UNITED STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K/A
Amendment No. 4
CURRENT REPORT
Pursuant to Section 13 OR 15(d) of
The Securities Exchange Act of 1934
Date of Report (Date of earliest event reported)
July 24,
2008
CHINA HEALTH CARE CORPORATION
(Exact name of registrant as specified in its charter)
Wyoming
(State or other jurisdiction of
incorporation)
333-127016
(Commission File Number)
98-0463119
(IRS Employer Identification No.)
T Plaza Center, Suite 400, 15950 North Dallas Parkway,
Dallas, TX 75249
(Address of principal executive offices and
Zip Code)
(972) 361-8033
Registrant's telephone number, including area code
__________________________________________________
(Former
name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is
intended to simultaneously satisfy the filing obligation of
the registrant
under any of the following provisions:
[ ] Written communications pursuant to Rule 425
under the Securities Act (17 CFR 230.425)
[ ] Soliciting material pursuant to Rule 14a-12
under the Exchange Act (17 CFR 240.14a -12)
[ ] Pre-commencement communications pursuant to Rule
14d-2(b) under the Exchange Act (17 CFR 240.14d -2(b))
[ ] Pre-commencement communications pursuant to Rule
13e-4(c) under the Exchange Act (17 CFR 240.13e -4(c))
FORWARD LOOKING STATEMENTS
This current report contains forward-looking statements as that
term is defined in section 27A of the United States Securities Act of 1933, as
amended, and section 21E of the United States Securities Exchange Act of 1934,
as amended. These statements relate to future events or our future financial
performance. In some cases, you can identify forward-looking statements by
terminology such as "may", "should", "intends", "expects", "plans",
"anticipates", "believes", "estimates", "predicts", "potential", or "continue"
or the negative of these terms or other comparable terminology. These statements
are only predictions and involve known and unknown risks, uncertainties and
other factors, including the risks in the section entitled "Risk Factors"
commencing on page 3 of this current report, which may cause our or our
industry's actual results, levels of activity or performance to be materially
different from any future results, levels of activity or performance expressed
or implied by these forward-looking statements.
Although we believe that the expectations reflected in the forward-looking
statements are reasonable, we cannot guarantee future results, levels of activity
or performance. Except as required by applicable law, including the securities
laws of the United States, we do not intend to update any of the forward-looking
statements to conform these statements to actual results.
1
As used in this current report and unless otherwise indicated,
the terms "we", "us" and "our" refer to China Health Care Corporation, a Wyoming
corporation and our recently acquired subsidiary, United Premier Medical Group
Limited, a Cayman corporation. Unless otherwise specified, all dollar amounts
are expressed in United States dollars and all references to "common shares"
refer to the common shares in our capital stock.
ITEM 2.01 COMPLETION OF ACQUISITION OR DISPOSITION OF ASSETS
SHARE EXCHANGE WITH UNITED PREMIER MEDICAL GROUP LIMITED
On January 20, 2008, we entered into a share exchange agreement
with United Premier Medical Group Limited, a Cayman corporation, and the
shareholders of United Premier Medical Group Limited. The closing of the
transactions contemplated in the share exchange agreement and the acquisition of
all of the issued and outstanding common shares in the capital of United Premier
Medical Group Limited occurred on July 24, 2008. In accordance with the closing
of the share exchange agreement, we issued 42,658,000 shares of our common stock
to the former shareholders of United Premier Medical Group Limited in exchange
for the acquisition, by our company, of all of the 21,329 issued and outstanding
shares of United Premier Medical Group Limited on the basis of 2,000 common
shares of our company for every one common share of United Premier Medical Group
Limited.
As set out in the share exchange agreement, the closing of the
share exchange agreement was subject to the satisfaction of certain conditions
precedent, including, among others, the following:
1.
|
The representations and warranties of United Premier
Medical Group Limited, its shareholders and our company set forth in the
share exchange agreement were true, correct and complete in all respects
as of the closing;
|
|
|
2.
|
All of the covenants and obligations that the respective
parties were required to perform or to comply with pursuant to the share
exchange agreement at or prior to the closing must have been performed and
complied with in all material respects;
|
|
|
3.
|
United Premier Medical Group Limited and our company
having received duly executed copies of all third party consents and
approvals contemplated by the share exchange agreement, if any;
|
|
|
4.
|
United Premier Medical Group Limited and our company
having been reasonably satisfied with their due diligence investigations
of the other party that is reasonable and customary in a similar
transaction;
|
|
|
5.
|
United Premier Medical Group Limited delivering to our
company audited financial statements prepared in accordance with United
States GAAP and audited by an independent auditor registered with the
Public Company Accounting Oversight Board in the United States;
and
|
|
|
6.
|
Our company adopting resolutions appointing nominees of
United Premier Medical Group Limited to the board of directors of our
company.
|
Our company had 50,148,000 common shares issued and outstanding
as of July 24, 2008, as a result of the issuance of 42,658,000 common shares in
connection with the closing of the share exchange agreement. As of the closing
date, the former shareholders of United Premier Medical Group Limited held
approximately 85.1% of the issued and outstanding common shares of our company.
The issuance of the 42,658,000 common shares to the former shareholders of
United Premier Medical Group Limited was deemed to be a reverse acquisition for
accounting purposes. United Premier Medical Group Limited, the acquired entity,
is regarded as the predecessor entity as of July 24, 2008. Starting with the
periodic report for the quarter in which the acquisition was consummated, our
company will file annual and quarterly reports based on the September 30th
fiscal year end of United Premier Medical Group Limited. Such financial
statements will depict the operating results of United Premier Medical Group
Limited, including the acquisition of our company, from July 24, 2008.
RISK FACTORS
In addition to other information in this current report, the
following risk factors should be carefully considered in evaluating our business
because such factors may have a significant impact on our business, operating
results, liquidity and financial condition. As a result of the risk factors
set forth below, actual results could differ materially from those projected
in any forward-looking statements.
2
Additional risks and uncertainties not presently known to us,
or that we currently consider to be immaterial, may also impact our business,
operating results, liquidity and financial condition. If any such risks occur,
our business, operating results, liquidity and financial condition could be
materially affected in an adverse manner. Under such circumstances, the trading
price of our securities could decline, and you may lose all or part of your
investment.
Risks Related to our Business
We have a limited operating history, and it is difficult
to evaluate our financial performance and prospects. There is no assurance that
we will achieve profitability or that we will not discover problems with our
business model.
We have a limited operating history. As such, it is difficult
to evaluate our future prospects and performance, and therefore we cannot ensure
that we will operate profitably in the future.
We have limited funds available for operating expenses.
If we do not obtain funds when needed, we will have to cease our
operations.
Currently, we have limited operating capital. As of June 30,
2008, our cash available was approximately $9,404. In the foreseeable future, we
expect to incur significant expenses when developing our business. We may be
unable to locate sources of capital or may find that capital is not available on
terms that are acceptable to us to fund our additional expenses. There is the
possibility that we will run out of funds, and this may affect our operations
and thus our profitability. If we cannot obtain funds when needed, we may have
to cease our operations.
We depend on attracting and retaining qualified
employees, the failure of which could result in a material decline in our
revenues.
We are a provider of healthcare consultancy services. Our
revenues and future growth depend on our ability to attract and retain qualified
employees. This is especially crucial to our business, as these employees will
generate revenue by providing the services that are the staple product that we
offer. We may face difficulties in recruiting and retaining sufficient numbers
of qualified employees because the market may not have enough of such personnel.
In addition, we compete with other companies for qualified employees. If we are
unable to retain such employees, we could face a material decline in our
revenue.
We derive most of our revenue from treatment facilities
rested with our host hospitals that are located in the Peoples Republic of
China, which makes us particularly sensitive to regulatory and economic
conditions in those cities where our facilities are, or will be
located.
For the year ended September 30, 2007, our facilities rested
with our host hospitals in the Peoples Republic of China, or the PRC, accounted
for most of our total revenue. If our treatment facilities are adversely
affected by changes in regulatory and economic conditions within China, our
revenue and profitability may decline.
We may have difficulty opening new medical facilities and
operating them profitably. We have limited experience in opening new treatment
facilities. If we are unable to execute our strategy, our growth may be
restrained and our operating results could be adversely affected.
Our growth strategy includes developing and opening new medical
facilities throughout the PRC, and, to date, we have limited experience in
opening new treatment facilities. Planning and opening new treatment facilities
can be complex and may be delayed, and, in some circumstances, prevented, by a
variety of forces, including local zoning and land use regulations, health
facility licensing, community opposition and other political issues. Healthcare
laws and other rules and regulations may also impede or increase the cost of
opening new facilities. If we are unable to open new treatment facilities on
time and on budget, our rate of growth and operating results may be adversely
affected.
Even if we are able to open new treatment facilities, we may
not be able to staff them. In addition, there can be no assurance that, once
completed, new treatment facilities will be able to generate operating profits.
Developing new facilities involves significant upfront capital investment and
expense and, if we are unable to attract patients quickly and/or enter into
contracts or extend our existing contracts with third party payers for these
facilities, these facilities may not be profitable and our operating results
could be adversely affected.
3
If we fail to cultivate new or maintain established relationships
with patient referral sources, our revenue may decline.
Our ability to grow or maintain our existing level of business
depends significantly on our ability to establish and maintain close working
relationships with patient referral sources. We may not be able to maintain
our existing referral source relationships or develop and maintain new relationships
in existing or new markets. If we lose existing relationships with our referral
sources, the number of patients we treat may decline, which may adversely affect
our revenue. If we fail to develop new referral relationships, our growth may
be restrained.
If we fail to implement our business strategy, our
business, financial condition and results of operations could be materially and
adversely affected.
Our future financial performance and success are dependent in
large part upon our ability to implement our business strategy successfully. We
may not be able to implement our business strategy successfully or achieve the
anticipated benefits of our business plan. If we are unable to do so, our
long-term growth and profitability may be adversely affected. Even if we are
able to implement some or all of the initiatives of our business plan
successfully, our operating results may not improve to the extent we anticipate,
or at all.
If we fail to use the brand of Johns Hopkins
International, financial conditions results of operations could be materially
and adversely affected.
Our current performance and success are dependent in certain
extent upon the educational and consulting services provided by Johns Hopkins
International, LLC. If we are unable to receive such services, our profitability
may be adversely affected and our operating results may not improve to the
extent we anticipate.
Our success depends on our ability to manage growth
effectively. If we do not manage growth effectively, we may not be able to
maintain profitability.
Even if we are successful in obtaining new business, failure to
manage our growth could adversely affect our financial condition. We may
experience extended periods of very rapid growth. If we are not able to manage
our growth effectively, our business and financial condition could materially
suffer. Our growth may significantly strain our managerial, operational and
financial resources and systems. To manage our growth effectively, we will have
to continue to implement and improve our operational, financial and management
controls, reporting systems and procedures. In addition, we must effectively
expand, train and manage our employees. We will be unable to manage our
businesses effectively if we are unable to alleviate the strain on resources
caused by growth in a timely and successful manner. We may not be able to manage
our growth and a failure to do so could have a material adverse effect on our
business.
If the PRC government finds that the agreements that
establish the structure for operating our business operations within the PRC do
not comply with PRC governmental regulations on foreign investment in the
medical industry, we could be subject to penalties. Such penalties may impact
our ability to maintain profitability.
If we or our operating subsidiaries or affiliates are found to
be in violation of any existing or future PRC laws or regulations, we could be
subject to severe penalties, including but not limited to: (i) revocation of our
business and operating licenses; (ii) discontinuing or restricting our
operations; (iii) imposition of conditions or requirements with which we may not
be able to comply; (iv) requirement that we restructure the relevant ownership
structure or operation; and (v) restriction or prohibition on our use of the
proceeds of our business operations to further finance our operations in the
PRC.
We rely on contractual arrangements with PRC obstetric
and gynecologic hospitals, which may not be as effective in providing
operational control as direct ownership. If we cannot maintain these
arrangements, we may have to cease operations.
We rely on contractual arrangements with PRC obstetric and
gynecologic hospitals to operate our business. These contractual arrangements
may not be as effective in providing us with control over our operations as
direct ownership. Under the current contractual arrangements, if the PRC
obstetric and gynecologic hospitals fail to perform their respective obligations
under these contractual arrangements, we may have to incur substantial costs to
enforce such arrangements and rely on legal remedies available under PRC law,
which may not be effective to allow us to maintain our business operations.
Additionally, many of these contractual arrangements are governed by PRC
4
law and, accordingly, will be interpreted in accordance with
PRC law, and any disputes would be resolved according to PRC legal procedures.
The legal environment in the PRC is not as developed as in other jurisdictions,
such as the United States. As a result, uncertainties in the PRC legal system
could limit our ability to enforce these contractual arrangements. In the event
we are unable to enforce these contractual arrangements, we may not be able to
exert effective control over our operations, and our ability to conduct our
business may be negatively affected.
Contractual arrangements we have entered into among our
subsidiaries and affiliated entities may be subject to scrutiny by the PRC tax
authorities. Such scrutiny may lead to additional tax liability and fines, which
would hinder our ability to achieve or maintain profitability.
Risks Relating to the Peoples Republic of China
Substantially all of our assets are located in the PRC and
substantially all of our revenues are derived from our operations in the PRC.
Accordingly, our business, financial condition, results of operations, and
prospects are subject, to a significant extent, to economic, political and legal
developments in the PRC.
The PRCs economic, political and social conditions, as
well as governmental policies, could affect the financial markets in the PRC,
our liquidity and access to capital, and our ability to operate our business.
Our financial condition and results of operations may be
adversely affected by government control over capital investments or changes in
tax regulations that are applicable to us. The PRC economy differs from the
economies of most developed countries in many respects, including the amount of
government involvement, level of development, growth rate, control of foreign
exchange and allocation of resources. While the PRC economy has experienced
significant growth, growth has been uneven, both geographically and among
various sectors of the economy. The PRC government has implemented various
measures to encourage economic growth and to guide the allocation of resources.
The PRC economy has been transitioning from a planned economy to a more
market-oriented economy. Although the PRC government has implemented measures
since the late 1970s emphasizing the utilization of market forces for economic
reform, the reduction of state ownership of productive assets, and the
establishment of improved corporate governance in business enterprises, a
substantial portion of productive assets in the PRC are still owned by the PRC
government. In addition, the PRC government continues to play a significant role
in regulating industry development by imposing industrial policies. The PRC
government also exercises significant control over its economic growth through
the allocation of resources, controlling payment of foreign currency-denominated
obligations, setting monetary policy and providing preferential treatment to
particular industries or companies. Since late 2003, the PRC government has
implemented a number of measures, such as raising bank reserves against deposit
rates to place additional limitations on the ability of commercial banks to make
loans and raise interest rates, in order to slow down specific segments of the
PRCs economy. These actions, as well as future actions and policies of the PRC
government, could materially affect our liquidity and access to capital and our
ability to operate our business.
The PRC legal system embodies uncertainties which could
limit the legal protections available to us.
The PRC legal system is a civil law system based on written
statutes. Unlike common law systems, it is a system in which decided legal cases
have little precedential value. In 1979, the PRC government began to promulgate
a comprehensive system of laws and regulations governing economic matters in
general. The overall effect of legislation has been significantly enhanced
protections afforded to various forms of foreign investment in the PRC. However,
these laws, regulations and legal requirements change frequently, and their
interpretation and enforcement involve uncertainties. For example, we may have
to resort to administrative and court proceedings to enforce the legal
protection that we enjoy either by law or contract. However, because PRC
administrative and court authorities have significant discretion in interpreting
and implementing statutory and contractual terms, it may be more difficult to
evaluate the outcome of administrative and court proceedings and the level of
legal protection we enjoy than in more developed legal systems. In addition,
such uncertainties, including the inability to enforce our contracts, could
materially and adversely affect our business and operation. Also, intellectual
property rights and confidentiality protections in the PRC may not be as
effective as in the United States or other countries. Accordingly, we cannot
predict the effect of future developments in the PRC legal system, particularly
with regard to the medical industry, including the promulgation of new laws,
changes to existing laws or the interpretation or enforcement thereof, or the
preemption of local regulations by national laws. These uncertainties could
limit the legal protections available to us.
5
U.S. investors may experience difficulties in attempting
to enforce judgments based upon U.S. federal securities laws against us and
our non-U.S. resident directors.
All of our operations and our assets are located outside the
United States and some of our directors and officer are foreign citizens. As
a result, it may be difficult or impossible for U.S. investors to enforce judgments
of U.S. courts for civil liabilities against any of our individual directors
or officers.
Risks Relating to Our Common Shares
Trading on the OTC Bulletin Board may be volatile and
sporadic, which could depress the market price of our common shares and make it
difficult for our shareholders to resell their shares.
Our common shares are quoted on the OTC Bulletin Board service.
Trading in shares quoted on the OTC Bulletin Board is often thin and
characterized by wide fluctuations in trading prices, due to many factors that
may have little to do with our operations or business prospects. This volatility
could depress the market price of our common shares for reasons unrelated to
operating performance. Moreover, the OTC Bulletin Board is not a stock exchange,
and trading of securities on the OTC Bulletin Board is often more sporadic than
the trading of securities listed on a quotation system like Nasdaq or a stock
exchange like Amex. Accordingly, shareholders may have difficulty reselling any
of the shares.
Our share is a penny stock. Trading of our share may be
restricted by the SECs penny stock regulations which may limit a shareholders
ability to buy and sell our shares.
Our share is a penny stock. The Securities and Exchange
Commission has adopted Rule 15g-9 which generally defines penny stock to be
any equity security that has a market price (as defined) less than $5.00 per
share or an exercise price of less than $5.00 per share, subject to certain
exceptions. Our securities are covered by the penny stock rules, which impose
additional sales practice requirements on broker-dealers who sell to persons
other than established customers and accredited investors. The term
accredited investor refers generally to institutions with assets in excess of
$5,000,000 or individuals with a net worth in excess of $1,000,000 or annual
income exceeding $200,000 or $300,000 jointly with their spouse. The penny stock
rules require a broker-dealer, prior to a transaction in a penny stock not
otherwise exempt from the rules, to deliver a standardized risk disclosure
document in a form prepared by the SEC which provides information about penny
stocks and the nature and level of risks in the penny stock market. The
broker-dealer also must provide the customer with current bid and offer
quotations for the penny stock, the compensation of the broker-dealer and its
salesperson in the transaction and monthly account statements showing the market
value of each penny stock held in the customers account. The bid and offer
quotations, and the broker-dealer and salesperson compensation information, must
be given to the customer orally or in writing prior to effecting the transaction
and must be given to the customer in writing before or with the customers
confirmation. In addition, the penny stock rules require that prior to a
transaction in a penny stock not otherwise exempt from these rules; the
broker-dealer must make a special written determination that the penny stock is
a suitable investment for the purchaser and receive the purchasers written
agreement to the transaction. These disclosure requirements may have the effect
of reducing the level of trading activity in the secondary market for the shares
that are subject to these penny stock rules. Consequently, these penny stock
rules may affect the ability of broker-dealers to trade our securities. We
believe that the penny stock rules discourage investor interest in and limit the
marketability of our common shares.
FINRA sales practice requirements may also limit a
shareholder's ability to buy and sell our share.
In addition to the penny stock rules promulgated by the
Securities and Exchange Commission, the Financial Industry Regulatory Authority,
or FINRA, has adopted rules that require that in recommending an investment to a
customer, a broker-dealer must have reasonable grounds for believing that the
investment is suitable for that customer. Prior to recommending speculative low
priced securities to their non-institutional customers, broker-dealers must make
reasonable efforts to obtain information about the customers financial status,
tax status, investment objectives and other information. Under interpretations
of these rules, the FINRA believes that there is a high probability that
speculative low priced securities will not be suitable for at least some
customers. The FINRA requirements make it more difficult for broker-dealers to
recommend that their customers buy our common shares, which may limit your
ability to buy and sell our share.
Trends, Risks and Uncertainties
We have sought to identify what we believe to be the most significant
risks to our business, but we cannot predict whether, or to what extent, any
of such risks may be realized nor can we guarantee that we have identified all
possible risks that might arise. Investors should carefully consider all of
such risk factors before making an investment decision with respect to our common
shares.
6
DESCRIPTION OF BUSINESS
Corporate Overview
The address of our principal executive office is T Plaza
Center, Suite 400, 15950 North Dallas Parkway, Dallas. Our telephone number is
(972) 361-8033.
Our common shares became listed on the OTC Bulletin Board on
March 22, 2007, under the symbol CVLG. Prior to this date, there was no public
market for our common shares.
On May 13, 2008, the Secretary of State of Wyoming effected a
change of name of our company from The Cavalier Group to China Health Care
Corporation, as approved by our shareholders. The name change became effective
with the Over-the-Counter Bulletin Board at the opening for trading on May 16,
2008 under the new stock symbol CNHL.
Corporate History
We were incorporated in the state of Wyoming on February 11,
2005. Since our incorporation, we had been in the business of the exploration
and development of a mineral property approximately 1,320 acres in size in
northeastern, Ontario. Our property was without known reserves and our program
was exploratory in nature. Because we were not successful in implementing our
business plan, we abandoned it and focused on the identification of suitable
businesses with which to enter into a business opportunity or business
combination.
On January 20, 2008, we entered into a share exchange agreement
with United Premier Medical Group Limited, a Cayman corporation, and the
shareholders of United Premier Medical Group Limited. The share exchange
agreement contemplated our company acquiring all of the issued and outstanding
common shares in the capital of United Premier Medical Group Limited in exchange
for the issuance by our company of 42,658,000 shares of our common stock. As of
the closing date of July 24, 2008, the former shareholders of United Premier
Medical Group Limited held approximately 85.1% of the issued and outstanding
common shares of our company.
Business Subsequent to the Acquisition of United Premier
Medical Group Limited
As of the closing date of the share exchange agreement on July
24, 2008, we commenced the business of providing premium specialty medical
services in the Peoples Republic of China (PRC), with a prime focus on the
provision of services to women and children. Specifically, we provide
consultancy services to the VIP Maternity & Gynecological Centers (the VIP
Birthing Centers) in the PRC. Our first VIP Birthing Center was operated in
October 2002 at the International Peace Maternity & Child Health Hospital,
supported by the consultation services of Johns Hopkins International, LLC.
(JHI). JHI is a leader in patient care, medical research, teaching and
training in the United States.
Over the past several years, we have signed co-operative
agreements with a number of well respected hospitals in Obstetrics /Gynecology
(OB/GYN) across the major PRC cities including Beijing, Shanghai, Guangzhou,
Foshan, Wuxi, Xiamen, Changsha and Hangzhou. In 2006, we signed a management
agreement with the University Hospital at Macau University of Science and
Technology (UH-MUST). We currently have contracts to provide consultancy
services to a total of five VIP Birthing Centers in the PRC and to manage a
private hospital in Macau. In the future, we intend to seek direct ownership of
hospitals and clinics.
We have adopted a tri-partite approach of medical consultancy,
hospital management and specialty hospital joint ventures in the PRC. We plan to
develop a chain of specialized healthcare operations on a nation-wide scale
across the PRC. Our target markets are affluent PRC cities and regions, such as
the Changjiang River Delta, the Pearl River Delta and the Huabei region.
We have a distinct business model to achieve our business objectives
through partnering with western medical institutes and local hospitals in the
PRC. We can utilize our partners' hospital buildings, medical facilities and
equipment in the PRC while employing medical technology and know-how from the
United States of America. This business model can minimize risk and facilitate
business access into the Chinese market. We plan to cooperate with the specialty
units of carefully selected hospitals and to place an emphasis on western trained
local medical professionals.
7
We currently use the name of JHI in two of our VIP Birthing centers
including the ones in Wuxi and Xiamen . We keep negotiating co-operation agreements
with a number of hospital management organizations in the United States, in
order to sustain our competitiveness in providing premium education and consultation
services for our VIP birthing centers, satellite health centers and specialty
hospitals.
