omniture

Noah Education Announces Unaudited Third Quarter of Fiscal Year 2012 Results

2012-05-15 05:15 2180

SHENZHEN, China, May 15, 2012 /PRNewswire-Asia/ -- 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 third quarter of fiscal year 2012 ended March 31, 2012

Third Quarter Fiscal 2012 Highlights

  • Net revenue increased 61.1% year-over-year to RMB37.3 million (US$5.9 million)
  • Gross profit increased 38.8% year-over-year to RMB17.3 million (US$2.8 million), and gross profit margin was 46.5%
  • Operating loss was RMB1.8 million (US$0.3 million), compared to operating loss of RMB6.7 million in the third quarter of fiscal 2011
  • Net income increased 31.7% year-over-year to RMB2.2 million (US$0.3 million)
  • Basic and diluted earnings per share were RMB0.04 (US$0.01), compared to basic and diluted earnings per share of RMB0.02in the third quarter of fiscal 2011 from continuing operations
  • Non-GAAP basic and diluted earnings per share were RMB0.05 (US$0.01) from continuing operations, compared to non-GAAP basic and diluted earnings per share of RMB0.06 in the third quarter of fiscal 2011
  • Total student enrollments reached approximately 17,500, representing an increase of approximately 43% year-over-year

Commenting on the results, Dong Xu, Chairman and Chief Executive Officer of Noah, said, "We are pleased to report another strong quarter of revenue growth that exceeded guidance, in a quarter that is traditionally a slow season with the presence of the winter break. The kindergarten operations remain our key growth driver, recording about a 220.3% year-over-year growth and accounting for 55.0% of our net revenue. The robust performance of our kindergarten platform, as a vital entry point for a student's lifelong education and a sound base from which to broaden our offering, validates our growth strategy and is expected to continue to fuel our organic growth."

Mr. Xu continued, "Looking ahead into the next quarter, we will continue to seek a balance of growth and profitability. We will continue to ramp up existing schools and kindergartens, with the aim to achieve higher utilization rates and operating efficiency in the next academic year, while managing gross margin at the expected level. We also expect a strong quarter in terms of revenue recognition, as there is no school break between April and June and we anticipate full three months revenue contribution from all kindergartens and schools. As our operations grow organically, we will continue to pursue acquisition opportunities with our strong cash position, creating long-term values for our shareholders."

Commenting on the financials, Dora Li, Chief Financial Officer, said, "We saw a modest improvement in our gross margin this quarter over last quarter, and successfully exceeded the indicated 45% level. We expect the overall gross margin for fiscal 2012 to maintain above 45%. On the operations front we sustained our investment in R&D, brand building and human capital, which is vital for future development. While we were impacted by a number of one-off expenses during the current fiscal year, we expect that, excluding these one-off expenses, our operations are on course to achieve break even by the end of fiscal 2012."

Third Quarter Fiscal Year 2012 Unaudited Financial Results

Net revenue

Net revenue for the third quarter of fiscal 2012 increased 61.1% to RMB37.3 million (US$5.9 million) from RMB23.1 million in the third quarter of fiscal 2011, driven mainly by the organic and acquisitive growth from the kindergartens and incremental revenue from newly opened schools.

In terms of revenue breakdown by business lines, revenue from kindergartens for the third quarter of fiscal 2012 was RMB20.5 million (US$3.3 million), representing a year-over-year increase of 220.3% and was driven by incremental revenue contribution from Yuanbo Education's kindergartens and organic growth from existing kindergartens. Revenue from primary and secondary schools was RMB8.7 million (US$1.4 million), representing a year-over-year increase of 1.2%. Revenue from supplemental education, which includes English training courses and sale of teaching materials, was RMB8.1 million (US$1.3 million), remained at a similar level when compared with the third quarter of fiscal 2011 as two of the learning centers were closed for relocation.

Services

Q3 FY2012

Q3 FY2011

Revenue

(RMB million)

Percentage of total revenue

Revenue

(RMB million)

Percentage of total revenue

Kindergartens

20.5

55.0%

6.4

27.7%

Primary and secondary schools

8.7

23.3%

8.6

37.2%

Supplemental education

8.1

21.7%

8.1

35.1%

Total

37.3

100.0%

23.1

100.0%

Gross profit and gross profit margin

Gross profit for the third quarter of fiscal 2012 increased 38.8% year-over-year to RMB17.3 million (US$2.8 million) from RMB12.5 million for the third quarter of fiscal 2011. The increase in gross profit was primarily driven by the continued strong growth of the kindergarten operations.

