omniture

ChinaEdu Reports First Quarter 2011 Results

2011-06-01 21:47 1610

First Quarter Net Revenue Grows to $14 Million, In Line with Guidance;

Net Income Attributable to ChinaEdu per Diluted ADS Reaches $0.031


BEIJING, June 2, 2011 /PRNewswire-Asia/ -- ChinaEdu Corporation (NASDAQ: CEDU) ("ChinaEdu" or the "Company"), a leading online education services provider in China, today announced its unaudited financial results for the first quarter ended March 31, 2011.(1)

First Quarter 2011 Highlights

  • First quarter 2011 total net revenue grew 4.7 percent year-over-year to $14.0 million, in line with Company guidance.
  • First quarter 2011 net revenue from online degree programs increased 4.6 percent year-over-year to $10.9 million.
  • Operating margin in the first quarter of 2011 was 11.9 percent.
  • Net income attributable to ChinaEdu per diluted ADS(2) in the first quarter of 2011 was $0.031.
  • Adjusted net income attributable to ChinaEdu per diluted ADS(3) was $0.054 in the first quarter of 2011.
  • The number of revenue students(4) in online degree programs during the 2010 fall semester increased 10 percent year-over-year from approximately 140,000 to approximately 154,000.(5)

Julia Huang, chairman and chief executive officer of ChinaEdu commented, "Our financial results for the first quarter are in line with our expectations and we are pleased with the progress we've made executing our growth strategy. During the first quarter, recognizing a growing market demand for more consumer-focused products and services, we launched a series of marketing campaigns that will expand throughout 2011 and are focused on enhancing brand awareness among students, institutions and parents. These marketing efforts have already started to impact engagement with our student-centric learning products in the first quarter. Traffic of users and teachers to our new web-based interactive tutoring question and answer service grew dramatically, reaching 17 million accumulated page views in the first quarter. In our off-line businesses in the first quarter, management focused on building and training targeted marketing and operational teams to complete the groundwork for our newly launched Elite and International programs. Efforts have begun to pay off as the market reaction to these programs has been very positive. With our degree programs contributing consistent revenue, we are well positioned to leverage our educational expertise and well-known brand name to access the tremendous opportunities presented by today's education market."

Financial Results for the First Quarter Ended March 31, 2011

Net Revenue

Total net revenue for the first quarter of 2011 was $14.0 million, representing a 4.7 percent increase from $13.3 million in the corresponding period in 2010. Net revenue from online degree programs for the first quarter of 2011 was $10.9 million, a 4.6 percent increase from $10.5 million for the corresponding period in 2010. The increase in net revenue was primarily due to the continued expansion of our learning center network. It is also due to organic growth in revenue students enrolled in our online degree programs. Enrollment for 2010 fall semester online degree programs was approximately 154,000 revenue students, representing an increase of 10 percent as compared to approximately 140,000 revenue students in the 2009 fall semester.

By the end of the first quarter of 2011, the Company had 96 operational learning centers of which 53 were proprietary centers(6) and 43 were contracted centers(7). This compares to 62 operational learning centers as of the end of the first quarter of 2010, of which 24 were proprietary and 38 were contracted. Our learning centers network served a total of 21 university online degree programs, as of the end of the first quarter of 2011.

Net revenue from our non-degree programs (online tutoring programs, private primary and secondary schools and international curriculum programs) in the first quarter of 2011 was $3.0 million, representing a 4.9 percent increase from $2.9 million in the corresponding period in 2010. The increase in net revenue from our non-degree programs was mainly attributable to a 21.1 percent increase in net revenue contributed from increased student enrollment at our private school in Anqing

Online tutoring programs continued to expand in terms of program offerings in the first quarter of 2011. While not yet contributing significant revenue, our two new web-based products, "Weekly Practice" and "Key Knowledge Points" have gained traction, attracting a larger number of users to their respective websites thus far in 2011.

Cost of Revenue

Total cost of revenue for the first quarter of 2011 was $6.1 million, representing an increase of 26.8 percent, compared to $4.8 million in the corresponding period of 2010. Cost of revenue for online degree programs for the first quarter of 2011 was $4.1 million, representing an increase of 26.9 percent compared to $3.2 million in the corresponding period of 2010. The increase in cost of revenue for online degree programs was primarily the result of continued expansion of the Company's learning centers network as well as continued efforts developing certain training programs hosted by our collaborative alliance partners.

Cost of revenue for non-degree programs in the first quarter of 2011 was $2.0 million, representing an increase of 26.6 percent from $1.6 million in the corresponding period in 2010. This increase was primarily the result of an increase in costs associated with the Anqing School as well as additional headcount required to develop interactive and personalized learning products for online tutoring programs. The rise in cost was also due to an increase in teaching costs related to the expansion of our international and elite programs to meet market demand for study-abroad programs.

