omniture

Duoyuan Global Water Inc. Reports Fourth Quarter and Full Year 2010 Financial Results

2011-03-23 04:05 1412

BEIJING, March 23, 2011 /PRNewswire-Asia/ -- Duoyuan Global Water Inc. (NYSE: DGW) ("Duoyuan" or the "Company"), a leading China-based domestic water treatment equipment supplier, today announced unaudited financial results for the fourth quarter and full year of 2010. The Company will hold a conference call at 8:00 am ET tomorrow, March 23, 2011. Dial-in details may be found at the end of the release.

Third Party Review Update

As previously disclosed in September 2010, the Audit Committee retained advisors and commenced an internal review into whether the Company's internal controls and processes met the standards required of a NYSE-listed company. Provided that the Audit Committee and its advisors receive complete access to requested documents, the review can be concluded by the end of the second quarter of 2011. Accordingly, the Board of Directors is not in a position to approve or otherwise ratify the Company's presentation of the unaudited results for the fourth quarter and fiscal year ended December 31, 2010 at this time. The Company's unaudited results for the fourth quarter and fiscal year ended December 31, 2010 are subject to change pending the completion of the audit and the internal review.

Fourth Quarter 2010 Financial Highlights

  • Revenue increased 13.7% to RMB220.4 million ($33.4 million)(1) from RMB193.8 million in the prior year period.
  • Gross profit increased 0.9% to RMB92.6 million ($14.0 million) from RMB91.7 million in the prior year period.
  • Gross margin was 42.0% compared to 47.3% in the prior year period.
  • Diluted earnings per ADS was $0.30. Each ADS represents two of the Company's ordinary shares.

Mr. Wenhua Guo, the Company's Chairman and Chief Executive Officer, stated, "We are pleased to have achieved full year 2010 revenue of over one billion RMB. This landmark achievement demonstrates our ability to deliver sustained growth and our continued strong presence in China's water treatment industry. We recognize that our fourth quarter performance reflects expected seasonality as well as the shift in timing of revenue that we mentioned last quarter. At the same time, we continue to be confident in our ability to drive long-term growth through our comprehensive and high-quality product offerings, low-cost manufacturing base, extensive distribution network and focus on continually developing new products."

  1. This press release contains translations of certain Renminbi amounts into US dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from Renminbi to US dollars for the quarter ended December 31, 2010, were made at a rate of RMB6.600 to USD1.00, the noon buying rate in effect on December 31, 2010 in the City of New York for cable transfers in Renminbi per US dollar as certified for customs purposes by the Federal Reserve Bank of New York. Duoyuan Global Water makes no representation that the Renminbi or US dollar amounts referred to in this press release could have been or could be converted into US dollars or Renminbi, at any particular rate or at all.

Fourth Quarter 2010 Financial Performance

Fourth quarter 2010 revenue increased by 13.7% to RMB220.4 million ($33.4 million) from RMB193.8 million in the comparable period of 2009. Revenues were calculated net of sales rebates and local sales taxes, which were RMB1.6 million ($0.2 million) and RMB0.6 million ($0.1 million), respectively, in the fourth quarter of 2010. As of December 1, 2010, all foreign investment enterprises became subject to local taxes, which are recorded as a contra revenue account in accordance with industry standards.

Revenue from water purification equipment increased by 14.0% to RMB50.7 million ($7.7 million) in the fourth quarter of 2010 from RMB44.5 million in the prior year period, due to strong market demand for the Company's central water purifiers, UV water purifiers and industry pure water equipment.

Revenue from water conservation equipment, which includes circulating water treatment equipment, increased by 11.2% to RMB75.3 million ($11.4 million) in the fourth quarter of 2010 from RMB67.7 million in the fourth quarter of 2009, driven by continued demand for the Company's fully automatic filters, electronic water conditioners and water softeners.

Revenue from water reuse equipment, which includes wastewater treatment equipment, increased by 10.7% to RMB87.0 million ($13.2 million) in the fourth quarter of 2010 from RMB78.6 million in the fourth quarter of 2009, due to increased demand for the Company's online testing equipment, aerators, UV shelving disinfection systems and belt filter press machines.

Revenue from spare parts increased by 102.7% to RMB9.6 million ($1.5 million) in the fourth quarter of 2010, from RMB4.7 million in the fourth quarter of 2009.

