same period in 2011. The increase in headcount was primarily due to the year-over-year expansion of the Company's sales network from 92 to 132 locations.
Fiscal Year 2012 Results
Revenue by Business Segment | |||||
RMB000s (unaudited) | Twelve months ended | ||||
December 31, 2011 | % of Total Revenue | December 31, 2012 | % of Total Revenue | % Change | |
bitauto.com business | 463,297 | 69.2% | 840,573 | 79.6% | 81.4% |
taoche.com (formerly ucar.cn) business | 28,143 | 4.2% | 21,624 | 2.0% | (23.2%) |
Digital Marketing Solutions | 178,514 | 26.6% | 194,709 | 18.4% | 9.1% |
Total revenue | 669,954 | 100.0% | 1,056,906 | 100.0% | 57.8% |
Cost of Revenue by Business Segment | |||||
RMB000s (unaudited) | Twelve months ended | ||||
December 31, 2011 | % of Total Cost of Revenue | December 31, 2012 | % of Total Cost of Revenue | % Change | |
bitauto.com business | 104,337 | 48.8% | 161,589 | 55.3% | 54.9% |
taoche.com (formerly ucar.cn) business | 37,600 | 17.6% | 38,541 | 13.2% | 2.5% |
Digital Marketing Solutions | 71,833 | 33.6% | 92,021 | 31.5% | 28.1% |
Total cost of revenue | 213,770 | 100.0% | 292,151 | 100.0% | 36.7% |
Gross profit margin | 68.1% | 72.4% | |||
Revenue in 2012 was RMB1.06 billion (US$169.6 million), representing a 57.8% increase from 2011. The increase in revenue is mainly attributed to the growth of the bitauto.com business.
Cost of revenue in 2012 was RMB292.2 million (US$46.9 million), representing a year-over-year increase of 36.7% from RMB213.8 million (US$34.3 million) in 2011. Cost of revenue as a percentage of revenue in 2012 was 27.6%, compared to 31.9% in 2011.
Gross profit in 2012 was RMB764.8 million (US$122.8 million), representing a 67.6% increase from 2011.
Revenue from the bitauto.com business in 2012 was RMB840.6 million (US$134.9 million), representing an 81.4% increase from 2011. The increase was attributed to an increase in dealer subscription revenue, as well as an increase in advertising revenue resulting from better brand recognition of the bitauto.com website.
Cost of revenue for the bitauto.com business in 2012 was RMB161.6 million (US$25.9 million), representing a year-over-year increase of 54.9% from RMB104.3 million (US$16.7 million) in 2011. This increase was mainly due to the purchase of handheld devices, which support our digital point-of-sales system, on behalf of our auto dealer customers of Bitcar, as well as an increase in personnel-related expenses of employees involved in revenue-generating activities, and the depreciation and amortization of equipment and intangible assets.
Gross profit from the bitauto.com business in 2012 was RMB679.0 million (US$109.0 million), representing an 89.2% increase from 2011. The increase was due to enhanced sales efficiency and scalability of the bitauto.com business.
Revenue from the taoche.com business in 2012 was RMB21.6 million (US$3.5 million), representing a 23.2% decrease from 2011. This decrease was the result of our annual sales policy adjustments which led to a reduction in fee-paying dealer customers.
Cost of revenue for the taoche.com business for 2012 was RMB38.5 million (US$6.2 million), representing a year-over-year increase of 2.5% from RMB37.6 million (US$6.0 million) in 2011. This was mainly due to an increase in personnel-related expenses and bandwidth leasing costs.
Gross loss from the taoche.com business in 2012 was RMB16.9 million (US$2.7 million), compared to a gross loss of RMB9.5 million (US$1.5 million) in 2011.
Revenue from the digital marketing solutions business in 2012 was RMB194.7 million (US$31.3 million), representing a 9.1% increase from 2011, which reflects an increase in spending on advertising and events by our customers.
Cost of revenue for the digital marketing solutions business in fiscal year 2012 was RMB92.0 million (US$14.8 million), representing a year-over-year increase of 28.1% from RMB71.8 million (US$11.5 million) in 2011. This was mainly due to higher-direct-cost services accounting for a larger percentage of services provided to digital marketing solutions customers, as well as an increase in relevant service providing personnel-related expenses, and in tax and related surcharges.
Gross profit from the digital marketing solutions business in 2012 was RMB102.7 million (US$16.5 million), representing a 3.7% decrease from 2011.