Gross Profit and Gross Margin

Gross profit for the first quarter of 2011 was $7.9 million, compared to $8.5 million in the corresponding period of 2010. Total gross margin in the first quarter of 2011 decreased to 56.5 percent, compared to 64.1 percent for the corresponding period in 2010. Gross margin for online degree programs decreased to 62.7 percent for the first quarter of 2011, compared to 69.3 percent in the corresponding period of 2010, primarily due to the rapid expansion of our learning centers network and increased costs associated with developing training programs.

Gross margin for the online tutoring programs decreased to 64.4 percent for the first quarter of 2011, as compared to 78.4 percent in the corresponding period of 2010, largely due to increased staff costs associated with expanding course offerings and newly added off-line personalized tutoring services. The gross margin for private primary and secondary schools decreased to 25.6 percent, as compared to 27.5 percent in the corresponding period in 2010. The decrease was primarily attributable to increased depreciation as well as increased teaching staff costs incurred at our Anqing school.

Operating Expenses

Total operating expenses were $6.2 million in the first quarter of 2011, representing an 11.8 percent increase from $5.6 million for the corresponding period in 2010. As a percentage of net revenue, total operating expenses increased to 44.6 percent, compared with 41.7 percent in the corresponding period in 2010. The increase in total operating expenses resulted from the following:

  • General and administrative expenses for the first quarter of 2011 were $3.3 million, representing a 9.9 percent increase from $3.0 million for the corresponding period in 2010. As a percentage of net revenue, general and administrative expenses increased to 24.0 percent, compared with 22.8 percent in the same period last year. The increase was mainly due to rising costs for leased facilities to accommodate a growing number of employees.  
  • Selling and marketing expenses were $1.4 million in the first quarter of 2011, representing a 17.2 percent increase from $1.2 million for the corresponding period in 2010. As a percentage of net revenue, selling and marketing expenses increased to 9.9 percent, rising from 8.9 percent in the same period last year. The increase in selling and marketing expenses were mainly related to growth in sales force headcount for online tutoring programs in Beijing and expenses related to national promotional and marketing activities.
  • Research and development expenses for the first quarter of 2011 were $1.5 million, representing an increase of 11.3 percent from $1.3 million in the corresponding period in 2010. As a percentage of net revenue, research and development expenses increased to 10.7 percent, rising slightly from 10.0 percent in the same period of last year. The increase was mainly attributable to an increase in research and development headcount in connection with upgrading our learning management systems and enhancing courseware development, particularly for interactive product development.
  • Share-based compensation for the first quarter of 2011, which is allocated to the related cost and operating expense line items, decreased 27.3 percent to $0.2 million, compared to $0.3 million in the corresponding period in 2010.

Income from Operations

Income from operations for the first quarter of 2011 was $1.7 million, a decrease of 44.2 percent as compared to $3.0 million in the corresponding period of 2010. Operating margin decreased to 11.9 percent for the first quarter of 2011, as compared to 22.3 percent in the corresponding period of 2010.

Adjusted income from operations, a non-GAAP measure defined as income from operations excluding share-based compensation, and amortization of intangible assets and land use rights, was $2.1 million for the first quarter of 2011, representing a decrease of 40.5 percent as compared to $3.5 million in the corresponding period of 2010.

Adjusted operating margin, a non-GAAP measure defined as the ratio of adjusted operating income from operations (non-GAAP) over net revenue, for the first quarter of 2011 decreased to 14.9 percent, as compared to 26.2 percent for the corresponding period of 2010.

Income Tax Expense

In the first quarter of 2011, income tax expense was $0.4 million and the effective income tax rate was 19 percent. The lower effective income tax rate was primarily due to the fact that in December 2010, one of our collaborative alliance partners received notice from the tax authority that it had qualified as a "new and high technology enterprise" and was therefore entitled to a preferential tax rate of 15 percent for 2010. This is reflected as a change in the enacted tax rate in the first quarter of 2011 and resulted in a reduction of income tax expense of approximately $0.7 million for the first quarter.

Net Income attributable to ChinaEdu

Net income attributable to ChinaEdu, which is net income, excluding net income attributable to non-controlling interests, was $0.5 million in the first quarter of 2011, representing a decrease of 51.7 percent from $1.1 million in the corresponding period of 2010.

Net income attributable to ChinaEdu per basic and diluted ADS was $0.034 and $0.031, respectively, for the first quarter of 2011, as compared to $0.069 and $0.064, respectively, for the corresponding period in 2010.

