SHENZHEN, China, August 29, 2013 /PRNewswire/ -- Noah Education Holdings Ltd. ("Noah" or the "Company") (NYSE: NED), a leading provider of education services in China, today announced its unaudited financial results for the fourth quarter and full fiscal 2013 ended June 30, 2013.
Fourth Quarter Fiscal 2013 Financial Highlights (compared to fourth quarter fiscal 2012)
Full Fiscal 2013 Highlights (compared to full fiscal 2012)
Dong Xu, Chairman and Chief Executive Officer of Noah, said, "Our fiscal year 2013 has been a year of phenomenal profitable growth. We are very pleased that Noah has delivered and exceeded internal and external expectations across all operating metrics. Revenue increase for the fourth quarter has been driven by strong growth across all businesses, led by kindergartens at 47%."
Mr. Xu continued, "Noah is focused on providing first-class kindergarten education services, and our acquisitions of DDK Consulting and Xiaoxiao Consulting have proven a successful strategy for the Company, contributing 15.6% revenue growth in the fiscal year.
"Our organic growth has been remarkable with increased utilization across all our schools. Going forward into fiscal 2014, we will continue to drive growth of the Company organically, with focus on cost and operational efficiency to ensure a sustainable and profitable growth. In addition, with Noah's expanded portfolio, we plan to consolidate our multi-brand strategy in kindergarten with an integrated operating platform to enhance kindergarten operation and interaction with the parents of our students, as well as expand our diversified service offering further, which we believe will add long-term value to shareholders." added Mr Xu.
Dora Li, Chief Financial Officer, added, "While the fourth quarter of a fiscal year is typically a strong quarter for Noah, we are pleased to have achieved an improved blended margin of 47%, which have been helped by our operational leverage and successful cost improvement initiatives despite the rising costs of teaching staff affecting the entire sector. Our aim is to maintain a sustainable cost structure that will help Noah remain competitive in the midst of the wage inflation environment."
Fourth Quarter and Full Fiscal Year 2013 Financial Results
Net revenue
Net revenue for the fourth quarter of fiscal 2013 increased 36.7% year-over-year to RMB63.8 million (US$10.4 million) from RMB46.7 million. Net revenue for fiscal 2013 increased 29.9% year-over-year to RMB211.8 million (US$34.5 million) from RMB163.0 million. The increases were driven mainly by the organic growth, acquisition of kindergartens and incremental revenue from the newly opened school.
In terms of revenue breakdown by business service for the fourth quarter of fiscal 2013, revenue from kindergartens increased 47.0% year-over-year to RMB35.0 million (US$5.7 million) from RMB23.8 million, mainly driven by incremental revenue contribution from DDK Consulting and Xiaoxiao Consulting, which were acquired in the second quarter of fiscal 2013. Revenue from primary and secondary schools increased 38.7% year-over-year to RMB19.0 million (US$3.1 million) from RMB13.7 million due to revenue contribution from the newly opened school and expansion of existing mature schools. Revenue from supplemental education, which includes franchised fees, English training courses and sale of teaching materials, increased 6.5% year-over-year to RMB9.8 million (US$1.6 million) from RMB9.2 million, due to the increase in franchised fee and English training courses.
In terms of revenue breakdown by business service for fiscal 2013, revenue from kindergartens increased 40.3% year-over-year to RMB115.2 million (US$18.8 million) from RMB82.1 million, mainly driven by revenue contribution from DDK Consulting and Xiaoxiao Consulting. Revenue from primary and secondary schools increased 34.4% year-over-year to RMB60.5 million (US$9.9 million) from RMB45.0 million due to revenue contribution from the newly opened school and expansion of existing mature schools. Revenue from supplemental education increased 0.3% year-over-year to RMB36.0million (US$5.9 million) from RMB35.9 million.
Services | Q4FY2013 | Q4FY2012 | FY2013 | FY2012 | ||||
Revenue (RMB million) | Percentage | Revenue (RMB million) | Percentage | Revenue (RMB million) | Percentage | Revenue (RMB | Percentage | |
Kindergartens | 35.0 | 54.9% | 23.8 | 51.0% | 115.2 | 54.4% | 82.1 | 50.4% |
Primary and secondary schools | 19.0 | 29.8% | 13.7 | 29.3% | 60.5 | 28.6% | 45.0 | 27.6% |
Supplemental education | 9.8 | 15.3% | 9.2 | 19.7% | 36.0 | 17.0% | 35.9 | 22.0% |
Total | 63.8 | 100.0% | 46.7 | 100.0% | 211.8 | 100.0% | 163.0 | 100.0% |
Gross profit and gross profit margin
Gross profit for the fourth quarter of fiscal 2013 increased 29.7% year-over-year to RMB30.0 million (US$4.9 million) from RMB23.1 million. Gross profit for the fiscal 2013 increased 18.4% year-over-year to RMB90.8 million (US$14.8 million) from RMB76.6 million. The increase in gross profit was primarily driven by the continued strong growth of the kindergarten, as well as the primary and secondary schools operations.
