Title
of each class
|
Name
of each exchange on which registered
|
|||
35,791,834 ordinary shares
|
Nasdaq Global Market
|
None
|
(Title
of Class)
|
American
Depositary Shares,
each
representing one ordinary share, par value HK$0.025 per
share
|
(Title
of Class)
|
35,791,834
ordinary shares, par value HK$0.025 per
share |
Exhibit
Number |
Description
|
12.1
|
Certification
of Chief Executive Officer pursuant to SEC Rule
13a-14(a)
|
12.2
|
Certification
of Chief Financial Officer pursuant to SEC Rule
13a-14(a)
|
13.1
|
Certification
of Chief Executive Officer pursuant to SEC Rule
13a-14(b)
|
13.2
|
Certification
of Chief Financial Officer pursuant to SEC Rule
13a-14(b)
|
15.1
|
Consent
of Deloitte Touche Tohmatsu CPA
Ltd.
|
NINETOWNS
INTERNET TECHNOLOGY GROUP
COMPANY LIMITED |
|
By:
/s/ Shuang
Wang
|
|
Name:
Shuang Wang
|
|
Title:
Chief Executive Officer
|
F –
8
|
Years
Ended December 31,
|
||||||||||||
2006
|
2007
|
2007
|
||||||||||
RMB
|
RMB
|
US$
|
||||||||||
ASSETS
|
||||||||||||
Current
assets:
|
||||||||||||
Cash
and cash equivalent
|
598,648 | 649,863 | 89,088 | |||||||||
Restricted
cash
|
- | 853 | 117 | |||||||||
Short-term
investments:
|
||||||||||||
Available-for-sale
securities
|
- | 10,962 | 1,503 | |||||||||
Term
deposits
|
307,209 | 26,000 | 3,564 | |||||||||
Trade
receivables from customers
|
||||||||||||
Billed,
less allowance for doubtful accounts
|
||||||||||||
of
RMB1,088 in 2006 and RMB2,412 in
2007, respectively |
17,943 | 30,222 | 4,143 | |||||||||
Unbilled,
less allowance for doubtful
accounts of RMB Nil and RMB Nil for 2006 and 2007, respectively |
832 | 874 | 120 | |||||||||
Trade
receivables from related parties
|
||||||||||||
Billed,
less allowance for doubtful accounts
RMB Nil and RMB20,887 in 2006 and 2007, respectively |
28,330 | 6,350 | 871 | |||||||||
Inventories
|
6,820 | 7,011 | 961 | |||||||||
Prepaid
expenses and other current assets
|
27,653 | 17,059 | 2,339 | |||||||||
Deferred
tax assets
|
1,698 | 1,300 | 178 | |||||||||
Total
current assets
|
989,133 | 750,494 | 102,884 | |||||||||
Property
and equipment, net
|
46,693 | 189,777 | 26,016 | |||||||||
Deposits
for acquisition of property and equipment
|
73,411 | 34,804 | 4,771 | |||||||||
Investment
in an affiliate
|
- | 2,450 | 336 | |||||||||
Investments
under cost method
|
38,929 | 40,786 | 5,591 | |||||||||
Acquired
intangible assets, net
|
22,697 | 73,851 | 10,124 | |||||||||
Other
non-current asset
|
856 | 937 | 128 | |||||||||
Goodwill
|
193,570 | 78,081 | 10,705 | |||||||||
TOTAL
ASSETS
|
1,365,289 | 1,171,180 | 160,555 |
Years
Ended December 31,
|
||||||||||||
2006
|
2007
|
2007
|
||||||||||
RMB
|
RMB
|
US$
|
||||||||||
LIABILITIES,MINORITY
INTERESTS AND SHAREHOLDERS’ EQUITY |
||||||||||||
Current
liabilities:
|
||||||||||||
Accounts
payable and accrued expenses
|
14,312 | 19,260 | 2,640 | |||||||||
Amount
due to an affiliate
|
- | 1,450 | 199 | |||||||||
Advance
from customers
|
10,321 | 14,461 | 1,982 | |||||||||
Deferred
revenue
|
26,383 | 32,472 | 4,452 | |||||||||
Income
taxes payable
|
6,334 | 6,520 | 894 | |||||||||
Other
taxes payable
|
2,332 | 1,588 | 218 | |||||||||
Unrecognized
tax benefits
|
- | 832 | 114 | |||||||||
Total
current liabilities
|
59,682 | 76,583 | 10,499 | |||||||||
|
||||||||||||
Non-current
liabilities
|
||||||||||||
Deferred
tax liabilities
|
627 | 16,210 | 2,222 | |||||||||
Total
liabilities
|
60,309 | 92,793 | 12,721 | |||||||||
Minority
interests
|
- | 5,483 | 752 | |||||||||
Commitments
(Note 17)
|
||||||||||||
Shareholders'
equity:
|
||||||||||||
Ordinary
shares, par value RMB
0.027(HK$ 0.025) per share: 8,000,000,000 shares authorized; 34,991,834 shares issued and outstanding in 2006 and 2007 |
926 | 926 | 127 | |||||||||
Additional
paid-in capital
|
871,642 | 873,568 | 119,755 | |||||||||
Treasury
shares, at cost, 47,862 shares and
nil share in 2006 and 2007, respectively |
(1,268 | ) | - | - | ||||||||
Retained
earnings
|
394,056 | 145,345 | 19,925 | |||||||||
Statutory
reserve
|
47,287 | 64,831 | 8,888 | |||||||||
Accumulated
other comprehensive loss
|
(7,663 | ) | (11,766 | ) | (1,613 | ) | ||||||
Total
shareholders' equity
|
1,304,980 | 1,072,904 | 147,082 | |||||||||
|
||||||||||||
TOTAL
LIABILITIES, MINORITY
INTERESTS AND SHAREHOLDERS’ EQUITY |
1,365,289 | 1,171,180 | 160,555 |
Years
Ended December 31,
|
||||||||||||||||
2005
|
2006
|
2007
|
2007
|
|||||||||||||
RMB
|
RMB
|
RMB
|
US$
|
|||||||||||||
Net
revenues:
|
||||||||||||||||
Enterprise software and related customer
maintenance services |
||||||||||||||||
external
customers
|
142,534 | 92,127 | 67,822 | 9,298 | ||||||||||||
related
parties (Note 15)
|
60,954 | 24,706 | 9,505 | 1,303 | ||||||||||||
Software development services
|
||||||||||||||||
external
customers
|
7,600 | 23,084 | 25,642 | 3,515 | ||||||||||||
related
parties (Note 15)
|
28,100 | 12,933 | - | - | ||||||||||||
Computer hardware sales
|
678 | 398 | - | - | ||||||||||||
Business-to-business search services
|
- | - | 489 | 67 | ||||||||||||
Total net revenues
|
239,866 | 153,248 | 103,458 | 14,183 | ||||||||||||
Cost
of revenues:
|
||||||||||||||||
Enterprise software and related customer
maintenance services |
(495 | ) | - | - | - | |||||||||||
Software development services (including
share-based compensation expense of nil in 2005, RMB1,039 in 2006 and RMB126 in 2007) |
(18,192 | ) | (16,805 | ) | (17,748 | ) | (2,433 | ) | ||||||||
Computer hardware sales
|
(482 | ) | (134 | ) | - | - | ||||||||||
Business-to-business search services
|
- | - | (5,109 | ) | (700 | ) | ||||||||||
Total cost of revenues
|
(19,169 | ) | (16,939 | ) | (22,857 | ) | (3,133 | ) | ||||||||
Gross
profit
|
220,697 | 136,309 | 80,601 | 11,050 | ||||||||||||
Operating
expenses:
|
||||||||||||||||
Selling and marketing (including share-based
compensation expense of nil in 2005, RMB3,371 in 2006, and RMB628 in 2007) |