Adjusted net income attributable to ChinaEdu (non-GAAP)(8) was $0.9 million in the first quarter of 2011 compared to $1.6 million in the corresponding period of 2010. Adjusted net margin, a non-GAAP measure defined as the ratio of adjusted net income attributable to ChinaEdu (non-GAAP) over net revenue, was 6.7 percent in the first quarter of 2011, as compared to 11.9 percent in the corresponding period of 2010.

Adjusted net income attributable to ChinaEdu per basic and diluted ADS (non-GAAP) was $0.058 and $0.054, respectively, for the first quarter of 2011, as compared to $0.099 and $0.092, respectively, in the corresponding period of 2010.

Deferred Revenue

At the end of the first quarter of 2011 current deferred revenue was $6.7 million and non-current deferred revenue was $1.6 million or $8.3 million in aggregate. In general, fall semester tuition is received during the fourth quarter but is recognized both in the fourth quarter of that year as well as in the first quarter of the following year.

Cash and Cash Equivalents and Term Deposits

As of March 31, 2011, the Company reported cash and cash equivalents and term deposits of $51.5 million, as compared to $47.5 million as of December 31, 2010(9).

Amounts Due from Related Parties

Amounts due from related parties, which represents cash owed to the Company by collaborative alliance partners, were $26.6 million as of March 31, 2011 as compared to $37.7 million as of December 31, 2010.

Second Quarter 2011 Total Net Revenue Guidance

ChinaEdu expects total net revenue in the second quarter of 2011 to range from RMB100 million to RMB105 million or $15.3 million to $16.0 million. This forecast reflects ChinaEdu's current and preliminary view, which is subject to change.

Conference Call

ChinaEdu's management will hold an earnings conference call at 8:00 a.m. U.S. Eastern Time on June 2, 2011 (8:00 p.m. Beijing/Hong Kong Time on June 2, 2011).

Dial-in details for the earnings conference call are as follows:

U.S. Toll Free Number

 

1-800-561-2693

 

 

International Dial-in Number                                            

 

1- 617-614-3523

 

 

Mainland China Toll Free Number                                

 

10-800-130-0399

 

 

Hong Kong Dial-in Number

 

852-3002-1672

 

 

Conference ID:

 

14203725

 

 

 

 


A live and archived webcast of the conference call will be available on the investor relations page of ChinaEdu's website at http://ir.chinaedu.net and a replay of the conference call may be accessed by phone at the following numbers until June 25, 2011.

Dial-in numbers for the replay are as follows:

U.S. Toll Free Number

 

1-888-286-8010

 

 

International Dial-in Number                                            

 

1-617-801-6888

 

 

Conference ID:

 

24296013

 

 

 

 


Non-GAAP Financial Measures

To supplement the unaudited condensed consolidated financial information presented in accordance with Generally Accepted Accounting Principles in the United States of America ("GAAP"), the Company uses non-GAAP measures of income from operations and net income attributable to ChinaEdu, which are adjusted from results based on GAAP to exclude certain non-cash items of share-based compensation and amortization of intangible assets and land use rights. These non-GAAP financial measures are provided to enhance the investors' overall understanding of the Company's current and past financial performance in on-going core operations as well as prospects for the future. These measures should be considered in addition to results prepared and presented in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results. Management considers the non-GAAP information as important measures internally and therefore deems it important to provide all of this information to investors.

About ChinaEdu

ChinaEdu Corporation is an educational services provider in China, incorporated as an exempted limited liability company in the Cayman Islands. Established in 1999, the Company's primary business is to provide comprehensive services to the online degree programs of leading Chinese universities. These services include academic program development, technology services, enrollment marketing, student support services and finance operations. The Company's other lines of businesses include the operation of private primary and secondary schools, online interactive tutoring services and providing marketing, support for international curriculum programs and online learning community for adult students.

The Company believes it is the largest service provider to online degree programs in China in terms of the number of higher education institutions that are served and the number of student enrollments supported.  The Company currently has 17 long-term contracts that generally vary from 10 to 50 years in length.  ChinaEdu also performs recruiting services for 21 universities through our nationwide learning center network.

