e6vkza
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON D.C. 20549
FORM 6-K/A
Amendment No. 1
REPORT OF FOREIGN PRIVATE ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
For the month of June 2010
Commission File Number: 001-34563
CONCORD MEDICAL SERVICES HOLDINGS LIMITED
18/F, Tower A, Global Trade Center
36 North Third Ring Road East, Dongcheng District
Beijing 100013
Peoples Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form
20-F or Form 40-F.
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(1): o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7): o
Indicate by check mark whether by furnishing the information contained in this Form, the registrant
is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the
Securities Exchange Act of 1934.
If Yes is marked, indicate below the file number assigned to the registrant in connection with
Rule 12g3-2(b):
82- N/A
Explanatory Note
Exhibit 99.1 of our Report on Form 6-K dated June 1, 2010 is being amended by this Amended Report
on Form 6-K/A dated June 3, 2010.
3
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
CONCORD MEDICAL SERVICES HOLDINGS LIMITED
|
|
|
By: |
/s/ Jianyu Yang
|
|
|
Name: |
Jianyu Yang |
|
|
Title: |
Director, Chief Executive Officer and President |
|
|
Date: June 3, 2010
4
exv99w1
Exhibit 99.1
Concord Medical Announces First Quarter 2010 Financial Results
BEIJING, May 27, 2010 Concord Medical Services Holdings Limited (Concord Medical or the
Company) (NYSE: CCM), the operator of the largest network of radiotherapy and diagnostic imaging
centers in China, today announced its unaudited financial results for the
first quarter ended March 31, 20101.
First Quarter Fiscal 2010 Highlights
|
|
|
Total net revenues in the first quarter of 2010 were RMB76.2 million
($11.2million), a 36.6% increase from the corresponding period in 2009. |
|
|
|
|
Gross profit in the first quarter of 2010 was RMB49.1 million ($7.2million),
a 30.4% increase from the corresponding period in 2009. |
|
|
|
|
Non-GAAP Net income2 in the first quarter of 2010 was RMB24.2
million ($3.5 million), a 10.7% increase from the corresponding period in 2009. |
|
|
|
|
Both Non-GAAP basic and diluted earnings per American Depository Share
(ADS)3 for the first quarter of 2010 were RMB0.49 ($0.07). |
|
|
|
|
Adjusted EBITDA4 (non-GAAP) in the first quarter of 2010 was
RMB57.9 million ($8.5 million), a 19.8% increase from the corresponding period in 2009. |
|
|
|
|
Concord Medical opened one center in the first quarter of 2010, bringing the
total number of centers in operation to 89 across 37 cities in China, as of March 31,
2010. To date, the Company has entered into agreements to establish 38 new centers. |
|
|
|
|
The number of treatment patient cases and diagnostic patient cases was 6,868
and 26,562 during the first quarter of 2010, respectively. Treatment patient cases
increased by 18.2% from the corresponding period in 2009. Diagnostic patient cases
increased by 100.8% from the corresponding period in 2009. |
We are pleased with our solid financial results for the first quarter despite the usual
seasonality factor associated with the Chinese New Year holiday, said Dr. Jianyu Yang, director,
president and chief executive officer of Concord Medical. In addition, we made good
|
|
|
1 |
|
This announcement contains translations of certain RMB amounts into U.S. dollars at specified
rates solely for the convenience of the reader. Unless otherwise noted, all translations from RMB to U.S. dollars are
made at a rate of RMB6.8258 to US$1.00, the effective noon buying rate as of March 31, 2010 in The City of New York for cable
transfers of RMB as certified for customs purposes by the Federal Reserve Bank of New York. |
|
2 |
|
Non-GAAP net income is defined in this announcement as net income excluding share-based compensation expenses, which
amounted to RMB2.6 million ($0.4 million) for the first quarter of 2010. The Company did not incur share-based compensation expenses
for the first quarter of 2009. |
|
3 |
|
Each ADS represents three ordinary shares of the Company. |
|
4 |
|
Adjusted EBITDA is defined in this announcement as net income plus interest, taxes, depreciation and amortization, share-based
compensation expenses and other adjustments. Other adjustments include change in fair value of convertible notes, foreign exchange loss and other income. |
progress toward our goal of operating at least 200 radiotherapy and diagnostic imaging centers by
2012. We opened one new center in the first quarter, acquired four centers in April, and our first
specialty hospital, the Changan CMS International Cancer Center, is on track to begin operations
in June 2010. Looking forward, we will continue to grow both organically and through acquisitions.