(25,752 | ) | (13,604 | ) | (41,086 | ) | (5,633 | ) | ||||||||
General and administrative (including share-
based compensation expense of nil in 2005, RMB4,074 in 2006, and RMB1,145 in 2007) |
(48,778 | ) | (67,449 | ) | (86,334 | ) | (11,835 | ) | ||||||||
Research and development (including share-
based compensation expense of nil in 2005, RMB1,843 in 2006, and RMB27 in 2007) |
(11,249 | ) | (29,825 | ) | (32,003 | ) | (4,387 | ) | ||||||||
(Allowance)
recovery for doubtful accounts
|
(760 | ) | 1,521 | (22,395 | ) | (3,070 | ) | |||||||||
Provision
for impairment of goodwill
|
- | - | (193,570 | ) | (26,536 | ) | ||||||||||
Total
operating expenses
|
(86,539 | ) | (109,357 | ) | (375,388 | ) | (51,461 | ) | ||||||||
Government
subsidies
|
447 | 705 | 1,015 | 139 |
Income
(loss) from operations
|
134,605 | 27,657 | (293,772 | ) | (40,272 | ) | ||||||||||
Interest
income
|
17,625 | 19,302 | 13,885 | 1,903 | ||||||||||||
Gain
from sales of short-term investments
|
- | - | 43,546 | 5,970 | ||||||||||||
Income
(loss) before provision for income taxes
and minority interest |
152,230 | 46,959 | (236,341 | ) | (32,399 | ) | ||||||||||
Provision
for income taxes
|
(626 | ) | (1,031 | ) | (243 | ) | (33 | ) | ||||||||
Net
income (loss) before minority interest
|
151,604 | 45,928 | (236,584 | ) | (32,432 | ) | ||||||||||
Minority
interests in loss of subsidiary
|
- | - | 6,053 | 830 | ||||||||||||
Net
income (loss)
|
151,604 | 45,928 | (230,531 | ) | (31,602 | ) | ||||||||||
Net
income (loss) per share:
|
||||||||||||||||
Basic
|
4.39 | 1.32 | (6.59 | ) | (0.90 | ) |
Diluted
|
4.25 | 1.30 | (6.59 | ) | (0.90 | ) | ||||||||||
Weighted
average shares used in computation:
|
||||||||||||||||
Basic
|
34,539,976 | 34,773,005 | 34,966,830 | 34,966,830 | ||||||||||||
Diluted
|
35,706,894 | 35,368,882 | 34,966,830 | 34,966,830 |
Ordinary
Shares
|
Additional
Paid-in |
Treasury
|
Shares
|
Retained
|
Statutory
|
Accumu-
lated Other Compre-hensive |
Compre-hensive
|
|||||||||||||||||||||||||||||||||
Shares
|
|
Amount
|
|
Capital
|
Shares
|
Amount
|
Earnings
|
Reserve |
(Loss)
Income |
Total
|
Income | |||||||||||||||||||||||||||||
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
|||||||||||||||||||||||||||||||||
Balance
as of January 1, 2005
|
34,391,834 | 911 | 845,730 |
-
|
-
|
200,531 | 43,280 | - | 1,090,452 |
-
|
||||||||||||||||||||||||||||||
Ordinary
shares converted to ADR shares for future exercises of share
options
|
600,000 | 15 | 15,585 | (600,000 | ) | (15,600 | ) | - | - | - | - |
-
|
||||||||||||||||||||||||||||
Issuance
of ADR shares for the exercises of employee share options
|
- | - | - | 284,774 | 7,404 | - | - | - | 7,404 |
-
|
||||||||||||||||||||||||||||||
Provision
for statutory reserve
|
- | - | - | - | - | (4,007 | ) | 4,007 | - | - | - | |||||||||||||||||||||||||||||
Net
income
|
- | - | - | - | - | 151,604 | - | - | 151,604 | 151,604 | ||||||||||||||||||||||||||||||
Foreign
currency translation adjustments
|
- | - | - | - | - | - | - | (3,095 | ) | (3,095 | ) | (3,095 | ) | |||||||||||||||||||||||||||
148,509 | ||||||||||||||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
Balance
as of December 31, 2005
|
34,991,834 | 926 | 861,315 | (315,226 | ) | (8,196 | ) | 348,128 | 47,287 | (3,095 | ) | 1,246,365 | - | |||||||||||||||||||||||||||
Issuance
of ADR shares for the exercises of employee share options
|
- | - | - | 267,364 | 6,928 | - | - | - | 6,928 | - | ||||||||||||||||||||||||||||||
Employee
share options compensation
|
- | - | 10,327 | - | - | - | - | - | 10,327 | - | ||||||||||||||||||||||||||||||
Net
income
|
- | - | - | - | - | 45,928 | - | - | 45,928 | 45,928 | ||||||||||||||||||||||||||||||
Foreign
currency translation adjustments
|
- | - | - | - | - | - | - | (4,568 | ) | (4,568 | ) | (4,568 | ) | |||||||||||||||||||||||||||
41,360 | ||||||||||||||||||||||||||||||||||||||||
Balance
as of December 31, 2006
|
34,991,834 | 926 | 871,642 | (47,862 | ) | (1,268 | ) | 394,056 | 47,287 | (7,663 | ) | 1,304,980 | - | |||||||||||||||||||||||||||
Cumulative
effect of unrecognized tax benefit on adoption of FIN
48
|
- | - | - | - | - | (636 | ) | - | - | (636 | ) | - | ||||||||||||||||||||||||||||
Issuance
of ADR shares for the exercises of employee share options
|
- | - | - | 47,862 | 1,268 | - | - | - | 1,268 | - | ||||||||||||||||||||||||||||||
Provision
for statutory reserve
|
- | - | - | - | - | (17,544 | ) | 17,544 | - | - | - | |||||||||||||||||||||||||||||
Net
loss
|
- | - | - | - | - | (230,531 | ) | - | - | (230,531 | ) | (230,531 | ) | |||||||||||||||||||||||||||
Foreign
currency translation adjustments
|
(6,977 | ) | (6,977 | ) | (6,977 | ) | ||||||||||||||||||||||||||||||||||
Employee
share options compensation
|
- | - | 1,926 | - | - | - | - | - | 1,926 | - | ||||||||||||||||||||||||||||||
Unrealized
gain on available for sale securities
|
- | - | - | - | - | - | - | 2,874 | 2,874 | 2,874 | ||||||||||||||||||||||||||||||
(234,634 | ) | |||||||||||||||||||||||||||||||||||||||
Balance
as of December 31, 2007
|
34,991,834 | 926 | 873,568 | - | - | 145,345 | 64,831 | (11,766 | ) | 1,072,904 | - | |||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||||||
US$127
|
US$119,755
|
US$-
|
US$-
|
US$19,925
|
US$8,888
|
(US$1,613)
|
US$147,082
|
Years
Ended December 31,
|
|
|||||||||||||||
2005
|
2006
|
2007
|
2007
|
|||||||||||||
RMB
|
RMB
|
RMB
|
US$
|
|||||||||||||
Cash
flows from operating activities:
|
||||||||||||||||
Net
income (loss)
|
151,604 | 45,928 | (230,531 | ) | (31,602 | ) | ||||||||||
Adjustments
to reconcile net income to net cash
|
||||||||||||||||
provided
by operating activities:
|
||||||||||||||||
Loss
on disposal of property and equipment
|
263 | 511 | 1,544 | 212 | ||||||||||||
Depreciation
of property and equipment
|
2,877 | 6,194 | 9,867 | 1,353 | ||||||||||||
Amortization
of acquired intangible assets
|
2,416 | 2,943 | 14,466 | 1,983 | ||||||||||||
