China Bilingual Announces Financial Results for Fiscal Year Ended August 31, 2012
Company reports year-over-year revenue growth of 66.0% to $42.2 million
TAIYUAN CITY, China, Dec. 4, 2012 /PRNewswire-FirstCall/ -- China Bilingual Technology & Education Group Inc. (OTCBB: CBLY) ("China Bilingual" or the "Company"), an education company that owns and operates high-quality, K-12 private boarding schools in China, announced its financial results for its fiscal year ended August 31, 2012.
Fiscal Year 2012 Financial Highlights: (Year-Over-Year, 12-Month Fiscal Year Ended August 31, 2012)
- Revenues increased to $42.2 million, or 66.0% year-over-year compared to $25.4 million
- Enrollment increased 4,718 students or 51.3% for the 2011-2012 school year to approximately 13,918 students with the addition of a third campus
- Gross profit increased to $18.4 million, or 20.4% year-over-year compared to $15.2 million
- Earnings Before Income Taxes, Depreciation and Amortization ("EBITDA") increased to $19.7 million, or 35.3% year-over-year compared to $14.6 million
- For the year ended August 31, 2012, the Company paid $10.0 million in interest, depreciation and amortization, primarily attributable to the acquisition and financing of the approximately $108.2 million acquisition of a third campus
- Net Income decreased to $9.6 million (22.9% net profit margin), or 28.2% year-over-year compared to $14.6 million. The lower net income was primarily due to the allocation of costs associated with the acquisition and financing of the third campus, which was previously underutilized. The overall capacity utilization rate decreased from over 90% for the two schools operated during the year ended August 31, 2011 to approximately 66% for the three schools operated during the year ended August 31, 2012. The Company continues to work toward increasing the capacity utilization of all three schools, which lowers the fixed costs per student based on higher enrollment
- The Company is exempt from paying corporate income taxes because of its classification in China's primary education sector
- Basic and diluted earnings per share ("EPS") decreased $0.13 to $0.32 per share for the year ended August 31, 2012 from $0.45 per share for the year ended August 31, 2011 due to the decrease in net income
- Total Assets were $164.9 million based on their historical book value
- Stockholders' Equity increased to $52.6 million, or 23.4% year-over-year compared to $42.6 million
- The Company changed its fiscal year end from December 31 to August 31 at August 31, 2011 to better reflect the school year, which typically runs from September 1 through August 31
"We are pleased with our fiscal year 2012 operating performance and integration of our third school campus," stated Dr. Ren Zhiqing, Chairman and CEO of China Bilingual. "For fiscal year 2013, we will continue to focus on increasing enrollment at our schools while seeking suitable opportunities to expand our business model into additional schools and education programs."
"The acquisition of our new Shanxi South Campus has doubled our enrollment capacity to approximately 20,000 students," said Michael Toups, CFO of China Bilingual. "Our 15 year operating history and our strong academic reputation provide us with a major competitive advantage in the fast-growing private education sector. We remain dedicated to becoming an education leader in China and increasing long-term value for our shareholders."
The Ministry of Education of the PRC (the "MOE") announced on June 18, 2012 its strong support for private education in the PRC. Under the National Long-Term Education Reform and Development Plan (2010 - 2020), the MOE has been actively working toward developing policies and measures to promote private education and encourage private capital to enter the field of education. The MOE expects the results of the reform to create a more favorable environment for private education as a driver to benefit the education of society as a whole.
Summary of Fiscal 2012 Results of Operations for the Years Ended August 31, 2012 and 2011
Revenues - During the year ended August 31, 2012, we had total revenues of $42.2 million, an increase of $16.8 million or 66.0% as compared to total revenues of $25.4 million during the year ended August 31, 2011.
The revenue growth was primarily attributable to the acquisition of our third school campus – the Shanxi South School, which led to an increase in enrollment of 4,718 students for the 2011- 2012 school year from approximately 9,200 students to 13,918 students. We also increased our average full-fare tuition by $226 or 7.2% to $3,352 per student for the 2011 - 2012 school year from $3,126 per student for the 2010 - 2011 school year.
The school year typically runs from September 1 through August 31 and corresponds to the fiscal year end on August 31. The Company changed its fiscal year end at August 31, 2011 to the new fiscal year end from December 31 in prior years.