On top of the four centers acquired in April, we also expect to open eight to ten centers
organically in the second quarter, and will continue to explore additional acquisition targets for
2010.
Dr. Yang added, We continue to receive encouraging signals from industry regulators. On May 7,
2010, the Chinese State Council issued a new statement reiterating its intention to enhance the
scope and quality of healthcare services by attracting more private investments. As the operator of
the largest network of radiotherapy and diagnostic imaging centers in China, we are confident that
Concord Medical is well positioned to benefit from the favorable market environment supported by
medical reform policies and increasing consumer demand for world-class cancer treatment.
Mr. Boxun Zhang, Concord Medicals corporate vice president, commented, In the first quarter of
2010, we achieved strong top line growth and made good progress toward our full year operational
and financial targets. For the rest of the year, we will continue to enhance operational and
financial efficiency while supporting our network expansion with our strong financial resources. As
a newly listed company, we are also committed to fulfilling the requirements of Sarbanes Oxley
Section 404 and we are in the process of reviewing our internal control mechanisms accordingly.
First Quarter Fiscal 2010 Results
Concord Medical reported total net revenues of RMB76.2 million ($11.2 million) for the first
quarter of 2010, representing a 36.6% increase from the corresponding period in 2009, primarily due
to patient volume growth from established centers as well as from new centers opened in 2009.
Cost of revenues in the first quarter of 2010 was RMB27.0 million ($4.0 million), a 49.8% increase
from the corresponding period in 2009, primarily due to increased depreciation expenses related to
new centers opened in 2009.
Gross profit margin in the first quarter of 2010 was 64.5% as compared to 67.6% in the
corresponding period in 2009. The marginal decrease was primarily due to new centers opened in the
second half of 2009 having lower gross profit margin in their ramp-up periods comparing to
established centers.
Operating expenses, consisting of selling expenses and general and administrative expenses, were
RMB17.6 million ($2.6 million) in the first quarter of 2010, compared to RMB13.3 million in the
previous quarter and RMB7.1 million in the corresponding period in
2009. The increase in operating
expenses was mainly due to additional accrued expenses associated with post-IPO professional
service charges, such as legal and auditing fees, and share-based compensation expenses, which are
amortized through the year using the straight line method.
Operating Income was RMB31.5 million ($4.6 million), representing a 2.9% increase from the
corresponding period in 2009. Operating profit excluding share-based compensation expenses
(non-GAAP) was RMB34.1 million ($5.0 million), an 11.4% increase from the corresponding period in
2009.
Income tax expense was RMB8.5 million ($1.2 million), compared to an income tax expense of RMB6.7
million in the corresponding period in 2009. The effective tax rate for the first quarter of 2010
was 28.3% as compared to 22.9% in the previous quarter and 23.5% in the corresponding period in
2009. The increase in the effective tax rate was in relation to share-based compensation expenses
and professional service expenses paid by off-shore subsidiaries being not directly tax deductable
at on-shore entities.
Net income was RMB21.6 million ($3.2 million), representing a 1.2% decrease from the corresponding
period in 2009. Both basic and diluted earnings per ADS for the first quarter of 2010 amounted to
RMB0.44 ($0.06).
Net income excluding share-based compensation expenses (non-GAAP) was RMB24.2million ($3.5
million), a 10.7% increase from the corresponding period in 2009. Both Basic and diluted earnings
per ADS excluding share-based compensation expenses
(non-GAAP) for the first quarter of 2010 amounted to RMB0.49 ($0.07).
Adjusted EBITDA (non-GAAP), was RMB57.9 million ($8.5 million) for the first quarter of 2010,
representing a 19.8% increase from the corresponding period in 2009.
