omniture

China Ceramics Announces Fourth Quarter 2011 Financial Results and Preliminary Full Year 2011 Results

2012-03-07 19:00 2021

JINJIANG, China, March 7, 2012 /PRNewswire-Asia/ -- China Ceramics Co., Ltd. (NASDAQ Global Market: CCCL, CCCLW, CCCLU) ("China Ceramics" or the "Company"), a leading Chinese manufacturer of ceramic tiles used for exterior siding and for interior flooring and design in residential and commercial buildings, today announced financial results for the fourth quarter and preliminary financial results for the full year ended December 31, 2011.

Fourth Quarter 2011 Highlights

  • Revenue was RMB 404.5 million (US$ 63.8 million), up 48.1% from the fourth quarter of 2010;
  • Gross profit was RMB 139.4 million (US$ 21.9 million), up 52.3% from the fourth quarter of 2010;
  • Gross profit margin was 34.5%, up 95 basis points from the fourth quarter of 2010;
  • Net profit was RMB 92.2 million (US$ 14.5 million), up 52.4% from the fourth quarter of 2010;
  • On a quarter-to-quarter sequential basis, revenue was down 0.6%, gross profit was up 17.0% and net profit was up 21.5%;
  • Non-GAAP net profit, which excludes the current quarter's share-based compensation expenses, was RMB 97.5 million (US$ 15.3 million), up 61.2% from RMB 60.5 million (US$ 9.4 million) in the fourth quarter of 2010 (for which period there was no non-GAAP adjustment);
  • Earnings per fully diluted share were RMB 4.51 (US$ 0.71).

Full Year 2011 Highlights

  • Revenue was RMB 1,491.6 million (US$ 231.4 million), up 39.6% as compared to full year 2010;
  • Gross profit was RMB 467.2 million (US$ 72.5 million), up 37.8% as compared to full year 2010;
  • Gross profit margin was 31.3%, down 40 basis points as compared to full year 2010;
  • Net profit was RMB 294.4 million (US$ 45.7 million), up 30.6% as compared to full year 2010;
  • Non-GAAP net profit, which excludes the current quarter's share-based compensation expenses, was RMB 311.7 million (US$ 48.4 million), up 38.2% from RMB 225.5 million (US$ 33.6 million) as compared to full year 2010 (for which period there was no non-GAAP adjustment);
  • Earnings per fully diluted share were RMB 14.41 (US$ 2.24).

"We are very pleased to report record operating and financial results for the fourth quarter of 2011 as well as for the full year 2011. Our fourth quarter saw nearly full utilization of our existing productive capacity, which demonstrates high customer demand that we attribute to our diverse and distinctive ceramic tile offerings. Our strong brand recognition, continued effective marketing program and backlog of orders for the first quarter of 2012 offers encouragement for the year ahead," said Mr. Jiadong Huang, CEO of China Ceramics.

"Our annual production capacity of ceramic tiles is currently 52 million square meters, consisting of 42 million square meters from our Hengda facility and 10 million square meters from our Hengdali facility. We are expecting an additional 20 million square meters of capacity at Hengdali by the second quarter of 2012, which would increase our total annual production capacity to 72 million square meters of ceramic tiles," continued Mr. Huang.

"The results of our capacity expansion plan and our year-to-year financial comparisons are strong as we continue to execute our strategic growth plan. In addition to full utilization of the Hengdali facility, we expect to experience additional growth as we improve the efficiency of our two facilities, expand our marketing reach and continue to focus on high-end, high margin ceramic tile products," concluded Mr. Huang.

Fourth Quarter 2011 Results

Revenue for the fourth quarter ended December 31, 2011 was RMB 404.5 million (US$ 63.8 million), up 48.1% from RMB 273.1 million (US$ 42.5 million) from the fourth quarter ended December 31, 2010. The year-over-year increase in revenue was primarily driven by a 22.8% increase in the sales volume of ceramic tiles to 12.4 million square meters in the fourth quarter of 2011 from 10.1 million square meters in the fourth quarter of 2010. In addition, the average selling price increased in the fourth quarter of 2011 to RMB 32.7 per square meter compared to RMB 27.0 per square meter in the comparable quarter of 2010 due to a change in the sales mix, with more sales coming from higher priced new rustic series ceramic tiles which had been produced from our new Hengdali facility at phase II during the preliminary production stage. We were able to increase our sales volume due to the increased production capacity at the Hengda facility together with our current capacity from the Hengdali facility. The Hengdali facility Phase II expansion had its preliminary production stage testing in November and December of 2011.