Cost of Revenue - During the year ended August 31, 2012, our cost of revenue was $23.8 million (56.5% of revenues), an increase of $13.7 million or 134.4% as compared to cost of revenue of $10.2 million (40.0% of revenues) during the year ended August 31, 2011.
The increase in cost of revenue was primarily the result of an increase in costs in connection with the acquisition of a third campus and the increase in enrollment of approximately 4,681 students. The third campus acquired on August 31, 2011 was previously underutilized and our overall capacity utilization rate decreased from over 90% for our two schools during the year ended August 31, 2011 to approximately 66% for the three schools during the year ended August 31, 2012.
The Company continues to work toward increasing the capacity utilization of all three schools, which lowers the fixed costs per student based on higher enrollment. The increased costs for the year ended August 31, 2012 was from increased teacher and staff salaries to support the increased enrollment, as well as $3.6 million in depreciation and amortization expense allocated to cost of revenue primarily associated with the approximately $108.2 million acquisition of the third campus.
General and Administrative Expenses - During the year ended August 31, 2012, general and administrative expenses was $3.1 million, an increase of $1.4 million or 79.9% as compared to $1.7 million for the year ended August 31, 2011.
General and administrative expenses increased due to the increase in administrative overhead expenses, costs of operating as a public company and $1.0 million in depreciation and amortization expense allocated to general and administrative expenses, all primarily associated with the newly acquired third campus.
Interest Expense - Interest expense was $5.6 million for the year ended August 31, 2012, an increase of $5.5 million or 5,792.4% as compared to $95,571 for the year ended August 31, 2011.
The increase in interest expense was a result of the financing for the acquisition of our third school, comprising $2.2 million in interest on a bank loan of RMB 100,000,000 (approximately $15.9 million) obtained by the Company in August 2011 and $3.4 million on the accretion of the implied interest in the long-term and short-term portion of the payable - acquisition resulting from the fair value discount recorded as interest expense based on the payment plan to the seller.
Earnings Before Interest, Taxes, Depreciation and Amortization ("EBITDA") - EBITDA was $19.7 million for the year ended August 31, 2012, an increase of $5.1 million or 35.3% compared to $14.6 million for the year ended August 31, 2011. The increase was primarily attributable to the increase in revenues as a result of the increase in total enrollment of 4,681 students for the year ended August 31, 2012.
Net Income - As a result of the factors described above, net income attributable to shareholders was $9.6 million for the year ended August 31, 2012, a decrease of $3.8 million or 28.2% as compared to $13.4 million for the year ended August 31, 2011.
The decrease between the periods resulted primarily from the increase in interest expense, depreciation and amortization associated with the acquisition of our third school. Total interest, depreciation and amortization, primarily associated with the acquisition of the third school, was $10.0 million.
Basic and diluted earnings per share ("EPS") decreased $0.13 to $0.32 per share for the year ended August 31, 2012 from $0.45 per share for the year ended August 31, 2011 due to the decrease in net income.
Liquidity and Capital Resources - As of August 31, 2012, cash and cash equivalents were $30.4 million. The Company's principle source of liquidity comes from deferred school fees from students who attend the three schools. The Company collects tuition in advance of the school year and therefore has no accounts receivable. The Company has collected substantially all of its prepaid tuition for the 2012 – 2013 school year and recorded it as a liability under deferred school fees of $45.9 million as of August 31, 2012. Based on the Company's current operating plan, strong profit margin and existing resources, including cash flow generated from operations as well as available bank loans, management estimates it has sufficient resources to meet its working capital requirements.
Plan of Operations - The Company completed the Equity Transfer Agreement dated August 31, 2011 for the acquisition of the Shanxi South Campus, formerly known as the Shanxi Rising School. The Company expects to continue to expand its enrollment base utilizing the excess capacity at its existing schools in addition to marketing and expanding enrollment at the Shanxi South Campus. The Company's strategy is to leverage its strong academic reputation to develop additional business. Management is also actively seeking opportunities to expand the business that can be accretive to earnings. The Company intends to grow the business model through the acquisition of existing schools and educations programs to increase total enrollment.