Selling and administrative expenses in fiscal year 2012 were RMB557.4 million (US$89.5 million), representing an increase of 60.3% from 2011. This was mainly due to an increase in expenses relating to the Company's search engine and navigation site marketing efforts, as well as an increase in selling and administrative headcount and employee salaries and benefits.
Product development expenses in fiscal year 2012 were RMB53.8 million (US$8.6 million), a 46.8% increase from 2011. The increase was primarily due to an increase in product development headcount and an increase in personnel-related expenses.
Share-based payment expenses in fiscal year 2012, which were allocated to related operating costs and expense line items, were RMB13.3 million (US$2.1 million) in 2012, compared to RMB18.7 million (US$3.0 million) in 2011. The decrease was mainly due to the use of the accelerated amortization method for allocating share-based payment expenses.
Operating profit in fiscal year 2012 was RMB153.6 million (US$24.7 million), representing a 113.9% increase from 2011. The increase was primarily due to business scalability and an increase in operation efficiency.
Income tax expense in fiscal year 2012 was RMB18.9 million (US$3.0 million), compared to RMB9.8 million (US$1.6 million) in 2011. The increase was mainly attributed to an increase in taxable profit.
IFRS profit in fiscal year 2012 was RMB135.2 million (US$21.7 million), a 55.1% increase from 2011. Basic and diluted earnings per ADS, each representing one ordinary share, in fiscal year 2012 amounted to RMB3.40 (US$0.55) and RMB3.33 (US$0.53), respectively.
Non-GAAP profit in fiscal year 2012 was RMB148.4 million (US$23.8 million), a 40.2% increase from 2011. Non-GAAP basic and diluted profit per ADS in fiscal year 2012 amounted to RMB3.73 (US$0.60) and RMB3.66 (US$0.59), respectively.
Cash from operating activities, cash used in investing activities such as capital expenditures, and cash used in financing activities in 2012 were RMB128.2 million (US$20.6 million), RMB83.3 million (US$13.4 million), and RMB48.8 million (US$7.8 million), respectively.
Days sales outstanding ("DSO")[3] were approximately 114 days in fiscal year 2012, compared to approximately 111 days in fiscal year 2011.
First Quarter 2013 Outlook
Bitauto currently expects to generate revenue in the range of RMB235.0 million (US$37.7 million) to RMB245.0 million (US$39.3 million) in the first quarter of fiscal year 2013, representing a 32.0% to 37.7% year-over-year increase. Bitauto currently expects non-GAAP diluted earnings per ADS, each representing one ordinary share, to be approximately RMB0.46 (US$0.07) to RMB0.51 (US$0.08) in the first quarter of 2013.
This forecast takes into consideration seasonality factors in Bitauto's business, and excludes any impact of foreign currency fluctuation. It reflects management's current and preliminary view, which is subject to change.
Conference Call Information
Bitauto's management will hold an earnings conference call on Thursday, March 7, 2013 at 8:00 AM U.S. Eastern Time (9:00 PM Beijing/Hong Kong time).
Dial-in details for the earnings conference call are as follows:
US: | +1-718-3541-231 |
Hong Kong: | +852-2475-0994 or 800-930-346 |
China: | 400-6208-038 or 800-8190-121 |
International: | +65-6723-9381 |
Conference ID: | 97755595 |
A replay of the conference call may be accessed by phone at the following number until March 14, 2013:
US: | +1-855-4525-696 |
International: | +61-2-8199-0299 |
Conference ID: | 97755595 |
Additionally, a live and archived webcast of this conference call will be available at http://ir.bitauto.com.
About Bitauto Holdings Limited
Bitauto Holdings Limited (NYSE: BITA) is a leading provider of Internet content and marketing services for China's fast-growing automotive industry. The Company's bitauto.com and taoche.com (formerly ucar.cn) websites provide consumers with up-to-date new and used automobile pricing information, specifications, reviews and consumer feedback. The Company also distributes its dealer customers' automobile pricing and promotional information through its partner websites, including major portals and search engines operated by Tencent, Netease, and Baidu, as well as social networking websites Renren and Kaixin.
Bitauto manages its businesses in three segments, namely bitauto.com business, taoche.com business and digital marketing solutions business. The Company's bitauto.com business provides subscription services to new automobile dealers that enable them to list pricing and promotional information on the Company's bitauto.com website as well as partner websites and search engines. The Company also provides advertising services to dealers and automakers on its bitauto.com website. The Company's taoche.com business provides listing services to used automobile dealers that enable them to display used automobile inventory information on the Company's taoche.com website and partner websites. The Company also provides advertising services to used automobile dealers and automakers with certified pre-owned automobile programs on its taoche.com website. The Company's digital marketing solutions business provides automakers with one-stop digital marketing solutions, including website creation and maintenance, online public relations, online marketing campaigns and advertising agent services.