Gross profit margin for the fourth quarter of fiscal 2013 was 47.0%, compared to 49.5% in the fourth quarter of fiscal 2012. Gross profit margin for fiscal 2013 was 42.9%, compared to 47.0% in fiscal 2012. The contraction in margins was mainly due to an expanded portfolio of revenue contributed by kindergartens, which accounted for 54.9% and 54.4% of total revenue for the fourth quarter and full fiscal 2013, respectively, compared to 51.0% and 50.4% of total revenue for the fourth quarter and full fiscal 2012, respectively.
Operating expenses
Total operating expenses for the fourth quarter of fiscal 2013 was RMB24.0 million (US$3.9 million) as compared to RMB82.6 million in the fourth quarter of fiscal 2012. Operating expenses for fiscal 2013 was RMB97.7 million (US$15.9 million) as compared to RMB155.4 million in fiscal 2012.
Research and development ("R&D") expenses for the fourth quarter of fiscal 2013 was RMB0.5 million (US$0.08 million) as compared to RMB0.8 million in the same period of fiscal 2012. R&D expenses for fiscal 2013 were RMB2.1 million (US$0.3 million) as compared to RMB3.1 million in fiscal 2012. As a percentage of net revenue, R&D expenses decreased to 0.8% in the fourth quarter of fiscal 2013 from 1.8% in the same quarter of fiscal 2012, and decreased to 1.0% in fiscal 2013 from 1.9% in fiscal 2012. The R&D investment is focused on the development of teaching materials.
Sales and marketing ("S&M") expenses for the fourth quarter were RMB1.8 million (US$0.3 million) as compared to RMB1.6 million in the same quarter of fiscal 2012. S&M expenses for fiscal 2013 were RMB6.3 million (US$1.0 million) as compared to RMB6.1 million in fiscal 2012. As a percentage of net revenue, S&M expenses decreased to 2.9% in the fourth quarter of fiscal 2013, compared to 3.4% in the same period of fiscal 2012, and decreased to 3.0% in fiscal 2013, compared to 3.7% in fiscal 2012. S&M expenses as a percentage of revenue is expected to maintain at a similar level in fiscal 2014 while the Company sustains its initiatives in brand promotion.
General and administrative ("G&A") expenses for the fourth quarter of fiscal 2013 were RMB21.7 million (US$3.5 million) as compared to RMB18.6 million in the same period of fiscal 2012. G&A expenses for fiscal 2013 were RMB89.0 million (US$14.5 million) as compared to RMB86.7 million in fiscal 2012. As a percentage of net revenue, G&A expenses decreased to 34.0% in the fourth quarter of fiscal 2013, compared to 39.9% in the same period of fiscal 2012, and decreased to 42.0% in fiscal 2013, compared to 53.2% in fiscal 2012. The lower percentage of G&A expenses to net revenue primarily reflected the improvement of the Company's operational leverage with the expansion of revenue scale.
Other operating income
Other operating income for the fourth quarter of fiscal 2013 increased 28.0% year-over-year to RMB6.3 million (US$1.0 million) from RMB4.9 million in the fourth quarter of fiscal 2012. The increase in the fourth quarter was mainly attributable to rental income. Other operating income for fiscal 2013 decreased 1.3% year-over-year to RMB16.2 million (US$ 2.6 million) from RMB16.4 million in fiscal 2012.
Government subsidy
Government subsidy for the fourth quarter of fiscal 2013 increased to RMB1.5 million (US$0.2 million) from RMB 0.01 million in the same quarter last year. Government subsidy for fiscal 2013 increased more than three times year-over-year to RMB4.4 million (US$0.7 million) from RMB1.1 million in fiscal 2012. The increase in government subsidy was attributable to subsidy income increase from kindergartens and schools as a result of more favorable local government policies to support private education sector.