For the fourth quarter of 2010, gross profit increased by 0.9% to RMB92.6 million ($14.0 million) from RMB91.7 million in the prior year period. Gross margin for the fourth quarter of 2010 was 42.0%, compared to 47.3% in the fourth quarter of 2009 and 46.1% in the third quarter of 2010. The sequential decline in gross margin is primarily due to seasonality in the fourth quarter, which led to a lower revenue base and thus less cost savings from economies of scale than in other quarters. On a year-over-year basis, the gross margin decline also reflects the raw material price increases that the Company experienced throughout 2010, as well as margin pressures from the increasingly competitive landscape of the wastewater equipment market.

Operating income increased by 19.7% to RMB65.8 million ($10.0 million) in the fourth quarter of 2010 compared to RMB55.0 million in the comparable period of 2009.

Selling expenses decreased 69.5% year-over-year to RMB8.3 million ($1.3 million), primarily due to the Company's decision to discontinue certain advertising activities in the third quarter of 2010. Research and development expenses increased 46.2% to RMB6.9 million ($1.0 million) from RMB4.7 million in the prior year period, reflecting the Company's continued efforts to drive growth through product innovation. General and administrative expenses increased to RMB11.6 million ($1.8 million) from RMB4.7 million in the prior year period, reflecting increased expenses associated with being a U.S. publicly-listed company as well as salary increases commensurate with business growth. Total operating expenses decreased 27.1% from the prior year period and decreased sequentially by 21.6% from the third quarter of 2010.

Provision for income taxes in the fourth quarter of 2010 increased to RMB18.0 million ($2.7 million), an effective tax rate of 27.1%, from RMB15.4 million in the prior year period.

Net income increased 21.4% to RMB48.3 million ($7.3 million) compared to RMB39.8 million in the prior year period. Diluted earnings per share was RMB0.98 ($0.15) in the fourth quarter of 2010, compared to RMB0.91 in the fourth quarter of 2009. Diluted earnings per ADS was RMB1.96 ($0.30) in the fourth quarter of 2010, compared to RMB1.81 per ADS in the prior year period.

During the fourth quarter of 2010, the Company recorded non-cash, share-based compensation expense of approximately RMB0.9 million ($0.1 million). Excluding these expenses, non-GAAP net income increased by 24.7% to RMB49.3 million ($7.5 million) in the fourth quarter of 2010 from RMB39.5 million in the fourth quarter of 2009. Non-GAAP diluted earnings per share was RMB1.00 ($0.15) in the fourth quarter of 2010, compared to RMB0.90 in the fourth quarter of 2009. Non-GAAP diluted earnings per ADS was RMB2.00 ($0.30) in the fourth quarter of 2010, compared to RMB1.80 in the prior year period. Please refer to the non-GAAP presentation provided below for a period-to-period comparison excluding non-cash, share-based compensation expense.

The Company had approximately 49.2 million weighted average diluted shares outstanding for the quarter ended December 31, 2010, compared to approximately 43.9 million weighted average diluted shares outstanding for the quarter ended December 31, 2009.

Mr. Stephen C. Park, Chief Financial Officer, commented, "We would like to highlight two new items related to our financials this quarter. First, as stated in our revenue discussion, as of December 2010, all foreign investment enterprises will now be assessed local taxes from which we were previously exempt. These taxes consist of a mandatory city maintenance and construction tax and a local education tax. These charges will be ongoing and standard across the industry."

Mr. Park continued, "Second, we would also like to note that our balance sheet reflects pending tax payments owed to the tax authorities for restricted share grants from our IPO. We are in the process of resolving this matter with the tax authorities. We would like to emphasize though that these are payments that are not related to our core business and, on a net basis, do not affect our operating results."

Full Year 2010 Financial Performance

For the full year ended December 31, 2010, revenue increased by 30.1% to RMB1.0 billion ($154.4 million) from RMB783.4 million for the full year ended December 31, 2009. During this same period, gross profit increased by 23.7% to RMB466.7 million ($70.7 million) from RMB377.2 million in the prior year period. Operating income increased by 74.5% to RMB328.3 million ($49.7 million) from RMB188.1 million in the prior year period. Net income was RMB241.3 million ($36.6 million) compared to RMB117.0 million in the prior year period. Diluted earnings per share was RMB4.95 ($0.75) in the full year ended December 31, 2010, compared to RMB3.16 in the full year ended December 31, 2009. Diluted earnings per ADS was RMB9.90 ($1.50) in the full year ended December 31, 2010, compared to RMB6.31 per ADS in the prior year period.