Capital expenditure for the first quarter of 2010 was RMB81.4 million ($11.9 million). Total
depreciation expenses were RMB17.1 million ($2.5 million). In addition, amortization of acquired
intangibles was RMB6.7 million ($1.0 million). The Company expects amortization of acquired
intangibles to be approximately RMB26.8 million ($3.9 million) in 2010, assuming no additional
intangibles are acquired through potential acquisitions.
As of March 31, 2010, the Company had total fixed assets with a net book value of RMB592.3 million
($86.8 million) and cash of RMB993.6 million ($145.6 million).
As of March 31, 2010, the Company had bank credit lines totaling RMB2.1 billion (US$314.2 million).
Accounts receivable was RMB112.5 million ($16.5 million) as of March 31, 2010, similar to RMB111.3
million as of December 31, 2009.
Outlook for Fiscal Year 2010
Taking into consideration the projected contribution from the four recently acquired centers,
Concord Medical raises the estimated range of total net revenues for 2010 to RMB367 million to
RMB398 million, which would represent a 25.5% to 36.1% increase from 2009.
Also as a result of the recent acquisition, the Company raises its network expansion target to 34
to 39 radiotherapy and diagnostic imaging centers in 2010, and the range of expected total capital
expenditures related to these new centers to RMB400 million to RMB450 million.
This forecast reflects Concord Medicals current and preliminary view, which is subject to change.
Conference Call Information
Concord Medicals management will hold an earnings conference call at 8 AM on May 27, 2010 U.S.
Eastern Time (8 PM on May 27, 2010 Beijing/Hong Kong time).
Dial-in details for the earnings conference call are as follows:
|
|
|
US: |
|
+1 866.730.5766 |
China: |
|
+ 10.800.152.1490 (North) / 10.800.130.0399 (South) |
Hong Kong: |
|
+ 800.96.3844 |
International: |
|
+1 857.350.1590 |
|
|
|
Passcode: |
|
87425784 |
A replay of the conference call may be accessed by phone at the following number until June 3,
2010:
|
|
|
US: |
|
+ 1.888.286.8010 |
International: |
|
+ 1.617.801.6888 |
|
|
|
Passcode: |
|
58084651 |
Additionally, a live and archived webcast of this conference call will be available at
http://ir.cmsholdings.com/.
About Concord Medical
Concord Medical operates the largest network of radiotherapy and diagnostic imaging centers in
China in terms of revenues and the total number of centers in operation per available statistics.
The Company currently operates a network of more than 89 centers spanning 37
cities and 21 provinces and administrative regions in China. Under long-term arrangements with top-tier hospitals
in China, the Company provides radiotherapy and diagnostic imaging equipments and manages the daily
operations of these centers located on its hospital partners premises. The Company also provides
ongoing training to doctors and other medical personnel in its network of centers to ensure a high
level of clinical care for patients.
Safe Harbor Statement
This press release contains forward-looking statements. These statements constitute
forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of
1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995.
These forward-looking statements can be identified by terminology such as anticipate, believe,
estimate, expect, forecast, intend, may, plan, project, predict, should and
will and similar expressions. These forward looking statements are based upon managements
current views and expectations with respect to future events and are not a guarantee of future
performance. Furthermore, these statements are, by their nature, subject to a number of risks and
uncertainties that could cause actual performance and results to differ materially from those
discussed in the forward-looking statements as a result of a number of factors. Such factors
include: the number of new radiotherapy and diagnostic imaging centers opened; the increase in the
number of patients in existing centers; the establishment of specialty cancer hospitals; changes in
the healthcare industry in China, including changes in the healthcare policies and regulations of
the PRC government; and technological or therapeutic changes affecting the field of cancer
treatment and diagnostic imaging. Further information regarding these and other risks is included
in the Companys filings with the U.S. Securities and Exchange Commission at www.sec.gov. The
Company does not undertake any obligation to update any forward-looking statement, except as required under applicable law.
About Non-GAAP Financial Measures
To supplement the consolidated financial statements presented in accordance with United States
Generally Accepted Accounting Principles (GAAP), Concord Medical uses certain non-GAAP measures.