Since 2002, we have established a reputable chain of
hotel-style VIP Maternity & GYN Centers, delivering premium OB/GYN services
primarily targeting the affluent middle and upper classes in China. Our services
emphasize quality, safety and privacy, and are well supported by consultation
services of qualified western standards, typically from the United States. Our
past and present agreements with hospitals wherein we provided premium specialty
medical services are as follows:
Location
|
Business
|
Affiliation
|
Commencement
|
Number of Beds
|
Shanghai
|
VIP Maternity & GYN Center
|
Public Hospital
|
Oct-02 / Jan-05
|
11/25
|
Guangzhou
|
VIP Maternity & GYN Center
|
Public Hospital
|
Mar-04
|
11
|
Wuxi
|
VIP Maternity & GYN Center
|
Public Hospital
|
Jan-05
|
11
|
Changsha
|
VIP Maternity & GYN Center
|
Public Hospital
|
May-05
|
12
|
Foshan
|
VIP Maternity & GYN Center
|
Public Hospital
|
Aug-05
|
15
|
Xiamen
|
VIP Maternity & GYN Center
|
Public Hospital
|
Jan-06
|
12
|
Macau
|
Hospital Management
|
Private Hospital
|
Jun-06
|
60
|
Hangzhou
|
VIP Maternity & GYN Center
|
Private Hospital
|
Nov-06
|
15
|
We currently have contracts to provide consultancy services to
a total of five VIP Birthing Centers in the PRC and to manage a private hospital
in Macau. These centers are located in Wuxi (the Wuxi Center), Xiamen (the
Xiamen Center), Changsha (the Changsha Center), Foshan (the Foshan Center)
and Hangzhou (the Hangzhou Center). For the Wuxi Center, Xiamen Center and the
hospital in Macau, they are operated under our service contract and regularly
paying us a monthly service fee. For the Changsha Center, it is still under our
service contract but the host hospital of this center has stopped paying us
since June 2007 while still using the JHI brand name. We have engaged a law firm
in the PRC to negotiate with the host hospital for a settlement for the sake of
not taking any legal action. For the Foshan Center, it is still operated under
our service contract but the host hospital has stopped paying us since October
2006 and no longer used the JHI brand name. We engaged a law firm in the PRC to
negotiate with the host hospital for a settlement for the sake of not taking any
legal action. For the Hangzhou Center, though our service contract is still
valid, we have not been paid since the commencement of its operation. We are
identifying a law firm in the PRC to negotiate with its host hospital for a
possible settlement.
The center in Guangzhou (the Guangzhou Center) ceased its
operation in March 2007 and our invested assets were sold back to its host
hospital. The net receipt of this asset sale amounted to $968,000. For the VIP
Birthing Center in Shanghai (the Shanghai Center), we have not been paid since
January 2006 and we have taken legal action against the host hospital for breach
of contract. The case was accepted by and filed in the Shanghai No.1
Intermediate Peoples Court in the PRC on April 10, 2007. Our proposed claim is
about $2,900,000 (equivalent to Renminbi (RMB)22,600,000).
During the period from June 15, 2002 to June 10, 2004,
Proactive Medical Enterprise (Hong Kong) Ltd. ('PME-HK"), one of our
subsidiaries, entered into a number of agreements with JHI, including an
educational and consulting services agreement, a licensing agreement, two
novation and assignment agreements for the licensing agreement dated June 15,
2002 and two amendment agreements to the licensing agreement and one amendment
agreement to the educational and consulting service agreement dated June 15,
2002. Pursuant to these agreements, JHI provides PME-HK certain educational and
consulting services related to obstetrics and gynecology primarily through the
Department of Obstetrics and Gynecology of The Johns Hopkins Hospital (the
"Department") in enhancing the quality of services delivered to our VIP Birthing
Centers in China. PME-HK is permitted to have limited use of the names of JHI
and of the Department (herein collectively called the Mark) and is allowed to
disclose that its service has consulted with JHI and / or the Department in
connection with the establishment of specific clinical programs.
8
On April 11, 2003, PME-HK, JHI and Proactive Medicare
Enterprise, Inc. (PMEI) entered into an agreement of novation and assignment
for education and consulting services (the JHI Assignment Agreement). PMEI is
an entity related to the Company in that PMEI was formed and owned by Herbert
Wong a brother of Wong Yao Wing, a director of UPMG. Herbert Wong died in June
2006. PMEI was subsequently dissolved in November 2007 (See Note 5). Pursuant to
the JHI Assignment Agreement, PME-HK assigned to PMEI all the rights, benefits
and obligations of PME-HK under the JHI Consulting Agreements. On April 11,
2003, PME-HK and PMEI entered into a services agreement (the Service
Agreement) to re-establish the terms between the parties regarding the
consultation services from PMEI to PME-HK in International Peace Maternity &
Child Health Hospital. On March 28, 2004, PME-HK and PMEI entered into a project
consultancy agreement (the Consultancy Agreement) to supersede the Service
Agreement. In the Consultancy Agreement, PME-HK appoints PMEI as project
consultant to provide services related to establishment, management and
development of healthcare services in the PRC.
We are currently in dispute with JHI mainly on the fee
structure, outstanding fee owing to JHI and use of JHI brand in future, and we
are actively negotiating with JHI for settlement. As indicated in an email from
JHI dated April 22, 2008, the Company believes that JHI is willing to give
limited support dependent on JHIs receiving advance payment for any services
requested. The Company also believes that JHI is willing to proceed with
settlement negotiations with the Company as long as the Company is willing to
pay an amount of $300,000. Given the positive attitude of JHI shown to the
Company, the Company believes the negotiation outcome would be positive and
constructive.
9
Corporate History of United Premier Medical Group Limited
and Corporate Structure
The United Premier Medical Group (the Group) was founded in
2001 with United Premier Medical Group Limited (UPMG) as the ultimate holding
company. UPMG was incorporated as a Cayman corporation on March 28, 2003 and
directly wholly owns UPMG International Limited (UPMGI), a British Virgin
Islands corporation, which in turn holds a number of subsidiaries in the PRC,
Hong Kong and Macau.
The following is a table which describes corporate structure of
United Premier Medical Group:
No.
|
Company
Code
|
Company Name
|
Place of
Incorporation
|
Nature of Business
|
0
|
CHCC
|
China
Health Corporation
|
Wyoming,
USA
|
Serves
as the ultimate holding company of the Group
|
1
|
UPMG
|
United Premier Medical Group Limited
|
Cayman Islands
|
Serves
as the intermediary holding company of the Group
|
2
|
UPMGI
|
UPMG International Limited
|
British Virgin Islands
|
Serves as an investment holding
company holding all subsidiaries of the Group in the PRC, Hong Kong and
Macau
|
3
|
PME-HK
|
Proactive Medicare Enterprise (Hong Kong)
Limited
|
Hong Kong
|
Holding our business operations
in Hong Kong and being a cost center of the Group
|
4
|
PME-SZ
|
Proactive Medicare (Shenzhen) Company Limited
|
Hong Kong
|
A dormant company at the moment
|
5
|
PME-CS
|
Proactive Medicare (Changsha) Company Limited
|
Hong Kong
|
Serves as a vehicle for signing
the service agreement of the VIP birthing center in Changsha, the PRC
|
6
|
PME-XIA
|
Proactive Medicare (Xiamen) Company Limited
|
Hong Kong
|
Serves as vehicle for signing the
service agreement of the VIP birthing center in Xiamen, the PRC
|
7
|
PME-NAN
|
Proactive Medicare (Nanjing) Company Limited
|
Hong Kong
|
A dormant company at the moment
|
8
|
PME-HZ
|
Proactive Medicare (Hangzhou) Company Limited
|
Hong Kong
|
Serves as a vehicle for signing
the service agreement of the VIP birthing center in Hangzhou, the PRC
|
10
No.
|
Company
Code
|
Company Name
|
Place of
Incorporation
|
Nature of Business
|
9
|
PME-WX
|
Proactive Medicare (Wuxi) Company Limited
|
Hong Kong
|
Serves as vehicle for signing the service
agreement of the VIP birthing center in Wuxi, the PRC
|
10
|
UPMG- SHA
|
United Premier Medical Group (Shanghai) Limited
|
Hong Kong
|
A dormant company at the moment
|
11
|
PMS-HK
|
Proactive Medicare Services (Hong Kong) Limited
|
Hong Kong
|
Serves as a vehicle for signing the service
agreement of the VIP birthing center in Foshan, the PRC
|
12
|
PME-BJ
|
Proactive Medicare (Beijing) Company Limited
|
Hong Kong
|
A dormant company at the moment
|
13
|
UPMG-HK
|
UPMG (Hong Kong) Limited
|
British Virgin Islands
|
A dormant company at the moment
|
14
|
UPMG-US
|
UPMG (US) Limited
|
British Virgin Islands
|
Serves as a vehicle for signing the management
service agreement of University Hospital at Macau University of Science
& Technology in Macau, the PRC
|
15
|
HB-GZ
|
Guangzhou Inno- Proactive Medicare Consultancy
Limited
|
PRC
|
Holding some of our general, administrative and
finance operations in the PRC
|
16
|
BK-SH
|
Shanghai Proactive Medicare Health Education
Center Limited
|
PRC
|
Previously served for holding the operation of
the VIP birthing center at International Peace Maternity & Child
Health Hospital in Shanghai, the PRC but has been dormant for 2 years
|
17
|
UBK-SZ
|
UPMG (Shenzhen) Limited
|
PRC
|
Holding some of our general, administrative and
finance operations in the PRC
|
18
|
UPMG-MU
|
UPMG (Macau) Company Limited
|
Macau
|
Holding the operation of providing management
services to the University Hospital at Macau University of Science &
Technology in Macau, the PRC
|
19
|
PHL
|
Pro-Innovative Holdings Limited
|
British Virgin Islands
|
Serve as an investment holding company. Dormant
at the moment
|
20
|
PML
|
Pro-Innovative Medical Limited
|
Hong Kong
|
A dormant company at the moment
|
21
|
Ideamart
|
Ideamart Holdings Limited
|
British Virgin Islands
|
A dormant company at the moment
|
22
|
UPMGIG
|
UPMG International (Guangdong) Limited
|
British Virgin Islands
|
Serve as an investment holding company Dormant
at the moment
|
23
|
UPMGGC
|
UPMG (Guangdong) Company Limited
|
Hong Kong
|
A dormant company at the moment
|
24
|
BP
|
Broad
Prosper
|
British
Virgin Islands
|
A
company that was dormant was disposed of on April 30, 2007
|
11
The Market *
The healthcare industry in China has been growing rapidly since
its economy took off in 1980s. National healthcare expenditures was found to
increase robustly at 15% in compound annual growth rate (CAGR) from
approximately RMB 215 billion in 1995 to RMB 866 billion in 2005. Per capita
healthcare expenditure, in overall, increased by 2.72 times from RMB177.9 in
1995 to RMB662.3 in 2005, while the per capita growth in urban areas was 1.8
times during the same period.
Per Capita Healthcare
Expenditure (RMB)
|
1995
|
2000
|
2003
|
2004
|
2005
|
Overall
|
177.9
|
361.88
|
509.5
|
583.9
|
662.3
|
Urban
|
401.3
|
828.6
|
1108.9
|
1261.9
|
1122.8
|
Rural
|
112.9
|
209.4
|
274.7
|
301.6
|
318.5
|
Source: 2007 National Health Economics Institute Report on
Health Expenditure in China
The chart below shows the national healthcare expenditures of
China from 1980 to 2005:
Source: 2007 Health Statistics Ministry of Health, P.R. China
Under the past centralized planning system, virtually all
hospitals and healthcare facilities in China were invested, owned and run by
government or state-owned business entities. As of year 2000, there were 16,318
hospitals in the PRC, of which most were built during 1950s and 1990s with
common defects in design and engineering. Major defects are characterized by
incomplete functional layout, little consideration of hospital safety systems,
lack of environmental friendly concept, deficiency in patient-first philosophy
as well as poor installation and use of medical equipment and hospital
management system. Such shortcomings are far too outdated to effectively help
combating emergency medical crisis and safeguard human life.
Hospital construction market has demonstrated itself a fast
growing sector in China. During 1950 and 2000, China built an average of 270
hospitals per year and about 488 hospitals per year from 2000 to 2006. SARS
directly caused an economic loss of RMB300 billion in China, which was partially
attributed to the poor and outdated design and planning of existing healthcare
facilities, and is believed to be an important contributor to the improved
market growth. Over the past 10 years, the number of hospitals was found to
increase at a CAGR of 2%, from 15,833 hospitals in 1996 to 19,246 hospitals in
2006, of which specialized hospitals increased at a CAGR of 10% from 2,271 in
2003 to 3,022 in 2006. Obstetric & Gynecologic (OB/GYN) hospitals
represented a high growth sub-sector, increasing by 29.5% in CAGR from 81 in
2003 to 176 in 2006 due to the general rise in birth rate and growing health
awareness of women in China.
Type / Year
|
1950
|
1980
|
1990
|
1996
|
2000
|
2003
|
2004
|
2005
|
2006
|
General Hospitals
|
2,692
|
7,859
|
10,424
|
11,696
|
11,872
|
12,599
|
12,900
|
12,982
|
13,120
|
Traditional Chinese Medicine Hospitals
|
4
|
678
|
2,080
|
2,405
|
2,591
|
2,518
|
2,611
|
2,620
|
2,665
|
Specialized Hospitals
|
85
|
694
|
1,362
|
1,473
|
1,543
|
2,271
|
2,492
|
2,682
|
3,022
|
Hospitals in Total
|
2,803
|
9,902
|
14,377
|
15,833
|
16,318
|
17,764
|
18,393
|
18,703
|
19,246
|
Medical Institutions in Total
|
8,915
|
180,553
|
208,734
|
322,566
|
324,771
|
291,323
|
297,540
|
298,997
|
308,969
|
Obstetric & Gynecologic Hospitals
|
na
|
na
|
na
|
na
|
na
|
81
|
103
|
127
|
176
|
12
Source: Center for Health Statistics and Information, Ministry
of Health, P.R. China Report on the National Health Services Survey of China,
2006
The medical service market in China is still primitive in the
sense that public medical institutions lack competent manpower, financial
resources, material resources, and generally lag behind in medical technologies.
The situation seems improved a lot as the industry gradually open to the world
after Chinas accession to World Trade Organization (WTO). In 2005, the industry
revenue was estimated at RMB 480 billion with annual growth of over 10%, making
it a lucrative market that has tempted investments from different parts of the
world. Consequently, massive inflow of capital has in turn triggered new changes
in the medical system of the country.
The niche market for high quality, patient-oriented medical
services in China, though remains small at the moment, is found to have
encouraging growth over the past years. It is estimated, so far, about 1% to 2%
of the Chinese population can afford top-end Western medical care. As the
standard of living gradually improves, more people are willing to spend for
quality medical services. According to a survey by China Association of Branding
Strategy (CABS), about 175 million or 13.5% of Chinese consumers can afford a
variety of luxury brands. China, being the worlds largest consumer of high-end
luxury goods, accounted for about 12% of global luxury sales in 2005, already a
dominant contributor of global luxury market when compared with developed
countries like Japan (41%), the United States (17%) and the European countries
(16%). Large hospitals in China are on the move to deliver high quality medical
services so as to meet the increasing demand from affluent middle to upper
classes. Star-class hospital environment, warm and personalized care services,
patient safety and privacy, quality management as well as other indicators of
quality services become the keys to out-compete in this niche market.
Shanghai the most important economic and financial center in
China, has already incubated a huge population of affluent class. The Changjiang
delta that houses Shanghai, Nanjing, Wuxi, Suzhou, Changzhou, Zhenjiang,
Nantong, Taizhou, Hangzhou and Ningbo, represents one of the most affluent and
populous regions in China, generating great demand for premium medical services
given its high living standard and strong consumption power.
A summary of the medical environment in the Changjiang delta
region is shown as follow:
City
|
Population
(Million)
|
No. of Medical
&
Healthcare
Institutions
|
No. of Public
Hospitals
|
No. of Beds
|
No. of beds per
1000 people
|
Shanghai
|
17.42
|
na
|
500
|
na
|
na
|
Nanjing
|
6.4
|
1,335
|
10
|
23,059
|
3.60
|
Wuxi
|
5.5
|
1,051
|
21
|
na
|
na
|
Suzhou
|
3.7
|
1,354
|
71
|
19,000
|
5.14
|
Changzhou
|
2.08
|
769
|
15
|
11,393
|
5.48
|
Zhenjiang
|
2.9
|
790
|
32
|
7,889
|
2.72
|
Nantong
|
7.8
|
na
|
281
|
na
|
na
|
Taizhou
|
5.04
|
965
|
27
|
11,592
|
2.30
|
Hangzhou
|
6.29
|
1,492
|
419
|
na
|
na
|
Ningbo
|
5.69
|
1,263
|
48
|
14,653
|
2.58
|
TOTAL
|
62.82
|
|
|
|
|
Source: China Statistical Yearbook 2007 National Bureau of
Statistics of P.R.China
* The Tenth Five-Year Plan of the Medicine Industry and Its
Development by BizChina, the business arm of ChinaDaily.com.cn
13
Government Regulation
We have witnessed favorable government policies toward the
healthcare industry in China and several positive measures were implemented to
reform the industry. Pursuant to the Guidance of Healthcare System Reform in
Towns and Cities promulgated in 2000, commercial or privately owned hospitals
are now operating under more business-friendly guidelines. While government
entities (including certain state-owned enterprises) continue to operate public
non-profit making hospitals, providing healthcare services to the general
public, commercial hospitals are given greater flexibility in pricing their
services and higher autonomy in operation and administration. To further
encourage the development of the private hospital industry, private hospitals
enjoy both reductions and exemptions to various taxes during the first three
years of operation. The Guidance also encourages hospitals to adopt measures to
improve their operational efficiencies and technical capabilities.
As per Chinas WTO commitments, Foreign service suppliers are
permitted to establish joint venture hospitals or clinics with local Chinese
partners with quantitative limitations in line with Chinas needs. Foreign
majority ownership is permitted. In accordance with the Interim Regulations on
Administration of Sino-Foreign Joint Venture and Cooperative Medical
Institutions jointly issued by the Ministry of Health (MOH) and the Ministry
of Foreign Trade and Economic Cooperation (MOFTEC, now called Ministry of
Commerce MOFCOM) in 2000, the Chinese party of Sino-foreign joint ventures
and cooperative medical institutions shall hold no less than 30% of shares and
legal rights or interest, which also mean foreign investors are allowed to hold
a maximum stake of 70%. Such regulations also specify that the establishment of
Sino-foreign joint venture and cooperative medical institutions should be
approved respectively by MOH and MOFCOM. In other words, foreigners are allowed
to run hospitals or clinics in the form of equity or co-operative joint ventures
with an equity interest up to 70% and duration for co-operation up to 20 years.
A private joint-venture healthcare facility in China therefore has the critical
advantages of being a private hospital overseas, including clear ownership,
flexibility and independence to implement new management practices, and the
ability to change prices and services rapidly in response to market demand.
Competition
Despite the emergence of commercial (for-profit) healthcare
services, they remain an insignificant portion in terms of total hospitals in
China whilst public hospitals continue to account for most of the healthcare
services in China. However, it is a different scenario in the OB/GYN sector
where private hospitals are playing a more dominant role. In 2006, there were a
total of 176 OB/GYN hospitals in China, of which about 30% or 52 hospitals are
state-owned whereas the private-owned accounted for about 40% of total or 70
hospitals. United Family Hospitals is one of our close competitors. It is one of
the internationally funded and managed facilities in mainland China having small
hospitals each of about 50 beds located in Beijing and Shanghai. Besides, there
are international clinics in every major urban center of Beijing, Shanghai and
Guangzhou. Another competitor, International SOS, has the clinics principally
catering the expatriate communities of these cities. Other competitors include
Parkway Health Hospital & Clinics, which has a major presence in Shanghai,
and Shanghai East International Medical Center which is a joint venture hospital
located on the campus of the local Shanghai East Hospital. Joint-venture
hospitals in China are mainly high-end players serving foreign employees and
their dependents from Europe, Japan, South Korea, Taiwan and Hong Kong.
Sales and Marketing
So far, most hospitals in China still rely heavily on referrals
and repeat customers. Having established our UPMG brand awareness in China, we
have the marketing strategy mainly based on the Words of Mouth from our
patients, medical professionals and industry expert in terms of three major
directions.
1)
|
Reaching the Right Targets
|
|
|
|
We focus on the more affluent peers like high-end
community groups, residential clubhouses, chambers of commerce and
corporate clients and emphasize value added services like Patient Safety,
Customer Service, Help Desk and Healthcare Education.
|
|
|
2)
|
Membership System
|
|
|
|
Membership-based hospitals are very popular among the
high-income community in affluent PRC cities like Shanghai. This system
helps linking up our prenatal care program, postnatal care program, well
women program and well baby program. We offer membership to first-time
patients who are then entitled to certain benefits like annual medical
checkup and 24-hour house call. Other value-added services include
computerized
|
14
|
health records, which are accessible on the Internet,
hence making them possible to conduct long-distance joint consultation
with experts in other parts of the world.
|
|
|
3)
|
Recruitment of Healthcare Professionals Through Wu Ji
Ping Foundation
|
|
|
|
The Wu Ji Ping Foundation has an extensive hospital
network and great connections with the PRC government officials, which are
of great help to recruit high quality medical professionals an effective
means to retain our customers.
|
Employees
United Premier Medical Group Limited currently has three
officers. Siew Man Pang is the chief executive officer, Edwin Chan is the chief
financial officer and Dr. Kenneth Lee is the chief operating officer. UPMG also
employs a total of 12 employees and consultant in Hong Kong and the PRC,
including one deputy project director, three managers, four assistants, three
general staff and one consultant. United Premier Medical Group Limited is not a
party to any collective bargaining agreement. We believe our relations with the
United Premier Medical Group Limited employees are satisfactory.
REPORTS TO SECURITY HOLDERS
We are required to file annual, quarterly and current reports,
proxy statements and other information with the Securities and Exchange
Commission and our filings are available to the public over the internet at the
Securities and Exchange Commissions website at http://www.sec.gov. The public
may read and copy any materials filed by us with the Securities and Exchange
Commission at the Securities and Exchange Commissions Public Reference Room at
100 F Street N.E. Washington D.C. 20549. The public may obtain information on
the operation of the Public Reference Room by calling the Securities and
Exchange Commission at 1-800-732-0330. The SEC also maintains an Internet site
that contains reports, proxy and formation statements, and other information
regarding issuers that file electronically with the SEC, at http://www.sec.gov.
MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION
AND RESULTS OF OPERATIONS
Overview
The following discussion should be read in conjunction with the
United Premier Medical Group Limited financial statements and the related notes
included herein. The following discussion contains forward-looking statements
that reflect our plans, estimates and beliefs. Our actual results could differ
materially from those discussed in the forward looking statements. Factors that
could cause or contribute to such differences include, but are not limited to,
those discussed below and elsewhere in this report, particularly in the section
entitled Risk Factors.
The United Premier Medical Group Limited financial statements
are stated in United States Dollars and are prepared in accordance with United
States generally accepted accounting principles.
We were incorporated in the State of Wyoming on February 11,
2005. Since our incorporation, we had been in the business of the exploration
and development of a mineral property approximately 1,320 acres in size in
north-eastern Ontario. Because we were not successful in implementing our
business plan, we considered various alternatives to ensure the viability and
solvency of our company.
On January 20, 2008, we entered into a share exchange agreement
with United Premier Medical Group Limited, a Cayman corporation, and the shareholders
of United Premier Medical Group Limited, a company engaged in the provision
of premium medical services in the Peoples Republic of China. The share
exchange agreement contemplated our company acquiring all of the issued and
outstanding common shares in the capital of United Premier Medical Group Limited
in exchange for the issuance by our company of 42,658,000 shares of our common
stock.