Gross profit margin was 46.5%, compared with 53.9% in the third quarter of fiscal 2011, and 44.5% in the second quarter of fiscal 2012. The contraction was mainly due to an expanded portion of revenue contributed by kindergartens, which increased its contribution and accounted for 55.0% of total revenue in the current quarter, as compared with 27.7% in the third quarter of fiscal 2011. The improvement over the last quarter was due to kindergarten operations having made improvements on gross margin while in ramp up stage.

Operating expenses

Operating expenses for the third quarter of fiscal 2012 totaled RMB23.2 million (US$3.7 million), a year-over-year increase of 9.4% from RMB21.2 million. As a percentage of net revenue, operating expenses were 62.3%, down from 91.7% in the same period of fiscal 2011. The operating expenses at its current level were a result of incremental expenses of approximately RMB 4.1 million (US$0.65 million) from Yuanbo Education's kindergartens and newly opened schools in the current fiscal year.

Research and development ("R&D") expenses for the third quarter of fiscal 2012 increased 63.4% year-over-year to RMB0.8 million (US$0.1 million) from RMB0.5 million. As a percentage of net revenue, R&D expenses were 2.1%, a similar level akin to the third quarter of fiscal 2011. In order to build on teaching material and content development capabilities, the Company will maintain its investment in R&D while at the same time focusing its efforts to achieve operational leverage.

Sales and marketing ("S&M") expenses for the third quarter increased 61.8% year-over-year to RMB1.3 million (US$0.2 million) from RMB0.8 million. As a percentage of net revenue, S&M expenses were 3.5%, maintained at the same level as in the same period of fiscal 2011. With the continued expansion of revenue, S&M expenses as a percentage of revenue is expected to maintain at a similar level in fiscal 2012 while the Company sustains its initiatives in brand promotion.

General and administrative ("G&A") expenses for the third quarter of fiscal 2012 increased 6.0% year-over-year to RMB21.1 million (US$3.4 million) from RMB19.9 million. The increase in G&A expenses was mainly due to incremental expenses of RMB4.1 million (US$0.65 million) incurred by Yuanbo Education's kindergartens and newly opened schools in the current fiscal year. As a percentage of net revenue, G&A expenses were 56.6%, compared to 86.1% in the same period of fiscal 2011. 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 third quarter of fiscal 2012 totaled RMB4.1 million (US$0.6 million), compared to RMB2.1 million in the same quarter of fiscal 2011. The increase was mainly attributable to rental income.

Operating loss

Operating loss for the third quarter of fiscal 2012 was RMB1.8 million (US$0.3 million), compared to an operating loss of RMB6.7 million in the third quarter of fiscal 2011.

Other non-operating income

Interest income for the third quarter of fiscal 2012 was RMB0.2 million (US$0.04 million), compared to RMB0.2 million in the third quarter of fiscal 2011. Investment income for the third quarter of fiscal 2012 was RMB5.5million (US$0.9 million), compared to RMB2.6 million in the third quarter of fiscal 2011. Other non-operating income was RMB0.04 million (US$0.01 million), compared to other non-operating income of RMB7.3 million in the same period of fiscal 2011, which included RMB6.9 million in foreign exchange gains due to the impact of the US dollar depreciation on intercompany loans.

Income tax expenses

Income tax expenses were RMB1.7 million (US$0.3 million) in the third quarter of fiscal 2012, compared to RMB1.8 million for the same period in fiscal 2011.

Net income

Net income for the third quarter of fiscal 2012 was RMB2.2 million (US$0.3 million), a year-over-year increase of 31.7% from RMB1.6 million in the same period of fiscal 2011. Basic and diluted earnings per share were RMB0.04 (US$0.01), compared with basic and diluted earnings per share of RMB0.02in the third quarter of fiscal 2011 from continuing operations.