Gross profit for the fourth quarter ended December 31, 2011 was RMB 139.4 million (US$ 21.9 million), up 52.3% from RMB 91.5 million (US$ 14.2 million) for the fourth quarter ended December 31, 2010. The year-over-year increase in gross profit was mostly driven by higher sales volume in the most recent quarter. Gross profit margin was 34.5% for the fourth quarter ended December 31, 2011 compared to 33.5% for the same period of 2010.

Selling and distribution expenses for the fourth quarter ended December 31, 2011 were RMB 3.1 million (US$ 0.5 million), or 0.8% of sales, compared to RMB 2.4 million (US$ 0.4 million), or 0.9% of sales, in the fourth quarter of 2010. The year-over-year increase in selling expenses was primarily due to increased travel expenses of RMB 0.2 million (US$ 0.04 million) and labor cost of RMB 0.3 million (US$ 0.05 million).

Administrative expenses for the fourth quarter ended December 31, 2011 were RMB 12.2 million (US$ 1.9 million), up 87.7% from RMB 6.5 million (US$ 1.0 million) in the fourth quarter of 2010. The year-over-year increase in administrative expenses was primarily due to RMB 5.4 million (US$ 0.8 million) of non-cash share-based compensation expenses related to the 2010 Incentive Compensation Plan, which is designed to retain directors and senior management. It is expected that additional non-cash share-based compensation expenses of approximately RMB 8.3 million (US$ 1.3 million) will be incurred from January 2012 to January 2014.

Profit before taxation for the fourth quarter ended December 31, 2011 was RMB 125.4 million (US$ 19.7 million), up 52.7% from RMB 82.1 million (US$ 12.7 million) in the fourth quarter of 2010. The year-over-year increase in profit before taxation was the result of higher gross profit partially offset by higher selling and administrative expenses.

Net profit for the fourth quarter ended December 31, 2011 was RMB 92.2 million (US$ 14.5 million), up 52.4% from RMB 60.5 million (US$ 9.4 million) in the same period of 2010. The year-over-year increase in net profit was the result of higher gross profit, but offset by higher selling and administrative expenses and income tax expenses.

Earnings per fully diluted share were RMB 4.51 (US$ 0.71) for the fourth quarter ended December 31, 2011, up 21.6% from RMB 3.71 (US$ 0.58) over the same period in 2010. Earnings per fully diluted share in the fourth quarter of 2011 were computed using 20.4 million shares while net earnings per fully diluted share in the fourth quarter of 2010 were computed using 16.3 million shares.

Non-GAAP profit before taxation, which excludes share-based compensation expenses, was RMB 130.8 million (US$ 20.6 million) in the fourth quarter ended December 31, 2011, up 59.3% from RMB 82.1 million (US$ 12.7 million) in 2010 (for which period there was no non-GAAP adjustment).

Non-GAAP net profit, which excludes share-based compensation expenses, was RMB 97.5 million (US$ 15.3 million) in the fourth quarter ended December 31, 2011, an increase of 61.2% from RMB 60.5 million (US$ 9.4 million) in the fourth quarter of 2010 (for which period there was no non-GAAP adjustment).

Non-GAAP earnings per fully diluted share, which excludes share-based compensation expenses, was RMB 4.77 (US$ 0.75) in the fourth quarter ended December 31, 2011, up 28.6% from RMB 3.71 (US$ 0.58) in the same period of 2010 (for which period there was no non-GAAP adjustment).