Net operating income
Net operating income for the fourth quarter of fiscal 2013 was RMB13.8 million (US$2.2 million), compared to a net operating loss of RMB54.4 million in the fourth quarter of fiscal 2012. Net operating income for fiscal 2013 was RMB13.6 million (US$2.2 million), compared to a net operating loss of RMB61.3 million in fiscal 2012.
Non-GAAP net operating income for the fourth quarter of fiscal 2013 was RMB13.8 million (US$2.2 million), compared to RMB6.6 million in the same quarter of fiscal 2012. Non-GAAP net operating income for fiscal 2013 was RMB14.6 million (US$2.4 million) as compared to RMB1.9 million in fiscal 2012.
Non-operating income
Interest income for the fourth quarter of fiscal 2013 was RMB0.4 million (US$0.07 million), compared to RMB0.5 million in the fourth quarter of fiscal 2012. Investment income for the fourth quarter of fiscal 2013 was RMB4.4 million (US$0.7 million), compared to RMB4.7 million in the fourth quarter of fiscal 2012. Other non-operating income for the fourth quarter of fiscal 2013 was RMB3.1 million (US$0.5 million), compared to RMB0.7 million in the same period of fiscal 2012.
Interest income for fiscal 2013 was RMB1.6 million (US$0.3 million), compared to RMB1.4 million in fiscal 2012. Investment income for fiscal 2013 was RMB18.2 million (US$3.0 million), compared to RMB18.7 million in fiscal 2012. Other non-operating loss for fiscal 2013 was RMB1.2 million (US$0.2 million), compared to other non-operating income of RMB4.0 million in fiscal 2012.
Income tax expenses
Income tax expenses for the fourth quarter of fiscal 2013 were RMB5.8 million (US$0.9 million), compared to RMB5.5 million for the same period in fiscal 2012. Income tax expenses for fiscal 2013 were RMB9.5 million (US$1.5 million), compared to RMB10.4 million in fiscal 2012.
Net income
Net income for the fourth quarter of fiscal 2013 was RMB15.9 million (US$2.6 million), compared to a net loss of RMB54.2 million in the same period of fiscal 2012. Basic and diluted earnings per share were RMB0.32 (US$0.05), compared to basic and diluted loss per share of RMB1.57 in the fourth quarter of fiscal 2012.
Net income for fiscal 2013 was RMB22.8 million (US$3.7 million), compared to a net loss of RMB47.7 million in fiscal 2012. Basic and diluted earnings per share were RMB0.47 (US$0.08), compared to basic and diluted loss per share of RMB1.47 in fiscal 2012.
Net income excluding intangible assets and goodwill impairment and share-based compensation expenses (non-GAAP) for the fourth quarter of fiscal 2013 was RMB15.9 million (US$2.6 million), compared to a non-GAAP net income of RMB6.9 million in the same period of fiscal 2012. Non-GAAP basic and diluted earnings per share for the fourth quarter of fiscal 2013 were RMB0.32 (US$0.05), compared to a non-GAAP basic and diluted earnings per share of RMB0.10 in the fourth quarter of fiscal 2012.
Non-GAAP net income for fiscal 2013 was RMB23.7 million (US$3.9 million), compared to a non-GAAP net income of RMB15.5 million in fiscal 2012. Non-GAAP basic and diluted earnings per share for fiscal 2013 were RMB0.49 (US$0.08), compared to a non-GAAP basic and diluted earnings per share of RMB0.26.
Liquidity
Cash and cash equivalents, and short-term other investments totaled RMB530.9 million (US$86.5 million) on June 30, 2013, compared to RMB531.1 million on March 31, 2013. For the three months ended June 30, 2013, operating cash from continuing operations was RMB11.2 million (US$1.8 million).
Deferred revenue
Deferred revenue related to tuition fees and franchising fees as of June 30, 2013 was RMB37.4million (US$6.1 million). This compares to deferred revenue related to tuition fees and franchising fees of RMB60.3 million as of March 31, 2013. Deferred revenue primarily includes the tuition fees and franchising fees collected but has not yet recognized during the quarter. It will be recognized according to course and contract schedule.
Operational Updates
Noah operates 64 schools, kindergartens, and training centers in its network at the end of the fiscal 2013. The network includes 49 kindergartens, two of which have recently opened in the period and have begun contributing revenue. Currently, there are 11 kindergartens in their respective ramp up periods.
Noah's network also includes five primary and secondary schools. One of them opened in the first quarter of fiscal 2012 and remains in its ramp up stage, with an enrollment rate of 38% as of June 30, 2013.