For the full year ended December 31, 2010, the Company recorded non-cash, share-based compensation expense of approximately RMB3.7 million ($0.6 million), or approximately $0.01 per ADS, compared to RMB91.3 million in the prior year period. Excluding these expenses, non-GAAP net income increased by 17.7% to RMB245.1 million ($37.1 million) from RMB208.3 million in the prior year period. Non-GAAP diluted earnings per share was RMB5.02 ($0.76) for the full year of 2010, compared to RMB5.62 in the prior year period. Non-GAAP diluted earnings per ADS was RMB10.05 ($1.52) for the full year of 2010, compared to RMB11.24 in the prior year period. Please refer to the non-GAAP presentation provided below for a period-to-period comparison excluding non-cash, share-based compensation expense. Weighted average diluted shares outstanding was approximately 48.8 million for the full year ended December 31, 2010, up from 37.1 million in the prior year period.

As of December 31, 2010, the Company had cash and restricted cash of RMB992.1 million ($150.3 million), compared to RMB918.7 million as of December 31, 2009. Cash flows provided by operating activities for the full year ended December 31, 2010 were approximately RMB232.6 million ($35.2 million). Depreciation and amortization expense was RMB18.6 million ($2.8 million) for the full year ended December 31, 2010. Cash flows used in investing activities were RMB682.8 million ($103.5 million) for the full year of 2010, reflecting the Company's progress on its new capital expenditures plan begun during the fourth quarter of 2009. Cash flows provided by financing activities were approximately RMB504.3 million ($76.4 million) for the full year of 2010, reflecting RMB524.3 million ($79.4 million) raised in a follow-on offering of the Company's ADSs as well as RMB20.0 million ($3.0 million) of debt repaid during the first quarter of 2010.

Financial Outlook

Mr. Stephen C. Park, Chief Financial Officer, stated, "As we move into 2011, our competitive position remains strong and we are poised for future growth supported by our trusted brand name and extensive distribution network. With this in mind, we expect to generate revenue of approximately RMB195 million in the first quarter of 2011."

This forecast reflects the Company's current and preliminary view, which is subject to change.

Conference Call

The Company will hold a conference call at 8:00 am ET on March 23, 2011 to discuss fourth quarter and full year 2010 results. Listeners may access the call by dialing:

United States toll free:

 

1-866-519-4004

 

 

China toll free:

 

400-6208038

 

 

Hong Kong toll free:

 

800-930346

 

 

United Kingdom toll free:

 

0808-2346646

 

 

International:

 

1-718-354-1231

 

 

Conference ID:

 

44223796

 

 

 

 


A telephone replay will become available beginning two hours after the conclusion of the call and will be available through March 30, 2011. Listeners may access the replay by dialing:

United States toll free:

 

1-866-214-5335

 

 

International:

 

1-718-354-1232

 

 

Conference ID:

 

44223796

 

 

 

 
Preregistration and a webcast will also be available through the Company's website at www.duoyuan-hq.com.

Non-GAAP Disclosure

Non-GAAP net income represents net income before share-based compensation expense. The Company believes that non-GAAP net income is useful to both management and investors in evaluating the Company's operating performance compared with that of other companies in its industry. The calculation of non-GAAP net income allows the Company to compare its operating results with those of other companies without giving effect to expenses related to share-based compensation, which may vary for different companies for reasons unrelated to the overall operating performance of a company's business.

Non-GAAP net income is not a measure of performance under accounting principles generally accepted in the United States (U.S. GAAP). The Company includes it in this presentation in order to:

  • improve transparency for investors;
  • assist investors in their assessment of the Company's operating performance;
  • facilitate comparisons to historical performance;
  • ensure that this measure is fully understood in light of how the Company evaluates its operating results; and
  • properly define the metric used and confirm its calculation.