Full Year 2011 Results

Revenue for the year ended December 31, 2011 increased by 39.6% to RMB 1,491.6 million (US$ 231.4 million) compared to the year ended December 31, 2010. Gross profit was RMB 467.2 million (US$ 72.5 million), up 37.8% from RMB 339.0 million (US$ 50.5 million) in the year ended December 31, 2010. Gross margin was 31.3% compared to 31.7% in the same period of 2010. Selling expenses were RMB 11.8 million (US$ 1.8 million), compared to RMB 7.2 million (US$ 1.1 million) in the same period of 2010. Administrative expenses were RMB 46.1 million (US$ 7.1 million), compared to RMB 25.5 million (US$ 3.8 million) for the same period of 2010. Net profit for the year ended December 31, 2011 was RMB 294.4 million (US$ 45.7 million), up 30.6% from the same period of 2010. Non-GAAP net profit, which excludes share-based compensation expenses, was RMB 311.7 million (US$ 48.4 million) for the year ended December 31, 2011, an increase of 38.2% from RMB 225.5 million (US$ 33.6 million) in the same period of 2010 (for which period there was no non-GAAP adjustment). Earnings per fully diluted share were RMB 14.41 (US$ 2.24) for the year 2011 and RMB 15.26 (US$ 2.37) on a non-GAAP basis, down from RMB 16.96 (US$ 2.53) in the same period of 2010. Earnings per fully diluted share for the year 2011 were computed using 20.4 million shares while net earnings per fully diluted share for the year 2010 were computed using 13.3 million shares.

Fourth Quarter 2011 Statements of Selected Financial Position Items

  • Cash and bank balances were RMB 42.1 million (US$ 6.7 million) as of December 31, 2011, compared with RMB 263.5 million (US$ 39.9 million) as of December 31, 2010. The decrease in cash and bank balances was attributed to the purchase of new kilns and production lines to replace older manufacturing equipment at the Hengda facility as well as the continuation of Phase II construction at the Hengdali facility during the year ended December 31, 2011.
  • Inventory turnover was 84 days as of December 31, 2011 compared with 73 days as of December 31, 2010. The increase in inventory turnover was mainly due to the increased balance of finished goods in Hengdali as of December 31, 2011. The Hengdali facility Phase II expansion had its preliminary production stage testing in November and December of 2011, which caused the increase in inventory.
  • Trade receivables turnover was 93 days as of December 31, 2011 compared with 95 days as of December 31, 2010. The Company's trade receivables include a 17% value-added-tax ("VAT"), whereas reported revenue is net of VAT. Trade receivables turnover excluding VAT amounts was 79 days as of December 31, 2011 compared with 81 days as of December 31, 2010. The trade receivables turnover was flat for the quarter ended December 31, 2010 due to tight management control over trade receivables collection.
  • Trade payables turnover was 77 days as of December 31, 2011 compared with 76 days as of December 31, 2010.
  • Bank borrowings (including both short-term borrowings and long-term borrowings) were RMB 185.0 million (US$ 29.4 million) as of December 31, 2011 compared to RMB 97.0 million (US$ 14.7 million) as of December 31, 2010. The bank borrowings were used for working capital and the increase was to provide a better cash position in light of capital expenditure requirements.

Liquidity and Capital Resources

Cash flow generated from operating activities was RMB 67.3 million (US$ 10.5 million) for the quarter ended December 31, 2011, compared to RMB 90.6 million (US$ 13.7 million) of cash flow generated from operating activities for the same period of 2010. The year-over-year decrease of RMB 23.3 million (US$ 3.2 million) was mainly due to the increase in income tax and the change in the Company's method of settling sales rebates with its distributors. The Company now issues rebates at the time of sale. Historically, the Company had issued rebates at the time of collection of its accounts receivable. This change of deducting the sales rebates directly from the accounts receivable as opposed to collecting the full amount and later remitting the sales rebates caused a decrease in cash flow of approximately RMB 20.9 million (US$ 3.3 million) in the fourth quarter of 2011 compared to the same quarter in 2010.