Noah also operates 10 directly-owned supplemental training centers.
Student enrollment totaled over 21,200, reflecting a year-over-year increase of about 32% due to the expansion of the network. Categorized according to business service, more than 12,700 students are enrolled in kindergartens, while approximately 4,900 are accounted for in primary and secondary schools, and the remaining 3,600 are in directly owned supplemental training centers.
Financial Outlook for the First Quarter of Fiscal 2014 and Full Fiscal 2014
Based on current estimates and market conditions, for the first quarter of fiscal 2014, Noah expects to generate net revenue in the range of RMB47 million (US$7.6 million) to RMB50 million (US$8.1 million). For the full fiscal 2014, the Company expects to generate revenue between RMB237 million (US$38 million) and RMB251 million (US$41 million). This forecast reflects Noah's current and preliminary view, which is subject to change.
Conference Call
Noah's senior management will host a conference call at 8:00 am (Eastern)/5:00 am (Pacific)/8:00 pm (China) on Thursday, August 29, 2013 to discuss its fourth quarter and full fiscal year 2013 financial results and recent business activities. The conference call may be accessed by calling:
US | +1-800-860-2442 |
International | +1-412-858-4600 |
China | 10-800-120-2304, 10-800-712-2304 |
Hong Kong | 800-962475 |
Please dial in 10 minutes before the scheduled starting time. An operator will answer your call and please use "Noah Education" as the verbal passcode to access the call. Replay of the conference call will be available from 10:00 am US Eastern Time on August 29, 2013 until 9:00 am US Eastern Time on September 6, 2013 by dialing the following numbers:
US | +1-877-344-7529 |
International | +1-412-317-0088 |
Passcode | 10032587 |
A live webcast can also be accessed through the investor relations section of the Company's website at http://ir.noaheducation.com.
Statement Regarding Unaudited Financial Information
The unaudited financial information set forth above is subject to adjustments that may be identified when audit work is performed on our year-end financial statements, which could result in significant differences from this unaudited financial information.
Currency Convenience Translation
For the convenience of readers, certain RMB amounts in the statement of operations, balance sheet and cash flow statements have been translated into US dollars at the rate of RMB6.1374, the noon buying rate for US dollars in effect on June 30, 2013 for cable transfers of RMB per US dollar as certified for customs purposes by the Federal Reserve Bank of New York.
Use of Non-GAAP Financial Measures
In addition to consolidated financial results under GAAP, the Company also provides non-GAAP financial measures, including non-GAAP net income which excludes goodwill and intangible assets impairment and non-cash share-based compensation. The Company believes that the non-GAAP financial measures provide investors with another method for assessing the Company's operating results in a manner that is focused on the performance of its ongoing operations. 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. The Company believes that both management and investors benefit from referring to these non-GAAP financial measures in assessing the performance of the Company's liquidity and when planning and forecasting future periods.
About Noah Education Holdings Ltd
Noah is a leading provider of education services in China. The Company's brands include Wentai Education, which operates and manages high-end kindergartens, primary and secondary schools, Little New Star, which provides English language training for children aged 3-12 in its directly owned and franchised training centers, and Yuanbo Education, which focuses on early childhood education services in the Yangtze Delta region. Noah was founded in 2004 and is listed on the New York Stock Exchange under the ticker symbol NED. For more information about Noah, please visit http://ir.noaheducation.com.
Safe Harbor Statement
This press release contains forward-looking statements that reflect Noah's current expectations and views of future events that involve known and unknown risks, uncertainties and other factors that may cause our actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Noah has based these forward-looking statements largely on its current expectations and projections about future events and financial trends that it believes may affect its financial condition, results of operations, business strategy and financial needs. You should understand that our actual future results may be materially different from and worse than what Noah expects. Information regarding these risks, uncertainties and other factors is included in Noah's most recent Annual Report on Form 20-F and other filings with the SEC.
Investor Contacts
Noah Education Holdings Ltd.