Forward-Looking Statement

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including certain plans, expectations, goals, and projections, which are subject to numerous assumptions, risks, and uncertainties. Forward-looking statements involve known and unknown risks, uncertainties and contingencies, many of which are beyond our control which may cause actual results, levels of activity, performance or achievements to differ materially from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. The Company's actual results could differ materially from those contained in the forward-looking statements due to a number of factors, including those described under the heading "Risk Factors" in the Company's Annual Report on Form 20-F for the year ended December 31, 2009, and in documents subsequently filed by the Company from time to time with the Securities and Exchange Commission. Unless required by law, the Company undertakes no obligation to (and expressly disclaim any such obligation to) update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

(1) The reporting currency of the Company is RMB, but for the convenience of the reader, the amounts for the three months ended on March 31, 2010 and March 31, 2011 are presented in U.S. dollars. Unless otherwise stated, all translations from RMB to U.S. dollars were made at the rate of RMB6.5483 to $1.00, the noon buying rate in effect on March 31, 2011 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or U.S. dollar amounts referred could be converted into U.S. dollars or RMB, as the case may be, at any particular rate or at all. For analytical presentation, all percentages are calculated using the numbers presented in the financial statements contained in this earnings release. An explanation of the Company's non-GAAP financial measures is included in the section entitled "Non-GAAP Financial Measures" below, and the related reconciliations to GAAP financial measures are presented in the accompanying financial statements.

 

 

(2) "ADS" is American Depositary Share. Each ADS represents three ordinary shares.

 

 

(3) "Adjusted net income attributable to ChinaEdu per diluted ADS" is a non-GAAP measure which is computed using adjusted net income attributable to ChinaEdu over number of ADSs used in net income attributable to ChinaEdu per diluted ADS calculation.

 

 

(4) "Revenue students" refers to students of university online degree programs who have paid tuition. The numbers for the three months ended March 31, 2010 and 2011 are revenue students in fall 2009 and fall 2010, respectively.

 

 

(5) In general, the fall semester refers to a period of time that spans the fourth quarter and the first quarter of the following year.

 

 

(6) Proprietary centers refer to learning centers owned by the Company and operated under either the Company's own brand name or the brand name of a university pursuant to a licensing arrangement with the university.

 

 

(7) Contracted centers refer learning centers owned by third parties through which the Company only provides assistance applying for approval from provincial level education authorities as well as securing additional university online degree programs. In return, the Company receives a percentage of the tuition earned by these third party learning centers.

 

 

(8) Adjusted net income attributable to ChinaEdu is a non-GAAP measure, which is adjusted from results based on GAAP to exclude certain non-cash items of share-based compensation and amortization of intangible assets and land use rights.

 

 

(9) Cash, cash equivalents and term deposits primarily consisted of cash, demand deposits with original maturity terms of three months or less, and term deposits with original maturity terms of greater than three months but less than one year.

 

 

 



For investor and media inquiries, please contact:

 

 

 

 

Helen Plummer
Senior Investor Relations Coordinator
ChinaEdu Corporation
Phone: +86-139-1167-2124
E-mail: helen@chinaedu.net

 

 

 

 

Jin Yu
Investor Relations Manager
ChinaEdu Corporation
Phone: +86-157-1109-6022
E-mail: jinyu@chinaedu.net

 

 

 



ChinaEdu Corporation

Unaudited Condensed Consolidated Balance Sheets

 

 

 

 

 

 

 

 

(in thousands, unaudited)

 

December
31,2010

 

March
31,2011

 

March
31,2011

 

 

 

 

RMB

 

RMB

 

US$

 

 

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

190,493

 

173,586

 

26,509

 

 

 

Term deposits

 

120,500

 

163,500

 

24,968

 

 

 

Short-term investments

 

32,469

 

38,440

 

5,870

 

 

 

Accounts receivable, net

 

35,091

 

15,295

 

2,336

 

 

 

Inventories

 

358

 

360

 

55

 

 

 

Prepaid expenses and other current assets

 

30,966

 

31,435

 

4,800

 

 

 

Amounts due from related parties

 

246,925

 

173,867

 

26,551

 

 

 

Deferred tax assets-current

 

5,003

 

2,316

 

354

 

 

Total current assets

 

661,805

 

598,799

 

91,443

 

 

 

Deferred tax assets-non-current

 

3,470

 

4,958

 

757

 

 

 

Rental deposits

 

936

 

2,253

 

344

 

 

 

Land use rights

 

27,265

 

27,113

 

4,140

 

 

 

Property and equipment, net

 

227,507

 

232,715

 

35,538

 

 

 

Deposits paid for acquisition of property and equipment

 

19,792

 

12,768

 

1,950

 

 

 

Acquired intangible assets, net

 

65,849

 

64,832

 

9,901

 

 

 

Goodwill

 

43,255

 

43,255

 

6,606

 

 

Total assets

 

1,049,879

 

986,693

 

150,679

 

 

 

 

 

 

 

 

Liabilities and equity

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable (including accounts payable of the consolidated VIE without recourse to the
 Group of 10,277 and 7,810 as of December 31, 2010 and March 31, 2011)

 

11,410

 

8,846

 

1,351

 

 

 