Cash flow used in investing activities in the quarter ended December 31, 2011 was RMB 63.7 million (US$ 10.3 million), compared to RMB 25.4 million (US$ 4.2 million) of cash flow used in investing activities in the same period of 2010. The increase was mainly due to an increase in the acquisition of property, plant and equipment. The capital expenditures were RMB 63.8 million (US$ 10.3 million) for the quarter ended December 31, 2011 related to the expansion of the Hengdali facility, as compared to RMB 26.4 million (US$ 4.4 million) in the same period of 2010 due to the replacement of older manufacturing equipment at Hengda.

Cash flow used in financing activities was RMB 10.0 million (US$ 1.5 million) due to the repayment of bank borrowings for the quarter ended December 31, 2011, as compared to RMB 156.9 million (US$ 23.4 million) generated from financing activities for the same period of 2010, which was primarily attributable to RMB 159.6 million (US$ 24.0 million) generated from the issuance of new shares in 2010.

Business Outlook

The Company's backlog of orders for delivery in the first quarter of 2012 is approximately RMB 372.6 million (US$ 59.2 million), representing a year-over-year growth rate of 21.0% compared to the first quarter of 2011. The Company estimates that its sales volume of ceramic tiles in the first quarter of 2012 will be approximately 11.7 million square meters.

Plant Expansion and Capital Expenditures Update

For the fourth quarter ended December 31, 2011, total capital expenditures for the Company were approximately RMB 63.8 million (US$ 10.3 million). Of this amount, RMB 49.5 million (US$ 7.8 million) related to Phase II of the Hengdali facility and RMB 14.3 million (US$ 2.5 million) related to Phase III of the Hengdali facility, which is part of the Company's 2012 expansion plan.

For the year ended December 31, 2011, total capital expenditures for the Company were approximately RMB 441.6 million (US$ 68.5 million). Of this amount, approximately RMB 155.3 million (US$ 23.9 million) related to the Hengda facility, RMB 220.0 million (US$ 34.1 million) related to Phase II of the Hengdali facility and RMB 66.3 million (US$ 10.5 million) related to Phase III of the Hengdali facility.

The Company completed the expansion of the Hengda facility in the third quarter. The facility is now capable of producing 42 million square meters of ceramic tiles per year, up from 32 million square meters in the second quarter of 2011 and from 28 million square meters as of December 31, 2010. The Hengdali facility is also expanding its production capacity, which is expected to be 30 million square meters per year of ceramic tiles by the end of the second quarter 2012 from its current capacity of 10 million square meters per year. The actual production capacity of 2011 exceeds the current capacity by approximately 4 million square meters due to the smooth running of production and successful development of new products in phase II. This provided Hengdali having approximately 14 million square meters capacity in 2011. Since the fourth quarter of 2011, the Hengdali facility has been in the testing stage in terms of producing ceramic tiles and production is expected to begin by the second quarter of 2012 after the power supply is ready from the local power supply authority. After the completion of Phase II at Hengdali, together with the current capacity of the Hengda facility, China Ceramics expects to have a total annual production capacity of approximately 72 million square meters of ceramic tiles in 2012. It is expected that the planned capacity expansion of Phase III at Hengdali will provide an additional 14 million square meters of ceramic tiles in 2013.

The Company's expected capital expenditures for 2012 will be about $38 million, the majority of which will be associated with the Phase III expansion of Hengdali. Management regularly reviews the level of capital expenditures spent throughout the year and may adjust its capital expenditures subject to market conditions.

The Company believes that its current cash balances, combined with its expected future cash flow from operations and its borrowing capacity, will be sufficient to meet the remaining capital expenditure requirements of the production capacity expansion associated with the Hengdali facility.

2012 Recognition and Award

On February 7, 2012, China Ceramics' Chief Executive Officer, Mr. Jiadong Huang was named as Gaoan Municipal 2011 Executive Role Model. Led by Mr. Huang, Jiangxi Hengdali Ceramics Co., Ltd was the first ceramics company with facilities in Gaoan city.

Conference Call Information

The Company will host a conference call at 8:00 am ET on Wednesday, March 7, 2012. Listeners may access the call by dialing +1 (866) 395-5819 five to ten minutes prior to the scheduled conference call time. International callers should dial +1 (706) 643-6986. The conference participant pass code is 57178750. A replay of the conference call will be available for 14 days starting from 11:00 pm EST on March 7, 2012. To access the replay, dial +1 (855) 859-2056. International callers should dial +1 (404) 537-3406. The pass code is 57178750 for the replay.

