omniture

Gold Horse International, Inc. Announces Results for Fiscal Year 2011

2011-10-18 20:03 1719

HOHHOT, China, October 18, 2011 /PRNewswire-Asia/ -- Gold Horse International, Inc., (OTC Bulletin Board: GHII) ("Gold Horse" or the "Company"), a multifaceted business group that controls and through the Jin Ma Companies operates a construction company, real estate development business and a hotel/banquet facility in Inner Mongolia, China, today announced its financial results for the twelve months ended June 30, 2011.

Fiscal Year 2011 Highlights

  • Net revenue increased 50.3% year-over-year to $76.5 million
  • Gross margin was 17.9% compared to 20.0% in the prior year
  • Gross profit increased 34.9% year-over-year to $13.7 million
  • Operating income was $11.36 million compared to operating income of $7.98 million in the prior year
  • Net income increased 17.6% year-over-year to $9.7 million from $8.3 million
  • Adjusted net income excluding non-cash gains and expenses was $9.2 million, or $4.62 per fully diluted common share as compared to adjusted net income of $6.6 million, or $3.99 per fully diluted common share, a year ago

"We are quite pleased with Jin Ma Real Estate's new real estate development projects, and we are confident that the Jin Ma Companies remain on track to become one of the most prominent construction and real estate development companies in Inner Mongolia, China. We are confident that real estate development in Hohhot, Inner Mongolia and its surrounding areas, a third- tier city, will remain strong and will not feel the effects of the slower real estate markets occurring in tier-one cities such as Beijing and Shanghai," said Mr. Liankuan Yang, chairman and CEO of Gold Horse.

Fiscal Year 2011 Results

For the fiscal year 2011, total net revenue was $76.5 million, up 50.3% from $50.9 million in the fiscal year 2010.

  • Construction revenue was $41 million or 53.6% of total net revenue, up from $37 million, or 73.6% of total net revenue for the fiscal year ended June 30, 2010. The fluctuation in Jan Ma Construction's revenue for the fiscal year 2011 as compared to the fiscal year 2010 was attributable to the timing of construction work performed.
  • Revenue from the hotel segment was $3.0 million, down 1.3% from $3.1 million in last year.
  • Revenue from the real estate segment was $32.5 million, up 214.2% from $10.3 million. The increase was attributable to an increase in revenues recognized from the collections of funds from the Vocational School on the installment method of approximately $15,000, an increase in revenues recognized from the collections of funds from the Chemistry School on the installment method of approximately $1,646,000 due to timing of collections and an increase in revenues from the sale of units at Shuian Renjia Project of approximately $29,687,000, offset by a decrease of revenues from the sale of units at Building 1 to 4 of Procuratorate Housing Estates of approximately $7,012,000 and a decrease of revenues from the sale of units at Building 5 of the Procuratorate Housing Estates (Jian Guan) of approximately $2,203,000.

Gross profit for the year was $13.7 million, up 34.9% from $10.2 million last fiscal year. Gross margin was 17.9%, down from 20.0% in the prior year.

Operating expenses for the fiscal year 2011 were $2.4 million, or 3.1% of net revenue. While the Company incurred lower salaries and employment benefits, operating expenses increased mainly due to the increases in hotel operating expenses and selling, general and administrative expenses, offset by the increase in bad debt recovery.

Operating income for fiscal 2011 was $11.36 million, up from $7.98 million in fiscal 2010. Operating margin for the fiscal year of 2011 was 14.8% as compared to 15.7% in fiscal 2010.

The Company recorded net income of $9.7 million in fiscal 2011 as compared to net income of $8.3 million in fiscal 2010. Adjusted net income excluding non-cash gains and expenses was $9.2 million or $4.62 per fully diluted common share as compared to adjusted net income of $6.6 million or $3.99 per fully diluted common share in fiscal 2010.

Financial Condition

As of June 30, 2011, Gold Horse had $0.2 million in cash and cash equivalents, short-term debt of $0.5 million and long-term debt of $4.6 million. Shareholders' equity was $50.4 million, up from $36.6 million as of June 30, 2010. Cash provided by financing activities for fiscal 2011 was $2.8 million.

Business Outlook

The Jin Ma Companies are in various stages of development of three new real estate development projects totaling approximately $96 million in estimated revenues over fiscal years 2014 to 2016. These projects are a joint effort between the Jin Ma Construction and Jin Ma Real Estate with the construction business serving as the general contractor for the construction of these projects.