Tel: +86-755-8288-9128
Email: ir@noaheducation.com
Noah Education Holdings Ltd. | ||||
Consolidated Balance Sheet | ||||
March 31, | June 30, | |||
2013 | 2013 | |||
(Unaudited) | (Unaudited) | |||
RMB | RMB | USD | ||
Assets | ||||
Current Assets | ||||
Cash and cash equivalents | 161,356,566 | 447,928,254 | 72,983,389 | |
Investments | ||||
Held to maturity investments | 369,703,441 | 83,003,441 | 13,524,203 | |
Accounts receivables, net of allowance of doubtful debts | 337,131 | 294,145 | 47,927 | |
Inventories | 4,642,528 | 5,040,347 | 821,251 | |
Pre-paid expenses, and other current assets | 26,200,693 | 17,810,299 | 2,901,929 | |
Total current assets | 562,240,359 | 554,076,486 | 90,278,699 | |
Investments | 15,432,931 | 15,185,603 | 2,474,273 | |
Property, plant and equipment, net | 199,628,288 | 197,605,249 | 32,196,899 | |
Intangible assets, net | 81,752,779 | 80,314,386 | 13,086,060 | |
Goodwill | 75,486,941 | 75,486,942 | 12,299,498 | |
Deposit for property, plant and equipment | 2,586,916 | 8,515,947 | 1,387,550 | |
Deferred tax assets - non-current | 141,166 | 104,314 | 16,996 | |
Total assets | 937,269,380 | 931,288,927 | 151,739,975 | |
Liabilities and Shareholders' equity | ||||
Current liabilities | ||||
Accounts payable (including account payables of the consolidated variable | 1,358,983 | 2,120,699 | 345,537 | |
Other payables and accruals (including other payables, accruals of the | 48,171,743 | 46,672,312 | 7,604,574 | |
Advances from customers (including advance from customer of the | 468,703 | 860,708 | 140,240 | |
Income tax payable (including income tax payables of the consolidated VIEs | 16,839,966 | 22,146,786 | 3,608,496 | |
Deferred revenue (including deferred revenues of the consolidated VIEs | 59,222,987 | 36,410,159 | 5,932,505 | |
Contingent consideration payable | 3,395,000 | 2,500,000 | 407,339 | |
Total current liabilities | 129,457,382 | 110,710,664 | 18,038,691 | |
Deferred revenues - non-current | 3,136,747 | 2,638,848 | 429,962 | |
Deferred tax liabilities | 9,813,852 | 9,407,560 | 1,532,825 | |
Other liabilities | 1,102,801 | 1,102,801 | 179,685 | |
Total non-current liabilities | 14,053,400 | 13,149,209 | 2,142,472 | |
Total liabilities | 143,510,782 | 123,859,873 | 20,181,163 | |
Shareholders' equity | ||||
Ordinary shares | 14,841 | 14,841 | 2,418 | |
Additional paid-in capital | 1,047,772,763 | 1,047,772,763 | 170,719,321 | |
Accumulated other comprehensive loss | (121,371,763) | (123,518,246) | (20,125,500) | |
Retained earnings | (202,709,680) | (190,854,928) | (31,097,033) | |
Total Noah Education Holdings Ltd. shareholders' equity | 723,706,161 | 733,414,430 | 119,499,206 | |
Non-controlling interests | 70,052,437 | 74,014,624 | 12,059,606 | |
Total equity | 793,758,598 | 807,429,054 | 131,558,812 | |
Total liabilities and shareholders' equity | 937,269,380 | 931,288,927 | 151,739,975 | |
Noah Education Holdings Ltd. | |||||||
Consolidated Statement of Operations | |||||||
Three Months Ended June 30, | Twelve Months Ended June 30, | ||||||
2012 | 2013 | 2012 | 2013 | ||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||
RMB | RMB | USD | RMB | RMB | USD | ||
Net revenue | 46,670,533 | 63,811,993 | 10,397,235 | 163,022,321 | 211,764,124 | 34,503,882 | |
Cost of revenue | (23,560,020) | (33,827,948) | (5,511,772) | (86,377,388) | (120,979,945) | (19,711,921) | |