Net income excluding share-based compensation expenses (non-GAAP) for the third quarter of fiscal 2012 was RMB2.6 million (US$0.4 million), compared with RMB3.2 million in the same period of fiscal 2011. Non-GAAP basic and diluted earnings per share for the third quarter of fiscal 2012 were RMB0.05 (US$0.01), compared with RMB0.06 in the third quarter of fiscal 2011.

Liquidity

Cash and cash equivalents, and short-term other investments totaled RMB526.2 million (US$83.6 million) on March 31, 2012, compared to RMB504.6 million on December 31, 2011. For the three months ended March 31, 2012, the Company generated RMB26.6 million (US$4.2 million) in cash from operations as a result of tuition fees collection at the beginning of the spring school term.

Deferred revenue

Deferred revenue related to tuition fees and franchising fees as of March 31, 2012 was RMB44.5 million (US$7.1 million). This compares to deferred revenue related to tuition fees and franchising fees of RMB24.1 million as of December 31, 2011. 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.

Operating Updates

  • Total schools and kindergartens network was 51 at the end of the third quarter of fiscal 2012, compared with 27 as of March 31, 2011.The network included:
    • 33 kindergartens - one of the kindergartens was in the process of finalizing licenses and did not contribute to the revenue during the quarter; six of them are in a ramp up period.
    • 5 primary and secondary schools - one of them opened in first quarter of fiscal 2012 remained in ramp up stage.
    • 13 directly owned supplemental training centers - two training centers were closed for relocation and we are in the process of selecting suitable relocation sites. The number of students enrolled in supplemental training centers may temporarily be impacted as a result.
  • Student enrollment totaled approximately 17,500, a year-over-year increase of about 43% due to the expansion of the network, and includes:
    • More than 8,900 for kindergartens
    • More than 3,900 for primary and secondary schools
    • More than 4,500 for directly owned supplemental training centers

Financial Outlook for Full Fiscal 2012 and for the Fourth Quarter of Fiscal 2012

Based on current estimates and market conditions, for the fourth quarter of fiscal 2012, Noah expects to generate net revenue in the range of RMB37 million (US$5.9 million) to RMB39 million (US$6.2 million). For the full fiscal 2012, the Company expects to generate revenue between RMB145 million (US$23.0 million) and RMB155 million (US$24.6 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 (Beijing) on Tuesday, May 15, 2012 to discuss its third quarter of fiscal year 2012 financial results and recent business activities. The conference call may be accessed by calling:

US

+1-866-519-4004

International (toll)

+1-718-354-1231

China, Domestic mobile

400-620-8038

China, Domestic

800-819-0121

Hong Kong

800-930-346

Please dial in 10 minutes before the scheduled starting time. An operator will answer your call and please use "Noah" as the verbal passcode to access the call. Replay of the conference call will be available from 11:00 am on May15, 2012 until May 22, 2012 by dialing the following numbers:

US

+1-866-214-5335

International (toll)

+61-2-8235-5000

China North

10-800-714-0386

China South

10-800-140-0386

Hong Kong

800-901-596

Passcode

74427452

A live webcast and replay will be available on the investor relations page of Noah'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 average rate of RMB6.2975, the noon buying rate for US dollars in effect on March 31, 2012 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 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.
Email: ir@noaheducation.com

Noah Education Holdings Ltd.

Consolidated Balance Sheet



December 31


March 31




2011


2012




Unaudited


Unaudited




RMB


RMB

USD

Assets:






Current assets







Cash and cash equivalents


227,081,421


170,425,517

27,062,408


Investments


277,503,441


355,803,441

56,499,157


Accounts receivables, net of allowance of doubtful debts


1,016,420


1,041,545

165,390


Related party receivables


-


27,304

4,336


Inventories


5,399,821


5,473,177

869,103


Prepaid expenses and other current assets


13,367,666


20,487,327

3,253,248


Total current assets


524,368,769


553,258,311

87,853,642


Investments


10,358,680


10,649,956

1,691,140


Property, plant and equipment, net


190,694,012


188,229,079

29,889,493


Intangible assets, net


74,255,629


73,015,509

11,594,364


Goodwill


114,132,679


114,132,679

18,123,490


Call option


7,913,000


7,393,000

1,173,958


Deposit for property, plant and equipment


1,426,266


2,804,050

445,264


Deferred tax assets


511,525


398,968

63,354


Total assets


923,660,560


949,881,552

150,834,705

Liabilities and Shareholders' Equity






Current liabilities







Accountants payable (including account payables of the consolidated VIEs without recourse to Noah of RMB1,629,675, RMB1,876,464 as of December 31, 2011 and March 31, 2012, respectively)