Mr. Liankuan Yang, Chairman and CEO of Gold Horse, offered a brief description on each project:

  • In July 2010, construction of buildings No. 6 of the Procuratorate Housing Estates (Jiari Residential Building) began which consists of a construction area of 38,000 square meters and is expected to be completed in August 2013, with estimated revenues of $22 million. Jin Ma Real Estate will sell units to individual homebuyers.
  • In May 2012, Jin Ma Construction is expected to begin the construction of the Beiyuan Residential Building Project, which is in proximity to Xinchen District Government Building and consists of a construction area of 70,000 square meters with an expected completion date of August 2014, and estimated revenues of $37 million. Jin Ma Real Estate will sell units to individual homebuyers.
  • In July 2013, Jin Ma Construction expects to begin the construction of the Jinwu Residential Building Project, which consists of a construction are of 100,000 square meters with an expected completion date of August 2015, and estimated revenues of $37 million. Jin Ma Real Estate will sell units to individual homebuyers.

Reconciliation of Net Income to Adjusted Net Income

In addition to disclosing financial results in accordance with United States generally accepted accounting principles (GAAP) and to supplement the Company's consolidated financial statements presented on a GAAP basis in Table 1, the Company's earnings release contains the non-GAAP financial measures "adjusted net income."

Adjusted net income is not a measure of performance defined in accordance with GAAP. However, management believes that adjusted net income is useful to investors in evaluating the Company's performance because adjusted net income reflects the elimination of gains from the change in fair value of derivative liabilities and extinguishment of debt.

Management believes that the disclosure of adjusted net income offers an additional view of the Company's operations that, when coupled with the GAAP results and the reconciliation to GAAP net income, provides a more complete understanding of the Company's results of operations and the factors and trends affecting the Company.

Adjusted net income should not be considered as an alternative to net income as an indicator of the Company's performance or as an alternative to net cash provided by operating activities as a measure of liquidity. The primary material limitations associated with the use of adjusted net income as compared to GAAP net income is:

  • it may not be compared to similarly titled measures used by other companies in the Company's industry; and
  • it excludes financial information that some may consider important in evaluating the Company's performance.

The Company compensates for these limitations by providing a reconciliation of adjusted net income to GAAP net income to enable investors to perform their own analysis of the Company's operating results.

Reconciliation of Adjusted

Net Income to GAAP Net Income











Fiscal Years Ended June 30,


($ in thousands, except per share data)


2011


2010










Net income


$

9,726


$

8,273


Interest expense from amortization of debt discount and debt issuance costs



-



2,183


Gain on change in fair value of derivative liabilities



(569)



(1,757)


Gain from extinguishment of derivative liabilities



-



(2,111)










Adjusted net income


$

9,157


$

6,588










Net income per common share - diluted


$

4.90


$

5.01


Adjusted net income per common share - diluted


$

4.62


$

3.99


Weighted average common shares outstanding - diluted



1,984,075



1,651,520





About Gold Horse International, Inc.

Gold Horse International, Inc., through its wholly owned subsidiaries, Gold Horse International, Inc. (Nevada) and Global Rise International Ltd., controls and operates its variable interest entities Inner Mongolia Jin Ma Construction Co., Ltd., Inner Mongolia Jin Ma Hotel Co., Ltd., and Inner Mongolia Jin Ma Real Estate Development Co., Ltd., all based in Hohhot, the regional capital of Inner Mongolia Autonomous Region in China. Jin Ma Construction has been providing construction and general contractor services in Hohhot to both private developers and to the local and regional governments since 1980. Jin Ma Hotel owns, operates and manages the Jin Ma Hotel, a full-service, two-star hotel and restaurant/banquet facility located in Hohhot. Jin Ma Real Estate develops residential and commercial properties in Hohhot. For more information on the Company, visit http://www.goldhorseinternational.com. Information on the Company's Web site or any other Web site does not constitute a portion of this release.

Safe Harbor Statement

This release contains certain "forward-looking statements" relating to the business of the Company and its variable interest entities Jin Ma Construction, Jin Ma Hotel and Jin Ma Real Estate. These forward looking statements are often identified by the use of forward-looking terminology such as "believes", "expects" or similar expressions. Such forward looking statements involve known and unknown risks and uncertainties such as cost overruns, lack of materials, projected earnings not realized and other risks of construction that may cause actual results to be materially different from those described herein as anticipated, believed, estimated or expected. Investors should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company's actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in the Company's periodic reports that are filed with the Securities and Exchange Commission and available on its Web site (http://www.sec.gov). All forward-looking statements attributable to the Company or to persons acting on its behalf are expressly qualified in their entirety by these factors other than as required under the securities laws. The Company does not assume a duty to update these forward-looking statements.