Gain
from sale of trading securities
|
- | - | (43,204 | ) | (5,923 | ) | ||||||||||
Gain
from sale of available for sale securities
|
- | - | (342 | ) | (47 | ) | ||||||||||
Allowance
(recovery) for doubtful debts
|
760 | (1,521 | ) | 22,395 | 3,070 | |||||||||||
Provisions
for goodwill impairment
|
193,570 | 26,536 | ||||||||||||||
Proceeds
from sales of trading securities
|
- | - | 94,834 | 13,001 | ||||||||||||
Purchase
of trading securities
|
- | - | (51,630 | ) | (7,078 | ) | ||||||||||
Minority
interest in loss of subsidiary
|
- | - | (6,053 | ) | (830 | ) | ||||||||||
Employee
share-based compensation
|
- | 10,327 | 1,926 | 264 | ||||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||||||
Inventories
|
401 | 903 | (191 | ) | (26 | ) | ||||||||||
Trade
receivables from customers
|
(2,843 | ) | 2,854 | (15,312 | ) | (2,099 | ) | |||||||||
Trade
receivables from related parties
|
1,188 | 27,311 | 2,577 | 353 | ||||||||||||
Prepaid
expenses and other assets
|
16,668 | (12,313 | ) | 11,986 | 1,643 | |||||||||||
Accounts
payable and accrued expenses
|
(7,022 | ) | 164 | (17,518 | ) | (2,402 | ) | |||||||||
Advance
from customers
|
10,639 | (318 | ) | 4,140 | 567 | |||||||||||
Deferred
revenue
|
(29,344 | ) | (41,503 | ) | 6,089 | 835 | ||||||||||
Deferred
taxes, net
|
- | (1,071 | ) | (1,125 | ) | (154 | ) | |||||||||
Income
taxes payable
|
(77 | ) | 947 | 315 | 43 | |||||||||||
Other
taxes payables
|
(1,158 | ) | (524 | ) | (744 | ) | (102 | ) | ||||||||
Net
cash provided by (used in) operating activities
|
146,372 | 40,832 | (2,941 | ) | (403 | ) | ||||||||||
Cash
flows from investing activities:
|
||||||||||||||||
Increase in
restricted cash
|
- | - | (853 | ) | (117 | ) | ||||||||||
Decrease
(Increase) of term deposits
|
(56,087 | ) | (100,209 | ) | 281,209 | 38,550 | ||||||||||
Cash
paid for investments under cost method
|
- | (38,929 | ) | (4,500 | ) | (617 | ) | |||||||||
Cash
paid for establishment of an affiliate
|
(2,450 | ) | (336 | ) | ||||||||||||
Purchases
of available-for-sale securities
|
(10,076 | ) | (1,381 | ) | ||||||||||||
Proceeds
from sales of available-for-sale securities
|
- | - | 2,330 | 319 | ||||||||||||
Purchase
of property and equipment
|
(31,376 | ) | (19,774 | ) | (71,782 | ) | (9,840 | ) | ||||||||
Purchase
of intangible assets for internal use
|
- | (17,200 | ) | - | - | |||||||||||
Payment
for acquisition of property and equipment
|
(23,388 | ) | (371 | ) | (34,804 | ) | (4,771 | ) | ||||||||
Acquisition
of a business, net of cash acquired of RMB 3,119
|
- | - | (101,881 | ) | (13,967 | ) | ||||||||||
- | ||||||||||||||||
Net
cash (used in) provided by investing activities
|
(110,851 | ) | (176,483 | ) | 57,193 | 7,840 | ||||||||||
Cash
flows from financing activities:
|
||||||||||||||||
Exercise
of share options
|
7,404 | 6,928 | 1,268 | 174 | ||||||||||||
Return
of capital to minority shareholder upon dissolution of
a subsidiary
|
- | (600 | ) | - | - | |||||||||||
Decrease
in amounts due to shareholders
|
(5,360 | ) | - | - | - | |||||||||||
Net
cash provided by financing activities
|
2,044 | 6,328 | 1,268 | 174 | ||||||||||||
Effect
of exchange rate changes
|
(3,084 | ) | (3,503 | ) | (4,305 | ) | (590 | ) | ||||||||
Net
increase (decrease) in cash and cash equivalents
|
34,481 | (132,826 | ) | 51,215 | 7,021 | |||||||||||
Cash
and cash equivalents at the beginning of the year
|
696,993 | 731,474 | 598,648 | 82,067 | ||||||||||||
- |
Cash
and cash equivalents at the end of the year
|
731,474 | 598,648 | 649,863 | 89,088 | ||||||||||||
Supplemental
non-cash investing activities:
|
||||||||||||||||
Amount payable for purchase of property and equipment | 3,258 | 477 | ||||||||||||||
Supplemental
cash flow information:
|
||||||||||||||||
Cash
paid during the year for income taxes
|
703 | 1,156 | 909 | 125 |
1.
|
ORGANIZATION
AND PRINCIPAL ACTIVITIES
|
Name
of entity
|
Place
of
Incorporation/
Establishment
|
Effective
ownership interest |
Principal
activities
|
||||
Subsidiaries:
|
|||||||
Ixworth
Enterprises Limited ("Ixworth")
|
British
Virgin Islands ("BVI")
|
100%
|
Investment
holding
|
||||
Asia
Pacific Logistics Limited ("Asia Pacific")
|
BVI
|
100%
|
Investment
holding
|
||||
Better
Chance International Limited ("Better Chance")
|
BVI
|
100%
|
Investment
holding
|
||||
Beprecise
Investments Limited (“Beprecise”)
|
BVI
|
100%
|
Investment
holding
|
||||
Ample
Spring Holdings Limited (“Ample Spring”)
|
BVI
|
70%
|
Investment
holding
|
||||
New
Take Limited
|
Hong
Kong
|
100%
|
Investment
holding
|
||||
Shielder
Limited
|
Hong
Kong
|
100%
|
Investment
holding
|
||||
Beijing
New Take Electronic Commerce Limited ("Beijing New Take")
|
PRC
|
100%
|
Inactive
|
||||
Beijing
Ninetowns Times Electronic Commerce Limited ("Beijing Ninetowns
Times")
|
PRC
|
100%
|
Provision
of software development services
|
||||
Beijing
Ninetowns Digital Technology Limited ("Beijing Ninetowns Digital
Technology")
|
PRC
|
100%
|
Sale
of enterprise software and provision of the related after-sales services,
sale of computer hardware and accessories, and provision of software
development services
|
||||
Beijing
Ninetowns Ports Software and Technology Co., Ltd ("Beijing Ninetowns
Ports")
|
PRC
|
100%
|
Sale
of enterprise software and provision of the related after-sales services,
sale of computer hardware and accessories, and provision of software
development services
|
||||
Beijing
Ninetowns Network and Software Co., Limited (“Beijing Ninetowns
Network”)
|
PRC
|
100%
|
Sale
of enterprise software and provision of the related after-sales services,
and provision of technique consulting services
|
||||
Guangdong
Ninetowns Technology Co., Ltd. ("Guangdong Ninetowns")
|
PRC
|
100%
|
Sale
of enterprise software and provision of the related after-sales services,
sale of computer hardware and accessories, and provision of software
development services
|
1.