Upcoming Events

The Company will attend the upcoming 24th Annual Roth Conference in Orange County, California. China Ceramics' CFO Edmund Hen will be presenting at the conference on March 13th, at 5:00 pm. Investors who wish to meet with China Ceramics' CFO may contact ROTH Capital Partners or the Company's U.S. Investor Relations representative, David Rudnick at david.rudnick@ccgir.com or +1 (646) 626-4172.

Annual Shareholders Meeting

The Board of Directors has authorized the Annual Shareholders Meeting (ASM) to be held on May 16, 2012, at the offices of Loeb & Loeb, 345 Park Avenue, NY, NY 10154, commencing at 9:15am, EDT. The Record Date for determining shareholders who will be able to vote at the ASM will be April 6, 2012.

About China Ceramics Co., Ltd

China Ceramics Co., Ltd. is a leading manufacturer of ceramic tiles in China. The Company's ceramic tiles are used for exterior siding, interior flooring, and design in residential and commercial buildings. China Ceramics' products, sold under the "Hengda" or "HD", "Hengdeli" or "HDL", the "TOERTO" and "WULIQIAO" brands, and the "Pottery Capital of Tang Dynasty" brands, are available in over 2,000 style, color and size combinations and are distributed through a network of exclusive distributors as well as directly to large property developers. For more information, please visit http://www.cceramics.com.

Currency Convenience Translation

The Company's financial information is stated in Renminbi ("RMB"). The translation of RMB amounts into United States dollars in the earning release is included solely for the convenience of readers. For statements of financial position data, translation of RMB into U.S. dollars has been made using historic spot exchange rates published by www.federalreserve.gov. For statements of comprehensive income data and statements of cash flows data, translation of RMB into U.S. dollars has been made using the average of historical daily exchange rates. Such translations should not be construed as representations that RMB amounts could be converted into U.S. dollars at that rate or any other rate, or to be the amounts that would have been reported under IFRS.

Safe Harbor Statement

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

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

Contact Information:

China Ceramics Co., Ltd.

CCG Investor Relations Inc.

Edmund Hen, Chief Financial Officer

David Rudnick, Account Manager

Email: info@cceramics.com

Email: david.rudnick@ccgir.com

Phone: +1-646-626-4172

FINANCIAL TABLES FOLLOW


CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION

(RMB in thousands)

As at

December 31, 2011

As at

December 31, 2010

(Unaudited)

ASSETS AND LIABILITIES

Non-current assets

Property, plant and equipment

843,429

459,161

Land use rights

31,267

31,936

Goodwill

3,735

3,735

878,431

494,832

Current assets

Inventories

291,781

177,217

Trade receivables

473,209

282,976

Prepayments and other receivables

26,377

8,907

Cash and bank balances

42,149

263,495

833,516

732,595

Current liabilities

Trade payables

252,682

178,382

Accrued liabilities and other payables

44,349

46,108

Interest-bearing bank borrowings

125,000

72,000

Income tax payable

35,090

22,576

457,121

319,066

Non-current liabilities

Long term borrowings

60,000

25,000

Deferred tax liabilities

1,087

1,122

61,087

26,122

Net current assets

376,395

413,529

Net assets

1,193,739

882,239

EQUITY

Total shareholders' equity

1,193,739

882,239


CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(RMB in thousands, except EPS and share data)

Three months ended

Year ended

December

31

September

30

December

31

December

31

December

31

2011

2011

2010

2011

2010

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Revenue

404,452

406,934

273,050

1,491,574

1,068,551

Cost of Sales

(265,102)

(287,786)

(181,553)

(1,024,336)

(729,576)

Gross profit

139,350

119,148

91,497

467,238

338,975

Selling and distribution expenses

(3,093)

(3,143)

(2,444)

(11,832)

(7,176)

Administrative expenses

(12,199)

(8,690)

(6,498)

(46,079)

(25,524)