For more information, please visit ir.bitauto.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 outlook for first quarter of 2013 and the quotations from management in this announcement, as well as Bitauto's strategic and operational plans, contain forward-looking statements. Bitauto 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 Bitauto's 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: our goals and strategies; our future business development, financial condition and results of operations; the expected growth of the automobile industry and the Internet marketing industry in China; our expectations regarding demand for and market acceptance of our services and service delivery model; our expectations regarding enhancing our brand recognition; our expectations regarding keeping and strengthening our relationships with major customers, partner websites and media vendors; relevant government policies and regulations relating to our businesses, automobile purchases and ownership in China; our ability to attract and retain quality employees; our ability to stay abreast of market trends and technological advances; competition in our industry in China and internationally; general economic and business conditions in China; and our ability to effectively protect our intellectual property rights and not infringe on the intellectual property rights of others. Further information regarding these and other risks is included in Bitauto's filings with the Securities and Exchange Commission, including its annual report on Form 20-F. Bitauto does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under applicable law. All information provided in this press release and in the attachments is as of the date of this press release, and Bitauto undertakes no duty to update such information, except as required under applicable law.
Use of Non-GAAP Financial Measures
Bitauto's management supplements the data it receives regarding IFRS profit with non-GAAP profit, which excludes from IFRS profit the charges relating to share-based payments. This non-GAAP financial measure provides Bitauto's management with the ability to assess its operating results without considering the impact of non-cash charges resulting from share-based payments. Furthermore, this non-GAAP financial measure eliminates the impact of item(s) that Bitauto does not consider indicative of the performance of its business.
The use of non-GAAP profit has certain limitations. Share-based payments have been and will continue to be incurred and are not reflected in the presentation of the non-GAAP profit. This non-GAAP financial measure should be considered in addition to results prepared in accordance with IFRS, and should not be considered a substitute for or superior to IFRS results. In addition, non-GAAP profit may not be comparable to similarly titled measures utilized by other companies since such other companies may not calculate such measures in the same manner as Bitauto does.
Reconciliation of this non-GAAP financial measure to the most directly comparable IFRS financial measure is set forth at the end of this release.
[1] This announcement contains translations of certain amounts in Renminbi into U.S. dollars at specified rates solely for the convenience of the readers. Unless otherwise noted, all translations from Renminbi to U.S. dollars are made at a rate of RMB6.2301 to US$1.00, the effective noon buying rate as of December 31, 2012 in The City of New York for cable transfers of Renminbi as certified for customs purposes by the Federal Reserve Bank of New York. |
[2] For the advertising agent services the Company provides, the Company acts as an agent in placing advertisements on the websites of the media vendors on behalf of the automaker customers. The Company receives fees in the capacity of an agent for assisting automaker customers in placing advertisements on media vendors' websites, and therefore, records the fees on a net basis in its consolidated financial statements. The net fees recognized from each such transaction amount to a relatively small percentage of the related trade receivables or payables recorded on a gross basis. For the advertising services the Company provides, the Company acts as the principal in the arrangement and records revenues on a gross basis in its consolidated financial statements. Revenues are recognized only after the amount has been contractually agreed with the customers, the advertisements have been published and when the collectability is reasonably assured. For both the advertising agent services and advertising services provided, the Company enters into publishing schedule agreements with its automaker and automobile dealer customers, and related advertising agreements with the media vendors who are then obligated to place the advertisements according to the Company's customers' publishing schedule agreements. At such time, the Company records receivables from the customers and, in the same amount, corresponding payables due to the media vendors on a gross basis. Such payments are conducted through the Company. Gross billings include the gross value of advertisements placed by the Company's customers that correspond to the gross payables recorded due to the media vendors. |