|
ORGANIZATION
AND PRINCIPAL ACTIVITIES -
continued
|
Name
of entity
|
Place
of
Incorporation/
Establishment
|
Effective
ownership interest |
Principal
activities
|
||||
Shanghai
New Take Digital Technology Limited ("Shanghai New Take")
|
PRC
|
100%
|
Sale
of enterprise software and provision of the related after-sales services,
sale of computer hardware and accessories, and provision of software
development services
|
||||
Variable
interest entities:
|
|||||||
Beijing
Ronghe Tongshang Network Technology Limited (“Ronghe
Tongshang”)
|
PRC
|
100%
|
Provision
of online solution for international
trade
|
Beijing
Baichuan Tongda Science and Technology Development Co., Ltd. (“Baichuan
Tongda”)
|
PRC
|
70%
|
Provision
of Internet content services in the areas of
B2B
|
|
l
|
The
Company has the sole discretion to determine the amount of the fees it
will receive and it intends to transfer substantially all of the economic
benefits of Ronghe Tongshang to the
Company;
|
|
l
|
The
equity owners irrevocably granted the Company the right to make all
operating and business decisions for Ronghe Tongshang on behalf of the
equity owners;
|
|
l
|
All
registered capital owned by the three equity owners were pledged to the
Company as a collateral against the service fee payable to the
Company;
|
|
l
|
The
Company provides guarantees on the execution of all business contracts
entered by Ronghe Tongshang in its business operation. Ronghe Tongshang
pledges its assets to the Company as a collateral for such guarantee.
Through December 31, 2007, Ronghe Tongshang has not yet entered into any
business contracts that would require guarantees from the
Ninetowns;
|
|
l
|
The
Company may dispose of the collateralized registered capital at its sole
discretion without limitation or restriction. The Company has the right
and sole discretion to purchase all or part of the registered capital from
equity owners when such purchase becomes legally
allowable;
|
|
l
|
The
equity owners may not dispose of or enter into any other agreements
involving the common shares without prior agreement by the
Company.
|
|
|
1.
|
ORGANIZATION
AND PRINCIPAL ACTIVITIES -
continued
|
|
l
|
The
70% registered shareholders irrevocably granted the Company the right to
make all operating and business decisions for Baichuan Tongda on behalf of
the 70% registered shareholders;
|
|
l
|
All
registered capital owned by the 70% registered shareholders is pledged to
the Company as a collateral against the service fee payable to the
Company;
|
|
l
|
The
Company may dispose of the collateralized registered capital at its sole
discretion without limitation or restriction. The Company has the right
and sole discretion to purchase all or part of the registered capital from
the 70% registered shareholders when such purchase becomes legally
allowable;
|
|
l
|
The
70% registered shareholders may not dispose of or enter into any other
agreements involving the shares owned by them without prior agreement by
the Company;
|
|
l
|
The
Company is engaged by Baichuan Tongda as the exclusive service provider
for business and technical support services and is entitled to a fee for
the serviced provided;
|
|
l
|
The
Company has made an entrustment loan to Baichuan Tongda in the amount of
RMB30,000 to finance the operations of Baichuan
Tongda.
|
December
31,
|
||||||||||||
2006
|
2007
|
|||||||||||
RMB
|
RMB
|
|||||||||||
Total
assets
|
396 | 27,752 | ||||||||||
Total
liabilities
|
(1,000 | ) | (51,325 | ) | ||||||||
|
|
|||||||||||
Years
Ended December 31, 2007
|
||||||||||||
2005
|
2006
|
2007
|
||||||||||
RMB
|
RMB
|
RMB
|
||||||||||
Total
revenue
|
- | - | 274 | |||||||||
Total
net loss
|
- | (1,604 | ) | (14,315 | ) |
2.
|
SUMMARY
OF PRINCIPAL ACCOUNTING
POLICIES
|
|
|
|
|
2.
|
SUMMARY
OF PRINCIPAL ACCOUNTING POLICIES -
continued
|
2006
|
2007
|
||||||||
RMB
|
RMB
|
||||||||
Balance
at January 1,
|
4,851 | 1,088 | |||||||
Provision
for allowance for doubtful debts
|
2,487 | 25,078 | |||||||
Recovery
|
(4,008 | ) | (2,683 | ) | |||||
Write
offs
|
(2,242 | ) | (184 | ) | |||||
Balance
at December 31,
|
1,088 | 23,299 |
Buildings
|
20
years
|
|
Leasehold
improvements
|
shorter
of lease term or 5 years
|
|
Furniture,
fixtures and office equipment
|
5
years
|
|
Computer
equipment
|
5
years
|
|
Motor
vehicles
|
5
years
|
|
|
2.
|
SUMMARY
OF PRINCIPAL ACCOUNTING POLICIES -
continued
|
|
|
Enterprise
software and related customer maintenance service
|
Software
development services
|
B2B |
Total
|
|||||||||||||
RMB
|
RMB
|
RMB
|
RMB
|
|||||||||||||
Balance
as of January 1, 2006 and December 31, 2006
|
187,770 | 5,800 | - | 193,570 | ||||||||||||
Goodwill
acquired during the year
|
- | - | 78,081 | 78,081 | ||||||||||||
Goodwill
impairment during the year
|
(187,770 | ) | (5,800 | ) | - | (193,570 | ) | |||||||||
Balance
as of December 31, 2007
|
- | - | 78,081 | 78,081 |
2.
|
SUMMARY
OF PRINCIPAL ACCOUNTING POLICIES -
continued
|
|
|
2.
|
SUMMARY
OF PRINCIPAL ACCOUNTING POLICIES -
continued
|
|
|
|
|
|
|
2.
|
SUMMARY
OF PRINCIPAL ACCOUNTING POLICIES -
continued
|
|
|
|
|
2.
|
SUMMARY
OF PRINCIPAL ACCOUNTING POLICIES -
continued
|
|
|
Year ended
December 31,
|
|||||
2005
|
|||||
RMB
|
|||||
Net income, as reported
|
151,604 | ||||
Add: Share-based compensation, as reported
|
- | ||||
Less: Share-based compensation determined using the
|
|||||
fair value method
|
(14,616 | ) | |||
Pro forma net income
|
136,988 |
Weighted average shares used in computation
|
|||||
Basic
|
34,539,976 | ||||
Diluted
|
35,706,894 |
Net income per share:
|
|||||
Basic, as reported
|
4.39 | ||||
Basic - pro forma
|
3.97 | ||||
Diluted, as reported
|
4.25 | ||||
Diluted - pro forma
|
3.84 |
2.