Gross profit | 23,110,513 | 29,984,045 | 4,885,463 | 76,644,933 | 90,784,179 | 14,791,961 | |
Research & development expenses | (846,283) | (488,625) | (79,614) | (3,103,168) | (2,100,036) | (342,170) | |
Sales & marketing expenses | (1,582,924) | (1,840,952) | (299,956) | (6,096,483) | (6,289,173) | (1,024,729) | |
General & administrative expenses | (18,606,416) | (21,683,966) | (3,533,087) | (86,725,310) | (89,021,907) | (14,504,824) | |
Other expenses | (945,742) | (30,433) | (4,959) | (2,059,054) | (285,123) | (46,457) | |
Impairment loss on goodwill and intangible assets | (60,586,075) | 0 | 0 | (57,393,867) | 0 | 0 | |
Total operating expenses | (82,567,440) | (24,043,976) | (3,917,616) | (155,377,882) | (97,696,239) | (15,918,180) | |
Subsidy income | 84,408 | 1,526,522 | 248,725 | 1,064,143 | 4,378,299 | 713,380 | |
Other operating income | 4,923,095 | 6,303,475 | 1,027,060 | 16,382,373 | 16,165,428 | 2,633,921 | |
Net operating income (loss) | (54,449,424) | 13,770,066 | 2,243,632 | (61,286,433) | 13,631,667 | 2,221,082 | |
Interest income | 470,884 | 417,867 | 68,085 | 1,402,253 | 1,626,726 | 265,051 | |
Investment income | 4,671,575 | 4,359,530 | 710,322 | 18,682,916 | 18,159,919 | 2,958,894 | |
Other non-operating income(loss) | 689,887 | 3,086,485 | 502,898 | 3,953,068 | (1,155,318) | (188,243) | |
Income before income taxes | (48,617,078) | 21,633,948 | 3,524,937 | (37,248,196) | 32,262,994 | 5,256,784 | |
Income tax (expenses) | (5,548,052) | (5,782,014) | (942,095) | (10,430,402) | (9,509,236) | (1,549,392) | |
Net income/(loss) | (54,165,130) | 15,851,934 | 2,582,842 | (47,678,598) | 22,753,758 | 3,707,392 | |
less: net income/(loss) attributable to | 3,330,381 | 3,997,185 | 651,283 | 5,879,287 | 5,738,124 | 934,943 | |
Net income/(loss) attributable to Noah | (57,495,511) | 11,854,749 | 1,931,559 | (53,557,885) | 17,015,634 | 2,772,449 | |
Net income/(loss) per share | |||||||
Basic | (1.57) | 0.32 | 0.05 | (1.47) | 0.47 | 0.08 | |
Diluted | (1.57) | 0.32 | 0.05 | (1.47) | 0.47 | 0.08 | |
Weighted average ordinary shares outstanding | |||||||
Basic | 36,619,398 | 36,563,991 | 36,563,991 | 36,519,353 | 36,564,223 | 36,564,223 | |
Diluted | 36,688,122 | 36,567,076 | 36,567,076 | 36,588,077 | 36,568,954 | 36,568,954 | |
Noah Education Holdings Ltd. | ||||||||||||||||||||
Reconciliation of Non-GAAP to GAAP | ||||||||||||||||||||
Three Months Ended June 30, | Twelve Months Ended June 30, | |||||||||||||||||||
2012 | 2013 | 2012 | 2013 | |||||||||||||||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||||||||||||||
RMB | % of Rev | RMB | USD | % of Rev | RMB | % of Rev | RMB | USD | % of | |||||||||||
GAAP net revenue | 46,670,533 | 100.0% | 63,811,993 | 10,397,235 | 100.0% | 163,022,321 | 100.0% | 211,764,124 | 34,503,882 | 100.0% | ||||||||||
GAAP gross | 23,110,513 | 49.5% | 29,984,045 | 4,885,463 | 47.0% | 76,644,933 | 47.0% | 90,784,179 | 14,791,961 | 42.9% | ||||||||||
Share-based | - | 0.0% | - | - | 0.0% | - | 0.0% | - | - | 0.0% | ||||||||||
Non-GAAP | 23,110,513 | 49.5% | 29,984,045 | 4,885,463 | 47.0% | 76,644,933 | 47.0% | 90,784,179 | 14,791,961 | 42.9% | ||||||||||
GAAP | (54,449,424) | -116.7% | 13,770,066 | 2,243,631 | 21.6% | (61,286,433) | -37.6% | 13,631,667 | 2,221,082 | 6.4% | ||||||||||
Impairment | 60,586,075 | 129.8% | - | - | 0.0% | 60,393,867 | 37.0% | - | - | 0.0% | ||||||||||