15
As of the closing date of the share exchange agreement on July
24, 2008, we have contracts to provide consultancy services to a total of five
VIP Birthing Centers in the PRC and to manage a private hospital in Macau. These
centers are located in Wuxi (the Wuxi Center), Xiamen (the
Xiamen Center), Changsha (the Changsha Center), Foshan (the
Foshan Center) and Hangzhou (the Hangzhou Center). For the
Wuxi Center, Xiamen Center and the hospital in Macau, they are operated under
our service contracts and regularly paying us a monthly service fee. For the
Changsha Center, it is still under our service contracts but the host hospital
of this center has stopped paying us since June 2007 but still using the JHI
brand name. We have engaged a law firm in the PRC to negotiate with the host
hospital for a settlement for the sake of not taking any legal action. For the
Foshan Center, it is still operated under our service contract but the host
hospital has stopped paying us since October 2006 and no longer using the JHI
brand name. We engaged a law firm in the PRC to negotiate with the host hospital
for a settlement for the sake of not taking any legal action. For the Hangzhou
Center, though our service contract is still valid, we have not been paid since
the commencement of its operation. We are identifying a law firm in the PRC
to negotiate with its host hospital for a possible settlement. The center in
Guangzhou (the Guangzhou Center) ceased its operation in March 2007
and our invested assets were sold back to its host hospital. The net receipt
of this asset sale amounted to $968,000. For the center in Shanghai (the
Shanghai Center), we have not been paid since January 2006 and we have
taken legal action against the host hospital for breach of contract. The case
was accepted by and filed in the Shanghai No.1 Intermediate Peoples Court
in the PRC on April 10, 2007. Our proposed claim is about $2,900,000 (equivalent
to RMB22,600,000). These hospitals stopped paying for our services mainly due
to 1) the newly appointed hospital directors who do not honor their predecessors
contractual commitment with the Company as the case of the Changsha Center and
the Shanghai Center; 2) poor sense of contractual commitment of existing hospital
management as in the case of the Foshan Center that the host hospital intends
to keep all the profits once the knowledge transfer on how to run a successful
unit has been essentially completed. We believe these events may negatively
impact our net income, but only limited to those non-paid VIP Birthing Centers.
However, we seek to minimize this risk for our remaining centers by implementing
additional safeguard on intellectual property right while maintaining a strong
political and personal relationship with relevant stakeholders. We are currently
in dispute with JHI mainly on the fee structure, outstanding fee owing to JHI
and use of the JHI name in future, and we are actively negotiating
with JHI for a possible settlement.
We have devised a five-year business development plan in order
to capture substantial market share in China within a short period. This plan
follows a proactive pace of acquiring or establishing at least 15 specialty
hospitals and 45 satellite health centers in major PRC cities. Our targets
include those medium size hospitals each with 30 to 40 patient rooms. The first
target region in China will be the more affluent Changjiang Delta Region. The
first acquisition will be our model hospital that aims to provide a proven
success for future expansion.
Over the next twelve months, we plan to acquire 4 hospitals /
health centers. Letters of Intent have been negotiated with a total of 4
acquisitions / management contract across Greater China. These potential targets
are currently unrelated to us. We expect to go through at least several rounds
of negotiation and the comprehensive due diligent process before closing these
deals, which are scheduled to complete within 6 months from now. The due
diligent process is considered a necessary process before negotiation the
details of acquisition agreements. These acquisitions are typically in the more
affluent cities like Beijing, Shanghai, Nanjing and Macau. Such acquisitions
will include fully licensed small specialty hospitals each with about 30 to 40
beds as well as established satellite clinics. Additional merger &
acquisition targets have been identified for the pipeline and negotiations are
ongoing. We intend to finance these acquisitions through private placement to
institutional investors. As a result, our future business will typically consist
of three major revenue drivers, namely, VIP Birthing Center, Satellite Health
Center and Specialty Hospital.
VIP Birthing Center
is typically a hotel-style
integrated healthcare center consisting of 11 to 30 bedrooms. These centers are
specialized in providing premium obstetric and gynecologic services to
high-income locals and expatriates in the PRC. We emphasize home-feel facilities
and environment, professional clinical services, sophisticated clinical
indicators and reviews, high-end customer services, effective pain management
and infection control - all of them have attained the stringent U.S. quality
standards. More importantly, our customized and personalized services provide
much flexibility and allow our patients to choose their own specialty medical
services and surgery experts. To ensure service quality, safety and patient
privacy, our one-stop services is a continuous flow ranging from ultrasound
diagnosis, laboratory analysis to dispensary.
Satellite Health Center
provides full scope of premium
outpatient services. Strategically, it is better than the VIP Birthing Centers
in the sense that we own the operating license of the clinic and hence has full
control of revenue received. Such business model can substantially increase the
flexibility in utilizing our resources in outpatient services. Besides, it will
play an important role in the overall network development of our specialty
hospitals by referring patients to specialty hospitals. At the initial stage, we
will target a ratio of 1 specialty hospital associated with 3 satellite health
centers.
16
Specialty Hospital Chain
refers to a chain of medium
size hospitals in the PRC providing specialty healthcare services primarily for
women and children. For the coming years, we target to acquire about 15
hospitals, each having 30 to 40 bedrooms in size, and convert them into
specialty hospitals with outpatient services, inpatient services and minor
surgery services principally in the categories of Obstetrics, Gynecology,
Pediatrics, Urology and Infertility.
Services provided by our VIP Birthing Centers, Specialty
Hospitals and Satellite Health Centers are summarized as follow:
Services of VIP Birthing Center:
OBSTETRIC SERVICES
|
GYNECOLOGIC SERVICES
|
Outpatient
:
Pre-delivery check-up
& consultation
Prenatal genetics consultation
Inpatient and / or Minor Surgery
:
Vaginal
Birth
Caesarean section
Prenatal Education
|
Outpatient
:
Gynecologic check up
Pre-marriage body checkup
Inpatient and / or Minor Surgery
:
Gynecologic minor operation
Minor operation for planned childbirth
|
Services of Specialty Hospital:
OUTPATIENT
|
INPATIENT
|
MINOR SURGERY
|
Obstetric services
Gynecologic services
Pediatric
services
Urology services
Medical check-up
Women wellness
Rehabilitation Services
|
Obstetric services
Gynecologic services
Pediatric services
Rehabilitation Services
Nursing Home
Services
|
Obstetric services
Gynecologic services
Pediatric services
Urology services
Infertility services
|
Services of Satellite Health Center:
OB/GYN
|
PEDIATRICS
|
INTERNAL MEDICINE
|
Obstetric services
Gynecologic services
Uro-gynecologic services
Medical Cosmetic Service
Women
wellness check-up
Infertility Services
|
Health Maintenance Services
Anticipatory
Guidance
Immunization programs
Rehabilitation Services
Developmental Screening
School Health Programs
|
Adult Health Maintenance
Adult Vaccination
Program
Chronic Disease Management
Urology services
Rehabilitation Services
Integrated TCM Services
|
17
Significant Accounting Policies
Method
of Accounting
The Company
maintains its general ledger and journals with the accrual method of accounting
for financial reporting purposes. The financial statements and notes are representations
of management. Accounting policies adopted by the Company conform to generally
accepted accounting principles in the United States of America and have been
consistently applied in the presentation of financial statements, which are
compiled on the accrual basis of accounting.
Basis of Consolidation
The consolidated
financial statements include the accounts of United Premier Medical Group Limited
(UPMG) and its consolidated subsidiaries. UPMG wholly owns UPMGI, which
in turn directly holds 12 wholly-own subsidiaries and indirectly holds 4 subsidiaries
including HB-GZ (100% in equity interest), BK-SH (90% in equity interest), UBK-SZ
(100% in equity interest) and UPMG-MU (50% in equity interest). Besides, UPMG
holds 51% in equity interest of PHL, which in turn, wholly owns two direct subsidiaries
and holds 62% in equity interest of UPMGIG, which in turn wholly owns UPMGGC.
All of the UPMG subsidiaries are included in the consolidated financial statements.
Inter-company transactions, such as due to/due from balances, investment in
subsidiaries, and subsidiaries capitalization have been eliminated.
Use of Estimates
In preparing
the financial statements in conformity with accounting principles generally
accepted in the United States of America, management makes estimates and assumptions
that affect the reported amounts of assets and liabilities and disclosures of
contingent assets and liabilities at the dates of the financial statements,
as well as the reported amounts of revenues and expenses during the reporting
years. These estimates and assumptions include, but are not limited to, the
valuation of accounts receivable, inventories, deferred income taxes and the
estimation of useful lives of property, plant, and equipment. Actual results
could differ from these estimates.
Revenue Recognition
The Companys
revenues are derived from its share of operating profit from VIP Birthing Centers
at hospitals where it has invested in capital equipment, leasehold improvements,
and human capital in the form of technical training for hospital staff. The
Companys share of operating profit from the VIP Birthing Centers depends
upon the contractual terms with each hospital. The typical share of operating
profit ranges between 70% and 80% of the total operating profit of the VIP Birthing
Center. Financial statements are provided by the hospitals each month to the
Company for review, verification, and approval. When the financial statements
of the VIP Birthing Centers have been approved, the Company recognizes revenue
by recording its portion of the total operating profit to its financial statements.
Revenues that have been both recognized in accordance to their respective contracts
and financial statements provided by the hospitals can be reasonably expected
to be collectible.
Cost of Revenue
Cost of revenue
is primarily comprised of depreciation, wages, and licensing fees that must
be paid to JHI for facilities with continuing operation. The Company believes
that the depreciation of property and equipment matches the substantial initial
investment equipment and leasehold improvements with revenues that are earned
overtime. The Company charges wages paid to doctors and medical personnel who
provide the initial training and hospital management expertise to the hospital
when the VIP Birthing centers are initially setup and on a non-fixed on-going
basis.
Selling and Marketing Expenses
Selling expenses
are comprised of client entertainment, commissions and salaries for sales personnel,
marketing, and travel and lodging expenses. Selling and marketing expenses are
charged to expense as incurred.
18
General
& Administrative Expenses
General and
administrative expenses include outside consulting services, research &
development, executive compensation, quality control, and general overhead such
as finance and administrative staff, and depreciation expense. They are charged
to expense as incurred.
Comprehensive Income
The Company
has adopted SFAS 130, Reporting Comprehensive Income, which establishes
standards for reporting and display of comprehensive income, its components
and accumulated balances. Comprehensive income is defined to include all changes
in equity except those resulting from investments by owners and distributions
to owners. Among other disclosures, all items that are required to be recognized
under current accounting standards as components of comprehensive income are
required to be reported in a financial statement that is presented with the
same prominence as other financial statements. The Companys current component
of other comprehensive income is the foreign currency translation adjustment.
Foreign Currency Translation
The Company
maintains its financial statements in the functional currency, which is the
Renminbi (RMB). Monetary assets and liabilities denominated in currencies other
than the functional currency are translated into the functional currency at
rates of exchange prevailing at the balance sheet dates. Transactions denominated
in currencies other than the functional currency are translated into the functional
currency at the exchanges rates prevailing at the dates of the transaction.
Exchange gains or losses arising from foreign currency transactions are included
in the determination of net income for the respective periods.
For financial
reporting purposes, the financial statements of the Company, which are prepared
using the functional currency, have been translated into United States dollars.
Assets and liabilities are translated at the exchange rates at the balance sheet
dates and revenue and expenses are translated at the average exchange rates
and stockholders equity is translated at historical exchange rates. Translation
adjustments are not included in determining net income but are included in foreign
exchange adjustment to other comprehensive income, a component of stockholders
equity.
The accompanying
consolidated financial statements are presented in United States dollars. The
functional currency of the Company is Hong Kong dollars (HK$). Equity
accounts of the consolidated financial statements are translated into United
States dollars from HK$ at their historical exchange rates when the capital
transactions occurred. Assets and liabilities are translated at the exchange
rates as of balance sheet date. Income and expenditures are translated at the
average exchange rate of the year. Translation adjustments are not included
in determining net income but are included in foreign currency translation adjustment
in other comprehensive income, a component of stockholders equity.
|
September 30,
|
|
September 30,
|
|
2007
|
|
2006
|
HKD-USD Year End Rate
|
7.77600
|
|
7.79070
|
HKD-USD Average Rate
|
7.80367
|
|
7.76229
|
RMB-USD Year End Rate
|
7.51760
|
|
7.91680
|
RMB-USD Average Rate
|
7.72569
|
|
8.03659
|
Share-based Compensation / Share Option Expenses
Given that UPMG is a private company, UPMG estimates fair value
of its common shares based on the number of shares granted and the subscription
price of UPMG's common shares to its investors on the date of grant after the
adjustments for factors such as lack of marketability and lack of control. The
fair value of share options is estimated based on the fair value of UPMGs
share. Share compensation expense recognized is based on awards expected to
vest, and there were no estimated forfeitures. SFAS 123R requires forfeitures to
be estimated at the time of grant and revised in subsequent periods, if
necessary, if actual forfeitures differ from those estimates.
Income Taxes
The Company
uses the accrual method of accounting to determine and report its taxable income
for the year. The Company has implemented
Statement of Financial Accounting
Standards (SFAS) No. 109, Accounting for Income Taxes. The Company also adopted
FIN 48, Accounting for Uncertainty in Tax Positions.
19
Income tax
liabilities computed according to the United States, Peoples Republic
of China (PRC), Hong Kong SAR and Macau SAR laws are provided for the tax effects
of transactions reported in the financial statements and consists of taxes currently
due plus deferred taxes related primarily to differences between the basis of
fixed assets and intangible assets for financial and tax reporting. The deferred
tax assets and liabilities represent the future tax return consequences of those
differences, which will be taxable or deductible when the assets and liabilities
are recovered of settled. Deferred taxes also are recognized for operating losses
that are available to offset future income taxes. A valuation allowance is created
to evaluate deferred tax assets if it is more likely than not that these items
will either expire before the Company is able to realize that tax benefit, or
that future realization is uncertain.
Segment Reporting
UPMG currently operates in one operating segment in accordance
with the provisions of SFAS 131. The only operating segment of UPMG refers to
the provision of consultancy services to the VIP Birthing Centers in the PRC.
Cash and Cash Equivalents
The Company
considers all cash and other highly liquid investments with initial maturities
of three months or less to be cash equivalents.
Accounts Receivable
Accounts receivables
are recognized and carried at the original invoice amount less allowance for
any uncollectible amounts. Management regularly reviews the Companys outstanding
receivables balance, and will provide allowance for doubtful accounts based
on its assessment. Bad debts are charged against allowances when outstanding
receivables have been determined to be uncollectible.
Fair Value of Financial Instruments
UPMG's financial instruments include cash and cash equivalents,
accounts receivable, prepayments, deposits, other receivables, due from
directors, short-term loan, accrued expenses, accounts payables, other payables
and due to directors. Management has estimated that the carrying amount
approximates their fair value due to their short-term nature or long-term debt
interest rates approximate the current market rates.
20
Equipment
Property and
equipment are stated at cost less accumulated depreciation and any impairment
write-downs related to assets held and used. Additions and improvements to equipment
are capitalized at cost. Expenditures for maintenance and repairs are charged
to expense as incurred. Depreciation of equipment is provided over their estimated
useful lives, using the straight-line method. Estimated useful lives of the
equipment are as follows:
Software
|
5 years
|
Center equipment
|
5 years
|
Office equipment
|
5 years
|
Furniture and fixtures
|
5 years
|
Leasehold improvement
|
5 - 10 years
|
Machinery
|
5 years
|
The cost and
related accumulated depreciation of assets sold or otherwise retired are eliminated
from the accounts and any gain or loss is included in the statement of income.
The cost of maintenance and repairs is charged to the statement of operations
as incurred, whereas significant renewals and betterments are capitalized.
Goodwill
Goodwill is accounted for in accordance with the provisions of
SFAS 142, "Goodwill and Other Intangible Assets" (SFAS 142). Under SFAS 142,
goodwill, including any goodwill included in the carrying value of investments
accounted for using the equity method of accounting, and certain other
intangible assets deemed to have indefinite useful lives are not amortized.
Rather, goodwill and such indefinite-lived intangible assets are assessed for
impairment at least annually based on comparisons of their respective fair
values to their carrying values.
Earnings per Share
The Company
computes earnings per share (EPS) in accordance with Statement of
Financial Accounting Standards No. 128, Earnings per Share (SFAS
No. 128), and SEC Staff Accounting Bulletin No. 98 (SAB 98).
SFAS No. 128 requires companies with complex capital structures to present basic
and diluted EPS. Basic EPS is measured as the income or loss available to common
shareholders divided by the weighted average common shares outstanding for the
period. Diluted EPS is similar to basic EPS but presents the dilutive effect
on a per share basis of potential common shares (e.g., convertible securities,
options, and warrants) as if they had been converted at the beginning of the
periods presented, or issuance date, if later. Potential common shares that
have an anti-dilutive effect (i.e., those that increase income per share or
decrease loss per share) are excluded from the calculation of diluted EPS.
Going Concern
The accompanying consolidated financial statements have been
prepared assuming that the Company will continue as a going concern. The Company
had a net loss of $1,218,980 and a cash outflow from operations of $828,656 for
the period ended September 30, 2007 and a working capital deficiency of
$3,676,602 and a shareholders deficit of $13,208,262 at September 30, 2007.
These matters raise substantial doubt about the Companys ability to continue as
a going concern if the Company does not secure new outside financing. The
Company is currently and continues to make efforts to procure outside financing
to strengthen its financial position.
We will need to obtain additional financing to fund our cash
needs and continue our operations beyond September 2008. Additional financing,
whether through public or private equity or debt financing, arrangements with
stockholders or other sources to fund operations, may not be available, or if
available, may be on terms unacceptable to us. Our ability to maintain
sufficient liquidity is dependent on our ability to raise additional capital. If
we issue additional equity securities to raise funds, the ownership percentage
of our existing shareholders would be reduced. New investors may demand rights,
preferences or privileges senior to those of existing shareholders of our common
stock. Debt incurred by us would be senior to equity in the ability of debt
holders to make claims on our assets. The terms of any debt issued could impose
restrictions on our operations. If adequate funds are not available to satisfy
either medium or long-term capital requirements, our operations and liquidity
could be materially adversely affected
21
and we could be forced to cut back our operations.
Economic and Political Risks
UPMG's operations are conducted in the PRC. Accordingly, UPMG's
business, financial condition and results of operations may be influenced by the
political, economic and legal environment in the PRC, and by the general state
of the PRC economy. UPMG's operations in the PRC are subject to special
considerations and significant risks not typically associated with companies in
North America and Western Europe. These include risks associated with, among
others, the political, economic and legal environment and foreign currency
exchange. UPMG's results may be adversely affected by changes in the political,
economic and social conditions in the PRC, and by changes in governmental
policies with respect to laws and regulations, anti-inflationary measures,
currency conversion, remittances abroad, and rates and methods of taxation,
among other things.
Recent Accounting Pronouncements
In September 2006, the Financial Accounting Standard Board
("FASB") issued SFAS 157, "Fair Value Measurements" (SFAS 157), which provides
enhanced guidance for using fair value to measure assets and liabilities. SFAS
157 provides a common definition of fair value and establishes a framework to
make the measurement of fair value in generally accepted accounting principles
more consistent and comparable. SFAS 157 also requires expanded disclosures to
provide information about the extent to which fair value is used to measure
assets and liabilities, the methods and assumptions used to measure fair value,
and the effect of fair value measures on earnings. SFAS 157 is effective for
financial statements issued in fiscal years beginning after November 15, 2007
and to interim periods within those fiscal years. UPMG is currently in the
process of evaluating the effect, if any, the adoption of SFAS 157 will have on
its consolidated results of operations, financial position, or cash flows.
In February 2007, the FASB issued SFAS 159, The Fair Value
Option for Financial Assets and Financial Liabilities including an amendment
of FASB Statement 115 (SFAS 159). SFAS 159 permits entities to choose to
measure many financial instruments and certain other items at fair value.
Unrealized gains and losses on items for which the fair value option has been
elected will be recognized in earnings at each subsequent reporting date. The
provisions of SFAS 159 are effective for fiscal years beginning after November
15, 2007. The adoption of the provisions of SFAS 159 is not expected to have a
material effect on UPMG's consolidated financial statements.
In December 2007, the FASB issued SFAS 141R, "Business
Combinations" ("SFAS 141R"). SFAS 141R establishes principles and requirements
for how an acquirer recognizes and measures in its financial statements the
identifiable assets acquired, the liabilities assumed, the goodwill acquired,
and any non-controlling interest in the acquiree. This statement also
establishes disclosure requirements to enable the evaluation of the nature and
financial effect of the business combination. SFAS 141R is effective for fiscal
years beginning after December 15, 2008.
In December 2007, the FASB issued SFAS 160, "Noncontrolling
Interests in Consolidated Financial Statements --an amendment of ARB 51" ("SFAS
160"). SFAS 160 amends ARB 51 to establish accounting and reporting standards
for the noncontrolling interest in a subsidiary and for the deconsolidation of a
subsidiary. It clarifies that a noncontrolling interest in a subsidiary is an
ownership interest in the consolidated entity that should be reported as equity
in the consolidated financial statements. SFAS 160 is effective for fiscal years
beginning on or after December 15, 2008. We have evaluated the provisions of
SFAS 160 and the guidance will not have an impact on UPMG's financial condition
or results of operations.
In March 2008, the FASB issued Statement of Financial
Accounting Standard 161, "Disclosures about Derivative Instruments and Hedging
Activities, an amendment of FASB Statement 133" ("SFAS 161"). SFAS 161 amends
and expands the disclosure requirements of FASB Statement 133 with the intent to
provide users of financial statement with an enhanced understanding of (i) how
and why an entity uses derivative instruments, (ii) how derivative instruments
and the related hedged items are accounted for under FASB Statement 133 and its
related interpretations, and (iii) how derivative instruments and related hedged
items affect and entity's financial position, financial performance and cash
flows. SFAS 161 is effective for financial statements issued for years and
interim periods beginning after November 15, 2008. The effect of adopting SFAS
161 is not expected to have a significant effect on our reported financial
position or results of operations.
22
Results of Operations
For the Fiscal Year Ended September 30, 2007 as compared to
the Fiscal Year Ended September 30, 2006
|
|
|
|
|
|
|
|
Increase /
|
|
|
|
|
|
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
|
(Decrease) in
|
|
|
Percentage
|
|
|
|
|
|
|
|
|
|
(Audited)
|
|
|
(Audited)
|
|
|
Amount
|
|
|
Change
|
|
|
2007
|
|
|
2006
|
|
|
|
$
|
|
|
$
|
|
|
$
|
|
|
(%)
|
|
|
(%)
|
|
|
(%)
|
|
Revenue
|
|
570,217
|
|
|
157,999
|
|
|
412,218
|
|
|
260.90%
|
|
|
100.00%
|
|
|
100.00%
|
|
Gross profit
|
|
418,033
|
|
|
61,708
|
|
|
356,325
|
|
|
577.44%
|
|
|
73.31%
|
|
|
39.06%
|
|
Operating expenses
|
|
(945,463
|
)
|
|
(2,897,522
|
)
|
|
1,952,059
|
|
|
-67.37%
|
|
|
-165.81%
|
|
|
-1833.89%
|
|
Other income (expenses)
|
|
(1,550,444
|
)
|
|
(970,675
|
)
|
|
(579,769
|
)
|
|
59.73%
|
|
|
-271.90%
|
|
|
-614.36%
|
|
Provision for income tax
|
|
(20,510
|
)
|
|
(4,716
|
)
|
|
(15,794
|
)
|
|
334.90%
|
|
|
-3.60%
|
|
|
-2.98%
|
|
Minority interest in net income
|
|
499,950
|
|
|
(152,555
|
)
|
|
652,505
|
|
|
-427.72%
|
|
|
87.68%
|
|
|
-96.55%
|
|
Gain (loss) from discontinued operations,
net of taxes
|
|
379,454
|
|
|
(1,994,966
|
)
|
|
2,374,420
|
|
|
-119.02%
|
|
|
66.55%
|
|
|
-1262.64%
|
|
Net income (loss)
|
|
(1,218,980
|
)
|
|
(5,958,725
|
)
|
|
4,739,745
|
|
|
-79.54%
|
|
|
213.77%
|
|
|
-3771.37%
|
|
Revenue
The Companys revenues are derived from its share of operating
profit from VIP Birthing Centers at hospitals where it has invested in capital
equipment, leasehold improvements, and human capital in the form of technical
training for hospital staff. The Companys share of operating profit from the
VIP Birthing Centers depends upon the contractual terms with each hospital. The
typical share of operating profit ranges between 70% and 80% of the total
operating profit of the VIP Birthing Center. Revenue for the year ended
September 30, 2007 was $570,217. Revenue for the year ended September 30, 2006
was $157,999. The increase in revenue of $412,218 for the year ended September
30, 2007 was primarily due to the increase in income attributable to improved
performance in terms of the number of inpatient and outpatient visits of the VIP
Birthing Center in Wuxi and Xiamen, the PRC. The performance of inpatient
revenue is usually indicated by the bed use rate. Bed use rate is defined as the
number of bed days occupied by inpatients in a year divided by the total number
bed days available in that year. For the VIP Birthing Center in Xiamen, the bed
use rate increased steadily over the past months from 44% in November 2006 to
72% in September 2007.For the VIP Birthing Center in Wuxi, the bed use rate
increased steadily from 52% in November 2006 to 80% in September 2007.