|
SUMMARY
OF PRINCIPAL ACCOUNTING POLICIES -
continued
|
Options
grants
|
||
Weighed
average risk-free rate of return
|
5%
|
|
Weighted
average expected option life
|
6.25
years
|
|
Weighted
average volatility rate
|
55%
|
|
Weighted
average dividend yield
|
0%
|
2.
|
SUMMARY
OF PRINCIPAL ACCOUNTING POLICIES -
continued
|
3.
|
ACQUISITIONS
|
3.
|
ACQUISITIONS
- continued
|
RMB
|
Estimated
useful life |
|||||
Current assets
|
4,592 | |||||
Non-current assets
|
6,075 | |||||
Current liabilities
|
(20,726 | ) | ||||
Non-current liabilities
|
(17,106 | ) | ||||
Intangible assets acquired:
|
||||||
Customer relationship
|
2,455 |
5
years
|
||||
Buyer database
|
2,044 |
5
years
|
||||
Completed technology
|
61,121 |
5
years
|
||||
Goodwill
|
78,081 | |||||
Minority interest
|
(11,536 | ) | ||||
Total consideration
|
105,000 |
Years
Ended December 31,
|
|||||||||
2006
|
2007
|
||||||||
RMB
|
RMB
|
||||||||
(Unaudited)
|
|
(Unaudited)
|
|||||||
Total
revenue
|
158,173 | 107,908 | |||||||
Net income
(loss)
|
36,717 | (238,661 | ) | ||||||
Net income
(loss) per share
|
|||||||||
-
Basic
|
1.06 | (6.83 | ) | ||||||
-
Diluted
|
1.04 | (6.83 | ) |
4.
|
SHORT-TERM
INVESTMENTS
|
December 31, 2007 | December 31, 2006 | |||||||||||||||
Gross | Gross | Gross | Gross | |||||||||||||
unrealized | unrealized | Fair | unrealized | unrealized | Fair | |||||||||||
Cost | gains | (losses) | value | Cost | gains | (losses) | value | |||||||||
Balanced | 8,088 | 2,874 | - | 10,962 | - | - | - | |||||||||
Total | 8,088 | 2,874 | - | 10,962 | - | - | - |
5.
|
INVENTORIES
|
|
Years
Ended December
31,
|
|||||||||
|
2006
|
|
2007
|
|||||||
|
RMB
|
|
RMB
|
|||||||
|
|
|
|
|||||||
Computer
accessories
|
5,777 | 6,952 | ||||||||
Third
party software products
|
1,041 | 58 | ||||||||
Other
supplies
|
2 | 1 | ||||||||
|
6,820 | 7,011 |
6.
|
PREPAID
EXPENSES AND OTHER CURRENT
ASSETS
|
|
Years
Ended December
31,
|
|||||||||
|
2006
|
|
2007
|
|||||||
|
RMB
|
|
RMB
|
|||||||
Advance
to employees
|
2,434 | 4,847 | ||||||||
Prepayments
|
7,093 |
|
3,864 | |||||||
Deposits
for exhibition, office rental, utilities and purchase of property and
equipment
|
10,885 | 6,928 | ||||||||
Interest
receivable for term deposits
|
6,602 |
|
446 | |||||||
Value
added tax recoverable
|
425 |
|
451 | |||||||
Other
receivables
|
214 |
|
523 | |||||||
|
27,653 |
|
17,059 |
7.
|
PROPERTY
AND EQUIPMENT, NET
|
Years Ended December
31,
|
||||||||||
2006
|
2007
|
|||||||||
RMB
|
RMB
|
|||||||||
|
|
|||||||||
Buildings
|
20,108 | 158,053 | ||||||||
Leasehold
improvements
|
8,244 |
|
6,484 | |||||||
Furniture,
fixtures and office equipment
|
3,216 | 4,998 | ||||||||
Computer
equipment
|
23,940 |
|
34,384 | |||||||
Motor
vehicles
|
3,746 | 4,238 | ||||||||
|
|
|||||||||
Total
|
59,254 | 208,157 |
Less:
accumulated depreciation and
|
|
|||||||||
amortization
|
(12,561 | ) | (18,380 | ) | ||||||
|
|
|||||||||
Property
and equipment, net
|
46,693 | 189,777 |
8.
|
INVESTMENT
IN AN AFFILIATE
|
9.
|
INVESTMENTS
UNDER COST
METHOD
|
Years Ended December
31,
|
|||||||||
2006
|
2007
|
||||||||
RMB
|
RMB
|
||||||||
Global
Market
|
38,929 | 36,286 | |||||||
Tophere
|
- | 4,500 | |||||||
38,929 | 40,786 |
|
In
September 2006, the Company entered into a subscription agreement with
Global Market Group Limited ("Global Market") to subscribe 1,940,000
Series A preferred shares, which represents 16.25% of the fully dilute
equity interest in Global Market on an if-converted basis, for a cash
consideration of RMB38,929 (US$5,000). Because the Company cannot exercise
significant influence, the investment is accounted for under the cost
method.
|
10.
|
ACQUIRED
INTANGIBLE ASSETS,
NET
|
Years Ended December
31,
|
|||||||||
2006
|
2007
|
||||||||
RMB
|
RMB
|
||||||||
Customer lists and relationships
|
6,131 | 8,586 | |||||||
Completed technology
|
5,251 | 66,372 | |||||||
Buyer database
|
- | 2,044 | |||||||
Purchased software for internal use
|
17,200 | 17,200 | |||||||
Total
|
28,582 | 94,202 | |||||||
Less: accumulated amortization
|
(5,885 | ) | (20,351 | ) | |||||
Acquired intangible assets, net
|
22,697 | 73,851 |
For
the Year
Ending
December 31 |
Estimated
Amortization
Expense |
|
2008
|
RMB18,840
|
|
2009
|
18,081
|
|
2010
|
16,564
|
|
2011
|
15,991
|
|
2012
|
4,375
|
|
73,851
|
11.
|
ACCOUNTS
PAYABLE AND ACCRUED
EXPENSES
|
Years Ended December
31,
|
||||||||||
2006
|
2007
|
|||||||||
RMB
|
RMB
|
|||||||||
Accounts payable
|
2,694 | 5,408 | ||||||||
Office expenses payable
|
1,437 |
|
1,498 | |||||||
Accrued expenses
|
1,009 |
|
4,091 | |||||||
Salary and wages
|
4,381 | 4,983 | ||||||||
Staff welfare
|
508 |
|
485 | |||||||
Professional fees
|
4,283 | 2,795 | ||||||||
14,312 | 19,260 |
12.
|
INCOME
TAXES
|
12.
|
INCOME
TAXES –
continued
|
|
|
Years Ended December
31
|
|||||||||||||
2005
|
2006
|
2007
|
|||||||||||
RMB
|
RMB
|
RMB
|
|||||||||||
Current tax
|
626 | 2,102 | 1,367 | ||||||||||
Deferred tax
|
- | (1,071 | ) | (1,124 | ) | ||||||||
626 | 1,031 | 243 |
|
As
of December 31, 2007, significant temporary differences between the tax
basis and financial statement basis of accounting for assets and
liabilities that gave rise to deferred taxes were principally related to
the following:
|
12.