About China Bilingual Technology & Education Group Inc.
China Bilingual Technology and Education Group, Inc. is an education company that owns and operates high-quality, K-12 private boarding schools in China. Founded in 1998, the Company currently operates three schools encompassing the kindergarten, elementary, middle and high school levels with approximately 14,583 students and 1,876 faculty and staff for the 2012-2013 school year.
The Company's schools are located in Shanxi and Sichuan Provinces and provide students with an innovative and high-quality education with a focus on fluency and cultural skills in both Chinese and English. The schools regularly rank among the top schools in their respective regions for college entrance rates and national college entrance exam scores. The Company's schools have earned excellent teaching reputations and are recognized for the success of their students and strong faculty.
As China experiences rapid industrialization and economic growth, the government is focused on education as a means to increase worker productivity and raise the standard of living. Parents in China's new middle and upper classes are sending their children to receive private school education to give them an advantage in China's increasingly competitive workforce. The Company's sector in education is not subject to corporate income tax, and the Company anticipates its growth will come from both organic growth through increased enrollment and expansion of its business model and teaching methods into new schools to be acquired by the Company. For more information, visit http://www.ChinaBilingualEdu.com.
Forward-Looking Statements
Certain statements contained herein constitute "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are based on current expectations, estimates and projections about the Company's industry, management's beliefs and certain assumptions made by management. Readers are cautioned that any such forward-looking statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict. Because such statements involve risks and uncertainties, the actual results and performance of the Company may differ materially from the results expressed or implied by such forward-looking statements. These risks and uncertainties include, among other things, product demand, market competition, and risks inherent in our operations. Given these uncertainties, readers are cautioned not to place undue reliance on such forward-looking statements. Unless otherwise required by law, the Company also disclaims any obligation to update its view of any such risks or uncertainties or to announce publicly the result of any revisions to the forward-looking statements made here. For additional information, readers should carefully review reports or documents the Company files periodically with the Securities and Exchange Commission.
Contact:
At the Company:
Michael Toups, Chief Financial Officer
U.S. Office +1 727-641-1357
Email: [email protected]
http://www.ChinaBilingualEdu.com
China Bilingual Technology & Education Group Inc. and Subsidiaries |
||||||
Consolidated Balance Sheets |
||||||
August 31, 2012 |
August 31, 2011 |
|||||
ASSETS |
||||||
CURRENT ASSETS: |
||||||
Cash and cash equivalents |
$ |
30,410,983 |
$ |
15,090,521 |
||
Inventory |
- |
3,489 |
||||
Other current assets |
4,078,038 |
9,606,682 |
||||
Total Current Assets |
34,489,021 |
24,700,692 |
||||
LONG-TERM ASSETS: |
||||||
Property, plant and equipment, net |
82,250,434 |
84,120,568 |
||||
Land use rights, net |
48,118,088 |
48,950,660 |
||||
Deposit paid for long-term assets |
- |
18,778 |
||||
Total Long-Term Assets |
130,368,522 |
133,090,006 |
||||