GOLD HORSE INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED BALANCE SHEETS

(AMOUNTS EXPRESSED IN US DOLLAR)



As of June 30,



2011


2010

ASSETS





Cash and cash equivalents

$

242,238

$

290,640

Restricted cash


20,458


19,356

Accounts receivable, net


7,938,821


7,912,119

Notes receivable on sales type lease - current portion


572,039


1,150,333

Inventories


73,201


64,007

Prepaid expenses


28,427


210,000

Other receivables, net


114,403


24,969

Cost and estimated earnings in excess of billings


130,928


93,879

Real estate held for sale


-


367,009

Deferred tax assets


225,519


267,668






Total Current Assets


9,346,034


10,399,980






Property and equipment, net


8,542,010


8,727,796

Construction in progress


25,148,978


12,860,646

Notes receivable on sales type lease - net of current portion


15,844,259


15,853,319






Total Assets

$

58,881,281

$

47,841,741






LIABILITIES AND STOCKHOLDERS' EQUITY








Current Liabilities:





Loans payable - current portion

$

549,196

$

3,091,678

Accounts payable


2,703,281


3,522,030

Due to related parties


13,518


230,453

Accrued liabilities


403,130


832,597

Taxes payable


114,775


2,374,059

Advances from customers


-


144,670

Derivative liability


84,713


653,630

Billings in excess of costs and estimated earnings


-


90,205






Total Current Liabilities


3,868,613


10,939,322






Loans payable - net of current portion


4,610,149


345,152






Total Liabilities


8,478,762


11,284,474











Stockholders' Equity:





Preferred stock ($0.0001 par value; 20,000,000 shares authorized;





none issued and outstanding)


-


-

Common stock ($0.0001 par value; 300,000,000 shares authorized;





2,158,244 and 1,934,878 shares issued and outstanding





at June 30, 2011 and 2010, respectively)


216


193

Additional paid-in capital


7,464,917


7,127,577

Non-controlling interest in variable interest entities


7,642,344


6,095,314

Retained earnings


27,343,397


18,213,466

Statutory reserve


3,066,583


2,470,154

Accumulated other comprehensive income


4,885,062


2,650,563






Total Stockholders' Equity


50,402,519


36,557,267






Total Liabilities and Stockholders' Equity

$

58,881,281

$

47,841,741



GOLD HORSE INTERNATIONAL, INC. AND SUBSIDIARIES

CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME

(AMOUNTS EXPRESSED IN US DOLLAR)



For the Years Ended June 30,



2011


2010

NET REVENUES





Construction

$

40,990,034

$

37,496,002

Hotel


3,046,914


3,086,553

Real estate


32,463,687


10,331,004






Total Revenues


76,500,635


50,913,559






COST OF REVENUES





Construction


35,222,201


32,311,960

Hotel


1,794,737


1,965,973

Real estate


25,761,636


6,465,472






Total Cost of Revenues


62,778,574


40,743,405






GROSS PROFIT


13,722,061


10,170,154






OPERATING EXPENSES:





Other hotel operating expenses


224,063


89,292

Bad debt recovery


(224,351)


(102,704)

Salaries and employee benefits


875,084


908,590

Depreciation


796,429


775,715

Selling, general and administrative


692,750


516,230






Total Operating Expenses


2,363,975


2,187,123






INCOME FROM OPERATIONS


11,358,086


7,983,031






OTHER INCOME (EXPENSES):





Other income


6,848


-

Gain on extinguishment of derivative liabilities


-


2,111,506

Gain on change in fair value of derivative liabilities


568,917


1,756,959

(Loss) gain on sale of land use rights and property and equipment

(1,929)


350,885

Interest income


1,566,116


1,274,999

Interest expense


(522,743)


(2,864,685)






Total Other Income


1,617,209


2,629,664






INCOME BEFORE PROVISION FOR INCOME TAX


12,975,295


10,612,695






PROVISION FOR INCOME TAXES


3,248,935


2,339,637






NET INCOME

$

9,726,360

$

8,273,058






COMPREHENSIVE INCOME:





Net income

$

9,726,360

$

8,273,058






OTHER COMPREHENSIVE INCOME:





Unrealized foreign currency translation gain


2,234,499


187,809






COMPREHENSIVE INCOME

$

11,960,859

$

8,460,867






NET INCOME PER COMMON SHARE:





Basic

$

4.94

$

5.14

Diluted

$

4.90

$

5.01






WEIGHTED AVERAGE COMMON SHARES OUTSTANDING:





Basic


1,968,507


1,608,685

Diluted


1,984,075


1,651,520



Source: Gold Horse International, Inc.
Related Stocks:
OTC:GHII
collection