The Company presents certain of its financial information that is adjusted from results based on
GAAP to exclude the impact of share-based compensation expense. The Company believes excluding
share-based compensation expense from its non-GAAP financial measures is useful for its management
and investors to assess and analyze the Companys core operating results as such expense is not
directly attributable to the underlying performance of the Companys business operations and do not
impact its cash earnings. Concord Medical also believes these non-GAAP measures excluding
share-based compensation expense are important in helping investors to understand the Companys
current financial performance and future prospects and to compare business trends among different
reporting periods on a consistent basis. In addition, Concord Medical also presents the non-GAAP
measure of Adjusted EBITDA, which is defined in this announcement as net (loss) income plus
interest, taxes, depreciation and amortization, share-based compensation expenses and other
adjustments. Other adjustments include change in fair value of convertible notes, foreign exchange
loss and other income. Furthermore, Adjusted EBITDA eliminates the impact of items that the Company
does not consider indicative of the performance of its
network of centers. The Company believes
investors will similarly use Adjusted EBITDA as one of the key metrics to evaluate its financial
performance and to compare its current operating results with corresponding historical periods and
with other companies in the healthcare services industry. The presentation of these additional
measures should not be considered a substitute for or superior to GAAP results or as being
comparable to results reported or forecasted by other companies. The non-GAAP measures have been
reconciled to GAAP measures in the attached financial statements.
For investor and media inquiries please contact:
China
Stephanie Song
Concord Medical Services
+86-10-5957-5287
stephanie.song@cmsholdings.com
Lilian Wong
Brunswick Group, LLC
+86-10-6566-2256
lwong@brunswickgroup.com
U.S.
Nicki Kahner
Brunswick Group, LLC
+1-212-333-3810
nkahner@brunswickgroup.com
Concord Medical Services Holdings Co., Ltd.
Unaudited Condensed Consolidated Balance Sheets
(in thousand)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
March 31, 2010 |
|
|
RMB |
|
RMB |
|
US$ |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash |
|
|
1,037,239 |
|
|
|
993,597 |
|
|
|
145,565 |
|
Restricted cash, current portion |
|
|
293 |
|
|
|
593 |
|
|
|
87 |
|
Accounts receivable |
|
|
111,328 |
|
|
|
112,527 |
|
|
|
16,486 |
|
Prepayment and other current assets |
|
|
100,484 |
|
|
|
119,552 |
|
|
|
17,516 |
|
Deferred tax assets, current portion |
|
|
3,168 |
|
|
|
2,788 |
|
|
|
408 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total current assets |
|
|
1,252,512 |
|
|
|
1,229,057 |
|
|
|
180,062 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment, net |
|
|
584,869 |
|
|
|
592,265 |
|
|
|
86,769 |
|
Goodwill |
|
|
300,163 |
|
|
|
300,163 |
|
|
|
43,975 |
|
Acquired intangible assets, net |
|
|
155,345 |
|
|
|
148,641 |
|
|
|
21,776 |
|
Deposits for non-current assets |
|
|
115,323 |
|
|
|
144,480 |
|
|
|
21,167 |
|
Deferred tax assets, non-current portion |
|
|
19,700 |
|
|
|
20,531 |
|
|
|
3,008 |
|
Net investment in financing lease |
|
|
|
|
|
|
23,176 |
|
|
|
3,395 |
|
Other non-current assets |
|
|
11,532 |
|
|
|
50,149 |
|
|
|
7,347 |
|
Restricted cash, non-current portion |
|
|
4,421 |
|
|
|
6,564 |
|
|
|
962 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-current assets |