1,714,733


2,057,336

326,691


Other payables and accruals (including other payables, accruals of the consolidated VIEs without recourse to Noah of RMB11,679,714, RMB15,355,145 as of December 31, 2011 and March 31, 2012, respectively)


34,087,448


37,215,062

5,909,498


Advances from customers (including advance from customer of the consolidated VIEs without recourse to Noah of RMB435,506, RMB208,622 as of December 31, 2011 and March 31, 2012)


440,157


213,678

33,931


Income tax payable (including income tax payables of the consolidated VIEs without recourse to Noah of RMB5,325,202, RMB4,841,222 as of December 31, 2011 and March 31, 2012, respectively)


9,689,573


10,176,340

1,615,933


Deferred revenue (including deferred revenues of the consolidated VIEs without recourse to Noah of RMB6,040,818, RMB18,893,092 as of December 31, 2011 and March 31, 2012, respectively)


23,099,407


43,143,663

6,850,919


Contingent Consideration


6,398,422


7,552,000

1,199,206


Total current liabilities


75,429,740


100,358,079

15,936,178


Deferred revenues - non current


4,702,591


4,730,735

751,208


Deferred tax liabilities


8,150,121


7,753,565

1,231,213


Contingent consideration payable - non current


1,163,532


-

-


Total non-current liabilities


14,016,244


12,484,300

1,982,421


Total liabilities


89,445,984


112,842,379

17,918,599

Shareholders' Equity






Ordinary shares


14,848


14,848

2,358

Additional paid-in capital


1,046,012,157


1,046,492,325

166,175,836

Accumulated other comprehensive loss


(125,441,233)


(125,254,271)

(19,889,523)

Accumulated losses


(152,163,907)


(150,617,263)

(23,916,993)

Total shareholders' equity


768,421,865


770,635,639

122,371,678

Minority interest


65,792,711


66,403,534

10,544,428

Total liabilities and shareholders' equity


923,660,560


949,881,552

150,834,705


Noah Education Holdings Ltd.

Consolidated Statements of Operations



Three months ended


Nine months ended


March 31


March 31


2011

2012


2011

2012


(Unaudited)

(Unaudited)


(Unaudited)

(Unaudited)


RMB

RMB

USD


RMB

RMB

USD

Net revenue

23,141,479

37,270,199

5,918,253


63,900,981

116,351,788

18,475,869

Cost of revenue

(10,658,055)

(19,945,356)

(3,167,186)


(29,421,000)

(62,817,369)

(9,974,969)

Gross profit

12,483,424

17,324,843

2,751,067


34,479,981

53,534,419

8,500,900

Research & development expenses

(479,753)

(783,723)

(124,450)


(1,592,862)

(2,256,886)

(358,378)

Sales & marketing expenses

(815,099)

(1,318,864)

(209,427)


(2,824,136)

(4,513,559)

(716,722)

General and administrative expenses

(19,923,459)

(21,111,395)

(3,352,345)


(49,846,829)

(65,118,894)

(10,340,436)

Other expenses

(10,332)

(16,291)

(2,587)


(469,048)

(33,463)

(5,314)

Total operating expenses

(21,228,643)

(23,230,273)

(3,688,809)


(54,732,875)

(71,922,802)

(11,420,850)









Other operating income

2,063,854

4,093,262

649,982


3,300,181

12,381,499

1,966,097

Operating loss

(6,681,365)

(1,812,168)

(287,760)


(16,952,713)

(6,006,884)

(953,853)

Interest income

237,855

239,935

38,100


1,593,698

931,370

147,895

Finance cost

-

(118,189)

(18,767)


-

(349,143)

(55,441)

Investment income

2,556,986

5,492,581

872,184


6,519,581

13,202,071

2,096,399

Other Non-Operating income

7,312,006

38,476

6,110


25,721,710

3,399,258

539,779

Income before income taxes

3,425,482

3,840,635

609,867


16,882,276

11,176,672

1,774,779

Income tax expenses

(1,787,464)

(1,683,167)

(267,275)


(3,684,919)

(4,932,350)