TOTAL ASSETS |
$ |
164,857,543 |
$ |
157,790,698 |
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||
CURRENT LIABILITIES: |
||||||
Accounts payable |
$ |
165,743 |
$ |
48,824 |
||
Short-term payable-acquisition |
32,721,915 |
22,560,426 |
||||
Due to related parties |
4,550,762 |
7,842,522 |
||||
Other Payables |
951,468 |
333,202 |
||||
Refundable deposits |
134,661 |
795,848 |
||||
Deferred school fees |
45,902,425 |
39,498,972 |
||||
Home purchase down payment |
919,458 |
878,668 |
||||
Short-term bank loan |
- |
15,685,044 |
||||
Accrued expenses and other current liabilities |
1,026,225 |
908,268 |
||||
Total Current Liabilities |
86,372,657 |
88,551,774 |
||||
LONG-TERM LIABILITIES: |
||||||
Long-term bank loan |
11,045,539 |
- |
||||
Long-term payable-acquisition |
14,808,754 |
26,602,306 |
||||
TOTAL LIABILITIES |
112,226,950 |
115,154,080 |
||||
STOCKHOLDERS' EQUITY: |
||||||
Common Stock, $0.001 par value; 75,000,000 shares authorized; 30,069,629, 30,014,528 issued and outstanding as of August 31, 2012 and 2011 |
30,070 |
30,015 |
||||
Additional paid in capital |
163,389 |
67,421 |
||||
Retained earnings |
49,746,368 |
40,100,740 |
||||
Accumulated other comprehensive income |
2,690,766 |
2,438,442 |
||||
TOTAL STOCKHOLDERS' EQUITY |
52,630,593 |
42,636,618 |
||||
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY |
$ |
164,857,543 |
$ |
157,790,698 |
||
The notes to these consolidated financial statements are an integral part of these balance sheets. |
China Bilingual Technology & Education Group Inc. and Subsidiaries |
|||||||
Consolidated Statements of Operations |
|||||||
For the Years Ended August 31, |
|||||||
2012 |
2011 |
||||||
(Unaudited) |
|||||||
REVENUES |
42,200,354 |
25,419,516 |
|||||
COST OF REVENUES |
23,839,738 |
10,172,606 |
|||||
GROSS PROFIT |
18,360,616 |
15,246,910 |
|||||
OPERATING EXPENSES |
|||||||
General and Administrative Expenses |
3,140,188 |
1,745,189 |
|||||
TOTAL OPERATING EXPENSES |
3,140,188 |
1,745,189 |
|||||
INCOME FROM OPERATIONS |
15,220,428 |
13,501,721 |
|||||
OTHER INCOME (EXPENSE) |
|||||||
Interest Income |
56,605 |
26,604 |
|||||
Interest Expense |
(5,631,405) |
(95,571) |
|||||
NET INCOME BEFORE INCOME TAXES |
$ |
9,645,628 |
$ |
13,432,754 |
|||
INCOME TAX EXPENSE |
- |
- |
|||||
NET INCOME |
$ |
9,645,628 |
$ |
13,432,754 |
|||
Earnings per Common Share: |
|||||||
Basic |
$ |
0.32 |
$ |
0.45 |
|||
Diluted |
$ |
0.32 |
$ |
0.45 |
|||
Weighted Average Common Shares Outstanding: |
|||||||
Basic |
30,094,205 |
30,010,932 |
|||||
Diluted |
30,094,205 |
30,010,932 |
|||||
The notes to consolidated financial statements are an integral part of these statements. |
China Bilingual Technology & Education Group Inc. and Subsidiaries |
||||||||||||||||||
Consolidated Statement of Changes in Stockholders' Equity |
||||||||||||||||||
Accumulated |
||||||||||||||||||
Additional |
Other |
Total |
||||||||||||||||
Common Stock |
Paid-In |
Comprehensive |
Retained |
Stockholders' |
||||||||||||||
Shares |
Amount |
Capital |
Income |
Earnings |
Equity (Deficit) |
|||||||||||||
Balance, December 31, 2009 |
26,100,076 |
$ |
26,100 |
$ |
23,900 |
$ |
204,236 |
$ |
18,690,599 |
$ |
18,944,835 |
|||||||
Recapitalization |
3,899,929 |
3,900 |
(3,900) |
- |
- |
- |
||||||||||||
Foreign currency translation adjustment |
- |
- |
- |
801,583 |
- |
801,583 |
||||||||||||
Net Income |
- |
- |
- |
- |
11,966,081 |
11,966,081 |
||||||||||||
Balance, December 31, 2010 |
30,000,005 |
$ |
30,000 |
$ |
20,000 |
$ |
1,005,819 |
$ |
30,656,680 |
$ |
31,712,499 |
|||||||
Stock Based Compensation |
14,523 |
15 |
47,421 |
- |
- |
47,436 |
||||||||||||
Foreign currency translation adjustment |