Cost of Revenue
Cost of revenue is primarily comprised of depreciation, wages,
and licensing fees that must be paid to JHI for facilities with continuing
operation. The Company believes that the depreciation of property and equipment
matches the substantial initial investment equipment and leasehold improvements
with revenues that are earned overtime. The Company charges wages paid to
doctors and medical personnel who provide the initial training and hospital
management expertise to the hospital when the VIP Birthing centers are initially
setup and on a non-fixed on-going basis. Some costs in 2007 were classified as
cost of revenue. These involved the cost of trading baby beds and the minimum
guarantee amount incurred in our VIP Birthing Center in Wuxi, the PRC. Cost of
revenue for the year ended September 30, 2007 was $152,184 whilst there was
$96,291 cost of revenue for the year ended September 30, 2006.
Operating Expenses
UPMG operating expenses mainly represent general and
administrative expenses, selling and marketing expenses. Operating expenses for
the year ended September 30, 2007 were $945,463. Operating expenses for the year
ended September 30, 2006 were $2,897,522. The decrease in operating expenses of
$1,952,059 for the year ended
23
September 30, 2007 as compared to 2006 was primarily due to the
significant decrease in selling and marketing expenses and consultancy fees in
2007.
General and administrative expenses mainly include staff
salaries and allowances, consultancy fees and professional fees. General and
administrative expenses for the year ended September 30, 2007 were $794,663.
General and administrative expenses for the year ended September 30, 2006 were
$2,364,278. The decrease in administrative expenses of $1,569,615 for the year
ended September 30, 2007 as compared to 2006 was primarily due to the decrease
in staff salaries and allowance and consultancy fees in 2007.
Selling and marketing expenses for the year ended September 30,
2007 was $150,800. Selling and marketing expenses for the year ended September
30, 2006 was $533,243. The decrease in selling and marketing expenses of
$382,443 for the year ended September 30, 2007 as compared to 2006 was primarily
due to absence of license fees and service fees as well as the decrease in
traveling expense in 2007.
Income Tax
Corporation Income Tax (CIT)
In accordance with the relevant tax laws and regulations of
Hong Kong, the CIT rate applicable to the subsidiaries of UPMG in Hong Kong is
17.5% of taxable income. On March 16, 2007, the National Peoples Congress of
China approved the Corporate Income Tax Law of the Peoples Republic of China
(the New CIT Law), effective from January 1, 2008. Under the New CIT Law, the
corporate income tax rate applicable to the subsidiaries of UPMG in the PRC
starting from January 1, 2008 is 25%, replacing the currently applicable tax
rate of 33%. The New CIT Law has an impact on the deferred tax assets and
liabilities of UPMG. Effects arising from the enforcement of New CIT law have
been reflected into the accounts by using new tax rate.
Business Tax (BT)
Enterprises or individuals who provide services in the PRC are
subject to a service tax in accordance with the PRC laws. The standard rate of
BT is 5% of the gross revenue. The BT was included in cost of service in the
accompanying consolidated statements of operations and income.
Minority Interest
BK-SH is a subsidiary directly held 90% in common shareholding
by PME-HK. The financials of BK-SH have been consolidated under the financial
statements of UPMG whereas the 10% common shareholding held by a third party is
classified as a minority interest of UPMG. UPMG-MU is a subsidiary directly held
50% in common shareholding by UPMG-HK. The financials of UPMG-MU have been
consolidated under the financial statements of UPMG whereas the 50% common
shareholding held by a third party is classified as a minority interest of UPMG.
PHL is a subsidiary directly held 51% in common shareholding by UPMG. The
financials of PHL have been consolidated under the financial statements of UPMG
whereas the 49% common shareholding held by a third party is classified as a
minority interest of UPMG. UPMGIG is a subsidiary directly held 62% in common
shareholding by PHL. The financials of UPMGIG have been consolidated under the
financial statements of UPMG whereas the 38% common shareholding held by a third
party is classified as a minority interest of UPMG. Minority interest for the
year ended September 30, 2007 recorded a gain of $499,950 whereas minority
interest for the year ended September 30, 2006 recorded a loss of $152,555. The
increase in gain of minority interest was primarily due to the increase in shared loss of our subsidiaries by minority shareholders.
Net Loss Attributable to Common Shareholders
For the year ended September 30, 2007, the Company incurred a
net loss attributable to common shareholders of $1,218,980. The loss was
primarily due to the substantial administrative expenses and the dividends paid
to the convertible preference share holders. For the year ended September 30,
2006, the Company incurred a loss of $5,958,725. The loss was primarily due to
the substantial operating expenses in administration, selling and marketing as
well as the dividends paid to the convertible preference share holders.
24
Results of Operations for the Three-Month Periods Ended June
30, 2008 as compared to the Three-Month Periods Ended June 30, 2007
|
|
Three months ended June 30,
|
|
|
Increase (Decrease)
|
|
|
|
2008
|
|
|
2007
|
|
|
Amount
|
|
|
Percentage
|
|
|
|
($)
|
|
|
($)
|
|
|
($)
|
|
|
(%)
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Revenue
|
$
|
127,482
|
|
$
|
198,526
|
|
$
|
(71,044
|
)
|
|
-35.79%
|
|
Gross profit
|
|
79,901
|
|
|
161,937
|
|
|
(82,036
|
)
|
|
-50.66%
|
|
Other income (expenses)
|
|
(51,889
|
)
|
|
84,683
|
|
|
(136,572
|
)
|
|
-161.27%
|
|
Operating expenses
|
|
(121,558
|
)
|
|
(356,637
|
)
|
|
235,079
|
|
|
-65.92%
|
|
Provision for income tax
|
|
(7,402
|
)
|
|
1,699
|
|
|
(9,101
|
)
|
|
-535.67%
|
|
Minority interests in net income (loss) of subsidiaries
|
|
7,796
|
|
|
(27,163
|
)
|
|
34,959
|
|
|
-128.70%
|
|
Gain (loss) from discontinued operations
|
|
-
|
|
|
331,812
|
|
|
(331,812
|
)
|
|
na
|
|
Net loss attributable to common
shareholders
|
$
|
(93,152
|
)
|
$
|
(135,747
|
)
|
$
|
42,595
|
|
|
-31.38%
|
|
Revenue
The Companys revenues are derived from its share of operating
profit from VIP Birthing Centers at hospitals where it has invested in capital
equipment, leasehold improvements, and human capital in the form of technical
training for hospital staff. The Companys share of operating profit from the
VIP Birthing Centers depends upon the contractual terms with each hospital. The
typical share of operating profit ranges between 70% and 80% of the total
operating profit of the VIP Birthing Center. Financial statements are provided
by the hospitals each month to the Company for review, verification, and
approval. When the financial statements of the VIP Birthing Centers have been
approved, the Company recognizes revenue by recording its portion of the total
operating profit to its financial statements. Revenues that have been both
recognized in accordance to their respective contracts and financial statements
provided by the hospitals can be reasonably expected to be collectible.
Revenue for the three-month period ended June 30, 2008 was
$127,482. Revenue for the three-month period ended June 30, 2007 was $198,526.
The decrease in revenue of $71,044 for the three-month period ended June 30,
2008 was primarily due to the (i) absence of revenue contribution from the
Changsha Center, (ii) revised management fee of the Macau Center, and (iii)
absence of a non-recurrent income from trading of baby beds as incurred in 2007.
The Changsha Center had ceased paying us service fee since June 2007 and we
agreed to revise the monthly service fee of the Macau Center from about $12,820
(equivalent to HK$100,000) to about $5,128 (equivalent to HK$40,000) effective
from June 2007.
Cost of Revenue
Cost of revenue is primarily comprised of depreciation, wages,
and licensing fees that must be paid to JHI for facilities with continuing
operation. The Company believes that the depreciation of property and equipment
matches the substantial initial investment equipment and leasehold improvements
with revenues that are earned overtime. The Company charges wages paid to
doctors and medical personnel who provide the initial training and hospital
management expertise to the hospital when the VIP Birthing centers are initially
setup and on a non-fixed on-going basis. Cost of revenue for the three-month
period ended June 30, 2008 was $47,581 whilst cost of revenue for the
three-month period ended June 30, 2007 was $36,589.
Selling Expenses
Selling expenses are comprised of client entertainment,
commissions and salaries for sales personnel, marketing, and travel and lodging
expenses. Selling and marketing expenses for the three-month period ended June
30, 2008 were $25,005. Selling and marketing expenses for the three-month period
ended June 30, 2007 were $34,288. The
25
decrease in selling expenses of $9,283 for the three-month
period ended June 30, 2008 as compared to 2007 was primarily due to the decrease
in travel expenses related to business development
General and Administrative Expenses
General and administrative expenses include outside consulting
services, research & development, executive compensation, quality control,
and general overhead such as finance and administrative staff, and depreciation
expense. General and administrative expenses for the three-month period ended
June 30, 2008 were $96,553. Administrative expenses for the three-month period
ended June 30, 2007 were $322,349. The decrease in administrative expenses of
$225,796 for the three-month period ended June 30, 2008 as compared to 2007 was
primarily due to the decrease in consultancy fees and professional fees.
Income Tax
The Company accounts for income tax using an asset and
liability approach and allows for recognition of deferred tax benefits in future
years. Under the asset and liability approach, deferred taxes are provided for
the net tax effects of temporary differences between the carrying amounts of
assets and liabilities for financial reporting purposes and the amounts used for
income tax purposes. A valuation allowance is provided for deferred tax assets
if it is more likely than not these items will either, expire before the Company
is able to realize their benefits, or future realization is uncertain. In
accordance with the relevant tax laws and regulations of Hong Kong, the
Corporate Income Tax (CIT) rate applicable to our subsidiaries in Hong Kong is
17.5% of taxable income. On March 16, 2007, the National Peoples Congress of
China approved the Corporate Income Tax Law of the Peoples Republic of China
(the new CIT Law), effective from January 1, 2008. Under the new CIT Law, the
corporate income tax rate applicable to our subsidiaries in the PRC starting
from January 1, 2008 will be 25%, replacing the currently applicable tax rate of
33%. We recorded income tax expense amounted to $7,402 for the three-month
period ended June 30, 2008 and income tax gain $1,699 for the three-month period
ended June 30, 2007. The income tax gain in 2007 was primarily due to over
provision in previous quarters.
Minority Interest
Minority interest for the three-month period ended June 30,
2008 recorded an income of $7,796 whereas minority interest for the three-month
period ended June 30, 2007 recorded a loss of $27,163. The increase in minority
interest of $34,959 for the three-month period ended June 30, 2008 was primarily
due to the absence of shared loss in the Guangzhou Center.
Net Loss Attributable to Common Shareholders
For the three-month period ended June 30, 2008, the Company
incurred a net loss attributable to common shareholders of $93,152. The loss was
primarily due to the decrease in revenue. For the three-month period ended June
30, 2007, the Company incurred net loss of $135,747. The loss was primarily due
to the dividends paid to convertible preferred share holders.
26
Results of Operations for the Nine-Month Periods Ended June
30, 2008 as compared to the Nine-Month Periods Ended June 30, 2007
|
|
Nine months ended June 30,
|
|
|
Increase (Decrease)
|
|
|
|
2008
|
|
|
2007
|
|
|
Amount
|
|
|
Percentage
|
|
|
|
( $ )
|
|
|
( $ )
|
|
|
( $ )
|
|
|
( % )
|
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
|
|
|
|
|
|
Revenue
|
$
|
358,959
|
|
$
|
542,364
|
|
$
|
(183,405
|
)
|
|
-33.82%
|
|
Gross profit
|
|
220,433
|
|
|
407,502
|
|
|
(187,069
|
)
|
|
-45.91%
|
|
Operating expenses
|
|
(2,234,505
|
)
|
|
(1,023,973
|
)
|
|
(1,210,532
|
)
|
|
118.22%
|
|
Other income (expenses)
|
|
(75,059
|
)
|
|
40,536
|
|
|
(115,595
|
)
|
|
-285.17%
|
|
Provision for income tax
|
|
(26,444
|
)
|
|
(175
|
)
|
|
(26,269
|
)
|
|
15010.86%
|
|
Minority interests in net income (loss)
|
|
15,817
|
|
|
(22,598
|
)
|
|
38,415
|
|
|
-169.99%
|
|
Gain (loss) from discontinued operations,
net of taxes
|
|
-
|
|
|
313,385
|
|
|
(313,385
|
)
|
|
-100.00%
|
|
Net loss attributable to common shareholders
|
$
|
(2,248,082
|
)
|
$
|
(1,073,133
|
)
|
$
|
(1,174,949
|
)
|
|
109.49%
|
|
Revenue
The Companys revenues are derived from its share of operating
profit from VIP Birthing Centers at hospitals where it has invested in capital
equipment, leasehold improvements, and human capital in the form of technical
training for hospital staff. The Companys share of operating profit from the
VIP Birthing Centers depends upon the contractual terms with each hospital. The
typical share of operating profit ranges between 70% and 80% of the total
operating profit of the VIP Birthing Center. Financial statements are provided
by the hospitals each month to the Company for review, verification, and
approval. When the financial statements of the VIP Birthing Centers have been
approved, the Company recognizes revenue by recording its portion of the total
operating profit to its financial statements. Revenues that have been both
recognized in accordance to their respective contracts and financial statements
provided by the hospitals can be reasonably expected to be collectible.
Revenue for the nine-month period ended June 30, 2008 was
$358,959. Revenue for the nine-month period ended June 30, 2007 was $542,364.
The decrease in revenue of $183,405 for the nine-month period ended June 30,
2008 was primarily due to the (i) absence of revenue contribution from the
Changsha Center, (ii) revised management fee of the Macau Center, and (iii)
absence of a non-recurrent income from trading of baby beds as incurred in 2007.
The Changsha Center had ceased paying us service fee since June 2007 and we
agreed to revise the monthly service fee of the Macau Center from about $12,820
(equivalent to HK$100,000) to about $5,128 (equivalent to HK$40,000) effective
from June 2007.
Cost of Revenue
Cost of revenue is primarily comprised of depreciation, wages,
and licensing fees that must be paid to JHI for facilities with continuing
operation. The Company believes that the depreciation of property and equipment
matches the substantial initial investment equipment and leasehold improvements
with revenues that are earned overtime. The Company charges wages paid to
doctors and medical personnel who provide the initial training and hospital
management expertise to the hospital when the VIP Birthing centers are initially
setup and on a non-fixed on-going basis. Cost of revenue for the nine-month
period ended June 30, 2008 was $138,526 whilst cost of revenue for the
nine-month period ended June 30, 2007 was $134,862.
Selling Expenses
Selling expenses are comprised of client entertainment,
commissions and salaries for sales personnel, marketing, and travel and lodging
expenses. Selling and marketing expenses for the nine -month period ended June
30, 2008 were $107,124 . Selling and marketing expenses for the nine-month period
ended June 30, 2007 were $127,715. The decrease in selling expenses of $20,591 for the nine-month period ended June 30, 2008 as compared to 2007 was
27
primarily due to the decrease in travel expenses related to
business development
General and Administrative Expenses
General and administrative expenses include outside consulting
services, research & development, executive compensation, quality control,
and general overhead such as finance and administrative staff, and depreciation
expense. General and administrative expenses for the nine-month period ended
June 30, 2008 were $2,127,381 . Administrative expenses for the nine-month period
ended June 30, 2007 were $896,258. The increase in administrative expenses of
$1,231,123 for the nine-month period ended June 30, 2008 as compared to 2007 was
primarily due to the increase in consultancy fees and professional fees.
Income Tax
The Company accounts for income tax using an asset and
liability approach and allows for recognition of deferred tax benefits in future
years. Under the asset and liability approach, deferred taxes are provided for
the net tax effects of temporary differences between the carrying amounts of
assets and liabilities for financial reporting purposes and the amounts used for
income tax purposes. A valuation allowance is provided for deferred tax assets
if it is more likely than not these items will either, expire before the Company
is able to realize their benefits, or future realization is uncertain. In
accordance with the relevant tax laws and regulations of Hong Kong, the
Corporate Income Tax (CIT) rate applicable to our subsidiaries in Hong Kong is
17.5% of taxable income. On March 16, 2007, the National Peoples Congress of
China approved the Corporate Income Tax Law of the Peoples Republic of China
(the new CIT Law), effective from January 1, 2008. Under the new CIT Law, the
corporate income tax rate applicable to our subsidiaries in the PRC starting
from January 1, 2008 will be 25%, replacing the currently applicable tax rate of
33%. We recorded income tax expense amounted to $26,444 and $175 for the
nine-month periods ended June 30, 2008 and 2007 respectively. The increase in
income tax expense of $26,269 for the nine-month period ended June 30, 2008 was
primarily due to the increase in business tax in 2008 and over provision in
2007.
Minority Interest
Minority interest for the nine-month period ended June 30, 2008
recorded an income of $15,817 whereas minority interest for the nine-month
period ended June 30, 2007 recorded a loss of $22,598. The increase in minority
interest of $38,415 for the nine-month period ended June 30, 2008 was primarily
due to the absence of shared loss in the Guangzhou Center
Net Loss Attributable to Common Shareholders
For the nine-month period ended June 30, 2008, the Company
incurred a net loss attributable to common shareholders of $2,248,082 . The loss
was primarily due to the decrease in revenue and the increase in general and
administrative expenses. For the nine-month period ended June 30, 2007, the
Company incurred a net loss attributable to common shareholders of $1,073,133.
The loss was primarily due to the dividends paid to the convertible preference
shareholders.
Liquidity and Capital Resources
For the year ended September 30, 2007, the Company funded its
operations mainly through two aspects 1) cash generated from its operations, and
2) cash proceeds from issuance of securities such as preferred stock. Cash from
operations is only enough to fund its onsite personnel. The sale of preferred
stock has providing the funding for the Companys investment in capital
expenditures, and the cost of medical and management expertise that are heavily
involved in the early stages of building out the VIP Birthing Centers and
training of the personnel that staff those VIP Birthing Centers. For the year
ended September 30, 2006, the Company financed its mainly through issuance of
securities such as preferred stock.
The Company expects that with the expansion into new markets
and development of its business model, it can gain economies scale on its heavy
investment medical and hospital management experts. Related parties and
directors have also provided the working capital during the most recent
operating periods in order to maintain the business a
28
going concern. The Company is actively seeking external
financing to strengthen its financial position.
As of the date of this report, the Company has not experienced
any difficulty in equity financing, and we have not experienced any liquidity
problems in settling our payables in the normal course of business and paying
dividends to our convertible preference shareholders when they fall due.
The following table sets forth the summary of the Companys
cash flows for the periods indicated:
|
|
Year Ended Sep 30,
|
|
|
Nine Months Ended Jun 30,
|
|
|
|
2007
|
|
|
2006
|
|
|
2008
|
|
|
2007
|
|
|
|
(Audited)
|
|
|
(Audited)
|
|
|
(Unaudited)
|
|
|
(Unaudited)
|
|
Net cash used in operating activities
|
$
|
(828,656
|
)
|
$
|
(5,456,903
|
)
|
$
|
(761,422
|
)
|
$
|
( 811,018
|
)
|
Net cash provided by (used in) investing activities
|
|
942,798
|
|
|
1,491,967
|
|
|
(11,835
|
)
|
|
932,034
|
|
Net cash provided by financing activities
|
|
432,871
|
|
|
4,202,345
|
|
|
413,334
|
|
|
346,418
|
|
Net increase (decrease) in cash and cash equivalents
|
|
547,013
|
|
|
237,409
|
|
|
(359,923
|
)
|
|
467,434
|
|
Cash and cash equivalents, beginning of
year
|
|
35,513
|
|
|
25,176
|
|
|
406,396
|
|
|
32,672
|
|
Effect of exchange rate changes on cash and cash
equivalents
|
|
(165,821
|
)
|
|
(227,072
|
)
|
|
(37,069
|
)
|
|
56,595
|
|
Cash and cash equivalents, at end of year
|
$
|
416,705
|
|
$
|
35,513
|
|
$
|
9,404
|
|
$
|
556,701
|
|
As at June 30, 2008, UPMG had $9,404 in cash and cash
equivalents and a working capital deficiency of $5,824,423 compared to $556,701 in cash and cash equivalents and a working capital deficiency of 3,833,088 as of
June 30, 2007.
Cash Flows from Operating Activities
For the year ended September 30, 2007 the Companys operating
activities used cash of $828,656 . For the year ended September 30, 2006, the
Companys operating activities used cash of $5,456,903 . The decrease in cash
used in operating activities of $4,628,247 for the year ended September 30, 2007
was primarily due to the decrease in net loss, the decrease in impairment of
assets and the increase in accrued expenses.
For the nine months ended June 30, 2008 the Companys operating
activities used cash of $761,422. For the nine months ended June 30, 2007, the
Companys operating activities used cash of $811,018. The decrease in cash used
in operating activities of $49,596 for the nine months ended June 30, 2008 was
primarily due to the improvement in collection of overall accounts receivable
that resulted in a decrease in accounts receivable.
Cash Flows from Investing Activities
For the year ended September 30, 2007 investing activities
generated cash of $942,798. For the year ended September 30, 2006 investing
activities generated cash of $1,491,967. The decrease in cash generated in
investing activities of $549,169 for the year ended September 30, 2007, was
primarily due to the decrease in proceeds from the disposals of equipment and
disposal of discontinued operation.
For the nine months ended June 30, 2008 the Companys investing
activities used cash of $11,835. For the nine months ended June 30, 2007, the
Companys investing activities generated cash of $932,034. The decrease in cash
generated in investing activities of $943,869 for the nine months ended June 30,
2008 was primarily due to the absence of proceeds from disposals of assets.
Cash Flows from Financing Activities
For the year ended September 30, 2007, financing activities
generated cash of $432,871. For the year ended
29
September 30, 2006 financing activities generated cash of
$4,202,345. The decrease in cash generated in financing activities of $3,769,474
for the year ended September 30, 2007, was primarily due to decrease in proceeds
from issuance of convertible preferred shares, sales and subscription of common
shares.
For the nine months ended June 30, 2008, the Companys
financing activities generated cash of $413,334. For the nine months ended June
30, 2007, the Companys financing activities generated cash of $346,418. The
increase in cash generated in financing activities of $66,916 for the nine
months ended June 30, 2008 was primarily due to the decrease in dividends paid
to convertible preferred share (CPS) holders.
The Company does not expect any more cash payment or accrued
payment for dividends in near term as the majority of the CPS has been
converted.