Finance costs

(3,771)

(3,126)

(1,544)

(11,067)

(6,170)

Other income/(expenses)

5,148

(1,842)

1,045

2,244

3,966

Profit before taxation

125,435

102,347

82,056

400,504

304,071

Income tax expense

(33,265)

(26,498)

(21,549)

(106,065)

(78,597)

Net Profit for the period

92,170

75,849

60,507

294,439

225,474

Attributable to:

Shareholders of the Company

EPS-Basic

4.51

4.16

3.71

14.41

16.96

EPS-Diluted

4.51

4.16

3.71

14.41

16.96

Shares used in calculating basic EPS

Basic

20,430,838

18,254,002

16,287,698

20,430,838

13,292,189

Diluted

20,430,838

18,254,002

16,287,698

20,430,838

13,292,189

CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES

SALES VOLUME AND AVERAGE SELLING PRICE

Three months ended

Year ended

December

31

September
30

December

31

December

31

December

31

2011

2011

2010

2011

2010

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Sales volume (square meters)

12,355,462

14,643,786

10,110,484

52,163,367

40,899,720

Average Selling Price (in RMB/square meter)

32.7

27.8

27.0

28.6

26.1

Average Selling Price (in USD/square meter)

5.2

4.3

4.2

4.4

3.9


About Non-GAAP Financial Measures

In addition to China Ceramics' condensed consolidation financial results under International Financial Reporting Standards ("IFRS"), the Company also provides Non-IFRS financial measures (referred to as Non-GAAP financial measures) for the fourth quarter of 2011, including Non-GAAP profit before taxation, Non-GAAP net income and Non-GAAP earnings per fully diluted shares, all of which exclude the share-based compensation expenses from their comparable GAAP measure. The Company believes that these Non-GAAP financial measures provide investors with another method for assessing China Ceramics' operating results in a manner that is focused on the performance of its ongoing operations and excludes share-based compensation expenses incurred for the stock option program. Readers are cautioned not to view Non-GAAP results on a stand-alone basis or as a substitute for results under GAAP, or as being comparable to results reported or forecasted by other companies, and should refer to the reconciliation of GAAP results with Non-GAAP results below. The Company believes that both management and investors benefit from referring to these Non-GAAP financial measures in assessing the performance of China Ceramics and when planning and forecasting future periods. The accompanying tables have more details on the GAAP financial measures that are most directly comparable to Non-GAAP financial measures and the related reconciliation between these financial measures.

CHINA CERAMICS CO., LTD.

Unaudited Reconciliation of GAAP to Non-GAAP

Three months ended December 31, 2011

GAAP

(1)

Non-GAAP

GAAP

(1)

Non-GAAP

RMB'000

RMB'000

RMB'000

USD'000

USD'000

USD'000

Profit before taxation

125,435

5,376

130,811

19,733

846

20,579

Net profit

92,170

5,376

97,546

14,500

846

15,346

EPS-Basic

4.51

4.77

0.71

0.75

EPS-Diluted

4.51

4.77

0.71

0.75

CHINA CERAMICS CO., LTD.

Unaudited Reconciliation of GAAP to Non-GAAP

Year ended December 31, 2011

GAAP

(1)

Non-GAAP

GAAP

(1)

Non-GAAP

RMB'000

RMB'000

RMB'000

USD'000

USD'000

USD'000

Profit before taxation

400,504

17,295

417,799

62,123

2,683

64,806

Net profit

294,439

17,295

311,734

45,671

2,683

48,354

EPS-Basic

14.41

15.26

2.24

2.37

EPS-Diluted

14.41

15.26

2.24

2.37

(1) Share-based compensation.

* There were no similar Non-GAAP adjustments for the fourth quarter ended December 31, 2010 and the year ended December 31, 2010. Therefore, there was no reconciliation between the GAAP financial measures and the Non-GAAP financial measures for these two periods.

CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(RMB in thousands)

Three months ended

Year ended

December

September

December

December

December

31

30

31

31

31

2011

2011

2010

2011

2010

(Unaudited)

(Unaudited)

(Unaudited)

(Unaudited)

Cash flows from operating activities

Profit before taxation

125,435

102,346

82,056

400,504

304,071

Adjustments for

Amortization of land use rights

167

167

167

669

668

Depreciation of property, plant

and equipment

15,022

13,261

8,528

48,410

30,195

Lose/(gain) on disposal of property,

plant and equipment

-

313

(128)

1,155

(485)

Share-based compensation

5,376

2,401

-

17,295

-

Finance costs

3,771

3,126

1,544

11,067

6,170

Interest income

(63)

(96)

(93)

(494)

(377)

Operating profit before working capital

changes

149,708

121,518

92,074

478,606

340,242

Increase in inventories

(35,304)

(938)

(26,995)

(114,564)

(51,086)

(Increase)/decrease in trade receivables

2,904

(40,495)

82,141

(190,233)

(12,136)

(Increase)/decrease in other

receivables and prepayments

(10,943)

3,272

(8,069)

(17,470)

(4,623)

Increase/(decrease) in trade payables

(6,957)

13,629

20,582

74,301

40,578

Increase/(decrease) in accrued liabilities and other payables

(2,041)

1,832

(44,623)

(1,760)

(29,869)

Cash generated from operations

97,367

98,818

115,110

228,880

283,106

Interest paid

(3,771)

(3,126)

(1,544)

(11,067)

(6,170)

Income tax paid

(26,258)

(25,708)

(23,014)

(93,586)

(72,695)

Net cash generated from operating activities

67,338

69,984

90,552

124,227

204,241

Cash flows from investing activities

Proceed from disposal of property,

plant and equipment

-

2,263

936

7,772

4,092

Acquisition of property, plant and

equipment

(63,760)

(133,381)

(26,441)

(441,605)

(222,246)

Interest received

63

96

93

494

377

Acquisition of subsidiary, net of cash

acquired

-

-

-

-

(36,311)

Net cash used in investing activities

(63,697)

(131,022)

(25,412)

(433,339)

(254,088)

Cash flows from financing activities

Bank borrowings obtained

33,000

68,800

-

173,000

72,700

Repayment of short-term loans

(43,000)

(10,800)

(2,700)

(85,000)

(62,200)

Proceeds from issuance of ordinary shares

-

-

159,551

-

159,551

Purchase of warrants

-

-

-

-

(6,803)

Net cash generated from/(used in) financing activities

(10,000)

58,000

156,851

88,000

163,248

Net increase/(decrease) in cash and cash equivalents

(6,359)

(3,038)

221,991

(221,112)

113,401

Cash and cash equivalents,

beginning of period

48,545

51,646

41,478

263,495

150,121

Effect of foreign exchange rate

differences

(37)

(63)

26

(234)

(27)

Cash and cash equivalents,

end of period

42,149

48,545

263,495

42,149

263,495


CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMEMTS OF FINANCIAL POSITION

(U.S Dollar in thousands)

As at

December 31, 2011

As at

December 31, 2010

ASSETS AND LIABILITIES

Non-current assets

Property, plant and equipment

134,007

69,570

Land use rights

4,968

4,839

Goodwill

593

566

139,568

74,975

Current assets

Inventories

46,359

26,851

Trade receivables

75,185

42,875

Prepayments and other receivables

4,191

1,350

Cash and bank balances

6,697

39,923

132,432

110,999

Current liabilities

Trade payables

40,147

27,028

Accrued liabilities and other payables

7,047

6,986

Interest-bearing bank borrowings

19,860

10,909

Income tax payable

5,575

3,421

72,629

48,344

Non-current liabilities

Long term borrowings

9,533

3,788

Deferred tax liabilities

173

170

9,706

3,958

Net current assets

59,803

62,655

Net assets

189,665

133,672

EQUITY

Total shareholders' equity

189,665

133,672


CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF COMPREHENSIVE INCOME

(U.S Dollar in thousands, except EPS and share data)

Three months ended

Year ended

December

31

September
30

December

31

December

31

December

31

2011

2011

2010

2011

2010

Revenue

63,828

63,397

42,474

231,361

159,178

Cost of Sales

(41,884)