Deferred revenues-current (including deferred revenues of the consolidated VIE without recourse to
 the Group of 18,762 and 18,547 as of December 31, 2010 and March 31, 2011)

 

105,891

 

43,886

 

6,702

 

 

 

Accrued expenses and other current liabilities (including accrued expenses and other current
 liabilities of the consolidated VIE without recourse to the Group of 12,486 and 13,098
 as of December 31, 2010 and March 31, 2011)

 

83,486

 

76,494

 

11,682

 

 

 

Amounts due to related parties (including amounts due to related parties of the consolidated VIE
 without recourse to the Group of 2,201 and 1,212 as of December 31, 2010 and March 31, 2011)

 

31,177

 

53,717

 

8,203

 

 

 

Income taxes payable (including income taxes payable of the consolidated VIE without recourse to the
 Group of 8,432 and 8,608 as of December 31, 2010 and March 31, 2011)

 

44,612

 

33,353

 

5,093

 

 

 

Other taxes payable (including other taxes payable of the consolidated VIE without recourse to the
 Group of 2,482 and 2,512 as of December 31, 2010 and March 31, 2011)

 

20,508

 

13,534

 

2,067

 

 

Total current liabilities

 

297,084

 

229,830

 

35,098

 

 

 

Deferred revenues-non-current (including deferred revenues of the consolidated VIE without recourse
 to the Group of 71 and 57 as of December 31, 2010 and March 31, 2011)

 

5,885

 

6,758

 

1,032

 

 

 

Deferred other income

 

3,919

 

3,750

 

573

 

 

 

Deferred tax liabilities-non-current (including deferred tax liabilities of the consolidated VIE without
 recourse to the Group of 1,057 and 1,047 as of December 31, 2010 and March 31, 2011)

 

9,836

 

9,684

 

1,479

 

 

 

Unrecognized tax benefit (including unrecognized tax benefit of the consolidated VIE without
 recourse to the Group of 1,251 and 1,519 as of December 31, 2010 and March 31, 2011)

 

3,691

 

4,287

 

655

 

 

Total liabilities

 

320,415

 

254,309

 

38,837

 

 

 

 

 

 

 

 

   ChinaEdu shareholders’ equity

 

596,930

 

602,431

 

91,997

 

 

 

Noncontrolling interests

 

132,534

 

129,953

 

19,845

 

 

Total  equity

 

729,464

 

732,384

 

111,842

 

 

Total liabilities and equity

 

1,049,879

 

986,693

 

150,679

 

 

 

 

 

 

 



ChinaEdu Corporation

Unaudited Condensed Consolidated Statements of Operations

 

 

 

 

Three Months Ended

 

 

(in thousands, except for percentage, share, and per share information)

 

 

March
31,2010

 

 

December
31,2010

 

 

March
31,2011

 

 

March
31,2011

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

 

 

 

 

 

 

 

 

 

 

Gross Revenue *

 

 

91,089

 

 

102,023

 

 

95,862

 

 

14,639

 

 

 

 

 

 

 

 

 

 

 

 

Business Tax

 

 

3,812

 

 

1,046

 

 

4,512

 

 

690

 

 

 

 

 

 

 

 

 

 

 

 

Net Revenue:

 

 

 

 

 

 

 

 

 

 

Online degree programs

 

 

68,515

 

 

80,742

 

 

71,665

 

 

10,944

 

 

Online tutoring programs

 

 

5,401

 

 

6,004

 

 

5,656

 

 

863

 

 

Private primary and secondary schools

 

 

9,280

 

 

11,472

 

 

11,240

 

 

1,716

 

 

International curriculum programs

 

 

4,081

 

 

2,759

 

 

2,789

 

 

426

 

 

Total net revenue

 

 

87,277

 

 

100,977

 

 

91,350

 

 

13,949

 

 

 

 

 

 

 

 

 

 

 

 

Cost of revenue:

 

 

 

 

 

 

 

 

 

 

Online degree programs

 

 

21,048

 

 

30,455

 

 

26,712

 

 

4,079

 

 

Online tutoring programs

 

 

1,165

 

 

1,977

 

 

2,013

 

 

307

 

 

Private primary and secondary schools

 

 

6,724

 

 

9,401

 

 

8,361

 

 

1,277

 

 

International curriculum programs

 

 

2,411

 

 

2,591

 

 

2,665

 

 

407

 

 

Total cost of revenue

 

 

31,348

 

 

44,424

 

 

39,751

 

 

6,070

 

 

 

 

 

 

 

 

 

 

 

 

Gross profit:

 

 

 

 

 

 

 

 

 

 

Online degree programs

 

 

47,467

 

 

50,287

 

 

44,953

 