|
INCOME
TAXES –
continued
|
Years Ended December
31
|
|||||||||
2006
|
2007
|
||||||||
RMB
|
RMB
|
||||||||
Current
deferred tax assets
|
|||||||||
Short-term
deferred revenue (B2G)
|
2,260 | 1,300 | |||||||
Short-term
deferred revenue (B2B)
|
- | 62 | |||||||
Less:
valuation allowance
|
(562 | ) | (62 | ) | |||||
Current
deferred tax assets
|
1,698 | 1,300 | |||||||
Non-current
deferred tax assets
|
|||||||||
Net
operating loss carried forward
|
4,610 | 7,186 | |||||||
Less:
valuation allowance
|
(4,610 | ) | (7,186 | ) | |||||
Non-current
deferred tax assets
|
- | - | |||||||
Non-current
deferred tax liabilities
|
|||||||||
Accelerated
depreciation of equipment
|
(627 | ) | (1,992 | ) | |||||
Amortization
of intangible assets
|
- | (14,218 | ) | ||||||
Non-current
deferred tax liabilities
|
(627 | ) | (16,210 | ) | |||||
12.
|
INCOME
TAXES –
continued
|
Years Ended December
31,
|
|||||||||||||
2005
|
2006
|
2007
|
|||||||||||
PRC
statutory income tax
|
33.0 | % | 33.0 | % | (33.0 | %) | |||||||
Expenses
not deductible for tax purposes
|
10.2 | % | 2.9 | % | 5.6 | % | |||||||
Permanent
differences
|
(5.9 | %) | (5.1 | %) | 9.5 | % | |||||||
Tax
exemption and tax relief granted
|
|||||||||||||
to
PRC subsidiaries
|
(36.9 | %) | (28.6 | %) | 17.9 | % | |||||||
Effect
on deferred taxes due to changes in tax rates under the new law for
certain subsidiaries
|
- | - | (0.1 | %) | |||||||||
0.4 | % | 2.2 | % | (0.1 | %) |
Balance at January 1, 2007 |
636
|
|
Additions based on tax positions related to the current year |
196
|
|
Balance at December 31, 2007 |
832
|
13.
|
OTHER
TAXES
PAYABLE
|
Years Ended December
31,
|
|||||||||
2006
|
2007
|
||||||||
RMB
|
RMB
|
||||||||
Individual income tax withheld
|
209 | 605 | |||||||
Business tax payable
|
2,491 | 1,628 | |||||||
Value added taxes payable, net
|
(368 | ) | (645 | ) | |||||
2,332 | 1,588 |
14.
|
NET
INCOME (LOSS) PER
SHARE
|
Years ended December
31,
|
|||||||||||||
2005
|
2006
|
2007
|
|||||||||||
Numerator used in basic net income per
share:
|
|||||||||||||
Net income (loss)
|
151,604 | 45,928 | (230,531 | ) | |||||||||
Shares (denominator):
|
|||||||||||||
Weighted average ordinary shares
outstanding
|
34,539,976 | 34,773,005 | 34,966,830 | ||||||||||
Plus: incremental shares from assumed
conversion of stock options
|
1,166,918 | 595,877 | - | ||||||||||
Weighted average ordinary shares
outstanding used in computing diluted
net income (loss) per ordinary
share
|
35,706,894 | 35,368,882 | 34,966,830 | ||||||||||
Net income (loss) per ordinary share - basic
|
4.39 | 1.32 | (6.59 | ) | |||||||||
Net income (loss) per ordinary share-diluted
|
4.25 | 1.30 | (6.59 | ) |
15.
|
RELATED
PARTY TRANSACTIONS AND
BALANCES
|
|
|
|
|
|
|
|
|
|
|
15.
|
RELATED
PARTY TRANSACTIONS AND BALANCES -
continued
|
16.
|
SHARE
OPTION
PLANS
|
|
|
|
|
|
|
|
|
|
|
16.
|
SHARE
OPTION PLANS -
continued
|
Years ended December
31,
|
|||||||||||||||||||||||||
2005
|
2006
|
2007
|
|||||||||||||||||||||||
Number
of
options |
Weighted
Average
Exercise price |
Number
of
options |
Weighted
Average
Exercise
price |
Number
of
options
|
Weighted
Average
Exercise
price |
||||||||||||||||||||
Outstanding
at beginning of year
|
2,328,894 | 26 | 2,877,097 | 39 | 2,500,947 | 40 | |||||||||||||||||||
Granted
|
890,000 | 71 | - | - | - | ||||||||||||||||||||
Exercised
|
(284,774 | ) | 26 | (267,364 | ) | 26 | (47,862 | ) | 26 | ||||||||||||||||
Cancelled
|
(57,023 | ) | 71 | (108,786 | ) | 46 | (422,112 | ) | 39 | ||||||||||||||||
Outstanding
at end of year
|
2,877,097 | 39 | 2,500,947 | 40 | 2,030,973 | 40 | |||||||||||||||||||
Exercisable
at end of year
|
1,400,520 | 26 | 1,920,366 | 31 | 1,872,918 | 37 |
Options
outstanding
|
Options
exercisable
|
||||||
Weighted
|
|||||||
average
|
Weighted
|
Weighted
|
|||||
remaining
|
Fair
value
|
average
|
average
|
||||
Number
|
contractual
|
per
share
|
exercise
|
Number
|
exercise
|
||
outstanding
|
life
|
at
grant date
|
price
|
exercisable
|
price
|
||
(RMB)
|
(RMB)
|
||||||
1,398,751
|
5.875
|
RMB0.297
(HK$0.286)
|
26
|
1,398,751
|
26
|
||
632,222
|
7.167
|
RMB40.42
(US$4.896) |
71
|
474,167
|
71
|
||
2,030,973
|
6.277
|
40
|
1,872,918
|
37
|
|
The
amount of stock-based compensation attributable to cost of revenues, sales
and marketing, general and administrative expenses, and research and
development is included in those line items in the accompanying
consolidated statements of operations. Stock-based compensation expense
related to stock options is as
follows:
|
16.
|
SHARE
OPTION PLANS -
continued
|
Years
Ended
|
|||||||||||||
December
31,
|
|||||||||||||
2005
|
2006
|
2007
|
|||||||||||
Cost
of revenues
|
- | 1,039 | 126 | ||||||||||
Sales
and marketing
|
- | 3,371 | 628 | ||||||||||
General
and administrative
|
- | 4,074 | 1,145 | ||||||||||
Research
and development
|
- | 1,843 | 27 | ||||||||||
Total
stock-based compensation expense
|
- | 10,327 | 1,926 |
17.
|
COMMITMENTS
|
|
|
RMB
|
|||||
Year
ending December 31:
|
|||||
2008
|
1,158 | ||||
2009
and afterwards
|
496 | ||||
Total
|
1,654 |
18.
|
SEGMENT
INFORMATION
|
18.
|
SEGMENT
INFORMATION -
continued
|
18.
