China Bilingual Announces Financial Results for Fiscal Year Ended
August 31, 2012
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: mtoups@ChinaBilingualEdu.com
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.