(783,223)

Net income from continuing operations

1,638,018

2,157,468

342,592


13,197,357

6,244,322

991,556

Net loss from discontinued operations

(292,545,757)

-

-


(379,442,598)

-

-

less: Net income attributable to non-controlling interest

939,377

610,823

96,995


1,580,443

2,548,907

404,749

Net (loss)income attributable to controlling interest

(291,847,116)

1,546,645

245,597


(367,825,684)

3,695,415

586,807

















Net income per share from continuing operation








Basic

0.02

0.04

0.01


0.31

0.10

0.02

Diluted

0.02

0.04

0.01


0.31

0.10

0.02

















Weighted average ordinary shares outstanding








Basic

36,314,550

37,625,186

37,625,186


37,033,095

37,640,503

37,640,503

Diluted

36,314,550

37,718,241

37,718,241


37,265,561

37,744,299

37,744,299


Noah Education Holdings Ltd.

Reconciliation of Non-GAAP to GAAP



Three months ended


Nine months ended


March 31


December 31


2011

2012


2011

2012


(Unaudited)

(Unaudited)


(Unaudited)

(Unaudited)


RMB

% of Rev

RMB

USD

% of Rev


RMB

% of Rev

RMB

USD

% of Rev













GAAP net revenue

23,141,479

100.0%

37,270,199

5,918,253

100.0%


63,900,981

100.0%

116,351,788

18,475,869

100.0%













GAAP gross profit

12,483,424

53.9%

17,324,843

2,751,067

46.5%


34,479,981

54.0%

53,534,419

8,500,900

46.0%

Share-based compensation

-

0.0%

-

-

0.0%


-

0.0%

-

-

0.0%

Non-GAAP gross profit

12,483,424

53.9%

17,324,843

2,751,067

46.5%


34,479,981

54.0%

53,534,419

8,500,900

46.0%













GAAP operating loss

(6,681,365)

-28.9%

(1,812,168)

(287,760)

-4.9%


(16,952,713)

-26.5%

(6,006,883)

(953,853)

-5.2%

Share-based compensation

1,574,262

6.8%

480,169

76,248

1.3%


6,085,378

9.5%

2,279,837

362,023

2.0%

Non-GAAP operating loss

(5,107,103)

-22.1%

(1,331,999)

(211,512)

-3.6%


(10,867,335)

-17.0%

(3,727,046)

(591,830)

-3.2%













GAAP net income

1,638,018

7.1%

2,157,468

342,592

5.8%


13,197,357

20.7%

6,244,322

991,556

5.4%

Share-based compensation

1,574,262

6.8%

480,169

76,248

1.3%


6,085,378

9.5%

2,279,837

362,023

2.0%

Non-GAAP net income

3,212,280

13.9%

2,637,637

418,840

7.1%


19,282,735

30.2%

8,524,159

1,353,579

7.3%













GAAP net income per share from continuing operations


Basic

0.02


0.04

0.01



0.31


0.10

0.02


Diluted

0.02


0.04

0.01



0.31


0.10

0.02














Non-GAAP net income per share












Basic

0.06


0.05

0.01



0.48


0.16

0.03


Diluted

0.06


0.05

0.01



0.48


0.16

0.03


























Note: This reconciliation is for illustration purposes, to compare GAAP and Non-GAAP performance for the continuing operations

Noah Education Holdings Ltd.

Consolidated Cash Flow Statements


For Three Months Ended


For Nine Months Ended


March 31


March 31


2011


2012


2012


2011


2012


2012

Cash flows from operating activities

RMB


RMB


USD


RMB


RMB


USD

Net income

1,638,018


2,157,468


342,592


13,197,357


6,244,322


991,556

Adjustments to reconcile net income












Amortization of intangible assets

787,986


1,200,120


190,571


2,245,046


3,503,724


556,367

Depreciation of property, plant and equipment

3,037,251


6,084,554


966,186


9,963,331


15,933,387


2,530,113

Loss on disposal of PPE

-


13,196


2,095


-


13,196


2,095

Share-based compensation expenses

1,574,262


480,169


76,248


6,085,379


2,279,837


362,023

Unrealized exchange difference

(6,884,347)


(133,817)


(21,249)


(24,172,932)


(2,904,566)


(461,225)