Working Capital
During the period from June 20, 2007, to January 25, 2008,
Innotech loaned a total of $1,670,000 (equivalent to HK$13,000,000) to UPMG for
use as working capital and the original repayment date was June 22, 2008.
Pursuant to an agreement dated April 29, 2008 signed between Innotech and UPMG
for the extension of loan repayment, it is agreed that repayment of full amount
of the above-mentioned loans is extended as scheduled below, and hence we
believe there is no repayment pressure in the short run.
Date of Loan Agreement
|
Loan Amount ($)
|
Original Repayment Date
|
New Repayment Date
|
June 20, 2007
|
$772,777
(HK$6,000,000)
|
June 22, 2008
|
June 22, 2009
|
January 10, 2008
|
$384,615
(HK$3,000,000)
|
January 9, 2009
|
July 9, 2009
|
January 25, 2008
|
$512,820
(HK$4,000,000)
|
January 24, 2009
|
July 24, 2009
|
UPMGs working capital deficiency increased by $715,394 to
$3,676,602 at September 30, 2007, as compared to $2,961,208 at September 30,
2006, primarily due to the increase in dividend payable to convertible preferred
share holders and the increase in the loan from related parties including the
directors of the Company and Innotech.
Capital Expenditures
No capital expenditure was incurred during the years ended
September 30, 2006 and 2007 Depending the availability of equity financing, over
the next twelve months, we expect to spend about $5,500,000 on capital
expenditures, mainly for purchase of medical equipment, facilities and operating
licenses and center renovation in the future acquisition of specialty hospitals,
health centers and VIP birthing centers in the PRC.
30
QUANTITATIVE AND QUALIATIVE DISCLOSURES ABOUT MARKET
RISK
Interest Rate Risk
UPMG exposure to interest rate risk for changes in interest
rates relates primarily to the interest expense incurred by the related-party
loans and the interest income generated by the loans to our related parties or
bank deposits. We have not used any derivative financial instruments in our
investment portfolio or for cash management purposes. Interest-earning
instruments carry a degree of interest rate risk. UPMG has not been exposed nor
do we anticipate being exposed to material risks due to changes in interest
rates. However, our future interest expense or interest income may increase of
expectations due to changes in interest rates in the PRC.
Foreign Exchange Risk
UPMG does not hold any derivative instruments and do not engage
in any hedging activities. Since most of our purchases and sales are made in
Renminbi (RMB), any exchange rate change affecting the value of the RMB
relative to the United States dollar (U.S. dollar) could have an effect on our
financial results as reported in the U.S. dollars. Were the RMB to depreciate
against the U.S. dollar, amounts reported in U.S. dollars would be
correspondingly increased.
Off-Balance Sheet Arrangements
UPMG has no significant off-balance sheet arrangements that
have or are reasonably likely to have a current or future effect on our
financial condition, changes in financial condition, revenues or expenses,
results of operations, liquidity, capital expenditures or capital resources that
are material to shareholders.
31
DESCRIPTION OF PROPERTY
Our principal office is located at T Plaza Center, Suite 400,
15950 North Dallas Parkway, Dallas. Our telephone number is (972) 361-8033. Our
principal office is held under a one year lease to expire on August 2009. We
rent this office space at a cost of $95 per month plus administrative expenses.
We believe that the condition of our principal office is satisfactory, suitable
and adequate for our current needs.
We also maintain our office in Hong Kong at Room 904, Tung Wai
Commercial Building, 109 111 Gloucester Road, Wan Chai, Hong Kong. Our
telephone number is (852) 2511-8008. Our Hong Kong office is held under a lease
with a term from August 1, 2008 to June 15, 2009 with rent of HK$30,000 per
month.
UPMG also holds the following property interests:
Location
|
Tenant
|
Term of Lease
|
Rent
|
Room 1505, Block A, Hui Ya Garden
251 Tian He Bie Road,
Tian He District,
Guangzhou, PRC
|
Guangzhou Inno-Proactive
Medicare
Consultancy
Limited
|
July 1, 2004
June 30, 2006
|
RMB5,300 per
month
|
Flat 5M-5O, Block A, Cai Fu Square
7060 Shen Nam Da
Road, Fu Tian District
Zhenzhen, PRC
|
UPMG (US) Limited
|
July 20, 2005
July 20, 2007
|
RMB2,500 per
month
|
Room 3C2, Dian Wu Zhoung He Lou
Jian Yi Zhi Street,
Tian Shou Road
Tian He District, Guangzhou, PRC
|
Guangzhou Inno-Proactive
Medicare
Consultancy
Limited
|
June 16, 2007
June 15, 2008
|
RMB1,980 per
month
|
Building 16, 302, Ding Xiang Apartment
800 Hua Shan
Road
Shanghai, PRC
|
Guangzhou Inno-Proactive
Medicare
Consultancy
Limited
|
June 16, 2007
June 15, 2008
|
RMB7,500 per
month
|
Room 1204,
Tung Wai Commercial Building,
109-111
Gloucester Road, Wanchai, HK
|
Proactive Medicare
Enterprise (Hong Kong)
Limited
|
January 1, 2008
December
31, 2008
|
$2,275 per
month
|
32
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND
MANAGEMENT
Principal Shareholders
The following table sets forth, as of December 19, 2008,
certain information with respect to the beneficial ownership of our common
shares by each shareholder known by us to be the beneficial owner of more than
5% of our common shares, as well as by each of our current directors and
executive officers as a group. Each person has sole voting and investment power
with respect to the shares of common stock, except as otherwise indicated.
Beneficial ownership consists of a direct interest in the shares of common
stock, except as otherwise indicated.
Name and Address of Beneficial Owner
|
Title of Class
|
Amount and
Nature of
Beneficial
Ownership
|
Percentage
of Class
(1)
|
Andrew B. Kramer
622 Third Avenue
32nd Floor
New York, NY 10017
|
Common Share
|
262,000
|
0.52%
|
Wong Yuen Yee
Flat E, 12/F, Monticello, 48 Kennedy
Road,
Wanchai, Hong Kong
|
Common Share
|
1,287,587
|
2.57%
|
Wong Yao Wing
Flat 27D, Blk 4, Tolo Place, Ma On Shan,
Shatin,
N.T. Hong Kong
|
Common Share
|
1,231,175
|
2.46%
|
Siew Man Pang
23F, Blk 43, Baguio Villa, 550 Victoria
Rd.,
Pokfulam, Hong Kong
|
Common Share
|
314,000
|
0.63%
|
Edwin Chan
40A, Tower 7, Discovery Park, Tsuen Wan,
Hong
Kong
|
Common Share
|
Nil
|
0%
|
Kenneth Lee
International City, Building 3, Suite 2101,
1501
Zhang Yang Road, Shanghai, PRC
|
Common Share
|
Nil
|
0%
|
Directors and Executive Officers as a Group
|
Common Share
|
3,094,762
|
6.17%
|
Autoscale Resource Ltd.
Rm 903, Tung Wai Commercial
Building
109 111 Gloucester Road
Wan Chai, Hong Kong
|
Common Share
|
12,000,000
|
23.9%
|
Gerald W. Williams
5728 125A Street
Surrey, BC
V3X 3G8
|
Common Share
|
4,000,000
|
7.8%
|
33
*
|
Less than one percent of issued and outstanding common
shares.
|
|
|
(1)
|
Based on 50,148,000 shares of common stock issued
and outstanding as of December 19, 2008. Except as otherwise indicated, we
believe that the beneficial owners of the common shares listed above,
based on information furnished by such owners, have sole investment and
voting power with respect to such shares, subject to community property
laws where applicable. Beneficial ownership is determined in accordance
with the rules of the Securities and Exchange Commission and generally
includes voting or investment power with respect to securities. Shares of
common stock subject to options or warrants currently exercisable, or
exercisable within 60 days, are deemed outstanding for purposes of
computing the percentage ownership of the person holding such option or
warrants, but are not deemed outstanding for purposes of computing the
percentage ownership of any other person.
|
DIRECTORS, EXECUTIVE OFFICERS, PROMOTERS AND CONTROL
PERSONS
The following individuals serve as the directors and executive
officers of our company effective on closing of the acquisition of UPMG. All
directors of our company hold office until the next annual meeting of our
shareholders or until their successors have been elected and qualified. The
executive officers of our company are appointed by our board of directors and
hold office until their death, resignation or removal from office.
Name
|
Position Held with Our
Company
|
Age
|
Date First Elected or
Appointed
|
Siew Man Pang
|
Chief Executive Officer
|
58
|
October 1, 2008
|
Edwin Chan
|
Chief Financial Officer
|
43
|
July 24, 2008
|
Kenneth Lee
|
Chief Operating Officer
|
46
|
July 24, 2008
|
Wong Yuen Yee
|
Director
|
46
|
July 24, 2008
|
Wong Yao Wing
|
Director
|
50
|
July 24, 2008
|
Andrew B. Kramer
|
Director
|
46
|
July 24, 2008
|
Effective October 1, 2008, Mr. Henry J. Macfarland resigned as
our Chief Executive Officer. As a result of Mr. Macfarlands resignation on
October 1, 2008, we appointed Mr. Siew Man Pang as our Chief Executive Officer.
Business Experience
The following is a brief account of the education and business
experience during at least the past five years of each director, executive
officer and key employee of our company, indicating the persons principal
occupation during that period, and the name and principal business of the
organization in which such occupation and employment were carried out.
Siew Man Pang, MHA Chief Executive Officer
Mr. Pang has over 30 years of senior management experience in
the healthcare industries of Hong Kong, China, Australia, Singapore and
Malaysia. Mr. Pang was most recently the Group Executive Director of Health
34
Management International Limited, a Singapore-listed regional
healthcare service and education provider. Mr Pang was the Executive Director
and Senior Vice President of United Premier Medical Group (UPMG). Before that,
he was the Director of Medical Services of ChinaCare Investments Holdings Ltd, a
company specializing in innovative investments in the Chinas healthcare market.
Prior to ChinaCare, Mr. Pang was the Executive Director of Quality HealthCare
Asia Ltd (QHA), the first public-listed healthcare services company in the main
board of the Hong Kong Stock Exchange (Stock No. 593), and Chairman and Chief
Executive of its Managed Care division, Quality HealthCare Medical Services Ltd.
From 1990 to 1998, Mr. Pang was the Chief Development Officer and Deputy
Director of the Hong Kong Hospital Authority. He was recruited from Australia by
the then newly formed Authority to help integrate and reform the 45 Government
and Government-subvented hospitals to better serve the changing healthcare needs
of the people of Hong Kong.
Mr. Pang obtained his B.SC, Master of Health Administration and
Business Computing degrees from Australia and senior management training at
Stanford University. Currently he is a trained surveyor on healthcare facilities
accreditation of the Australian Council on Healthcare Standards, a national
accreditation body of Australia.
Kenneth Lee, M.D., Chief Operating Officer
Dr. Kenneth Lee has over 17 years of experience working in
various sectors of the healthcare industry in the United States, mainland China
and Macao. Prior to his current position, he was the Chief Operating Officer of
the University Hospital of Macau University of Science and Technology
Foundation. Before joining United Premier Medical Group, he was the founder and
Chief Executive Officer of American-Sino Human Resources Internationalization
and Consulting, Ltd, a PRC wholly foreign-owned enterprise. He also served as
Medical Director of Huashan Hospital American-Sino OB/GYN Services (ASOG) in
Shanghai and Senior Management Consultant for ASOG in Beijing. Prior to moving
to China, he was the Regional Care Management Medical Director for United Health
Group, the largest health insurance company in the United States. He has also
served on the Board of Managers for the Northern Ohio Alliance for Health, Ltd.,
an 11-hospital coalition, providing managed care leadership. Dr. Lee has also
served as the Director of the Resurrection Healthcare Family Medicine Residency
program in Chicago. In the early 1990s, Dr. Lee was also the founder and
Managing Director of a single specialty group practice in Ohio, USA.
Dr. Lee obtained his doctor of medicine (M.D.) degree from the
Medical University of Ohio and graduate degrees in Master of Business
Administration (MBA) and Master of Public Health (MPH) from the University of
South Florida. In addition, he is board certified in family medicine (FAAFP),
managed care medicine (CMCM) and as certified physician executive (CPE) by the
American College of Physician Executive.
Edwin Chan, Chief Financial Officer
Mr. Edwin Chan was a director of Biopack Environmental
Solutions Inc. (a publicly listed OTC Bulletin Board company) from March 2007 to
March 2008 and was the chief financial officer of the company for the third
quarter of 2007, where he was responsible for financial reporting, corporate
finance and investment analysis of the company. From 2004 to 2006, Mr. Chan was
a Senior Manager at China Everbright Securities (HK) Limited, a PRC-based
investment banking firm, where he was responsible for sales and brokerage of
securities to institutional investors in the Greater China Region. From 2002 to
2004, he was the Senior Manager (Business Valuation) of Vigers Appraisal &
Consulting Limited. From 2000 to 2002, Mr. Chan was the Research Manager for
Asia Financial Securities Limited.
Mr. Chan was awarded an MBA degree in 1999 from the Schulich
School of Business, York University, Canada, with a specialization in Corporate
Finance, Investment and Financial Management. He has also obtained an LL.B.
degree from Tsinghua University in the Peoples Republic of China, a Bachelor of
Science degree from the Chinese University of Hong Kong and a postgraduate
certificate in Education from the University of Hong Kong.
Wong Yuen Yee, Director
Ms. Y. Y. Wong has over fifteen years of practical business
experience in the PRC. She is responsible for the overall strategic planning and
development of UPMG. In addition to the position held at UPMG, Ms. Wong founded
Inno-tech Holdings Ltd. (8202.HK), which was successfully listed in the Hong
Kong Growth Enterprise Market (GEM)
35
market in 2002. Ms. Wong is the Chairman of Inno-Tech Holdings
Ltd. - a listed company on the Share Exchange of Hong Kong focusing on sales and
marketing of innovative smart home products in the PRC and also the acquisition,
development and management of budget hotels in the PRC. Ms. Wong graduated from
the University of Hong Kong with a Bachelor of Social Science degree and a
Masters degree in Business Administration. She is enthusiastic about the welfare
of Chinas women and children. Ms. Wong is a Director of the Shanghai Soong
Ching Ling Foundation. The foundation is dedicated to developing the welfare of
Chinese women and children.
Wong Yao Wing, Director
Mr. Robert Wong is a typical entrepreneur who founded his first
IT business in Hong Kong 15 years ago. His IT business was proven a great
success and was soon acquired by Legend Holdings Limited. Subsequently, Mr. Wong
joined HealthAnswers Inc. - a U.S. based comprehensive and integrated health
communications company providing health information and service to patients
through the continuum of healthcare, and set up the Asia Division of
HealthAnswers. Mr. Wongs tenure at HealthAnswers granted him good exposure of
the healthcare industry in the region. After then, Mr. Wong founded Inno-tech
Holdings Ltd. (8202.HK), which was successfully listed in the Hong Kong GEM
market in 2002. Mr. Wong is now the Deputy Chairman of the company. Mr. Wong
graduated from the University of Hong Kong with a Bachelor of Science Honor
degree, a Certification of Education and a Masters degree in Business
Administration. Mr. Wong received the Chief Executives Commendation for
Community Service in July 2005.
Andrew B. Kramer, Director
Mr. Andrew Kramer is a Registered Investment Advisor. He is
President and Portfolio Manager at Kramer Capital Management an investment firm
managing over 100 million dollars. Mr. Kramer has been an investment
professional for over twenty years the last 15 he has been associated with Third
Avenue Management, the value investment firm founded by the legendary value
investor Martin J. Whitman. In addition to Kramers duties at Kramer Capital he
chairs The Board of Trustees of a 12 million dollar annual budget non profit
organization and is a board member of various private companies. He was a
graduate of Colgat University 1984 with a double major in English and
History.
Involvement in Certain Legal Proceedings
None of our directors, executive officers, promoters or control
persons has been involved in any of the following events during the past five
years:
1.
|
any bankruptcy petition filed by or against any business
of which such person was a general partner or executive officer either at
the time of the bankruptcy or within two years prior to that
time;
|
|
|
2.
|
any conviction in a criminal proceeding or being subject
to a pending criminal proceeding, excluding traffic violations and other
minor offences;
|
|
|
3.
|
being subject to any order, judgment or decree, not
subsequently reversed, suspended or vacated, of any court of competent
jurisdiction, permanently or temporarily enjoining, barring, suspending or
otherwise limiting his involvement in any type of business, securities or
banking activities; or
|
|
|
4.
|
being found by a court of competent jurisdiction in a
civil action, the Securities and Exchange Commission or the Commodity
Futures Trading Commission to have violated a federal or state securities
or commodities law, and the judgment has not been reversed, suspended, or
vacated.
|
EXECUTIVE COMPENSATION
Executive Compensation
The particulars of the compensation paid to the following
persons:
36
|
(a)
|
our principal executive officer;
|
|
|
|
|
(b)
|
each of our two most highly compensated executive
officers who were serving as executive officers at the end of the year
ended September 30, 2007; and
|
|
|
|
|
(c)
|
up to two additional individuals for whom disclosure
would have been provided under (b) but for the fact that the individual
was not serving as our executive officer at the end of the year ended
September 30, 2007,
|
who we will collectively refer to as the named executive
officers of our company, are set out in the following summary compensation
table, except that no disclosure is provided for any named executive officer,
other than our principal executive officers, whose total compensation did not
exceed $100,000 for the respective fiscal year:
SUMMARY COMPENSATION TABLE
|
Name and Principal Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Share
Awards
($)
|
Option
Awards
($)
|
Non-
Equity
Incentive
Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All Other
Compensa
tion
($)
|
Total
($)
|
Gerald W. Williams
Former President,
Chief Executive Officer, Chief Financial Officer, Secretary, Treasurer and
Director
(1)
|
2007
2006
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Henry J. Macfarland
Former Chief
Executive Officer
(3) (5)
|
2007
2006
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Siew Man Pang
Chief Executive
Officer
(5)
|
2008
2007
2006
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Nil
Nil
Nil
|
Edwin Chan
Chief Financial
Officer
(4)
|
2007
2006
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Dr. Kenneth Lee
Chief Operating
Officer
(2)
|
2007
2006
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
113,905
Nil
|
113,905
Nil
|
Wong Yuen Yee
|
2007
2006
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Wong Yao Wing
|
2007
2006
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Andrew B. Kramer
|
2007
2006
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
Nil
Nil
|
(1)
|
Mr. Williams resigned as our president, chief executive
officer, secretary and treasurer on July 24, 2008 when Henry J. Macfarland
was appointed as chief executive officer of our company following the
closing of the share exchange agreement.
|
|
|
(2)
|
On October 26, 2006, United Premier Medical Group (Hong
Kong) Limited and American-Sino Human Resources Consulting &
Management (Shanghai) Ltd. entered into a management service agreement
concerning the appointment of Dr. Kenneth K. Lee as the Chief Operating
Officer of United Premier Medical Group Limited and its subsidiaries and
provision of related consulting services. A combined management
and
|
|
|
|
|
(3)
|
On October 15, 2007, United Premier Medical Group Limited
and Stonebridge Healthcare Consulting, LLC entered into a consulting
agreement concerning the engagement of Mr. Henry J. Macfarland as the
Chief Executive Officer of United Premier Medical Group Limited and its
subsidiaries and provision of related consulting services. An hourly fee
of $150 but not to exceed a maximum of $1,200 per day is paid as the sole
compensation for these consulting services. There is no arrangement or
plan in which pension, retirement or similar benefits under this
agreement.
|
37
(4)
|
On November 1, 2007, UPMG (International) Limited and
Asset Spring Investments Ltd. entered into a consulting agreement
concerning the engagement of Mr. Chan Kam-fai, Edwin as the Chief
Financial Officer of United Premier Medical Group Limited and its
subsidiaries and provision of related consulting services. A monthly
consulting fee of about $4,493 is paid as the sole compensation for these
consulting services. There is no arrangement or plan in which pension,
retirement or similar benefits under this agreement.
|
|
|
(5)
|
On October 1, 2008, Mr. Macfarland resigned as our Chief
Executive Officer. As a result of Mr. Macfarlands resignation we
appointed Mr. Siew Man Pang. On October 1, 2008, the Company entered into
an employment agreement with Mr. Siew Man Pang as the Chief Executive
Officer of the Company and its subsidiaries with a monthly compensation of
$15,384 plus two months salary as the bonus. Mr. Pang is also entitled to
a total of 500,000 share options of the Company exercisable at $0.70 after
the first anniversary of his employment with the Company. There is no
arrangement or plan in which pension, retirement or similar benefits under
this agreement.
|
We have not entered into any employment agreement or consulting
agreements with our directors. There are no arrangements or plans in which we
provide pension, retirement or similar benefits for directors or executive
officers. Our directors and executive officers may receive share options at the
discretion of our board of directors in the future. We do not have any material
bonus or profit sharing plans pursuant to which cash or non-cash compensation is
or may be paid to our directors or executive officers, except that share options
may be granted at the discretion of our board of directors.
Share Option Plan
On October 23, 2006, the UPMG Board of Directors adopted a
share option scheme (The Scheme). The Scheme provides for the grant of options
to directors and consultants. The Scheme is administered directly by our board
of directors. Subject to the provisions of the Scheme, our board of directors
determines who receives share options, the number of shares of common stock that
may be covered by the option grants, the time and manner of the exercise of the
options and exercise prices, as well as any other pertinent terms of the
options. There are two tranches of options that are fully vested at grant date.
The first tranche consists of 900 units and is exercisable within 10 years at an
exercise price of $1,428 per share. The second tranche consists of 1,000 units
and is exercisable within 3 years at an exercise price of $1,428 per share. As
of September 30, 2007, total share options outstanding are 1,900 units. As of
December 4, 2007, the Scheme was formally terminated with all unexercised
options being cancelled. We had notified all Option holders about the
termination of this option scheme. Currently, we do not have any option
scheme
.
Mr. Siew Man Pang, the Chief Executive Officer of the Company
is entitled to a total of 500,000 share options of the Company exercisable at
$0.70 after the first anniversary of his employment with the Company, i.e.
October 1, 2009. We do not have any other stock option plan in favor of our
directors, other officers, consultants or employees of our company.
Aggregated Option Exercises in Last Fiscal Year and Fiscal
Year-End Values
There were no options exercised during our fiscal year ended
September 30, 2007 by any officer or director of our company.
Compensation of Directors
We do not have any agreements for compensating our directors
for their services in their capacity as directors, although such directors are
expected in the future to receive share options to purchase shares of common
stock as awarded by our board of directors.
Our board of directors has determined that it does not have a
member of its audit committee that qualifies as an "audit committee financial
expert" as defined in Item 401(e) of Regulation S-B, and is "independent" as the
term is used in Item 7(d)(3)(iv) of Schedule 14A under the Securities Exchange
Act of 1934, as amended.
We believe that the members of our board of directors are
collectively capable of analyzing and evaluating our financial statements and
understanding internal controls and procedures for financial reporting. We
believe that retaining an independent director who would qualify as an "audit
committee financial expert" would be overly costly and burdensome and is not
warranted in our circumstances given the early stages of our development and the
fact that we have not generated any material revenues to date. In addition, we
currently do not have nominating,
38
compensation or audit committees or committees performing
similar functions nor do we have a written nominating, compensation or audit
committee charter. Our board of directors does not believe that it is necessary
to have such committees because it believes the functions of such committees can
be adequately performed by our board of directors.
Our board of directors has determined that we do not have a
board member that qualifies as "independent" as the term is used in Item
7(d)(3)(iv)(B) of Schedule 14A under the
Securities Exchange Act of 1934
,
as amended, and as defined by Rule 4200(a)(15) of the NASDAQ Marketplace Rules.
Indebtedness of Directors, Senior Officers, Executive
Officers and Other Management
None of the directors or executive officers of our company or
any associate or affiliate of our company during the last two fiscal years,
is or has been indebted to our company by way of guarantee, support agreement,
letter of credit or other similar agreement or understanding currently outstanding.