Share-based | 480,169 | 1.0% | - | - | 0.0% | 2,760,006 | 1.7% | 960,337 | 156,473 | 0.5% | ||||||||||
Non-GAAP | 6,616,820 | 14.2% | 13,770,066 | 2,243,631 | 21.6% | 1,867,440 | 1.1% | 14,592,004 | 2,377,555 | 6.9% | ||||||||||
GAAP net | (54,165,130) | -116.1% | 15,851,934 | 2,582,842 | 24.8% | (47,678,598) | -29.2% | 22,753,758 | 3,707,392 | 10.7 | ||||||||||
Impairment | 60,586,075 | 129.8% | - | - | 0.0% | 60,393,867 | 37.0% | - | - | 0.0% | ||||||||||
Share-based | 480,169 | 1.0% | - | - | 0.0% | 2,760,006 | 1.7% | 960,337 | 156,473 | 0.5% | ||||||||||
Non-GAAP | 6,901,114 | 14.8% | 15,851,934 | 2,582,842 | 24.8% | 15,475,275 | 9.5% | 23,714,095 | 3,863,865 | 11.2% | ||||||||||
GAAP net | ||||||||||||||||||||
Basic | (1.57) | 0.32 | 0.05 | (1.47) | 0.47 | 0.08 | ||||||||||||||
Diluted | (1.57) | 0.32 | 0.05 | (1.47) | 0.47 | 0.08 | ||||||||||||||
Non-GAAP | ||||||||||||||||||||
Basic | 0.10 | 0.32 | 0.05 | 0.26 | 0.49 | 0.08 | ||||||||||||||
Diluted | 0.10 | 0.32 | 0.05 | 0.26 | 0.49 | 0.08 | ||||||||||||||
Note: This reconciliation is for illustration purpose to compare GAAP and Non-GAAP performance | ||||||||||||||||||||
Noah Education Holdings Ltd. | |||||||
Reconciliation of Operating Income to EBITDA | |||||||
Three months ended June 30, | Twelve months ended June 30, | ||||||
2012 | 2013 | 2012 | 2013 | ||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | ||||
RMB | RMB | USD | RMB | RMB | USD | ||
Operating income | (54,449,424) | 13,770,066 | 2,243,632 | (61,286,433) | 13,631,667 | 2,221,082 | |
Depreciation | 7,289,001 | 7,397,939 | 1,205,386 | 23,222,390 | 28,145,924 | 4,585,969 | |
Amortization | 1,200,121 | 1,508,393 | 245,771 | 4,703,847 | 5,621,002 | 915,860 | |
Impairment on goodwill and IA | 60,586,075 | 0 | 0 | 60,393,867 | 0 | 0 | |
EBITDA | 14,625,773 | 22,676,398 | 3,694,789 | 27,033,671 | 47,398,593 | 7,722,911 | |
Noah Education Holdings Ltd. | ||||||||
Consolidated Cash Flow Statement | ||||||||
Three Months Ended June 30 | Twelve Months Ended June 30 | |||||||
2012 | 2013 | 2012 | 2013 | |||||
(Unaudited) | (Unaudited) | (Unaudited) | (Unaudited) | |||||
RMB | RMB | USD | RMB | RMB | USD | |||
Cash flows from operating activities | ||||||||
Net income | (54,165,130) | 15,851,934 | 2,582,842 | (47,678,598) | 22,753,758 | 3,707,392 | ||
Adjustments to reconcile net income | ||||||||
Amortization of intangible assets | 1,200,121 | 1,508,393 | 245,771 | 4,703,847 | 5,621,002 | 915,860 | ||
Depreciation of property, plant and equipment | 7,289,001 | 7,397,939 | 1,205,386 | 23,222,390 | 28,145,924 | 4,585,969 | ||
Share-based compensation expense | 480,169 | 0 | 0 | 2,760,006 | 960,337 | 156,473 | ||
Loss/(gain) on disposal of fixed assets | 47,199 | (59,249) | (9,654) | 60,395 | 260,373 | 42,424 | ||
Allowance for doubtful debts | 583,753 | 0 | 0 | 583,753 | 462,288 | 75,323 | ||
Impairment loss on Franklin investment | 788,696 | 123,574 | 20,135 | 1,890,270 | 6,390,487 | 1,041,237 | ||
Impairment loss on goodwill and intangible assets | 60,586,075 | 0 | 0 | 60,393,867 | 0 | 0 | ||
Changes in fair value of contingent payable | (279,663) | (895,000) | (145,827) | (58,665) | (895,000) | (145,827) | ||
Disposal of subsidiary | (302,004) | 0 | 0 | (302,004) | 0 | 0 | ||
Unrealized exchange difference | 620,647 | 0 | 0 | 0 | 0 | 0 | ||