|
|
1,191,353 |
|
|
|
1,285,969 |
|
|
|
188,399 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets |
|
|
2,443,865 |
|
|
|
2,515,026 |
|
|
|
368,461 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Short-term bank borrowing |
|
|
11,500 |
|
|
|
27,000 |
|
|
|
3,956 |
|
Long-term bank borrowings, current portion |
|
|
35,647 |
|
|
|
31,424 |
|
|
|
4,604 |
|
Accounts payable |
|
|
9,759 |
|
|
|
9,822 |
|
|
|
1,439 |
|
Accrual for purchase of property, plant and equipment |
|
|
12,043 |
|
|
|
10,120 |
|
|
|
1,483 |
|
Obligations under capital leases, current portion |
|
|
3,582 |
|
|
|
3,582 |
|
|
|
525 |
|
Accrued expenses and other liabilities |
|
|
48,663 |
|
|
|
47,486 |
|
|
|
6,957 |
|
Income tax payable |
|
|
14,642 |
|
|
|
14,996 |
|
|
|
2,197 |
|
Deferred revenue, current portion |
|
|
10,401 |
|
|
|
12,012 |
|
|
|
1,760 |
|
Amounts due to related parties |
|
|
1,546 |
|
|
|
1,617 |
|
|
|
237 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, 2009 |
|
March 31, 2010 |
|
|
RMB |
|
RMB |
|
US$ |
Total current liabilities |
|
|
147,783 |
|
|
|
158,059 |
|
|
|
23,158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Long-term bank borrowings, non-current portion |
|
|
102,755 |
|
|
|
132,009 |
|
|
|
19,340 |
|
Deferred revenue, non-current portion |
|
|
5,188 |
|
|
|
12,964 |
|
|
|
1,899 |
|
Obligations
under capitalized leases, non-current portion |
|
8,074 |
|
|
7,412 |
|
|
|
1,086 |
|
Lease deposit |
|
|
1,000 |
|
|
|
1,000 |
|
|
|
147 |
|
Deferred tax liabilities, non-current portion |
|
|
25,317 |
|
|
|
25,920 |
|
|
|
3,797 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total non-current liabilities |
|
|
142,334 |
|
|
|
179,304 |
|
|
|
26,269 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities |
|
|
290,117 |
|
|
|
337,363 |
|
|
|
49,427 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shareholders equity |
|
|
|
|
|
|
|
|
|
|
|
|
Ordinary shares |
|
|
108 |
|
|
|
108 |
|
|
|
16 |
|
Additional paid-in capital |
|
|
2,671,910 |
|
|
|
2,674,496 |
|
|
|
391,822 |
|
Accumulated other comprehensive loss |
|
|
(3,987 |
) |
|
|
(4,237 |
) |
|
|
(621 |
) |
Accumulated deficit |
|
|
(514,283 |
) |
|
|
(492,704 |
) |
|
|
(72,183 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total shareholders equity |
|
|
2,153,748 |
|
|
|
2,177,663 |
|
|
|
319,034 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities and shareholders equity |
|
|
2,443,865 |
|
|
|
2,515,026 |
|
|
|
368,461 |
|
|
|
|
|
|
|
* |
|
Amounts for the year ended December 31, 2009 were derived from the December 31, 2009 unaudited consolidated
financial statements. |
Concord Medical Services Holdings Co., Ltd.
Unaudited Condensed Consolidated Statements of Income
(in thousand, except per ADS data)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months Ended |
|
|
|
March 31, 2009 |
|
|
March 31, 2010 |
|
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
Revenue, net |
|
|
|
|
|
|
|
|
|
|
|
|
Lease and management services |
|
|
47,349 |
|
|
|
71,707 |
|
|
|
10,505 |
|
Management services |
|
|
8,323 |
|
|
|
2,721 |
|
|
|
399 |
|
Other, net |
|
|
79 |
|
|
|
1,753 |
|
|
|
257 |
|
|
|
|
Total net revenues |
|
|
55,751 |
|
|
|
76,181 |
|
|
|
11,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
|
|
|
|
|
|
|
|
|
|
Lease and management services |
|
|
(11,171 |
) |
|
|
(20,336 |
) |
|
|
(2,979 |
) |
Amortisation of acquired intangibles |
|
|
(6,882 |
) |
|
|
(6,704 |
) |
|
|
(982 |
) |
Management services |
|
|
(3 |
) |
|
|
(1 |
) |
|
|
(0 |
) |
|
|
|
Total cost of revenues |
|
|
(18,056 |