Family Relationships
There are no family relationships between any of our directors,
executive officers or directors.
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS AND DIRECTOR
INDEPENDENCE
Other than set out below, we have not been a party to any
transaction, proposed transaction, or series of transactions during the last two
years in which the amount involved exceeded $60,000, and in which, to our
knowledge, any of the following persons had, or is to have, a direct or indirect
material interest: a director or executive officer of our company; a nominee for
election as a director of our company; a beneficial owner of more than five
percent of the outstanding shares of our common stock; or any member of the
immediate family of any such person.
Loan from Companies Associated with United Premier Medical
Group Limited
On June 20, 2007, Inno-Tech Holdings Limited (Innotech), a
shareholder of UPMG, loaned $772,777 (equivalent to HK$6,000,000) to UPMG for
use as working capital and the repayment date is June 22, 2008. Pursuant to an
agreement dated April 29, 2008 signed between Innotech and UPMG for the
extension of loan repayment, it is agreed that repayment of full amount of the
above-mentioned loans is extended as scheduled below:
Date of Loan
Agreement
|
Loan Amount ($)
|
Original Repayment Date
|
New Repayment Date
|
June 20, 2007
|
$772,777
(HK$ 6,000,000)
|
June 22, 2008
|
June
22, 2009
|
On January 10, 2008, Innotech loaned $384,615 (equivalent to
HK$3,000,000) to UPMG with the repayment date on January 9, 2009. On January 25,
2008, Innotech loaned another $512,820 (equivalent to HK$4,000,000) to UPMG with
the repayment date on January 24, 2009. Pursuant to an agreement dated April 29,
2008 signed between Innotech and UPMG for the extension of loan repayment, it is
agreed that repayment of full amount of the above-mentioned loans is extended as
scheduled below:
Date of Loan
Agreement
|
Loan Amount ($)
|
Original Repayment Date
|
New Repayment Date
|
January 10, 2008
|
$384,615
(HK$3,000,000)
|
January 9, 2009
|
July 9, 2009
|
January 25, 2008
|
$512,820
(HK$4,000,000)
|
January 24, 2009
|
July 24, 2009
|
39
Corporate Governance
We currently act with three (3) directors: Wong Yuen Yee, Wong
Yao Wing and Andrew B. Kramer.
Committees of the Board
All proceedings of the board of directors for the year ended
September 30, 2007 were conducted by resolutions consented to in writing by the
board of directors and filed with the minutes of the proceedings of our board of
directors. Our company currently does not have nominating, compensation or audit
committees or committees performing similar functions nor does our company have
a written nominating, compensation or audit committee charter. Our board of
directors does not believe that it is necessary to have such committees because
it believes that the functions of such committees can be adequately performed by
the board of directors.
Our company does not have any defined policy or procedural
requirements for shareholders to submit recommendations or nominations for
directors. The board of directors believes that, given the stage of our
development, a specific nominating policy would be premature and of little
assistance until our business operations develop to a more advanced level. Our
company does not currently have any specific or minimum criteria for the
election of nominees to the board of directors and we do not have any specific
process or procedure for evaluating such nominees. The board of directors will
assess all candidates, whether submitted by management or shareholders, and make
recommendations for election or appointment.
A shareholder who wishes to communicate with our board of
directors may do so by directing a written request addressed to our president at
the address appearing on the first page of this prospectus.
Audit Committee Financial Expert
Our board of directors has determined that we do not have a
board member that qualifies as an "audit committee financial expert" as defined
in Item 401(e) of Regulation S-B, nor do we have a board member that qualifies
as "independent" as the term is used in Rule 4200(a)(15) of the NASDAQ
Marketplace Rules.
We believe that our board of directors is capable of analyzing
and evaluating our financial statements and understanding internal controls and
procedures for financial reporting. The board of directors of our company does
not believe that it is necessary to have an audit committee because management
believes that the functions of an audit committee can be adequately performed by
the board of directors. In addition, we believe that retaining an independent
director who would qualify as an "audit committee financial expert" would be
overly costly and burdensome and is not warranted in our circumstances given the
stage of our development and the fact that we have not generated any positive
cash flows from operations to date.
40
DESCRIPTION OF SECURITIES
Our authorized capital share consists of 200,000,000 shares of
common stock, par value $0.001 per share. The holders of our common shares:
-
have equal ratable rights to dividends from funds legally available
therefore, when, as and if declared by our board of directors;
-
are entitled to share ratably in all of our assets available for
distribution to holders of common shares upon liquidation, dissolution or
winding up of our affairs;
-
do not have pre-emptive, subscription or conversion rights and there are no
redemption or sinking fund provisions or rights; and
-
are entitled to one non-cumulative vote per share on all matters on which
shareholders may vote.
Our common shares are not subject to any future call or
assessment and all have equal voting rights. There are no special rights or
restrictions of any nature attached to any of the common shares and they all
rank at equal rate or "
pari passu"
, each with the other, as to all
benefits, which might accrue to the holders of the common shares.
Holders of shares of our common shares do not have cumulative
voting rights, which means that the holders of more than 50% of the outstanding
shares, voting for the election of directors, can elect all of the directors to
be elected, if they so choose, and, in such event, the holders of the remaining
shares will not be able to elect any of our directors.
LEGAL PROCEEDINGS AND CONTINGENCIES
We know of no material, existing or pending legal proceedings
against us, nor are we involved as a plaintiff in any material proceeding or
pending litigation. There are no proceedings in which any of our directors,
officers or affiliates, or any registered or beneficial shareholder, is an
adverse party or has a material interest adverse to our company.
Proactive Medicare Enterprise (HK) Limited, a subsidiary of
UPMG, is a plaintiff of a legal proceeding regarding a civil claim against a
hospital in the PRC namely, International Peace Maternity & Child Health
Hospital of the China Welfare Institute (IPMCHH or the defendant) who
refused to pay consultancy fees to PME-HK since April 2005.
On April 10, 2007, Proactive Medicare Enterprise (HK) Limited
(PME-HK) brought a civil action to the Shanghai No. 1 Intermediate Peoples
Court (the Shanghai Court) in the PRC against IPMCCH for breach of contract. A
statement claim from PME-HK was sent to the Shanghai Court for acceptance of
review. The proposed claims regarding this civil action included: (i) To order
IPMCHH to honor the co-operative agreement signed between PME-HK and IPMCHH on
February 2, 2004; (ii) To order IPMCHH to pay the consultant fee amounted
$2,890,000 (equivalent to RMB22,677,123) in arrears owed to PME-HK, and (iii)
IPMCHH shall bear the cost of this action.
On April 12, 2007, the statement of claim was legally accepted
and filed by the Shanghai Court (Notification of Acceptance: (2007) Hu Yi Zhong
Min Wu (Shang) Chu Zi No. 93). On May 29, 2007, the first instance of the case
was held to establish the case. On January 23, 2008, the second instance of the
case was held to further negotiate a mutually accepted settlement plan. Through
the mediation of the Shanghai Court, PME-HK and IPMCHH, so far, have gone
through several rounds of negotiation for a mutually agreed settlement amount in
recent months but a final settlement amount has yet to be confirmed
We have also engaged a law firm in the PRC to negotiate with
another two hospitals in the PRC which are under contracts to pay us for the
consultancy services provided to their affiliated VIP Birthing Centers in Foshan
and Changsha in the PRC. The proposed claim in each case is about one million US
dollars. We have gone through several rounds of negotiation for an agreed
settlement amount in recent months and a final settlement amount has yet to be
confirmed. For the Hangzhou Center, we are identifying a suitable PRC lawyer to
negotiate with the host hospital for a mutually accepted settlement plan.
41
The results of these negotiations / claim cannot be predicted,
and it is possible that the ultimate resolution of these matters, individually
or in the aggregate, may have a material adverse effect on our business (either
in the near-term or in the long-term), financial position, results of
operations, or cash flows. Although our management believes a portion of our
investment in these affiliated VIP Birthing Centers may be recovered, we have
reasonably estimated the uncertain portion and have eliminated their revenue
contribution in 2007.
42
MARKET PRICE OF AND DIVIDENDS ON THE REGISTRANTS COMMON
EQUITY AND RELATED
SHAREHOLDER MATTERS
Market Information
Our shares
of common stock began trading on the OTC Bulletin Board on March 21, 2007 under
the symbol CVLG. Prior to this date, there was no public market
for our common shares. On May 13, 2008, we effected a change of name of our
company from The Cavalier Group to China Health Care Corporation. The name change
became effective with the OTC Bulletin Board at the opening for trading on May
16, 2008 under the new stock symbol CNHL.
The following
table reflects the high and low bid information for our common stock obtained
from Stockwatch and reflects inter-dealer prices, without retail mark-up, markdown
or commission, and may not necessarily represent actual transactions.
The high and
low bid prices of our common stock for the periods indicated below are as follows:
National
Association of Securities Dealers
OTC Bulletin Board
|
Quarter Ended
|
High
|
Low
|
September 30, 2008
(1)
|
$0.63
|
$0.63
|
June 30, 2008
(2)
|
$1.25
|
$1.25
|
March 31, 2008
|
$3.60
|
$3.50
|
|
(1)
|
This refers to the trade record on September 16, 2008.
There was no trading record during the period from September 16, 2008
to September 30, 2008.
|
|
|
|
|
(2)
|
This refers to the trade record on May 30, 2008. There
was no trading record during the period from May 30, 2008 to June 30,
2008.
|
On December
19, 2008, the closing price for the common stock as reported by the quotation
service operated by the OTC Bulletin Board was $0.06.
As of December
19, 2008, there were 133 holders of record of our common stock. As of such date,
50,148,000 common shares were issued and outstanding.
Our common
shares are issued in registered form. The registrar and transfer agent for our
shares of common stock is Pacific Stock Transfer Company (Telephone: 702-361-3033).
43
INDEMNIFICATION OF DIRECTORS AND OFFICERS
The Wyoming Business Corporation Act permits a corporation to
limit or eliminate the personal monetary liability of directors or officers to a
corporation or its shareholders by reason of their conduct as directors or
officers, except for (i) instances where a director receives financial benefits
to which he is not entitled; (ii) any intentional infliction of harm on the
corporation or its shareholders; (iii) the making of unlawful distributions; and
(iv) intentional violations of criminal law.
Insofar as indemnification by us for liabilities arising under
the Securities Exchange Act of 1934 may be permitted to our directors, officers
and controlling persons pursuant to provisions of the articles of incorporation
and bylaws, or otherwise, we have been advised that in the opinion of the SEC,
such indemnification is against public policy and is, therefore, unenforceable.
In the event that a claim for indemnification by such director, officer or controlling
person of us in the successful defense of any action, suit or proceeding is
asserted by such director, officer or controlling person in connection with
the securities being offered, we will, unless in the opinion of our counsel
the matter has been settled by controlling precedent, submit to a court of appropriate
jurisdiction the question whether such indemnification by us is against public
policy as expressed in the Exchange Act and will be governed by the final adjudication
of such issue.
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING
AND FINANCIAL
DISCLOSURE CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS
There were no disagreements related to accounting principles or
practices, financial statement disclosure, internal controls or auditing scope
or procedure during the two fiscal years and interim periods, including the
interim period up through the date the relationship ended.
44
ITEM 3.02 UNREGISTERED SALES OF EQUITY SECURITIES
On July 24, 2008, we issued 42,658,000 shares of our common
stock to the former shareholders of United Premier Medical Group Limited in
consideration for the acquisition of all of the issued and outstanding common
shares in the capital of United Premier Medical Group Limited. We issued the
securities to non-U.S. persons, as that term is defined in Regulation S of the
Securities Act of 1933, as amended, relying on Regulation S and/or Section 4(2)
of the Securities Act and to U.S. accredited investors pursuant to the exemption
from registration provided under Rule 506 of Regulation D, promulgated under the
United States
Securities Act of 1933, as amended.
ITEM 5.01 CHANGES IN CONTROL OF REGISTRANT
Upon closing of the transactions contemplated by the share
exchange agreement on July 24, 2008, we issued 42,658,000 shares of our common
stock to the former shareholders of United Premier Medical Group in
consideration for the acquisition of all of the issued and outstanding common
shares in the capital of United Premier Medical Group.
As of the closing date, the former shareholders of United
Premier Medical Group held approximately 85.1% of the issued and outstanding
common shares of our company.
ITEM 5.02 DEPARTURE OF DIRECTORS OR CERTAIN OFFICERS;
ELECTION OF DIRECTORS; APPOINTMENT OF CERTAIN OFFICERS; COMPENSATORY
ARRANGEMENTS OF CERTAIN OFFICERS
On July 24, 2008, in connection with the closing of the share
exchange agreement, new directors were appointed to our board of directors. At
the same time, Gerald Williams and Roy West resigned as directors. The new
directors are Wong Yuen Yee, Wong Yao Wing and Andrew B. Kramer.
Descriptions of business experience over the past five years
and compensatory arrangements of the new directors and officers can be found in
the sections entitled Directors, Executive Officers, Promoters and Control
Persons and Executive Compensation.
ITEM 5.06 CHANGE IN SHELL COMPANY STATUS
Management has determined that, as of the closing of the share
exchange agreement, our company has ceased to be a shell company as defined in
Rule 12b-2 of the United States Securities Exchange Act of 1934, as amended.
Please refer to Item 2.01 of this current report for a detailed description of
the share exchange agreement and the business of our company following the
closing date.
ITEM 9.01 FINANCIAL STATEMENTS AND EXHIBITS
(a)
|
Financial Statements for United Premier Medical Group
Limited
|
|
|
(b)
|
Exhibits
|
Exhibit
No.
|
Description
|
(2)
|
Plan of Purchase, Sale, Reorganization, Arrangement,
Liquidation or Succession
|
2.1
|
Share Exchange Agreement dated January 20, 2008, among
our company, United Premier Medical Group and the selling shareholders of
United Premier Medical Group as set forth in the share exchange agreement
(incorporated by reference from our Current Report on Form 8-K filed on
January 28, 2008)
|
(3)
|
Articles of Incorporation and By-laws
|
3.1
|
Articles of Incorporation (incorporated by reference from
our Registration Statement on Form SB- 2 filed on July 29, 2005)
|
45
Exhibit
No.
|
Description
|
3.2
|
Bylaws (incorporated by reference from our Registration
Statement on Form SB-2 filed on July 29, 2005)
|
(10)
|
Material Contracts
|
10.1
|
Option To Purchase And Royalty Agreement between The
Cavalier Group and Larry Gervais of Timmins, Ontario, dated April 25, 2005
to acquire a 100% interest in the Casa Claim Block, Porcupine Mining
Division, Ontario.( incorporated by reference from our Registration
Statement on Form SB-2 filed on July 29, 2005)
|
10.2
|
Code Of Business Conduct & Ethics and Compliance
Program (incorporated by reference from our Annual Report on Form 10-KSB
filed on August 28, 2008)
|
10.3
|
Educational and Consulting Services Agreement between JHI
and PMEHK dated June 15, 2002.
|
10.4
|
Licensing Agreement between JHI and PMEHK dated June 15,
2002.
|
10.5
|
Novation and Assignment Agreement for Education and
Consulting Services Agreement between PMEHK, PMEUS and JHI.
|
10.6
|
Novation and Assignment for Licensing Agreement between
PMEHK, PMEUS and JHI dated April 11, 2003.
|
10.7
|
Amendment to Licensing Agreement between JHI and PMEUS
dated August 8, 2003.
|
10.8
|
Second Amendment to Licensing Agreement between JHI and
PME dated June 10, 2004.
|
10.9
|
First Amendment to Educational And Consulting Services
Agreement between JHI and PME dated June 10, 2004.
|
10.10
|
Description of Co-operative Agreement between IPMCHH and
UPMG (U.S.) Limited dated March 31, 2005.
|
10.11
|
Description of Co-operative Agreement between IPMCHH and
PMEHK dated February 2, 2004.
|
10.12
|
Description of Co-operative Agreement between IPMCHH and
PMEHK dated March 21, 2003.
|
10.13
|
Description of Technical Exchange and Cooperative
Agreement between Xiamen Maternity and Child Health Care Hospital and
Proactive Medicare (Xiamen) Company Limited dated March 6, 2005.
|
10.14
|
Description of Co-operative Agreement between Jinan
Maternity and China Care Hospital and Proactive Medicare Enterprise
(Jinan) Limited dated February 5, 2004.
|
10.15
|
Description of Co-operative Agreement between Beijing
Obstetrics & Gynecology Hospital and Proactive Medicare (Beijing)
Company Limited dated April 25, 2004.
|
10.16
|
Co-operative Agreement between Foshan Maternal and
Childrens Hospital and Proactive Medicare Services (Hong Kong) Limited
dated February 27, 2004
|
10.17
|
Description of Supplemental Agreement to the Co-operative
Agreement between Foshan Maternal and Childrens Hospital and Proactive
Medicare Services (Hong Kong) Limited dated February 27, 2004
|
10.18
|
Description of Co-operative Agreement betweenThe Second
Affiliated Hospital of Guangzhou Medical College and UPMG (Guangdong)
Company Limited dated November 18, 2003.
|
10.19
|
Description of Co-operative Agreement between Changsha
Maternity and Child Hospital and Proactive Medicare (Changsha) Company
Limited dated July 7, 2004.
|
46
Exhibit
No.
|
Description
|
10.20
|
Supplemental Agreement to the Co-operative Agreement
between Changsha Maternity and Child Hospital and Proactive Medicare
(Changsha) Company Limited dated July 7, 2004.
|
10.21
|
Description of Co-operative Agreement between Wuxi
Maternity and Children Hospital and Proactive Medicare (Wuxi) Company
Limited dated April 19, 2004.
|
10.22
|
Description of Supplemental Agreement to the Co-operative
Agreement between Wuxi Maternity and Children Hospital and Proactive
Medicare (Wuxi) Company Limited dated April 19, 2004.
|
10.23
|
Technical Exchange and Co-operative Agreement between
Hangzhou Tin Mu Shan Hospital Limited and Proactive Medicare (Hangzhou)
Company Limited dated August 20, 2005.
|
10.24
|
Description of Technical Exchange and Co-operative
Agreement between Proactive Medicare (Jiangsu) Company Limited and Jiangsu
Province Women and Children Hygiene and Health Center/the Auxiliary Ward
of the Jiangsu Province Peoples Hospital dated September 29, 2005.
|
10.25
|
Agreement between Data Pacific Medical Group Limited and
UPMG (Hong Kong) Limited dated June 28, 2006.
|
10.26
|
Hospital Management, Hospital Services Development and
Related Consulting Services Agreement between The University Hospital of
Macau University of Science and Technology Foundation and UPMG (Macau)
Limited dated October 1, 2006.
|
10.27
|
Amendment Agreement to the Hospital Management, Hospital
Services Development and Related Consulting Services Agreement between The
University Hospital of Macau University of Science and Technology
Foundation and UPMG (Macau) Limited dated June 27, 2007.
|
10.28
|
Management Services Agreement between UPMG (Hong Kong)
Limited and American-Sino Human Resources Consulting and Management
(Shanghai) Ltd. Dated October 26, 2006.
|
10.29
|
Services Agreement PMEHK and PMEUS dated March 28, 2004.
|
10.30
|
Project Consultancy Agreement between PMEHK and PMEUS
dated March 28, 2004.
|
(21)
|
Subsidiaries of the Small Business Issuer
|
|
UPMG International Limited
|
|
Proactive Medicare Enterprise (Hong Kong) Limited
|
|
Proactive Medicare (Shenzhen) Company Limited
|
|
Proactive Medicare (Changsha) Company Limited
|
|
Proactive Medicare (Xiamen) Company Limited
|
|
Proactive Medicare (Nanjing) Company Limited
|
|
Proactive Medicare (Hangzhou) Company Limited
|
|
Proactive Medicare (Wuxi) Company Limited
|
|
United Premier Medical Group (Shanghai) Limited
|
|
Proactive Medicare Services (Hong Kong) Limited
|
|
Proactive Medicare (Beijing) Company Limited
|
|
UPMG (Hong Kong) Limited
|
|
UPMG (US) Limited
|
|
Guangzhou Inno-Proactive Medicare Consultancy Limited
|
|
Shanghai Proactive Medicare Health Education Center
Limited
|
|
UPMG (Shenzhen) Limited
|
47
Exhibit
No.
|
Description
|
|
Broad
Prosper Limited
|
|
UPMG
(Macau) Company Limited
|
SIGNATURES
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 hereunto duly authorized.
CHINA HEALTH CARE CORPORATION
/s/ Siew Man Pang
Siew Man Pang
Chief Executive Officer
Dated: January 20, 2009
CHINA HEALTH CARE CORPORATION
/s/ Edwin Chan
Edwin Chan
Chief Financial Officer
Dated: January 20, 2009
48
United Premier Medical Group Limited
Unaudited Financial Statements
June 30, 2008 and 2007
(Stated in US Dollars)
United Premier Medical Group Limited
Board of Directors and Stockholders
United Premier Medical
Group Limited
Report of Registered Independent Public Accounting
Firm
We have reviewed the accompanying interim consolidated
balance sheet of United Premier Medical Group Limited (the Company) as of June
30, 2008, and the related consolidated statement of operations, changes in
stockholders equity, and cash flows for the three-month and nine-month periods
ended June 30, 2008. These interim consolidated financial statements are the
responsibility of the Company's management.
We conducted our review in accordance with the standards of the
Public Company Accounting Oversight Board (United States). A review of interim
financial information consists principally of applying analytical procedures and
making inquiries of persons responsible for financial and accounting matters. It
is substantially less in scope than an audit conducted in accordance with the
standards of Public Company Accounting Oversight Board, the objective of which
is the expression of an opinion regarding the financial statements taken as a
whole. Accordingly, we do not express such an opinion.
Based on our review, we are not aware of any material
modifications that should be made to the accompanying interim consolidated
financial statements for them to be in conformity with U.S. generally accepted
accounting principles.
As discussed in Note 1, the Company continued to incur losses
and working capital deficiencies that raise doubt over its ability to continue
as a going concern. The accompanying financial statements do not include any
adjustments to the financial statements that might be necessary should the
company be unable to continue as a going concern.
The September 30, 2007 financial statements were audited by
K.P. Cheng & Co. (Hong Kong), and they expressed an unqualified opinion on
them with a report dated July 24, 2008. We have not performed any auditing
procedures for those periods covered in their report.
South San Francisco, California
|
Samuel H. Wong & Co., LLP
|
September 26, 2008
|
Certified Public Accountants
|
United Premier Medical Group Limited
Consolidated Balance
Sheets
At June 30, 2008, and September 30, 2007
(Stated in US
Dollars)
|
|
|
|
|
June 30,
|
|
|
September 30,
|
|
Assets
|
|
Note
|
|
|
2008
|
|
|
2007
|
|
|
|
|
|
|
(unaudited)
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
Cash
|
|
2
(d)
|
|
$
|
9,404
|
|
$
|
406,396
|
|
Accounts receivable
|
|
2
(e)
,3
|
|
|
77,107
|
|
|
54,250
|
|
Related party receivables
|
|
4
|
|
|
-
|
|
|
68,427
|
|
Prepaid expenses
|
|
5
|
|
|
90,790
|
|
|
237,981
|
|
Total current assets
|
|
|
|
|
177,301
|
|
|
767,054
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
|
Property and equipment
|
|
2
(f),
6
|
|
|
916,628
|
|
|
1,123,317
|
|
Goodwill
|
|
7
|
|
|
154,143
|
|
|
154,881
|
|
|
|
|
|
|
|
|
|
|
|
Discontinued
operations
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
15
|
|
|
10,922
|
|
|
45,594
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
$
|
1,258,994
|
|
$
|
2,090,846
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities, Minority Interest, and
Stockholders Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
|
1,333,489
|
|
|
1,853,896
|
|
Dividends payable
|
|
|
|
|
24,777
|
|
|
-
|
|
Related party payables
|
|
8
|
|
|
2,083,041
|
|
|
470,377
|
|
Accrued liabilities
|
|
9
|
|
|
663,881
|
|
|
621,125
|
|
Convertible preferred stock -
$0 par value, 10,000 shares
|
|
|
|
|
|
|
|
|
|
authorized; 760 and 4,605 shares issued and
outstanding at June
|
|
|
|
|
|
|
|
|
|
30, 2008, and September 30,
2007, respectively
|
|
10
|
|
|
1,896,536
|
|
|
-
|
|
Total current liabilities
|
|
|
|
|
6,001,724
|
|
|
2,945,398
|
|
|
|
|
|
|
|
|
|
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
Dividends payable
|
|
|
|
|
-
|
|
|
1,385,573
|
|
Related party payables - long term
|
|
8
|
|
|
-
|
|
|
772,777
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities of discontinued operations
|
|
|
|
|
|
|
|
|
|
Accrued liabilities
|
|
15
|
|
|
4,180
|
|
|
4,200
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
$
|
6,005,904
|
|
$
|
5,107,948
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest
|
|
|
|
$
|
83,808
|
|
$
|
99,625
|
|
See Accompanying Notes to the Financial Statements and
Accountants Report.