Change in current assets and liabilities | ||||||||
Accounts receivables | (293,062) | 42,986 | 7,004 | 333,400 | (5,579) | (909) | ||
Related party receivables | 27,304 | 0 | 0 | 0 | 0 | 0 | ||
Inventories | (53,293) | (397,819) | (64,819) | 671,497 | 411,464 | 67,042 | ||
Prepaid and others | 540,926 | 6,380,087 | 1,039,542 | (5,952,494) | 13,222,763 | 2,154,457 | ||
Deferred tax asset | 100,136 | 36,852 | 6,004 | 195,050 | 194,517 | 31,694 | ||
Accounts payable | (278,766) | 761,716 | 124,111 | (1,057,025) | 342,130 | 55,745 | ||
Other payables and accruals | (7,389,424) | (1,534,422) | (250,013) | (9,996,010) | 14,059,857 | 2,290,851 | ||
Advances from customers | 218,070 | 392,005 | 63,872 | 204,232 | 428,960 | 69,893 | ||
Deferred revenue | (15,794,940) | (23,310,727) | (3,798,144) | 6,331,587 | (3,232,364) | (526,667) | ||
Income tax payable | 4,041,445 | 5,306,820 | 864,669 | 8,485,705 | 7,929,001 | 1,291,915 | ||
Deferred tax liability | (111,793) | (406,293) | (66,200) | (1,572,771) | (2,403,361) | (391,593) | ||
Operating cash provided (used) by | (2,144,533) | 11,198,796 | 1,824,679 | 43,218,432 | 94,646,557 | 15,421,279 | ||
Cash flows from investing activities | ||||||||
Acquisition of property, plant and equipment | (3,891,815) | (5,384,777) | (877,371) | (27,139,743) | (35,363,160) | (5,761,912) | ||
Prepayment for property, plant and equipment | 2,185,531 | (3,918,724) | (638,499) | 0 | (8,515,947) | (1,387,550) | ||
Acquisition of intangible assets | 0 | (70,000) | (11,405) | 0 | (220,000) | (35,846) | ||
Acquisition of Wentai | 0 | 0 | 0 | (697,611) | 0 | 0 | ||
Acquisition of Kindergartens | 0 | 0 | 0 | 0 | (1,200,000) | (195,523) | ||
Acquisition of DDK | 0 | 0 | 0 | 0 | (6,759,739) | (1,101,401) | ||
Acquisition of Xiaoxiao | 0 | 0 | 0 | 0 | (21,961,598) | (3,578,323) | ||
Acquisition of Yuanbo | 0 | 0 | 0 | (25,097,061) | (7,272,337) | (1,184,921) | ||
Disposal of Subsidiary | (80,403) | 0 | 0 | (280,403) | 0 | 0 | ||
Disposal of PPE | 0 | 69,124 | 11,263 | 0 | 69,124 | 11,263 | ||
Settlement of related party receivables | 0 | 0 | 0 | 47,532,200 | 0 | 0 | ||
Decrease/(Increase) in held-to-maturity investment | 335,300,000 | 286,700,000 | 46,713,592 | 29,500,000 | (62,500,000) | (10,183,465) | ||
Decrease in short-term fixed deposits | 0 | 0 | 0 | 32,000,000 | 0 | 0 | ||
Investing cash provided (used) by continuing | 333,513,313 | 277,395,623 | 45,197,580 | 55,817,382 | (143,723,657) | (23,417,678) | ||
Cash flows from financing activities | ||||||||
Proceed from exercise of employee share options | 0 | 0 | 0 | 1,572,428 | 0 | 0 | ||
Share repurchases | (108,894) | 0 | 0 | (254,511) | (51,178) | (8,339) | ||
Dividend paid to non-controlling shareholders | 0 | 0 | 0 | (950,000) | (1,422,417) | (231,762) | ||
Financing cash provided (used) by continuing | (108,894) | 0 | 0 | 367,917 | (1,473,595) | (240,101) | ||
Effect of exchange rate changes on cash | 87,250 | (2,022,731) | (329,574) | (3,505,779) | (3,293,705) | (536,661) | ||
Net increase (decrease) in cash | 331,259,886 | 288,594,419 | 47,022,259 | 99,403,731 | (50,550,695) | (8,236,500) | ||
Cash and cash equivalent at beginning of period | 170,425,517 | 161,356,566 | 26,290,704 | 405,874,701 | 501,772,653 | 81,756,550 | ||
Cash and cash equivalents at end of period | 501,772,653 | 447,928,254 | 72,983,389 | 501,772,653 | 447,928,253 | 72,983,389 | ||