- |
- |
- |
1,432,623 |
- |
1,432,623 |
||||||||||||
Net Income |
- |
- |
- |
- |
9,444,060 |
9,444,060 |
||||||||||||
Balance, August 31, 2011 |
30,014,528 |
$ |
30,015 |
$ |
67,421 |
$ |
2,438,442 |
$ |
40,100,740 |
$ |
42,636,618 |
|||||||
Stock Based Compensation |
55,101 |
55 |
95,968 |
- |
- |
96,023 |
||||||||||||
Foreign currency translation adjustment |
- |
- |
- |
252,324 |
- |
252,324 |
||||||||||||
Net Income |
- |
- |
- |
- |
9,645,628 |
9,645,628 |
||||||||||||
Balance, August 31, 2012 |
30,069,629 |
$ |
30,070 |
$ |
163,389 |
$ |
2,690,766 |
$ |
49,746,368 |
$ |
52,630,593 |
|||||||
The notes to these consolidated financial statements are an integral part of these balance sheets. |
China Bilingual Technology & Education Group Inc. and Subsidiaries |
|||||||
Consolidated Statements of Cash Flows |
|||||||
(In US Dollars) |
|||||||
For The Years Ended August 31, |
|||||||
2012 |
2011 |
||||||
Unaudited |
|||||||
Cash flows from operating activities: |
|||||||
Net income |
$ |
9,645,628 |
$ |
13,432,754 |
|||
Depreciation of property and equipment |
3,359,844 |
906,701 |
|||||
Amortization of land use rights |
1,127,377 |
152,319 |
|||||
Stock based compensation |
105,361 |
105,449 |
|||||
Changes in operating assets and liabilities: |
|||||||
Adjustments in net cash (used in) provided by operating activities |
|||||||
Other current assets |
5,588,956 |
(216,787) |
|||||
Inventories |
3,511 |
129,951 |
|||||
Accounts payable |
116,679 |
(91,023) |
|||||
Other payables |
616,545 |
(1,302,400) |
|||||
Accrued expenses |
103,663 |
418,063 |
|||||
Refundable deposits |
(666,277) |
(743,761) |
|||||
Deferred school fees |
6,168,811 |
2,726,856 |
|||||
Home purchase |
35,524 |
129,942 |
|||||
Net cash provided by (used in) operating activities |
26,205,622 |
15,648,064 |
|||||
Cash flows from investing activities: |
|||||||
Deposits - long term assets |
- |
(18,230) |
|||||
Fixed asset additions |
(963,997) |
(223,111) |
|||||
Business combination |
- |
(16,021,106) |
|||||
Advances to related parties receivables |
- |
(3,212,987) |
|||||
Net cash used in investing activities |
(963,997) |
(19,475,434) |
|||||
Cash flows from financing activities: |
|||||||
Payments on acquisition payables |
(1,928,508) |
- |
|||||
(Repayments) of related party loans payables |
(3,340,423) |
- |
|||||
Proceeds debt |
11,050,596 |
8,420,939 |
|||||
(Repayments) short term debt |
(15,786,566) |
- |
|||||
Net cash provided by (used in) financing activities |
(10,004,901) |
8,420,939 |
|||||
Effect of exchange rate changes on cash |
83,738 |
(394,535) |
|||||
Net increase (decrease) in cash and cash equivalents |
15,320,462 |
4,199,034 |
|||||
Cash and cash equivalents, beginning of year |
15,090,521 |
10,891,487 |
|||||
Cash and cash equivalents, end of year |
$ |
30,410,983 |
$ |
15,090,521 |
|||
Supplemental disclosures of cash flow information: |
|||||||
Cash paid for interest |
$ |
2,211,530 |
$ |
95,571 |
|||
Cash paid for taxes |
$ |
- |
$ |
- |
|||
Non cash investing and financing activities: |
|||||||
Long-term bank loan |
$ |
- |
$ |
- |
|||
Related party loan |
$ |
- |
$ |
7,842,522 |
|||
Short-term bank loan |
$ |
- |
$ |
15,685,044 |
|||
Short-term payable – acquisition |
$ |
- |
$ |
22,560,426 |
|||
Long-term payable – acquisition |
$ |
- |
$ |
26,602,306 |
|||
Deposit-long-term asset transfer to fixed asset |
$ |
18,230 |
$ |
- |
|||
The notes to consolidated financial statements are an integral part of these statements. |
SOURCE China Bilingual Technology & Education Group Inc.
WANT YOUR COMPANY'S NEWS FEATURED ON PRNEWSWIRE.COM?
Newsrooms &
Influencers
Digital Media
Outlets
Journalists
Opted In
Share this article