) |
|
|
(27,041 |
) |
|
|
(3,962 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross profit |
|
|
37,695 |
|
|
|
49,140 |
|
|
|
7,199 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling expenses |
|
|
(1,316 |
) |
|
|
(2,093 |
) |
|
|
(307 |
) |
General and administrative expenses |
|
|
(5,754 |
) |
|
|
(15,529 |
) |
|
|
(2,275 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income |
|
|
30,625 |
|
|
|
31,518 |
|
|
|
4,617 |
|
Interest expense |
|
|
(1,638 |
) |
|
|
(1,980 |
) |
|
|
(290 |
) |
Foreign exchange loss |
|
|
(663 |
) |
|
|
(776 |
) |
|
|
(114 |
) |
Gain from disposal of equipment |
|
|
|
|
|
|
344 |
|
|
|
50 |
|
Interest income |
|
|
224 |
|
|
|
975 |
|
|
|
143 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
|
28,548 |
|
|
|
30,081 |
|
|
|
4,407 |
|
Income tax expense |
|
|
(6,709 |
) |
|
|
(8,503 |
) |
|
|
(1,246 |
) |
|
|
|
Net income |
|
|
21,839 |
|
|
|
21,578 |
|
|
|
3,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accretion of Series A contingently redeemable
convertible preferred shares |
|
|
(7,951 |
) |
|
|
|
|
|
|
|
|
Accretion of Series B contingently redeemable
convertible preferred shares |
|
|
(12,796 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For The Three Months Ended |
|
|
|
March 31, 2009 |
|
|
March 31, 2010 |
|
|
|
RMB |
|
|
RMB |
|
|
US$ |
|
Net income attributable to ordinary shareholders |
|
|
1,092 |
|
|
|
21,578 |
|
|
|
3,161 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per ADS |
|
|
|
|
|
|
|
|
|
|
|
|
Basic /Diluted |
|
|
0.05 |
|
|
|
0.44 |
|
|
|
0.06 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of ADS outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic /Diluted |
|
|
23,476,033 |
|
|
|
49,151,833 |
|
|
|
49,151,833 |
|
Reconciliations of non-GAAP results of operations measures to the nearest comparable GAAP measures (*)
(in RMB thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three months ended March 31, 2009 |
|
Three months ended March 31, 2010 |
|
|
|
|
|
|
|
|
|
|
Non-GAAP |
|
|
|
|
|
|
|
|
|
Non-GAAP |
|
|
GAAP Result |
|
Adjustment |
|
Results |
|
GAAP Result |
|
Adjustment |
|
Results |
Operating profit |
|
|
30,625 |
|
|
|
|
|
|
|
30,625 |
|
|
|
31,518 |
|
|
|
2,586 |
|
|
|
34,104 |
|
Net income |
|
|
21,839 |
|
|
|
|
|
|
|
21,839 |
|
|
|
21,578 |
|
|
|
2,586 |
|
|
|
24,164 |
|
Net income attributable to ordinary
shareholders |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic (Loss) earning per ADS |
|
|
0.05 |
|
|
|
|
|
|
|
0.05 |
|
|
|
0.44 |
|
|
|
0.05 |
|
|
|
0.49 |
|
Diluted (Loss) earning per ADS |
|
|
0.05 |
|
|
|
|
|
|
|
0.05 |
|
|
|
0.44 |
|
|
|
0.05 |
|
|
|
0.49 |
|
|
|
|
(*) |
|
The adjustment is only for share-based compensation. |
Reconciliation from net income to adjusted EBITDA(*)
(in RMB thousands, unaudited)
|
|
|
|
|
|
|
|
|
|
|
Three months |
|
Three months |
|
|
ended |
|
ended |
|
|
March 31, 2009 |
|
March 31, 2010 |
Net income |
|
|
21,839 |
|
|
|
21,578 |
|
Interest expense, net |
|
|
1,414 |
|
|
|
1,005 |
|
Income taxes expense (benefit) |
|
|
6,709 |
|
|
|
8,503 |
|
Depreciation and amortization |
|
|
17,753 |
|
|
|
23,842 |
|
Share-based compensation |
|
|
|
|
|
|
2,586 |
|
Other adjustments |
|
|
663 |
|
|
|
432 |
|
|
|
|
Adjusted EBITDA |
|
|
48,378 |
|
|
|
57,946 |
|
|
|
|
|
|
|
(*) |
|
Definition of adjusted EBITDA: Adjusted EBITDA is defined as net (loss) income
plus interest, taxes, depreciation and amortization, share-based compensation
expenses and other adjustments. Other adjustments include change in fair value of
convertible notes, foreign exchange loss and other income. |