Non-GAAP net income is not meant to be considered in isolation or as a substitute for items appearing on the Company's financial statements prepared in accordance with U.S. GAAP. Rather, the non-GAAP measure should be used as a supplement to U.S. GAAP results to assist the reader in better understanding the operational performance of the Company. The Company cautions that this measure is not a defined term under U.S. GAAP and its definition should be carefully reviewed and understood by investors. The Company recognizes that the usefulness of non-GAAP net income has certain limitations, including:

  • Non-GAAP net income does not include share-based compensation expense. Because the Company periodically has granted, and expects to continue to grant, options and restricted share awards to its employees, share-based compensation expense is a necessary element of the Company's costs and ability to generate profits and cash flows. Therefore, any measure that excludes share-based compensation expense may have material limitations; and
  • the manner in which the Company calculates non-GAAP net income may differ from that of other companies, which limits its usefulness as a comparative measure.

The Company compensates for the foregoing limitations by using non-GAAP net income as a comparative tool, together with U.S. GAAP measurements, to assist in the evaluation of its operating performance. Please refer to the non-GAAP reconciliation table for a reconciliation of non-GAAP net income to net income, which is the most directly comparable U.S. GAAP financial measure as well as a reconciliation of non-GAAP earnings per share and non-GAAP earnings per ADS to earnings per share and earnings per ADS, respectively.

About Duoyuan Global Water Inc.

Duoyuan Global Water Inc. is a leading China-based domestic water treatment equipment supplier. Duoyuan's product offerings address key steps in the water treatment process, such as filtration, water softening, water-sediment separation, aeration, disinfection and reverse osmosis. Duoyuan offers a comprehensive set of complementary products across three product categories: water conservation, including circulating water treatment; water purification; and water reuse treatment, including wastewater treatment. The Company has an extensive local distribution network, which provides proximity to end-user customers and responsiveness to local market demand. Learn more at www.duoyuan-hq.com.

Cautionary Note Regarding Forward-Looking Statements

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. These forward-looking statements may include, but are not limited to, statements containing words such as "may," "could," "would," "plan," "anticipate," "believe," "estimate," "predict," "potential," "expects," "intends" and "future" or similar expressions. These forward-looking statements speak only as of the date of this press release and are subject to change at any time. These forward-looking statements are based upon management's current expectations and are subject to a number of risks, uncertainties and contingencies, many of which are beyond the Company's control that 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 "Item 3. Key Information – Risk Factors" in the Company's Annual Report on Form 20-F for the year ended December 31, 2009, filed with the Securities and Exchange Commission on June 18, 2010, and in documents subsequently filed by the Company from time to time with the Securities and Exchange Commission. The Company undertakes no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

Contact Information

ICR, LLC

 

 

In the U.S.: Ashley M. Ammon: 1-646-277-1227

 

 

In China: Wen Lei Zheng: 86-10-6583-7510

 

 

 

 

 



DUOYUAN GLOBAL WATER INC. AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF INCOME

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

THREE MONTHS ENDED DECEMBER 31,

 

 

YEAR ENDED DECEMBER 31,

 

 

 

2009

 

 

2010

 

 

2010

 

 

2009

 

 

2010

 

 

2010

 

 

 

RMB

 

 

RMB

 

 

US$

 

 

RMB

 

 

RMB

 

 

US$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

REVENUE

 

193,832,362

 

 

220,419,118

 

 

$ 33,396,836

 

 

783,411,447

 

 

1,019,222,820

 

 

$ 154,427,700

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

COST OF REVENUE

 

102,115,646

 

 

127,865,142

 

 

19,373,506

 

 

406,177,153

 

 

552,525,733

 

 

83,716,020

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GROSS PROFIT    

 

91,716,716

 

 

92,553,976

 

 

14,023,330

 

 

377,234,294

 

 

466,697,087

 

 

70,711,680

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RESEARCH AND DEVELOPMENT EXPENSES

 

4,703,729

 

 

6,875,015

 

 

1,041,669

 

 

18,386,436

 

 

24,501,177

 

 

3,712,300

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

SELLING EXPENSES

 

27,382,816

 

 

8,339,403

 

 

1,263,546

 

 

68,873,210

 

 

74,030,705

 

 

11,216,773

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GENERAL AND  ADMINISTRATIVE EXPENSES

 

4,675,183

 

 

11,585,678

 

 

1,755,406

 

 

101,837,126

 

 

39,846,068

 

 

6,037,283

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OPERATING INCOME

 

54,954,988

 

 

65,753,880

 

 

9,962,709

 

 

188,137,522

 

 

328,319,137

 

 

49,745,324

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INTEREST EXPENSE

 