 

6,865

 

 

Online tutoring programs

 

 

4,236

 

 

4,027

 

 

3,643

 

 

556

 

 

Private primary and secondary schools

 

 

2,556

 

 

2,071

 

 

2,879

 

 

439

 

 

International curriculum programs

 

 

1,670

 

 

168

 

 

124

 

 

19

 

 

Total gross profit

 

 

55,929

 

 

56,553

 

 

51,599

 

 

7,879

 

 

 

 

 

 

 

 

 

 

 

 

Online degree programs

 

 

69.3%

 

 

62.3%

 

 

62.7%

 

 

62.7%

 

 

Online tutoring programs

 

 

78.4%

 

 

67.1%

 

 

64.4%

 

 

64.4%

 

 

Private primary and secondary schools

 

 

27.5%

 

 

18.1%

 

 

25.6%

 

 

25.6%

 

 

International curriculum programs

 

 

40.9%

 

 

6.1%

 

 

4.4%

 

 

4.4%

 

 

Gross margin

 

 

64.1%

 

 

56.0%

 

 

56.5%

 

 

56.5%

 

 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

General and administrative

 

 

19,920

 

 

26,185

 

 

21,897

 

 

3,344

 

 

Selling and marketing

 

 

7,740

 

 

11,980

 

 

9,068

 

 

1,385

 

 

Research and development

 

 

8,771

 

 

9,410

 

 

9,758

 

 

1,490

 

 

Total operating expenses

 

 

36,431

 

 

47,575

 

 

40,723

 

 

6,219

 

 

Income from operations

 

 

19,498

 

 

8,978

 

 

10,876

 

 

1,660

 

 

Operating margin

 

 

22.3%

 

 

8.9%

 

 

11.9%

 

 

11.9%

 

 

 

 

 

 

 

 

 

 

 

 

Other income

 

 

144

 

 

141

 

 

123

 

 

19

 

 

Interest income

 

 

1,057

 

 

1,590

 

 

1,910

 

 

292

 

 

Interest expense

 

 

-

 

 

(5)

 

 

-

 

 

-

 

 

Gain from acquisition

 

 

-

 

 

260

 

 

-

 

 

-

 

 

Income before income tax

 

 

20,699

 

 

10,964

 

 

12,909

 

 

1,971

 

 

 

 

 

 

 

 

 

 

 

 

Income tax expense/(credit)

 

 

(8,171)

 

 

6,002

 

 

(2,475)

 

 

(378)

 

 

Net income

 

 

12,528

 

 

16,966

 

 

10,434

 

 

1,593

 

 

Net income attributable to the noncontrolling interests

 

 

(5,296)

 

 

(10,151)

 

 

(6,940)

 

 

(1,060)

 

 

Net income attributable to ChinaEdu

 

 

7,232

 

 

6,815

 

 

3,494

 

 

533

 

 

Net margin

 

 

8.3%

 

 

6.7%

 

 

3.8%

 

 

3.8%

 

 

 

 

 

 

 

 

 

 

 

 

Net income attributable to ChinaEdu per ADS:

 

 

 

 

 

 

 

 

 

 

     Basic

 

 

0.45

 

 

0.43

 

 

0.22

 

 

0.034

 

 

     Diluted

 

 

0.42

 

 

0.39

 

 

0.20

 

 

0.031

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average aggregate number of ADSs outstanding:

 

 

 

 

 

 

 

 

 

 

     Basic

 

 

15,954,875

 

 

15,976,963

 

 

15,910,224

 

 

15,910,224

 

 

     Diluted

 

 

17,396,275

 

 

17,267,688

 

 

17,229,640

 

 

17,229,640

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

* Gross revenue are detailed as follows

 

 

 

 

 

 

 

 

 

 

Online degree programs

 

 

72,458

 

 

81,462

 

 

75,809

 

 

11,577

 

 

Online tutoring programs

 

 

5,033

 

 

6,163

 

 

5,850

 

 

893

 

 

Private primary and secondary schools

 

 

9,280

 

 

11,479

 

 

11,252

 

 

1,718

 

 

International curriculum programs

 

 

4,318

 

 

2,919

 

 

2,951

 

 

451

 

 

 

 

 

 

 

 

 

 

 



ChinaEdu Corporation

Unaudited Condensed Consolidated Statements of Cash Flow

 

 

 

 

Three Months Ended

 

 

(in thousands, unaudited)

 

 

March
31,2010

 

 

December
31,2010

 

 

March
31,2011

 

 

March
31,2011

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

 

 

 

 

 

 

 

 

 

 

Operating activities:

 

 

 

 

 

 

 

 

 

 

      Net income

 

 