Unrealized gain on trading investment

-


-


-


(706,454)


-


-

Realized gain on trading investment

-


-


-


(358,377)


-


-

Impairment loss on Franklin B Share investment

681,866


50,354


7,996


681,866


581,574


92,350

Change in fair value of call option

-


520,000


82,572


-


520,000


82,572













Changes in operating assets & liabilities












Trading investments

-


-


-


6,561,451


-


-

Accounts receivable

403,603


(25,125)


(3,990)


1,186,750


626,462


99,478

Related party receivables

-


(27,304)


(4,336)


-


(27,304)


(4,336)

Inventories

366,375


(73,356)


(11,648)


(609,999)


724,791


115,092

Prepaid and others

2,606,937


(7,119,661)


(1,130,554)


19,125,302


40,838,781


6,484,920

Deferred tax assets

-


112,557


17,873


-


94,919


15,072

Accounts payable

(742,522)


342,604


54,403


(735,476)


(778,258)


(123,582)

Other payables and accruals

(4,890,899)


3,117,659


495,063


(18,489,711)


(3,083,153)


(489,584)

Advances from customers

116,734


(226,479)


(35,963)


(130,459)


(13,838)


(2,197)

Deferred revenue

8,202,745


20,072,400


3,187,360


4,518,080


22,126,525


3,513,541

Income tax payable

1,877,478


486,767


77,295


3,085,546


4,444,260


705,718

Deferred tax liabilities

(162,892)


(396,556)


(62,970)


(263,555)


(1,410,976)


(224,053)

Operating cash provided by continuing operation

8,612,595


26,635,550


4,229,544


21,183,145


89,713,683


14,245,920

Operating cash from (used in) discontinued operation

1,213,920


-


-


(53,007,779)


-


-













Cash flows from (used in) investing activities












Acquisition of property, plant and equipment

(225,146)


(3,592,817)


(570,515)


(14,870,813)


(23,332,652)


(3,705,066)

Acquisition of intangible assets

-


-


-


(125)


(40,000)


(6,352)

Acquisition of Wentai

-


-


-


(4,380,923)


-


-

Acquisition of Yuanbo

-


-


-


-


(25,097,107)


(3,985,249)

Acquisition of LNS

(6,636,123)


-


-


(6,636,123)


-


-

Prepayment for property, plant and equipment

-


(1,377,784)


(218,783)


-


(2,060,807)


(327,242)

Repayment of deposit for investment

-


-


-


4,200,000


-


-

Deposits for long-term investments

(6,000,000)


-


-


(6,000,000)


-


-

Decrease/(Increase) in HTM investment

151,956,129


(78,300,000)


(12,433,505)


(94,003,441)


(305,800,000)


(48,558,952)

Decrease in short-term fixed deposits

-


-


-


60,000,000


32,000,000


5,081,382

Decrease in AFS investment

-


-


-


37,000,000


-


-

Investing cash flow from (used in) continuing operation

139,094,860


(83,270,601)


(13,222,803)


(24,691,425)


(324,330,566)


(51,501,479)

Investing cash flow used in discontinued operation

(1,225,362)


-


-


(2,296,494)


-


-













Cash flows from (used in) financing activities












Proceed from exercise of employee share options

47,290


-


-


357,993


1,572,428


249,691

Shares repurchases

-


-


-


(17,818,804)


(145,617)


(23,123)

Dividend paid to non-controlling shareholders

-


-


-


(450,000)


(950,000)


(150,854)

Financing cash flow from (used in) continuing operation

47,290


-


-


(17,910,811)


476,811


75,714

Financing cash flow from discontinued operation

-


-


-


-


-


-













Effect of exchange rate changes on cash

(330,798)


(20,853)


(3,312)


(1,825,364)


(1,309,112)


(207,878)

Net increase (decrease) in cash

147,743,303


(56,635,051)


(8,993,259)


(76,723,364)


(234,140,072)


(37,179,845)

Cash and cash equivalents at beginning of period

280,766,291


227,081,421


36,058,979


506,727,524


405,874,701


64,450,131

Cash and cash equivalents at end of period

428,178,796


170,425,517


27,062,408


428,178,796


170,425,517


27,062,408














Source: Noah Education Holdings Ltd.
Related Stocks:
NYSE:NED
collection