(295,295)

 

 

-

 

 

-

 

 

(1,218,745)

 

 

(84,370)

 

 

(12,783)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

OTHER INCOME

 

541,589

 

 

553,934

 

 

83,929

 

 

1,346,863

 

 

2,264,482

 

 

343,103

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

INCOME BEFORE INCOME TAXES

 

55,201,282

 

 

66,307,814

 

 

10,046,638

 

 

188,265,640

 

 

330,499,249

 

 

50,075,644

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

PROVISION FOR INCOME TAXES

 

15,401,879

 

 

17,979,540

 

 

2,724,173

 

 

71,270,638

 

 

89,151,406

 

 

13,507,789

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

NET INCOME

 

39,799,403

 

 

48,328,274

 

 

$   7,322,465

 

 

116,995,002

 

 

241,347,843

 

 

$   36,567,855

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Basic

 

0.91

 

 

0.98

 

 

$            0.15

 

 

3.16

 

 

4.95

 

 

$              0.75

 

 

  Diluted

 

0.91

 

 

0.98

 

 

$            0.15

 

 

3.16

 

 

4.95

 

 

$              0.75

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per ADS:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Basic

 

1.82

 

 

1.96

 

 

$            0.30

 

 

6.33

 

 

9.91

 

 

$              1.50

 

 

  Diluted

 

1.81

 

 

1.96

 

 

$            0.30

 

 

6.31

 

 

9.90

 

 

$              1.50

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

 

  Basic

 

43,702,631

 

 

49,222,631

 

 

49,222,631

 

 

36,982,711

 

 

48,708,439

 

 

48,708,439

 

 

  Diluted

 

43,859,804

 

 

49,222,669

 

 

49,222,669

 

 

37,064,864

 

 

48,779,824

 

 

48,779,824

 

 

 

 

 

 

 

 

 

 

 

 

 

 



DUOYUAN GLOBAL WATER INC. AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

CONDENSED CONSOLIDATED BALANCE SHEETS

 

 

 

 

 

 

 

 

 

 

 

 

A S S E T S

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

December 31,

 

 

December 31,

 

 

December 31,

 

 

 

 

 

 

2009

 

 

2010

 

 

2010

 

 

 

 

 

 

(AUDITED)

 

 

(UNAUDITED)

 

 

(UNAUDITED)

 

 

 

 

 

 

RMB

 

 

RMB

 

 

US$

 

 

CURRENT ASSETS:

 

 

 

 

 

 

 

 

Cash

 

 

918,667,261

 

 

957,202,916

 

 

145,030,745

 

 

 

Restricted cash

 

-

 

 

34,865,669

 

 

5,282,677

 

 

 

Accounts receivable

 

197,087,701

 

 

242,900,520

 

 

36,803,109

 

 

 

Inventories, net of reserve for obsolescence

 

33,419,900

 

 

42,531,772

 

 

6,444,208

 

 

 

Other receivables  

 

676,376

 

 

9,837,914

 

 

1,490,593

 

 

 

Other current assets

 

1,344,702

 

 

-

 

 

-

 

 

 

Deposits

 

5,605,530

 

 

1,476,265

 

 

223,677

 

 

 

 

Total current assets

 

1,156,801,470

 

 

1,288,815,056

 

 

195,275,009

 

 

 

 

 

 

 

 

 

 

 

 

PLANT AND EQUIPMENT, net

 

144,755,275

 

 

319,050,175

 

 

48,340,936

 

 

 

 

 

 

 

 

 

 

 

 

OTHER ASSETS:

 

 

 

 

 

 

 

 

Prepaid leases

 

21,957,806

 

 

181,288,632

 

 

27,467,974

 

 

 

Deposits - long term

 

44,378,173

 

 

330,256,928

 

 

50,038,928

 

 

 

Deferred tax assets

 

4,694,347

 

 

3,579,007

 

 

542,274

 

 

 

Intangible assets

 

-

 

 

44,660,000

 

 

6,766,667

 

 

 

 

Total other assets

 

71,030,326

 

 

559,784,567

 

 

84,815,843

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Total assets

 

1,372,587,071

 

 

2,167,649,798

 

 

328,431,788

 

 

 

 

 

 

 

 

 

 

 

 

L I A B I L I T I E S    A N D    S H A R E H O L D E R S'    E Q U I T Y

 