|
SEGMENT
INFORMATION -
continued
|
Year
Ended December 31, 2005
|
|||||||||||||||||
Enterprise
software and related customer
maintenance service |
Software
development
services
|
Computer
hardware
sales
|
Total
|
||||||||||||||
RMB
|
RMB
|
RMB
|
RMB
|
||||||||||||||
Net
revenues from external customers
|
109,022 | 7,600 | 678 | 117,300 | |||||||||||||
Net
revenues from related parties
|
39,081 | 28,100 | - | 67,181 | |||||||||||||
Gross
profit
|
147,278 | 17,838 | 196 | 165,312 | |||||||||||||
Year
Ended December 31, 2006
|
|||||||||||||||||
Enterprise
software and related customer
maintenance service |
Software
development
services
|
Computer
hardware
sales
|
Total
|
||||||||||||||
|
|||||||||||||||||
RMB
|
RMB
|
RMB
|
RMB
|
||||||||||||||
Net
revenues from external customers
|
73,123 | 23,084 | 398 | 96,605 | |||||||||||||
Net
revenues from related parties
|
11,450 | 12,933 | - | 24,383 | |||||||||||||
Gross
profit
|
84,573 | 20,251 | 264 | 105,088 |
Year
Ended December 31, 2006
|
|||||||||||||||||||||
Enterprise
software and related customer
maintenance service |
Software
development
services
|
Computer
hardware
sales
|
B2B |
Total
|
|||||||||||||||||
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
|||||||||||||||||
Net
revenues from external customers
|
52,481 | 25,642 | - | 489 | 78,612 | ||||||||||||||||
Net
revenues from related parties
|
8,241 | - | - | - | 8,241 | ||||||||||||||||
Gross
profit (loss)
|
60,848 | 7,894 | - | (4,620 | ) | 64,122 |
18.
|
SEGMENT
INFORMATION -
continued
|
Years Ended December
31,
|
|||||||||||||
2005
|
2006
|
2007
|
|||||||||||
RMB
|
RMB
|
RMB
|
|||||||||||
Net revenues from external customers under PRC GAAP
|
117,300 | 96,605 | 78,612 | ||||||||||
U.S. GAAP adjustments:
|
|||||||||||||
Differences in the timing of revenue recognition
|
21,232 | 11,455 | 11,346 | ||||||||||
PRC value added tax refund
|
12,280 | 7,549 | 3,995 | ||||||||||
Total net revenues from external customers under US GAAP
|
150,812 | 115,609 | 93,953 | ||||||||||
|
|||||||||||||
Net revenues from related parties under PRC GAAP
|
67,181 | 24,383 | 8,241 | ||||||||||
U.S. GAAP adjustments:
|
|||||||||||||
Differences in the timing of revenue recognition
|
14,387 | 10,304 | 912 | ||||||||||
PRC value added tax refund
|
7,486 | 2,952 | 352 | ||||||||||
|
|||||||||||||
Total net revenues from related parties under US GAAP
|
89,054 | 37,639 | 9,505 | ||||||||||
|
|||||||||||||
Gross profit under PRC GAAP
|
165,312 | 105,088 | 64,122 | ||||||||||
U.S. GAAP adjustments:
|
|||||||||||||
Differences in the timing of revenue recognition
|
35,619 | 21,759 | 12,258 | ||||||||||
PRC value added tax refund
|
19,766 | 10,501 | 4,347 | ||||||||||
Share-based compensation expenses
|
- | (1,039 | ) | (126 | ) | ||||||||
Gross profit under US GAAP
|
220,697 | 136,309 | 80,601 | ||||||||||
Operating expenses
|
(86,539 | ) | (109,357 | ) | (375,388 | ) | |||||||
Government subsidies
|
447 | 705 | 1,015 | ||||||||||
Income (loss) from operations
|
134,605 | 27,657 | (293,772 | ) | |||||||||
Interest income
|
17,625 | 19,302 | 13,885 | ||||||||||
Gains on disposal of available-for-sale securities
|
- | - | 43,546 | ||||||||||
Income (loss) before income tax expenses
|
152,230 | 46,959 | (236,341 | ) |
19.
|
MAJOR
CUSTOMERS
|
Years
ended December 31,
|
||||||
Customer
|
2005
|
2006
|
2007
|
|||
A |
18%
|
|
9%
|
|
*
|
|
B
|
10%
|
11%
|
*
|
|||
C |
*
|
|
*
|
|
17%
|
|
D
|
*
|
*
|
23%
|
|||
E |
20%
|
|
14%
|
|
*
|
|
F
|
12%
|
*
|
*
|
|||
* Represents less than 10% of total net revenue. |
20.
|
EMPLOYEE
BENEFIT
PLANS
|
|
|
21.
|
CHINA
CONTRIBUTION PLAN AND PROFIT
APPROPRIATION
|
|
|
21.
|
CHINA
CONTRIBUTION PLAN AND PROFIT APPROPRIATION -
continued
|
22.
|
SUBSEQUENT
EVENTS
|
Years
Ended December 31,
|
||||||||||||
2006
|
2007
|
2007
|
||||||||||
RMB
|
RMB
|
US$
|
||||||||||
ASSETS
|
||||||||||||
Current
assets:
|
||||||||||||
Cash
and cash equivalents
|
73,589 | 33,354 | 4,572 | |||||||||
Prepaid
expenses and other current assets
|
9,041 | 5,754 | 789 | |||||||||
Amounts
due from subsidiaries
|
678,803 | 652,181 | 89,406 | |||||||||
Total
current assets
|
761,433 | 691,289 | 94,767 | |||||||||
Investments
in subsidiaries
|
548,403 | 385,162 | 52,801 | |||||||||
TOTAL
ASSETS
|
1,309,836 | 1,076,451 | 147,568 | |||||||||
LIABILITIES
AND SHAREHOLDERS' EQUITY
|
||||||||||||
Other
payables
|
4,856 | 3,443 | 472 | |||||||||
Amounts
due to subsidiaries
|
- | 104 | 14 | |||||||||
Total
current liabilities
|
4,856 | 3,547 | 486 | |||||||||
Shareholders'
equity:
|
||||||||||||
Ordinary
shares, par value RMB0.027 (HK$0.025) per share:
|
||||||||||||
8,000,000,000
shares authorized; 34,991,834 shares issued and outstanding in 2006 and
2007
|
926 | 926 | 127 | |||||||||
Additional
paid-in capital
|
871,642 | 873,568 | 119,755 | |||||||||
Retained
earnings
|
441,343 | 210,176 | 28,813 | |||||||||
Treasury
shares, at cost, 47,862 shares and nil share in 2006 and 2007
respectively
|
(1,268 | ) | - | - | ||||||||
Accumulated
other comprehensive loss
|
(7,663 | ) | (11,766 | ) | (1,613 | ) | ||||||
Total
shareholders' equity
|
1,304,980 | 1,072,904 | 147,082 | |||||||||
TOTAL
LIABILITIES AND SHAREHOLDERS' EQUITY
|
1,309,836 | 1,076,451 | 147,568 |
Years
ended December 31,
|
|||||||||||||||||
2005
|
2006
|
2007
|
2007
|
||||||||||||||
RMB
|
RMB
|
RMB
|
US$
|
||||||||||||||
General
and administrative expenses
|
|
(21,702 | ) | (20,509 | ) | (21,682 | ) | (2,972 | ) | ||||||||
Loss
from operations
|
(21,702 | ) | (20,509 | ) | (21,682 | ) | (2,972 | ) | |||||||||
Interest
income
|
|
9,101 | 5,504 | 2,334 | 320 | ||||||||||||
Other
income
|
411 | - | - | - | |||||||||||||
|
|
|
|
|
|
||||||||||||