(44,825)

(28,284)

(158,887)

(108,682)

Gross profit

21,944

18,572

14,190

72,474

50,496

Selling and distribution expenses

(488)

(490)

(375)

(1,835)

(1,069)

Administrative expenses

(1,926)

(1,364)

(1,011)

(7,147)

(3,802)

Finance costs

(593)

(486)

(240)

(1,717)

(919)

Other income/(expenses)

796

(286)

162

348

591

Profit before taxation

19,733

15,946

12,726

62,123

45,297

Income tax expense

(5,233)

(4,130)

(3,339)

(16,452)

(11,708)

Net Profit for the period

14,500

11,816

9,387

45,671

33,589

Attributable to:

Shareholders of the Company

EPS-Basic

0.71

0.65

0.58

2.24

2.53

EPS-Diluted

0.71

0.65

0.58

2.24

2.53

Shares used in calculating basic EPS

Basic

20,430,838

18,254,002

16,287,698

20,430,838

13,292,189

Diluted

20,430,838

18,254,002

16,287,698

20,430,838

13,292,189


CHINA CERAMICS CO., LTD. AND ITS SUBSIDIARIES

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(U.S Dollar in thousands)

Three months ended

Year ended

December

September

December

December

December

31

30

31

31

31

2011

2011

2010

2011

2010

Cash flows from operating activities

Profit before taxation

19,733

15,946

12,726

62,123

45,297

Adjustments for

Amortization of land use rights

27

26

27

104

100

Depreciation of property, plant

and equipment

2,364

2,064

1,319

7,509

4,498

Lose/(gain) on disposal of property,

plant and equipment

-

49

(20)

178

(72)

Share-based compensation

846

380

-

2,683

-

Finance costs

593

486

240

1,717

919

Interest income

(11)

(15)

(14)

(77)

(56)

Operating profit before working capital

Changes

23,552

18,936

14,278

74,237

50,686

Decrease in inventories

(5,555)

(224)

(4,076)

(17,770)

(7,610)

(Increase)/decrease in trade receivables

257

(6,395)

12,023

(29,507)

(1,808)

(Increase)/decrease in other

receivables and prepayments

(1,704)

494

(1,195)

(2,710)

(689)

Increase/(decrease) in trade payables

(997)

2,168

3,111

11,525

6,045

Increase/(decrease) in accrued

liabilities and other payables

(316)

280

(6,613)

(273)

(4,449)

Cash generated from operations

15,237

15,259

17,528

35,502

42,175

Interest paid

(593)

(486)

(240)

(1,717)

(919)

Income tax paid

(4,140)

(4,004)

(3,541)

(14,516)

(10,829)

Net cash generated from operating activities

10,504

10,769

13,747

19,269

30,427

Cash flows from investing activities

Proceed from disposal of property,

plant and equipment

-

355

147

1,198

610

Acquisition of property, plant and

Equipment

(10,269)

(20,802)

(4,381)

(68,498)

(33,107)

Interest received

11

15

14

77

56

Acquisition of subsidiary, net of cash

Acquired

-

-

-

-

(5,318)

Net cash used in investing activities

(10,258)

(20,432)

(4,220)

(67,223)

(37,759)

Cash flows from financing activities

Bank borrowings obtained

5,259

10,674

-

26,834

10,830

Repayment of short-term loans

(6,713)

(1,695)

(537)

(13,185)

(9,266)

Proceeds from issuance of ordinary shares

-

-

23,981

-

23,981

Purchase of warrants

-

-

-

-

(996)

Net cash generated from/(used in financing activities

(1,454)

8,979

23,444

13,649

24,549

Net increase/(decrease) in cash and cash equivalents

(1,208)

(684)

32,971

(34,305)

17,217

Cash and cash equivalents,

beginning of period

7,611

7,990

6,193

39,923

21,957

Effect of foreign exchange rate

differences

294

305

759

1,079

749

Cash and cash equivalents,

end of period

6,697

7,611

39,923

6,697

39,923

Source: China Ceramics Co., Ltd.
Related Stocks:
NASDAQ:CCCL
collection