2
United Premier Medical Group Limited
Consolidated Balance
Sheets
At June 30, 2008, and September 30, 2007
(Stated in US
Dollars)
|
|
|
|
|
June 30,
|
|
|
September 30,
|
|
|
|
Note
|
|
|
2008
|
|
|
2007
|
|
|
|
|
|
|
(unaudited)
|
|
|
(audited)
|
|
Stockholders deficit
|
|
|
|
|
|
|
|
|
|
Convertible preferred stock - $0 par value,
10,000 shares
|
|
|
|
|
|
|
|
|
|
authorized; 760 shares
(reclassified to liabilities) and 4,605
|
|
|
|
|
|
|
|
|
|
shares issued and outstanding at June 30,
2008, and September
|
|
|
|
|
|
|
|
|
|
30, 2007, respectively
|
|
|
|
|
|
|
|
|
|
|
|
10
|
|
$
|
-
|
|
$
|
10,225,269
|
|
Common stock - $0.001 par
value, 200,000,000 shares
|
|
|
|
|
|
|
|
|
|
authorized; 49,828,000 and 39,314,000 shares
issued and
|
|
|
|
|
|
|
|
|
|
outstanding at June 30, 2008,
and September 30, 2007,
|
|
|
|
|
|
|
|
|
|
respectively
|
|
|
|
|
49,828
|
|
|
39,314
|
|
Additional paid in capital
|
|
|
|
|
21,163,716
|
|
|
10,416,271
|
|
Accumulated deficits
|
|
|
|
|
(25,892,993
|
)
|
|
(23,644,911
|
)
|
Accumulated other
comprehensive income (loss)
|
|
|
|
|
(151,269
|
)
|
|
(152,670
|
)
|
Total stockholders' deficit
|
|
|
|
$
|
(4,830,718
|
)
|
|
(3,116,727
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities, minority
interest, and stockholders' deficit
|
|
|
|
$
|
1,258,994
|
|
$
|
2,090,846
|
|
See Accompanying Notes to the Financial Statements and
Accountants Report.
3
United Premier Medical Group Limited
Consolidated
Statement of Operations
for the three and nine months ended June 30, 2008,
and 2007
(Stated in US Dollars)
|
|
|
|
|
3 months
|
|
|
3 months
|
|
|
9 months
|
|
|
9 months
|
|
|
|
|
|
|
ended
|
|
|
ended
|
|
|
ended
|
|
|
ended
|
|
|
|
|
|
|
June 30, 2008
|
|
|
June 30, 2007
|
|
|
June 30, 2008
|
|
|
June 30, 2007
|
|
Revenue
|
|
2
(g),
16
|
|
$
|
127,482
|
|
$
|
198,526
|
|
$
|
358,959
|
|
$
|
542,364
|
|
Cost of revenue
|
|
2
(h)
|
|
|
47,581
|
|
|
36,589
|
|
|
138,526
|
|
|
134,862
|
|
Gross profit
|
|
|
|
|
79,901
|
|
|
161,937
|
|
|
220,433
|
|
|
407,502
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling expenses
|
|
2(i)
|
|
|
25,005
|
|
|
34,288
|
|
|
107,124
|
|
|
127,715
|
|
General and administrative expenses
|
|
2(j)
|
|
|
96,553
|
|
|
322,349
|
|
|
2,127,381
|
|
|
896,258
|
|
Total operating
expenses
|
|
|
|
|
121,558
|
|
|
356,637
|
|
|
2,234,505
|
|
|
1,023,973
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
|
|
5,603
|
|
|
352,480
|
|
|
8,454
|
|
|
354,864
|
|
Interest expense
|
|
|
|
|
(57,492
|
)
|
|
(275,240
|
)
|
|
(83,513
|
)
|
|
(321,771
|
)
|
Other expenses
|
|
|
|
|
-
|
|
|
7,443
|
|
|
-
|
|
|
7,443
|
|
Total other income (expenses)
|
|
|
|
|
(51,889
|
)
|
|
84,683
|
|
|
(75,059
|
)
|
|
40,536
|
|
Loss before income tax and minority
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
interest
|
|
|
|
|
(93,546
|
)
|
|
(110,017
|
)
|
|
(2,089,131
|
)
|
|
(575,935
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Provision for income tax
|
|
2
(k)
|
|
|
(7,402
|
)
|
|
1,699
|
|
|
(26,444
|
)
|
|
(175
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss before minority interest
|
|
|
|
|
(100,948
|
)
|
|
(108,318
|
)
|
|
(2,115,575
|
)
|
|
(576,110
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
less
: Minority interest in net
income (loss)
|
|
|
|
|
7,796
|
|
|
(27,163
|
)
|
|
15,817
|
|
|
(22,598
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
|
|
|
(93,152
|
)
|
|
(135,481
|
)
|
|
(2,099,758
|
)
|
|
(598,708
|
)
|
Gain (loss) from discontinued operations,
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
net of taxes
|
|
15
|
|
|
-
|
|
|
331,812
|
|
|
-
|
|
|
313,385
|
|
Net income (loss)
|
|
|
|
$
|
(93,152
|
)
|
$
|
196,331
|
|
$
|
(2,099,758
|
)
|
$
|
(285,323
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred dividends
|
|
|
|
|
-
|
|
|
(332,078
|
)
|
|
(148,324
|
)
|
|
(787,810
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Loss attributable to common stockholders
|
|
|
|
$
|
(93,152
|
)
|
$
|
(135,747
|
)
|
$
|
(2,248,082
|
)
|
$
|
(1,073,133
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share
|
|
2
(l),
14
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
|
$
|
(0.0019
|
)
|
$
|
(0.0035
|
)
|
$
|
(0.0514
|
)
|
$
|
(0.0273
|
)
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
|
|
48,874,769
|
|
|
39,314,000
|
|
|
43,742,781
|
|
|
39,238,586
|
|
See Accompanying Notes to the Financial Statements and
Accountants Report.
4
United Premier Medical Group Limited
Consolidated
Statement of Operations
for the three and nine months ended June 30, 2008,
and 2007
(Stated in US Dollars)
|
|
|
|
|
3 months
|
|
|
3 months
|
|
|
9 months
|
|
|
9 months
|
|
|
|
|
|
|
ended
|
|
|
ended
|
|
|
ended
|
|
|
ended
|
|
Statement of
Comprehensive Income (Loss)
|
|
|
|
|
June 30, 2008
|
|
|
June 30, 2007
|
|
|
June 30, 2008
|
|
|
June 30, 2007
|
|
Net income (loss)
|
|
|
|
|
(93,152
|
)
|
|
196,331
|
|
|
(2,099,758
|
)
|
|
(285,323
|
)
|
Other comprehensive income (loss)
|
|
2
(m)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation
adjustment
|
|
2
(n)
|
|
|
2,627
|
|
|
(48,861
|
)
|
|
1,401
|
|
|
50,541
|
|
Total comprehensive income
|
|
|
|
|
(90,525
|
)
|
|
147,470
|
|
|
(2,098,357
|
)
|
|
(234,782
|
)
|
United Premier Medical Group Limited
Consolidated
Statements of Changes in Stockholders Deficit
for the nine months ended
June 30, 2008 and year end September 30, 2007
(Stated in US Dollars)
|
Convertible
|
|
|
|
|
|
|
|
Additional
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
Preferred Stock
|
|
Common
Stock
|
|
|
Paid
|
|
|
|
|
|
Other
|
|
|
|
|
|
Shares
|
|
|
Par
|
|
Shares
|
|
|
Par
|
|
|
in
|
|
|
Accumulated
|
|
|
Comprehensive
|
|
|
|
|
|
Outstanding
|
|
|
Amount
|
|
Outstanding
|
|
|
Amount
|
|
|
Capital
|
|
|
Deficit
|
|
|
Income (loss)
|
|
|
Total
|
|
Balance, October 1, 2006
|
4,545
|
|
$
|
10,075,320
|
|
38,856,000
|
|
$
|
38,856
|
|
$
|
10,172,370
|
|
$
|
(22,376,133
|
)
|
$
|
(108,876
|
)
|
$
|
(2,198,463
|
)
|
Issuance of common stock for cash
|
|
|
|
|
|
418,000
|
|
|
418
|
|
|
215,322
|
|
|
|
|
|
|
|
|
215,740
|
|
Issuance of common stock as
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
compensation
|
|
|
|
|
|
40,000
|
|
|
40
|
|
|
28,579
|
|
|
|
|
|
|
|
|
28,619
|
|
Issuance of preferred stock for cash
|
60
|
|
|
149,949
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
149,949
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(355,078
|
)
|
|
|
|
|
(355,078
|
)
|
Preferred dividends declared
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(913,700
|
)
|
|
|
|
|
(913,700
|
)
|
Foreign currency translation adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(43,794
|
)
|
|
(43,794
|
)
|
Balance, September 30, 2007
|
4,605
|
|
$
|
10,225,269
|
|
39,314,000
|
|
$
|
39,314
|
|
$
|
10,416,271
|
|
$
|
(23,644,911
|
)
|
$
|
(152,670
|
)
|
$
|
(3,116,727
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, October 1, 2007
|
4,605
|
|
$
|
10,225,269
|
|
39,314,000
|
|
$
|
39,314
|
|
$
|
10,416,271
|
|
$
|
(23,644,911
|
)
|
$
|
(152,670
|
)
|
$
|
(3,116,727
|
)
|
Convertible preferred stock issued to
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
settle previously accrued cash dividends
|
459
|
|
|
1,060,086
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,060,086
|
|
Conversion of preferred stock
|
(4,304
|
)
|
|
(9,388,819
|
)
|
8,608,000
|
|
|
8,608
|
|
|
9,380,211
|
|
|
|
|
|
|
|
|
-
|
|
Preferred stock reclassified to liabilities
|
(760
|
)
|
|
(1,896,536
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1,896,536
|
)
|
Issuance of common stock
|
|
|
|
|
|
1,906,000
|
|
|
1,906
|
|
|
1,367,234
|
|
|
|
|
|
|
|
|
1,369,140
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(2,099,758
|
)
|
|
|
|
|
(2,099,758
|
)
|
Preferred dividends declared
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(148,324
|
)
|
|
|
|
|
(148,324
|
)
|
Foreign currency translation adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1,401
|
|
|
1,401
|
|
Balance, June 30,
2008
|
-
|
|
$
|
-
|
|
49,828,000
|
|
$
|
49,828
|
|
$
|
21,163,716
|
|
$
|
(25,892,993
|
)
|
$
|
(151,269
|
)
|
$
|
(4,830,718
|
)
|
See
Accompanying
Notes to the
Financial
Statements
and
Accountants
Report.
5
United Premier Medical Group Limited
Consolidated
Statements of Cash Flows
for the three and nine months ended June 30, 2008
and 2007
(Stated in US Dollars)
|
|
3 months
|
|
|
3 months
|
|
|
9 months
|
|
|
9 months
|
|
|
|
ended
|
|
|
ended
|
|
|
ended
|
|
|
ended
|
|
|
|
June 30, 2008
|
|
|
June 30, 2007
|
|
|
June 30, 2008
|
|
|
June 30, 2007
|
|
Cash Flow from Operating Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
$
|
(93,152
|
)
|
$
|
196,331
|
|
$
|
(2,099,758
|
)
|
$
|
(285,323
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss to net cash used
in
|
|
|
|
|
|
|
|
|
|
|
|
|
operating activities:
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest
|
|
(7,795
|
)
|
|
27,231
|
|
|
(15,817
|
)
|
|
22,598
|
|
Non-cash compensation
|
|
-
|
|
|
787,783
|
|
|
708,122
|
|
|
816,362
|
|
Amortization and depreciation
|
|
70,082
|
|
|
130,884
|
|
|
210,344
|
|
|
411,097
|
|
(Gain)/loss on disposal
of discontinued operations
|
|
-
|
|
|
(331,812
|
)
|
|
-
|
|
|
(313,385
|
)
|
Accounts receivable
|
|
(368,027
|
)
|
|
(1,278,618
|
)
|
|
(22,857
|
)
|
|
(1,693,650
|
)
|
Accounts receivables of
discontinued operations
|
|
-
|
|
|
-
|
|
|
34,672
|
|
|
(229,013
|
)
|
Prepaid expenses
|
|
63,102
|
|
|
(90,297
|
)
|
|
147,191
|
|
|
(35,650
|
)
|
Accounts and other
payables
|
|
247,900
|
|
|
(302,107
|
)
|
|
276,701
|
|
|
105,563
|
|
Accrued liabilities of discontinued
operations
|
|
(20
|
)
|
|
-
|
|
|
(20
|
)
|
|
390,383
|
|
Cash provided by
operating activities
|
|
(87,910
|
)
|
|
(860,605
|
)
|
|
(761,422
|
)
|
|
(811,018
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from disposals of assets
|
|
-
|
|
|
960,821
|
|
|
-
|
|
|
960,821
|
|
Purchases of equipment
|
|
(1,392
|
)
|
|
(5,944
|
)
|
|
(11,835
|
)
|
|
(28,787
|
)
|
Cash used in investing activities
|
|
(1,392
|
)
|
|
954,877
|
|
|
(11,835
|
)
|
|
932,034
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of issuance of
common stock
|
|
-
|
|
|
-
|
|
|
-
|
|
|
(83,570
|
)
|
Proceeds from issuance of preferred
stock
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
Loan proceeds from
related parties
|
|
153,520
|
|
|
1,298,045
|
|
|
934,403
|
|
|
1,220,928
|
|
Repayment of loans to related parties
|
|
-
|
|
|
-
|
|
|
(125,768
|
)
|
|
-
|
|
Dividends paid
|
|
(66,392
|
)
|
|
(790,940
|
)
|
|
(395,301
|
)
|
|
(790,940
|
)
|
Cash Sourced/(Used) in Financing
Activities
|
|
87,128
|
|
|
507,105
|
|
|
413,334
|
|
|
346,418
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Increase/(Decrease) in Cash & Cash
|
|
|
|
|
|
|
|
|
|
|
|
|
Equivalents for the Period
|
|
(2,174
|
)
|
|
601,377
|
|
|
(359,923
|
)
|
|
467,434
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Currency Translation
|
|
(3,750
|
)
|
|
(48,764
|
)
|
|
(37,069
|
)
|
|
56,595
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash & Cash Equivalents at Beginning of
Period
|
|
15,328
|
|
|
4,088
|
|
|
406,396
|
|
|
32,672
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash & Cash Equivalents at End of
Period
|
$
|
9,404
|
|
$
|
556,701
|
|
$
|
9,404
|
|
$
|
556,701
|
|
See Accompanying Notes to the Financial Statements and
Accountants Report.
6
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
1.
|
ORGANIZATION AND PRINCIPAL ACTIVITIES
|
|
|
|
|
History
|
|
|
|
|
United Premier Medical Group Limited (the Company) is a
medical consultancy service provider in the Peoples Republic of China
(PRC) providing services in the areas of hospital management and
specialty medical consultancy. UPMGs primary focus is the health care
needs of women and children.
|
|
|
|
|
The business was founded in 2001, with UPMG as the
ultimate holding company. UPMG was organized under the laws of Cayman
Island on March 28, 2003, whereas UPMG International Limited (UPMGI) was
incorporated in the British Virgin Islands on September 15, 2003. The
intention is to build the Company using a holding company structure, with
a top-level entity owing interests in operating entities. Separate
operating entities are established in each geographic region. At times,
the company owns less than 100% of an operating entity because this
enables the use of resources and expertise of local partners.
|
|
|
|
|
There were a number of restructuring events, which
occurred over the past several years. These events would
include:
|
|
|
|
|
•
|
On July 19, 2001, UPMGI acquired 50% of the operating
entity Proactive Medicare Enterprise (Hong Kong) Limited (PME-HK). At
the same time, PME-HK held 90% in equity interest of the operating entity
Shanghai Proactive Medicare Health Education Center Limited
(BK-SH).
|
|
|
|
|
•
|
On May 5, 2003, UPMG acquired 100% of UPMGI and hence
UPMGI became a wholly-owned subsidiary of UPMG.
|
|
|
|
|
•
|
On March 17, 2004, UPMGI increased its ownership of the
operating entity PME-HK from 50% to 100% and hence PME-HK became a
wholly-owned subsidiary of UPMGI.
|
|
|
|
|
•
|
Pro-Innovative Holdings Limited (PHL), an investment
holding company, was incorporated on January 22, 2004 with 51% in equity
interest held by UPMG.
|
|
|
|
|
•
|
On February 17, 2004, UPMG transferred all common
shareholding in Ideamart Holdings Limited (Ideamart) to PHL. Ideamart,
which incorporated on May 28, 2003, is a dormant company.
|
|
|
|
|
•
|
On March 19, 2004, UPMG International (Guangdong) Limited
(UPMGIG) increased its ownership of UPMG (Guangdong) Company Limited
(UPMGGC) from 99% to 100%.
|
|
|
|
|
•
|
On May 7, 2004, PHL transferred 100% of its ownership in
UPMG (Hong Kong) Limited (UPMG-HK) and UPMG (US) Limited (UPMG-US) to
UPMGI and hence UPMG-HK and UPMG-US became the wholly-owned subsidiaries
of UPMGI.
|
|
|
|
|
•
|
In April 2007, UPMG-HK disposed of its 100% interest in
Broad Prosper Limited.
|
7
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
Current Structure & Basis of
Presentation
The Company owned the following subsidiaries
at June 30, 2008:
No.
|
Company
Code
|
Company
Name
|
Place of
Incorporation
|
Date of
Incorporation
|
Remark
|
1
|
UPMGI
|
UPMG International Limited
|
British Virgin Islands
|
September 15, 2003
|
Subsidiary of UPMG
|
2
|
PME-HK
|
Proactive Medicare Enterprise (Hong Kong)
Limited
|
Hong Kong
|
March 17, 2000
|
Wholly-owned subsidiary of UPMGI
|
3
|
PME-SZ
|
Proactive Medicare (Shenzhen) Company Limited
|
Hong Kong
|
September 24, 2004
|
Wholly-owned subsidiary of UPMGI
|
4
|
PME-CS
|
Proactive Medicare (Changsha) Company Limited
|
Hong Kong
|
July 2, 2004
|
Wholly-owned subsidiary of UPMGI
|
5
|
PME-XIA
|
Proactive Medicare (Xiamen) Company Limited
|
Hong Kong
|
December 22, 2004
|
Wholly-owned subsidiary of UPMGI
|
6
|
PME-NAN
|
Proactive Medicare (Nanjing) Company Limited
|
Hong Kong
|
September 24, 2005
|
Wholly-owned subsidiary of UPMGI
|
7
|
PME-HZ
|
Proactive Medicare (Hangzhou) Company Limited
|
Hong Kong
|
August 25, 2005
|
Wholly-owned subsidiary of UPMGI
|
8
|
PME-WX
|
Proactive Medicare (Wuxi) Company Limited
|
Hong Kong
|
April 19, 2004
|
Wholly-owned subsidiary of UPMGI
|
9
|
UPMG-SHA
|
United Premier Medical Group (Shanghai) Limited
|
Hong Kong
|
February 25, 2004
|
Wholly-owned subsidiary of UPMGI
|
10
|
PMS-HK
|
Proactive Medicare Services (Hong Kong) Limited
|
Hong Kong
|
January 30, 2004
|
Wholly-owned subsidiary of UPMGI
|
11
|
PME-BJ
|
Proactive Medicare (Beijing) Company Limited
|
Hong Kong
|
March 27, 2000
|
Wholly-owned subsidiary of UPMGI
|
12
|
UPMG-HK
|
UPMG (Hong Kong) Limited
|
British Virgin Islands
|
August 8, 2003
|
Wholly-owned subsidiary of UPMGI
|
13
|
UPMG-US
|
UPMG (US) Limited
|
British Virgin Islands
|
November 23, 1993
|
Wholly-owned subsidiary of UPMGI
|
14
|
HB-GZ
|
Guangzhou Inno-Proactive Medicare Consultancy
Ltd.
|
PRC
|
October 26, 2004
|
Wholly-owned subsidiary of PMEHK
|
15
|
BK-SH
|
Shanghai Proactive Medicare Health Education
Center Limited
|
PRC
|
February 5, 2002
|
90% of common shareholding held by PMEHK
|
16
|
UBK-SZ
|
UPMG (Shenzhen) Limited
|
PRC
|
January 5, 2006
|
Wholly-owned subsidiary of UPMG-US
|
17
|
UPMG-MU
|
UPMG (Macau) Company Limited
|
Macau
|
September 29, 2006
|
50% of common shareholding held by UPMG-HK
|
18
|
PHL
|
Pro-Innovative Holdings Limited
|
British Virgin Islands
|
January 22, 2004
|
51% of common shareholding held by UPMG
|
8
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
No.
|
Company
Code
|
Company
Name
|
Place of
Incorporation
|
Date of
Incorporation
|
Remark
|
19
|
PML
|
Pro-Innovative Medical Limited
|
Hong Kong
|
December 8, 2003
|
Wholly-owned subsidiary of PHL
|
20
|
Ideamart
|
Ideamart Holdings Limited
|
British Virgin Islands
|
May 28, 2003
|
Wholly-owned subsidiary of PHL
|
21
|
UPMGIG
|
UPMG International (Guangdong) Limited
|
British Virgin Islands
|
August 29, 2003
|
62% of common shareholding held by PHL
|
22
|
UPMGGC
|
UPMG (Guangdong) Company Limited
|
Hong Kong
|
August 14, 2002
|
Wholly-owned subsidiary of UPMGIG
|
The consolidated financial statements
include the accounts of UPMG and its consolidated subsidiaries. UPMG wholly owns
UPMGI, which in turn directly holds 12 wholly-owned subsidiaries and indirectly
holds 4 subsidiaries including HB-GZ (100% in equity interest), BK-SH (90% in
equity interest), UBK-SZ (100% in equity interest), and UPMG-MU (50% in equity
interest). Besides, UPMG holds 51% in equity interest of PHL, which in turn,
wholly owns two direct subsidiaries and holds 62% in equity interest of UPMGIG,
which in turn wholly owns UPMGGC
Business
The Company provides consultancy
services to the VIP Maternity & Gynecological Centers (the VIP Birthing
Centers) in the PRC. These services are provided in conjunction with Johns
Hopkins International, LLC, a U.S. based healthcare provider, and based upon a
Consultancy Agreement with JHI. (The Company and JHI are currently disputing
certain material terms of the consultancy agreement see below, and note 14).
The first VIP Birthing Center commenced operations in October 2002 at the
International Peace Maternity & Child Health Hospital in Shanghai. Over the
past six years, the Company has signed co-operative agreements with a number of
hospitals in Obstetrics / Gynecology (OB/GYN) across the PRC in cities
including Beijing, Shanghai, Guangzhou, Foshan, Wuxi, Xiamen, Changsha, and
Hangzhou. In 2006, the Company signed a management agreement with the University
Hospital at Macau University of Science and Technology (UH-MUST) whereby the
Company provides general hospital management consultancy service.