[3] The Company's annual DSO is defined as average trade receivables divided by gross billings, multiplied by 365 days. |
For investor and media inquiries, please contact:
China
IR Department
Bitauto Holdings Limited
Tel: +86-10-6849-2145
ir@bitauto.com
Rachael Layfield
Brunswick Group LLP
Tel: +86-10-5960-8600
bitauto@brunswickgroup.com
New York
Cindy Zheng
Brunswick Group LLP
Tel: +1 (212) 333-3810
bitauto@brunswickgroup.com
SELECTED CONSOLIDATED FINANCIAL DATA | ||||
Consolidated statements of comprehensive income data | ||||
For the Three Months Ended | ||||
December 31, 2011 | December 31, 2012 | |||
Unaudited | Unaudited | |||
Revenue | 227,724,400 | 354,876,655 | ||
Cost of revenue | (72,104,020) | (105,200,069) | ||
Gross profit | 155,620,380 | 249,676,586 | ||
Selling and administrative expenses | (117,393,263) | (163,595,329) | ||
Product development expenses | (13,018,262) | (17,682,085) | ||
Operating profit | 25,208,855 | 68,399,172 | ||
Other income | 6,941,645 | 5,748,244 | ||
Other expenses | (560,754) | (4,420,533) | ||
Interest income | 688,125 | 2,048,646 | ||
Interest expense | (1,194,064) | (1,410,134) | ||
Changes in fair value of financial assets | - | (101,514) | ||
Share of losses of an associate and a joint venture | (23,124) | (392,412) | ||
Profit before tax | 31,060,683 | 69,871,469 | ||
Income tax benefit/(expense) | 1,324,612 | (9,295,574) | ||
Profit for the period | 32,385,295 | 60,575,895 | ||
Total comprehensive income for the period | 27,708,279 | 56,535,582 | ||
Other Financial Data (unaudited) | ||||
Non-GAAP profit for the period | 37,263,071 | 65,216,924 | ||
Reconciliation of IFRS profit to non-GAAP profit | ||||
For the Three Months Ended | ||||
December 31, 2011 | December 31, 2012 | |||
Unaudited | Unaudited | |||
Profit for the period | 32,385,295 | 60,575,895 | ||
Share-based payments | 4,877,776 | 4,641,029 | ||
Non-GAAP profit for the period | 37,263,071 | 65,216,924 | ||
SELECTED CONSOLIDATED FINANCIAL DATA | ||||
Consolidated statements of comprehensive income data | ||||
For the Year Ended | ||||
December 31, 2011 | December 31, 2012 | |||
Audited | Unaudited | |||
Revenue | 669,954,316 | 1,056,905,980 | ||
Cost of revenue | (213,770,767) | (292,150,155) | ||
Gross profit | 456,183,549 | 764,755,825 | ||
Selling and administrative expenses | (347,734,054) | (557,355,414) | ||
Product development expenses | (36,634,393) | (53,794,845) | ||
Operating profit | 71,815,102 | 153,605,566 | ||
Other income | 24,840,678 | 6,579,959 | ||
Other expenses | (2,371,416) | (7,279,115) | ||
Interest income | 3,963,484 | 5,534,742 | ||
Interest expense | (1,238,314) | (3,771,809) | ||
Changes in fair value of financial assets | - | (267,297) | ||
Share of losses of an associate and a joint venture | (77,292) | (317,143) | ||
Profit before tax | 96,932,242 | 154,084,903 | ||
Income tax expense | (9,758,440) | (18,923,256) | ||
Profit for the year | 87,173,802 | 135,161,647 | ||
Total comprehensive income for the year | 58,695,984 | 134,575,439 | ||
Other Financial Data (unaudited) | ||||
Non-GAAP profit for the year | 105,890,978 | 148,447,466 | ||
Reconciliation of IFRS profit to non-GAAP profit | ||||
For the Year Ended | ||||
December 31, 2011 | December 31, 2012 | |||
Unaudited | Unaudited | |||
Profit for the year | 87,173,802 | 135,161,647 | ||
Share-based payments | 18,717,176 | 13,285,819 | ||
Non-GAAP profit for the year | 105,890,978 | 148,447,466 | ||
SELECTED CONSOLIDATED FINANCIAL DATA | ||||
Consolidated statements of financial position data | ||||
December 31, 2011 | December 31, 2012 | |||
Audited | Unaudited | |||
Assets | ||||
Trade receivables | 433,782,917 | 472,074,696 | ||
Bills receivables | 74,539,413 | 68,768,260 | ||
Cash and cash equivalents | 601,377,150 | 600,385,558 | ||
Other current assets | 49,500,055 | 81,579,248 | ||
Non-current assets | 142,120,417 | 200,973,099 | ||
Total assets | 1,301,319,952 | 1,423,780,861 | ||
Liabilities | ||||
Trade payables | 201,125,551 | 132,821,192 | ||
Other current liabilities | 204,635,161 | 295,863,671 | ||
Non-current liabilities | 9,697,740 | 7,291,615 | ||
Total liabilities | 415,458,452 | 435,976,478 | ||
Total equity | 885,861,500 | 987,804,383 | ||
Total liabilities and equity | 1,301,319,952 | 1,423,780,861 | ||