 

 

 

 

 

 

 

 

 

 

 

CURRENT LIABILITIES:

 

 

 

 

 

 

 

 

Notes payable

 

20,000,000

 

 

-

 

 

-

 

 

 

Accounts payable

 

27,913,596

 

 

41,709,138

 

 

6,319,566

 

 

 

Other payables

 

19,722,465

 

 

61,503,657

 

 

9,318,736

 

 

 

Related party payables

 

-

 

 

5,406,100

 

 

819,106

 

 

 

Income taxes payable

 

15,423,292

 

 

15,696,566

 

 

2,378,268

 

 

 

 

Total current liabilities

 

83,059,353

 

 

124,315,461

 

 

18,835,676

 

 

 

 

 

 

 

 

 

 

 

 

SHAREHOLDERS' EQUITY:

 

 

 

 

 

 

 

 

Ordinary shares, US$0.000033 par value:  Authorized shares -

 

 

 

 

 

 

 

 

 

1,500,000,000; Issued and outstanding - 43,702,631 shares

 

 

 

 

 

 

 

 

 

at December 31, 2009 and 49,222,631 shares at December 31, 2010

 

10,384

 

 

11,627

 

 

1,762

 

 

 

Additional paid-in capital

 

861,292,062

 

 

1,389,293,588

 

 

210,499,029

 

 

 

Statutory reserves

 

57,319,979

 

 

57,368,637

 

 

8,692,218

 

 

 

Retained earnings

 

370,905,293

 

 

612,204,479

 

 

92,758,254

 

 

 

Accumulated other comprehensive loss

 

-

 

 

(15,543,994)

 

 

(2,355,151)

 

 

 

 

 

Total shareholders' equity

 

1,289,527,718

 

 

2,043,334,337

 

 

309,596,112

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

   Total liabilities and shareholders' equity

 

1,372,587,071

 

 

2,167,649,798

 

 

328,431,788

 

 

 

 

 

 

 

 

 

 

 



DUOYUAN GLOBAL WATER INC. AND SUBSIDIARIES

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

RECONCILIATION OF GAAP TO NON-GAAP STATEMENTS OF INCOME ITEMS

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

THREE MONTHS ENDED DECEMBER 31,

 

 

YEAR ENDED DECEMBER 31,

 

 

 

2009

 

 

2010

 

 

2010

 

 

2009

 

 

2010

 

 

2010

 

 

 

RMB

 

 

RMB

 

 

US$

 

 

RMB

 

 

RMB

 

 

US$

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP NET INCOME

 

39,799,403

 

 

48,328,274

 

 

$ 7,322,466

 

 

116,995,002

 

 

241,347,843

 

 

$ 36,567,855

 

 

Share-based compensation

 

(298,930)

 

 

936,223

 

 

141,852

 

 

91,256,413

 

 

3,729,381

 

 

565,058

 

 

NON-GAAP NET INCOME

 

39,500,473

 

 

49,264,497

 

 

$ 7,464,317

 

 

208,251,415

 

 

245,077,224

 

 

$ 37,132,913

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP earnings per share - diluted

 

0.91

 

 

0.98

 

 

$          0.15

 

 

3.16

 

 

4.95

 

 

$            0.75

 

 

Share-based compensation

 

(0.01)

 

 

0.02

 

 

0.00

 

 

2.46

 

 

0.07

 

 

0.01

 

 

NON-GAAP earnings per share - diluted

 

0.90

 

 

1.00

 

 

$          0.15

 

 

5.62

 

 

5.02

 

 

$            0.76

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP earnings per ADS - diluted

 

1.81

 

 

1.96

 

 

$          0.30

 

 

6.31

 

 

9.90

 

 

$            1.50

 

 

Share-based compensation

 

(0.01)

 

 

0.04

 

 

0.00

 

 

4.93

 

 

0.15

 

 

0.02

 

 

NON-GAAP earnings per ADS - diluted

 

1.80

 

 

2.00

 

 

$          0.30

 

 

11.24

 

 

10.05

 

 

$            1.52

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average number of shares outstanding - diluted

 

43,859,804

 

 

49,222,669

 

 

49,222,669

 

 

37,064,864

 

 

48,779,824

 

 

48,779,824

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Source: Duoyuan Global Water Inc.
Related Stocks:
NYSE:DGW
collection