12,528

 

 

16,966

 

 

10,434

 

 

1,593

 

 

      Adjustments to reconcile net income to net cash provided by operating
          activities:

 

 

 

 

 

 

 

 

 

 

          Share-based compensation

 

 

2,138

 

 

2,079

 

 

1,555

 

 

237

 

 

          Depreciation and amortization of property and equipment

 

 

4,690

 

 

6,504

 

 

5,787

 

 

884

 

 

          Amortization of land use rights

 

 

152

 

 

152

 

 

152

 

 

23

 

 

          Amortization of acquired intangible assets

 

 

1,080

 

 

1,171

 

 

1,017

 

 

156

 

 

          Loss on discontinued operations

 

 

-

 

 

-

 

 

16

 

 

2

 

 

          Provision for amounts due from related parties and account receivables

 

 

-

 

 

540

 

 

-

 

 

-

 

 

          Loss from disposal of property and equipment  

 

 

4

 

 

82

 

 

65

 

 

10

 

 

          Deferred income taxes

 

 

485

 

 

(5,036)

 

 

1,047

 

 

160

 

 

         Gain from acquisition

 

 

-

 

 

(260)

 

 

-

 

 

-

 

 

     Changes in assets and liabilities

 

 

 

 

 

 

 

 

 

 

          Accounts receivable

 

 

12,880

 

 

(11,973)

 

 

19,796

 

 

3,023

 

 

          Inventory

 

 

400

 

 

971

 

 

(2)

 

 

-

 

 

          Prepaid expenses and other current assets

 

 

9,500

 

 

(9,950)

 

 

(489)

 

 

(75)

 

 

          Amounts due from related parties

 

 

34,831

 

 

(42,571)

 

 

72,795

 

 

11,117

 

 

          Rental deposits

 

 

(11)

 

 

126

 

 

(1,317)

 

 

(201)

 

 

          Accounts payable

 

 

(808)

 

 

(864)

 

 

1,321

 

 

202

 

 

          Deferred revenues

 

 

(60,777)

 

 

69,753

 

 

(61,134)

 

 

(9,336)

 

 

          Deferred other income

 

 

(144)

 

 

(141)

 

 

(138)

 

 

(21)

 

 

          Accrued expenses and other current liabilities

 

 

(5,446)

 

 

5,789

 

 

(6,952)

 

 

(1,062)

 

 

          Amounts due to related parties

 

 

10,730

 

 

(21,336)

 

 

(12,945)

 

 

(1,977)

 

 

          Income tax payable  

 

 

(2,311)

 

 

2,173

 

 

(11,259)

 

 

(1,719)

 

 

          Other taxes payable

 

 

(4,834)

 

 

4,476

 

 

(6,974)

 

 

(1,065)

 

 

          Unrecognized tax benefit

 

 

362

 

 

(4,583)

 

 

596

 

 

91

 

 

          Change in restricted cash

 

 

-

 

 

365

 

 

-

 

 

-

 

 

Net cash provided by operating activities

 

 

15,449

 

 

14,433

 

 

13,372

 

 

2,042

 

 

 

 

 

 

 

 

 

 

 

 

Investing activities:

 

 

 

 

 

 

 

 

 

 

          Purchase of property and equipment

 

 

(6,690)

 

 

(4,608)

 

 

(7,921)

 

 

(1,210)

 

 

          Proceeds from discontinued operations

 

 

-

 

 

-

 

 

233

 

 

36

 

 

          Purchase of  business, net of cash acquired

 

 

-

 

 

1,382

 

 

-

 

 

-

 

 

          Purchase of term deposits

 

 

(2,019)

 

 

40,971

 

 

(43,000)

 

 

(6,567)

 

 

          Purchase of investments

 

 

-

 

 

(1,598)

 

 

(6,000)

 

 

(916)

 

 

          Proceeds from disposal of property and equipment

 

 

49

 

 

4

 

 

-

 

 

-

 

 

Net cash (used in) provided by investing activities

 

 

(8,660)

 

 

36,151

 

 

(56,688)

 

 

(8,657)

 

 

 

 

 

 

 

 

 

 

 

 

Financing activities:

 

 

 

 

 

 

 

 

 

 

          Proceeds from exercise of share options

 

 

1,339

 

 

3,315

 

 

280

 

 

43

 

 

          Prepayment for shares repurchase

 

 

-

 

 

1,089

 

 

-

 

 

-

 

 

          Repurchase and cancellation of ordinary shares

 

 

(113)

 

 

(13,142)

 

 

-

 

 

-

 

 

          Short term loan

 

 

-

 

 

(5,725)

 

 

-

 

 

-

 

 

          Loan from related party

 