Loss
before equity in earnings of subsidiaries
|
(12,190 | ) | (15,005 | ) | (19,348 | ) | (2,652 | ) | |||||||||
Equity
in earnings of subsidiaries
|
|
163,794 | 60,933 | (211,183 | ) | (28,950 | ) | ||||||||||
Net
income (loss)
|
151,604 | 45,928 | (230,531 | ) | (31,602 | ) | |||||||||||
|
|
|
|
|
|
||||||||||||
Net
income (loss) per share
|
|||||||||||||||||
Basic
|
|
4.39 | 1.32 | (6.59 | ) | (0.90 | ) | ||||||||||
Diluted
|
4.25 | 1.30 | (6.59 | ) | (0.90 | ) | |||||||||||
|
|
|
|
|
|
||||||||||||
Shares
used in computation:
|
|||||||||||||||||
Basic
|
|
34,539,976 | 34,773,005 | 34,966,830 | 34,966,830 | ||||||||||||
Diluted
|
35,706,894 | 35,368,882 | 34,966,830 | 34,966,830 |
Ordinary
shares
|
Additional
paid-in
|
Treasury
shares |
Retained
|
Accumulated
other
compre-hensive
|
Compre-hensive
|
|||||||||||||||||||||||||||||||
Shares
|
Amount
|
capital
|
Shares
|
Amount
|
earnings
|
loss
|
Total
|
income
|
||||||||||||||||||||||||||||
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
RMB
|
||||||||||||||||||||||||||||||
Balance
as of January 1, 2005
|
34,391,834 | 911 | 845,730 |
-
|
-
|
243,811 | - | 1,090,452 |
-
|
|||||||||||||||||||||||||||
Ordinary
shares converted to ADR shares for future
exercises of share options |
600,000 | 15 | 15,585 | (600,000 | ) | (15,600 | ) | - | - | - |
-
|
|||||||||||||||||||||||||
Issurance
of ADR shares for the exercise of employee share options
|
- | - | - | 284,774 | 7,404 | - | - | 7,404 |
-
|
|||||||||||||||||||||||||||
Net
income
|
- | - | - | - | - | 151,604 | - | 151,604 | 151,604 | |||||||||||||||||||||||||||
Foreign
currency translation adjustments
|
- | - | - | - | (3,095 | ) | (3,095 | ) | (3,095 | ) | ||||||||||||||||||||||||||
- | - | - | - | - | - | - | - | 148,509 | ||||||||||||||||||||||||||||
|
||||||||||||||||||||||||||||||||||||
Balance
as of December 31, 2005
|
34,991,834 | 926 | 861,315 | (315,226 | ) | (8,196 | ) | 395,415 | (3,095 | ) | 1,246,365 | - | ||||||||||||||||||||||||
Issurance
of ADR shares for the exercise of employee share options
|
- | - | - | 267,364 | 6,928 | - | - | 6,928 | - | |||||||||||||||||||||||||||
Employee
share options compensation cost
|
- | - | 10,327 | - | - | - | - | 10,327 | - | |||||||||||||||||||||||||||
Net
income
|
- | - | - | - | - | 45,928 | - | 45,928 | 45,928 | |||||||||||||||||||||||||||
Foreign
currency translation adjustments
|
- | - | - | - | - | - | (4,568 | ) | (4,568 | ) | (4,568 | ) | ||||||||||||||||||||||||
41,360 | ||||||||||||||||||||||||||||||||||||
Balance
as of December 31, 2006
|
34,991,834 | 926 | 871,642 | (47,862 | ) | (1,268 | ) | 441,343 | (7,663 | ) | 1,304,980 | - | ||||||||||||||||||||||||
Cumulative
effect of unrecognized tax benefit on adoption of FIN 48
|
- | - | - | - | - | (636 | ) | - | (636 | ) | - | |||||||||||||||||||||||||
Issurance
of ADR shares for the exercise of employee share options
|
- | - | - | 47,862 | 1,268 | - | - | 1,268 | - | |||||||||||||||||||||||||||
Net
income/(loss)
|
- | - | - | - | - | (230,531 | ) | - | (230,531 | ) | (230,531 | ) | ||||||||||||||||||||||||
Foreign
currency translation adjustments
|
- | - | - | - | - | - | (6,977 | ) | (6,977 | ) | (6,977 | ) | ||||||||||||||||||||||||
Employee
share options compensation cost
|
- | - | 1,926 | - | - | - | - | 1,926 | - | |||||||||||||||||||||||||||
Unrealized gain on available-for-sale securities | - | - | - | - | - | - | 2,874 | 2,874 | 2,874 | |||||||||||||||||||||||||||
- | - | - | - | - | - | - | - | (234,634 | ) | |||||||||||||||||||||||||||
Balance
as of December 31, 2007
|
34,991,834 | 926 | 873,568 | - | - | 210,176 | (11,766 | ) | 1,072,904 | |||||||||||||||||||||||||||
US$127
|
US$119,755
|
US$ - | US$ - |
US$28,813
|
US$(1,613)
|
US$147,082
|
Years
ended December 31,
|
||||||||||||||||
2005
|
2006
|
2007
|
2007
|
|||||||||||||
RMB
|
RMB
|
RMB
|
US$
|
|||||||||||||
Cash
flows from operating activities:
|
||||||||||||||||
Net
income (loss)
|
151,604 | 45,928 | (230,531 | ) | (31,602 | ) | ||||||||||
Adjustments
to reconcile net loss to net cash
|
||||||||||||||||
used
in operating activities:
|
||||||||||||||||
Equity
in earnings of subsidiaries
|
(163,794 | ) | (60,933 | ) | 211,183 | 28,950 | ||||||||||
Changes
in operating assets and liabilities:
|
||||||||||||||||
Prepaid
expenses and other current assets
|
16,670 | (8,889 | ) | 2,673 | 366 | |||||||||||
Other
payables
|
(7,101 | ) | 1,305 | (1,084 | ) | (149 | ) | |||||||||
Amounts
due to subsidiaries
|
50 | (516 | ) | 104 | 14 | |||||||||||
|
||||||||||||||||
Net
cash used in operating activities
|
(2,571 | ) | (23,105 | ) | (17,655 | ) | (2,421 | ) | ||||||||
|
||||||||||||||||
Cash
flows from investing activities
|
||||||||||||||||
Increase
in amounts due from subsidiaries
|
(405,969 | ) | (45,857 | ) | (19,462 | ) | (2,668 | ) | ||||||||
Net
cash used in investing activities
|
(405,969 | ) | (45,857 | ) | (19,462 | ) | (2,668 | ) | ||||||||
|
||||||||||||||||
Cash
flows from financing activities:
|
||||||||||||||||
Exercise
of share options
|
7,404 | 6,928 | 1,268 | 174 | ||||||||||||
Decrease
in amounts due to shareholders
|
(5,360 | ) | - | - | - | |||||||||||
Net
cash provided by financing activities
|
2,044 | 6,928 | 1,268 | 174 | ||||||||||||
Effect
of exchange rate changes
|
(15,635 | ) | (3,519 | ) | (4,386 | ) | (601 | ) | ||||||||
Net
decrease in cash and cash equivalents
|
(422,131 | ) | (65,553 | ) | (40,235 | ) | (5,516 | ) | ||||||||
Cash
and cash equivalents at the beginning of
|
||||||||||||||||
the
year
|
561,273 | 139,142 | 73,589 | 10,088 | ||||||||||||
|
||||||||||||||||
Cash
and cash equivalents at the end of the year
|
139,142 | 73,589 | 33,354 | 4,572 |