 

-

 

 

-

 

 

35,500

 

 

5,421

 

 

          Cash dividends paid to noncontrolling shareholders

 

 

(1,470)

 

 

-

 

 

(10,521)

 

 

(1,607)

 

 

          Capital contributions by noncontrolling shareholders

 

 

-

 

 

490

 

 

1,000

 

 

153

 

 

Net cash (used in) provided by financing activities

 

 

(244)

 

 

(13,973)

 

 

26,259

 

 

4,010

 

 

 

 

 

 

 

 

 

 

 

 

Effect of foreign exchange rate changes

 

 

(4)

 

 

(106)

 

 

150

 

 

24

 

 

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, beginning of period

 

 

203,143

 

 

153,988

 

 

190,493

 

 

29,090

 

 

 

 

 

 

 

 

 

 

 

 

CASH AND CASH EQUIVALENTS, end of period

 

 

209,684

 

 

190,493

 

 

173,586

 

 

26,509

 

 

 

 

 

 

 

 

 

 

 

 

Net  increase (decrease) in cash and cash equivalents

 

 

6,541

 

 

36,505

 

 

(16,907)

 

 

(2,581)

 

 

 

 

 

 

 

 

 

 

 



ChinaEdu Corporation

Reconciliations from income from operations to adjusted income from operations (non-GAAP) and adjusted operating margin (non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

(in thousands, unaudited)

 

 

March
31,2010

 

 

December
31,2010

 

 

March
31,2011

 

 

March
31, 2011

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

 

87,277

 

 

100,977

 

 

91,350

 

 

13,949

 

 

Income from operations

 

 

19,498

 

 

8,978

 

 

10,876

 

 

1,660

 

 

Adjustment:

 

 

 

 

 

 

 

 

 

 

 Share-based compensation

 

 

2,138

 

 

2,079

 

 

1,555

 

 

237

 

 

 Amortization of intangible assets and land use rights                                                              

 

 

1,232

 

 

1,318

 

 

1,169

 

 

179

 

 

Adjusted income from operations (non-GAAP)

 

 

22,868

 

 

12,375

 

 

13,600

 

 

2,076

 

 

Adjusted operating margin (non-GAAP)

 

 

26.2%

 

 

12.3%

 

 

14.9%

 

 

14.9%

 

 

 

 

 

 

 

 

 

 

 



ChinaEdu Corporation

Reconciliations from net income attributable to ChinaEdu to adjusted net income attributable to ChinaEdu (non-GAAP), adjusted net margin (non-GAAP) and adjusted net income per ADS (non-GAAP)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

 

(in thousands, unaudited)

 

 

March
31,2010

 

 

December
31,2010

 

 

March
31,2011

 

 

March
31, 2011

 

 

 

 

RMB

 

 

RMB

 

 

RMB

 

 

US$

 

 

 

 

 

 

 

 

 

 

 

 

Net revenue

 

 

87,277

 

 

100,977

 

 

91,350

 

 

13,949

 

 

Net income attributable to ChinaEdu

 

 

7,232

 

 

6,815

 

 

3,494

 

 

533

 

 

Adjustment:

 

 

 

 

 

 

 

 

 

 

 Share-based compensation

 

 

2,138

 

 

2,079

 

 

1,555

 

 

237

 

 

 Share-based compensation attributable to the noncontrolling interest                                    

 

 

(243)

 

 

(140)

 

 

(134)

 

 

(20)

 

 

 Amortization of intangible assets and land use rights

 

 

1,232

 

 

1,318

 

 

1,169

 

 

179

 

 

Adjusted net income attributable to ChinaEdu (non-GAAP)

 

 

10,359

 

 

10,072

 

 

6,084

 

 

929

 

 

Adjusted net margin (non-GAAP)

 

 

11.9%

 

 

10.0%

 

 

6.7%

 

 

6.7%

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted net income attributable to ChinaEdu per ADS (non-GAAP)

 

 

 

 

 

 

 

 

 

 

     Basic

 

 

0.65

 

 

0.63

 

 

0.38

 

 

0.058

 

 

     Diluted

 

 

0.60

 

 

0.58

 

 

0.35

 

 

0.054

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average aggregate number of ADSs outstanding:

 

 

 

 

 

 

 

 

 

 

     Basic

 

 

15,954,875

 

 

15,976,963

 

 

15,910,224

 

 

15,910,224

 

 

     Diluted

 

 

17,396,275

 

 

17,267,688

 

 

17,229,640

 

 

17,229,640

 

 

 

 

 

 

 

 

 

 

 




Source: ChinaEdu Corporation
Related Stocks:
NASDAQ:CEDU
Keywords: Education
collection