The Company is currently under
contracts to provide consultancy services to a total of five VIP Birthing
Centers in the PRC and to manage a private hospital in Macau. These centers are
located in Wuxi (the Wuxi Center), Xiamen (the Xiamen Center), Changsha
(the Changsha Center), Foshan (the Foshan Center), and Hangzhou (the
Hangzhou Center). The Wuxi Center, the Xiamen Center, and the hospital in Macau
are operated under our service contracts, and the Company receives a monthly fee
for our services. The Company has had difficulty enforcing these contracts, and
three of the VIP Birthing Centers have ceased complying with our payment terms
(the Changsha Center, the Foshan Center, and the Hangzhou Center). The Company
engaged lawyers to negotiate with the host hospitals for settlement. The Company
also had a VIP Birthing Center in Shanghai (the Shanghai Center). The Company
has not been paid by the Shanghai Center since January 2006 and the Company has
taken legal action against the host hospital for breach of contract.
The Company had an additional VIP
Birthing Center in Guangzhou (the Guangzhou Center) which ceased its operation
in March 2007. Our invested assets were sold back to its host hospital. Our net
receipt on this asset sale amounted to $1,296,944. For the abovementioned
centers that the Company has difficulty enforcing our contracts, the Company has
not accrued any revenue for the years ended September 30, 2007 and 2006.
Going Concern
The accompanying consolidated financial
statements have been prepared assuming that the Company will continue as a going
concern. The Company has a net loss of $2,099,758 and a negative cash flow from
operations of $761,422 for the period ended June 30, 2008 and a working capital
deficiency of $5,824,423, and a shareholders deficit of $4,830,718 at June 30,
2008. These matters raise substantial doubt about the Companys ability to
continue as a going concern if the
9
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
|
Company does not secure new outside financing. The
Company is currently and continues to make efforts to procure outside
financing to strengthen its financial position.
|
|
|
|
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
|
|
|
|
|
(a)
|
Method of Accounting
|
|
|
|
|
|
The Company maintains its general ledger and journals
with the accrual method of accounting for financial reporting purposes.
The financial statements and notes are representations of management.
Accounting policies adopted by the Company conform to generally accepted
accounting principles in the United States of America and have been
consistently applied in the presentation of financial statements, which
are compiled on the accrual basis of accounting.
|
|
|
|
|
(b)
|
Consolidation
|
|
|
|
|
|
Inter-company transactions, such as due to/due from
balances, investment in subsidiaries, and subsidiaries capitalization
have been eliminated.
|
|
|
|
|
(c)
|
Use of Estimates
|
|
|
|
|
|
In preparing the financial statements in conformity with
accounting principles generally accepted in the United States of America,
management makes estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosures of contingent assets and
liabilities at the dates of the financial statements, as well as the
reported amounts of revenues and expenses during the reporting years.
These estimates and assumptions include, but are not limited to, the
valuation of accounts receivable, inventories, deferred income taxes and
the estimation of useful lives of property, plant, and equipment. Actual
results could differ from these estimates.
|
|
|
|
|
(d)
|
Cash and Cash Equivalents
|
|
|
|
|
|
The Company considers all cash and other highly liquid
investments with initial maturities of three months or less to be cash
equivalents.
|
|
|
|
|
(e)
|
Accounts Receivable
|
|
|
|
|
|
Accounts receivables are recognized and carried at the
original invoice amount less allowance for any uncollectible amounts.
Management regularly reviews the Companys outstanding receivables
balance, and will provide allowance for doubtful accounts based on its
assessment. Bad debts are charged against allowances when outstanding
receivables have been determined to be uncollectible. See Note 3
Accounts Receivable.
|
|
|
|
|
(f)
|
Property and Equipment
|
|
|
|
|
|
Property and equipment are stated at cost less
accumulated depreciation and any impairment write-downs related to assets
held and used. Additions and improvements to equipment are capitalized at
cost. Expenditures for maintenance and repairs are charged to expense as
incurred. Depreciation of equipment is provided over their estimated
useful lives, using the straight-line method. Estimated useful lives of
the equipment are as follows:
|
Software
|
5 years
|
Center equipment
|
5 years
|
Office equipment
|
5 years
|
Furniture and fixtures
|
5 years
|
Machinery
|
5 years
|
Leasehold improvement based on lease term
|
5 - 10 years
|
10
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
|
|
The cost and related accumulated depreciation of assets
sold or otherwise retired are eliminated from the accounts and any gain or
loss is included in the statement of income. The cost of maintenance and
repairs is charged to the statement of operations as incurred, whereas
significant renewals and betterments are capitalized. See Note 6
Equipment.
|
|
|
|
|
(g)
|
Revenue Recognition
|
|
|
|
|
|
The Companys revenues are derived from its share of
operating profit from VIP Birthing Centers at hospitals where it has
invested in capital equipment, leasehold improvements, and human capital
in the form of technical training for hospital staff. The Companys share
of operating profit from the VIP Birthing Centers depends upon the
contractual terms with each hospital. The typical share of operating
profit ranges between 70% and 80% of the total operating profit of the VIP
Birthing Center. Financial statements are provided by the hospitals each
month to the Company for review, verification, and approval. When the
financial statements of the VIP Birthing Centers have been approved, the
Company recognizes revenue by recording its portion of the total operating
profit to its financial statements. Revenues that have been both
recognized in accordance to their respective contracts and financial
statements provided by the hospitals can be reasonably expected to be
collectible.
|
|
|
|
|
(h)
|
Cost of Revenue
|
|
|
|
|
|
Cost of revenue is primarily comprised of depreciation,
wages, and licensing fees that must be paid to JHI for facilities with
continuing operation. The Company believes that the depreciation of
property and equipment matches the substantial initial investment
equipment and leasehold improvements with revenues that are earned
overtime. The Company charges wages paid to doctors and medical personnel
who provide the initial training and hospital management expertise to the
hospital when the VIP Birthing centers are initially setup and on a
non-fixed on-going basis.
|
|
|
|
|
(i)
|
Selling Expenses
|
|
|
|
|
|
Selling expenses are comprised of client entertainment,
commissions and salaries for sales personnel, marketing, and travel and
lodging expenses.
|
|
|
|
|
(j)
|
General & Administrative Expenses
|
|
|
|
|
|
General and administrative expenses include outside
consulting services, research & development, executive compensation,
quality control, and general overhead such as finance and administrative
staff, and depreciation expense.
|
|
|
|
|
(k)
|
Income Taxes
|
|
|
|
|
|
The Company uses the accrual method of accounting to
determine and report its taxable income for the year. The Company has
implemented
Statement of Financial Accounting Standards (SFAS) No. 109,
Accounting for Income Taxes. The Company also adopted FIN 48, Accounting
for Uncertainty in Tax Positions.
|
|
|
|
|
|
Income tax liabilities computed according to the United
States, Peoples Republic of China (PRC), Hong Kong SAR and Macau SAR laws
are provided for the tax effects of transactions reported in the financial
statements and consists of taxes currently due plus deferred taxes related
primarily to differences between the basis of fixed assets and intangible
assets for financial and tax reporting. The deferred tax assets and
liabilities represent the future tax return consequences of those
differences, which will be taxable or deductible when the assets and
liabilities are recovered of settled. Deferred taxes also are recognized
for operating losses that are available to offset future income taxes. A
valuation allowance is created to evaluate deferred tax assets if it is
more likely than not that these items will either expire before the
Company is able to realize that tax benefit, or that future realization is
uncertain.
|
11
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
|
(l)
|
Earnings (Loss) Per Share
|
|
|
|
|
|
The Company computers earnings per share (EPS) in
accordance with Statement of Financial Accounting Standards No. 128,
Earnings per Share (SFAS NO. 128), and SEC Staff Accounting Bulletin
No. 98 (SAB 98). SFAS No. 128 requires companies with complex capital
structures to present basic and diluted EPS. Basic EPS is measured as the
income or loss available to common shareholders divided by the weighted
average common shares outstanding for the period. Diluted EPS is similar
to basic EPS but presents the dilutive effect on a per share basis of
potential common shares (e.g., convertible securities, options, and
warrants) as if they had been converted at the beginning of the periods
presented, or issuance date, if later. Potential common shares that have
an anti-dilutive effect (i.e., those that increase income per share or
decrease loss per share) are excluded from the calculation of diluted
EPS.
|
|
|
|
|
(m)
|
Other Comprehensive Income (Loss)
|
|
|
|
|
|
Comprehensive income is defined to include all changes in
equity except those resulting from investments by owners and distributions
to owners. Among other disclosures, all items that are required to be
recognized under current accounting standards as components of
comprehensive income are required to be reported in a financial statement
that is presented with the same prominence as other financial statements.
The Companys current component of other comprehensive income is the
foreign currency translation adjustment.
|
|
|
|
|
(n)
|
Foreign Currency Translation
|
|
|
|
|
|
The Company maintains its financial statements in the
functional currency, which is the Renminbi (RMB). Monetary assets and
liabilities denominated in currencies other than the functional currency
are translated into the functional currency at rates of exchange
prevailing at the balance sheet dates. Transactions denominated in
currencies other than the functional currency are translated into the
functional currency at the exchanges rates prevailing at the dates of the
transaction. Exchange gains or losses arising from foreign currency
transactions are included in the determination of net income for the
respective periods.
|
|
|
|
|
|
For financial reporting purposes, the financial
statements of the Company, which are prepared using the functional
currency, have been translated into United States dollars. Assets and
liabilities are translated at the exchange rates at the balance sheet
dates and revenue and expenses are translated at the average exchange
rates and stockholders equity is translated at historical exchange rates.
Translation adjustments are not included in determining net income but are
included in foreign exchange adjustment to other comprehensive income, a
component of stockholders equity.
|
|
|
|
|
|
The accompanying consolidated financial statements are
presented in United States dollars. The functional currency of the Company
is Hong Kong dollars (HK$). Equity accounts of the consolidated
financial statements are translated into United States dollars from HK$ at
their historical exchange rates when the capital transactions occurred.
Assets and liabilities are translated at the exchange rates as of balance
sheet date. Income and expenditures are translated at the average exchange
rate of the year. Translation adjustments are not included in determining
net income but are included in foreign currency translation adjustment in
other comprehensive income, a component of stockholders
equity.
|
|
June 30,
|
|
June 30,
|
|
2008
|
|
2007
|
Period-end HK$-US$ Exchange
Rate
|
7.8037
|
|
7.8172
|
|
|
|
|
Average Period HK$-US$
Exchange Rate
|
7.7906
|
|
7.8022
|
12
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
|
(o)
|
Recent Accounting
Pronouncements
|
In March 2008, the FASB issued SFAS
No. 161, "Disclosures about Derivative Instruments and Hedging Activities, an
amendment of FASB Statement No. 133" ("SFAS 161"). SFAS 161 applies to all
derivative instruments and related hedged items accounted for under SFAS No.
133, "Accounting for Derivative Instruments and Hedging Activities" ("SFAS
133"). SFAS 161 requires entities to provide greater transparency about (a) how
and why an entity uses derivative instruments, (b) how derivative instruments
and related hedged items are accounted for under SFAS 133 and its related
interpretations, and (c) how derivative instruments and related hedged items
affect an entity's financial position, results of operations and cash flows.
SFAS 161 is effective for financial statements issued for fiscal years and
interim periods beginning after November 15, 2008.
In May 2008, the FASB issued SFAS No.
162, "The Hierarchy of Generally Accepted Accounting Principles" ("SFAS 162").
SFAS 162 identifies the sources of accounting principles and the framework for
selecting the principles used in the preparation of financial statements of
nongovernmental entities that are presented in conformity with generally
accepted accounting principles (the GAAP hierarchy). Statement 162 will become
effective 60 days following the SEC's approval of the Public Company Accounting
Oversight Board amendments to AU Section 411, "The Meaning of Present Fairly in
Conformity With Generally Accepted Accounting Principles."
In May 2008, the FASB issued FSP
Accounting Principles Board ("APB") 14-1 "Accounting for Convertible Debt
Instruments That May Be Settled in Cash upon Conversion (Including Partial Cash
Settlement)" ("FSP APB 14-1"). FSP APB 14-1 requires the issuer of certain
convertible debt instruments that may be settled in cash (or other assets) on
conversion to separately account for the liability (debt) and equity (conversion
option) components of the instrument in a manner that reflects the issuer's
non-convertible debt borrowing rate. FSP APB 14-1 is effective for fiscal years
beginning after December 15, 2008 on a retroactive basis.
The Company is currently evaluating
the potential impact, if any, of the adoption of the above recent accounting
pronouncements on its consolidated results of operations and financial
condition.
|
|
At June 30,
|
|
|
At September 30,
|
|
|
|
2008
|
|
|
2007
|
|
Total Accounts
Receivable-Trade
|
$
|
77,107
|
|
$
|
54,250
|
|
Less
: Allowance for Bad Debt
|
|
-
|
|
|
-
|
|
|
$
|
77,107
|
|
$
|
54,250
|
|
|
|
|
|
|
|
|
Allowance for Bad
Debts
|
|
|
|
|
|
|
Beginning Balance
|
$
|
-
|
|
$
|
-
|
|
Allowance Provided
|
|
-
|
|
|
-
|
|
Less
:
Bad Debt Written
Off
|
|
-
|
|
|
-
|
|
Ending Balance
|
$
|
-
|
|
$
|
-
|
|
13
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
4.
|
RELATED PARTY RECEIVABLE
|
|
|
|
Amounts due from directors and shareholders were both
repaid in their entirety at June 30, 2008. The balances at September 30,
2007, of $32,214, and $36,213, owed by the directors and shareholders,
respectively, were set-off against payables owed to related parties via
duly endorsed netting agreement. The balances that were previously owed to
Company by the Directors and Shareholders did not affect the Companys
result of operations. See Note 8 Related Party Payables.
|
|
|
5.
|
PREPAID EXPENSES
|
|
|
|
The prepaid expenses at June 30, 2008 and September 30,
2007 are shown in the following table: -
|
|
|
|
At June 30,
|
|
|
At September 30,
|
|
|
|
|
2008
|
|
|
2007
|
|
|
Professional and legal
expenses
|
$
|
12,814
|
|
$
|
151,217
|
|
|
Purchases of baby beds
|
|
65,610
|
|
|
65,924
|
|
|
Various miscellaneous
|
|
12,366
|
|
|
20,840
|
|
|
|
$
|
90,790
|
|
$
|
237,981
|
|
6.
PROPERTY AND EQUIPMENT
Property and equipment, which are
stated at cost less depreciation, were comprised of the following: -
|
|
|
At June 30,
|
|
|
At September 30,
|
|
|
|
|
2008
|
|
|
2007
|
|
|
Category of Asset
|
|
|
|
|
|
|
|
Furniture & fixtures
|
$
|
490,509
|
|
$
|
59,011
|
|
|
Office equipment
|
|
8,265
|
|
|
505,172
|
|
|
Computer software
|
|
42,288
|
|
|
42,490
|
|
|
Leasehold improvement
|
|
259,391
|
|
|
260,634
|
|
|
Center equipment
|
|
919,115
|
|
|
-
|
|
|
Machinery
|
|
-
|
|
|
848,606
|
|
|
|
|
1,719,568
|
|
|
1,715,913
|
|
|
|
|
|
|
|
|
|
|
Less:
Accumulated Depreciation
|
|
|
|
|
|
|
|
Furniture & fixtures
|
|
199,331
|
|
|
10,853
|
|
|
Office equipment
|
|
1,080
|
|
|
181,270
|
|
|
Computer software
|
|
16,530
|
|
|
10,266
|
|
|
Leasehold improvement
|
|
94,084
|
|
|
74,215
|
|
|
Center equipment
|
|
491,915
|
|
|
-
|
|
|
Machinery
|
|
-
|
|
|
315,992
|
|
|
|
|
802,940
|
|
|
592,596
|
|
|
|
|
|
|
|
|
|
|
Equipment,
net
|
$
|
916,628
|
|
$
|
1,123,317
|
|
14
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
7.
|
GOODWILL
|
|
|
|
Goodwill amounting to $154,143 and $154,881 as of June
30, 2008 and September 30, 2007 is related to the acquisition of the
minority interest of PME-WX, for which the companys subsidiary, UMPGI,
purchased the remaining 20% of interest from other stockholder in 2004.
Management annually reviews the carry value of goodwill using the sum of
the undiscounted cash flows generated by PME-WX to determine if an
impairment charge is necessary. The Company has determined no impairment
to the goodwill as of date.
|
|
|
8.
|
RELATED PARTY PAYABLES
|
|
|
|
The following table presents the balances the Company
owed to related parties.
|
|
|
At June 30,
|
|
|
At September 30,
|
|
|
|
2008
|
|
|
2007
|
|
Due to Chief Executive Officer:
|
|
|
|
|
|
|
Henry J. Macfarland
|
$
|
95,060
|
|
$
|
-
|
|
Due to Director: Robert Yao Wing
|
|
|
|
|
|
|
Wong
|
|
69,430
|
|
|
-
|
|
Due to Director: Yuen Yee Wong
|
|
-
|
|
|
470,377
|
|
Loan from Innotech
|
|
1,618,551
|
|
|
|
|
|
$
|
2,083,041
|
|
$
|
470,377
|
|
Due to Director
Payables owed to the Companys
directors are non- interest- bearing and, payable on demand. There is no impact
to the statement of operations as result of the payables to the directors.
Loan from Innotech
On June 20, 2007, Inno-Tech Holdings
Limited (Innotech), a shareholder of United Premier Medical Group Limited
(UPMG), loaned $772,777 (equivalent to HK$6,000,000) to UPMG for use as
working capital. The repayment date was originally June 22, 2008, but was
subsequently extended to December 22, 2008.
On January 10, 2008, Innotech loaned
$384,615 (HK$3,000,000) to UPMG with the original repayment date on January 9,
2009. On January 25, 2008, Innotech loaned another $512,820 (HK$4,000,000) to
UPMG with the original repayment date on January 24, 2009. These loan repayment
dates have been extended. During the period ended June 30, 2008 and 2007, the
Company incurred interest expense of $45,860 and $1,517 respectively.
The following table summarizes the loan
from related party: -
|
|
June 30,
|
|
|
|
2008
|
|
Loan principal amount
|
$
|
1,670,212
|
|
Accrued interest payable
|
|
45,860
|
|
Repayment, net
|
|
(93,360
|
)
|
Translation difference
|
|
(4,161
|
)
|
Balance at June 30, 2008
|
$
|
1,618,551
|
|
15
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
On April 29, 2008, the loan from
related party was extended as below:
Date of Loan
|
|
Loan Principal
|
|
Loan Principal
|
|
Original
|
|
New
|
Agreement
|
|
Amount (USD)
|
|
Amount (HKFD)
|
|
Repayment Date
|
|
Repayment Date
|
June 20, 2007
|
|
772,777
|
|
(HK$6,000,000)
|
|
June 22, 2008
|
|
December 22, 2008
|
|
|
|
|
|
|
|
|
|
January 10, 2008
|
|
384,615
|
|
(HK$3,000,000)
|
|
January 9, 2009
|
|
July 9, 2009
|
January 25, 2008
|
|
512,820
|
|
(HK$4,000,000)
|
|
January 24, 2009
|
|
July 24, 2009
|
|
|
$1,670,212
|
|
|
|
|
|
|
|
|
At June 30,
|
|
|
At September 30,
|
|
|
|
2008
|
|
|
2007
|
|
Regular operating expenses
|
$
|
126,560
|
|
$
|
75,325
|
|
JHI
|
|
449,787
|
|
|
550,000
|
|
Accrued interest for
redemption of
|
|
|
|
|
|
|
Convertible Preferred Stock
|
|
37,931
|
|
|
-
|
|
Income taxes
|
|
28,222
|
|
|
-
|
|
Business taxes
|
|
25,561
|
|
|
-
|
|
|
$
|
668,061
|
|
$
|
625,325
|
|
|
PMEI was once in negotiation with JHI concerning the
amount owed to JHI for services and the use of the JHI trademarks for the
period June 2005 through March 2006. JHI has invoiced a total of $550,000
for these services. As PMEI was dissolved in November 2007, the amount to
be paid to JHI will ultimately be a liability of the Company, and the
Company has accrued the amount of $550,000 and subsequently paid $100,213
resulting in outstanding balance of $449,787.
|
|
|
|
The accrued interest of $37,931 reflects the cost of the
redemption premium of the convertible preferred stock. The premium, which
is 2% of the original purchase price of the shares, is based on the 760
shares outstanding at June 30, 2008.
|
|
|
10.
|
CONVERTIBLE PREFERRED STOCK
|
|
|
|
From June 30, 2005 to September 30, 2007, the UPMG
entered into a continuous securities subscription agreement with private
investors for the sale of UPMG Convertible Preferred Stock. UPMG issued a
total of 4,605 shares of Convertible Preferred Stock at a subscription
price of $2,500 per shares for aggregate net proceeds of $10,225,269,
after accounting for issuance costs and professional fees. The shares bear
an 8% per annum preferred dividend payable semi-annually. The terms of the
subscription agreement call for a conversion ratio of one Convertible
Preferred Stock to one common share of UPMG, which in turn can be
exchanged for 2,000 shares of the Company. The shares of Convertible
Preferred Stock have no voting rights. Under the subscription agreement,
mandatory conversion of the shares would be triggered by UPMG listing its
shares in a public market. Should no public listing occur within three
years (subject to extension under certain conditions), the Convertible
Preferred Stock would be mandatorily redeemable at a price of $2,500 per
share plus a premium of 2%. The Company believes the conversion feature of
the Convertible Preferred Stock is not a beneficial conversion feature. At
the time of their issuance, the UPMG was not a publicly traded
corporation.
|
|
|
|
On December 4, 2007, the Board of Directors of the UPMG
resolved and notified the holders of the Convertible Preferred Stock that
UPMG intended to force conversion of all the shares into common shares
because the Company was to subsequently undertake a reverse merger
transaction, which would transform the company into a public
company.
|
16
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
|
In December 2007, UPMG agreed to issue an additional 459
of Convertible Preferred Stock in lieu of paying out dividends in cash,
which UPMG had accrued under dividends payable. The additional 459 shares
of Convertible Preferred Stock were equivalent to $1,060,086 of
dividends.
|
|
|
|
From February to June 30, 2008, 4,304 shares of
Convertible Preferred Stock were converted to 4,304 shares of UPMG common
stock. The outstanding number of shares of Convertible Preferred Stock at
June 30, 2008 was 760. The converted shares were subsequently exchanged
for shares in the Company pursuant to the share exchange agreement
detailed Note 12. Of the 760 shares that were outstanding at June 30,
2008, 160 shares were subsequently converted to UPMG shares on July 11,
2008, and then in turn exchanged for shares in the Company. Since the
Company accounted for the share exchange transaction as a recapitalization
transaction, the equity of the Company has been retroactively restated to
the first period presented. The shares that had been converted at June 30,
2008 have been included in the Companys common stock. The remaining 760
shares of convertible preferred stock at June 30, 2008 have been accounted
for as a current liability because during the three months ended June 30,
2008, the Company re-examined the characteristics of the Convertible
Preferred Stock. The Company concluded the mandatory redemption feature,
liquidation preference to common stockholders, and cumulative dividends
were characteristics akin to liabilities. The Company has booked the
redemption premium as interest expenses for the period.
|
|
|
|
The Company is currently in arbitration with the holders
of the remaining 600 shares of Convertible Preferred Stock over the
Companys intension to force conversion of their shares into common
shares. The Company has retained counsel to represent it in
arbitration.
|
|
|
|
The related outstanding dividends payable for the
Convertible Preferred Stock at June 30, 2008, and September 30, 2007 were
$24,777 and $1,385,573, respectively.
|
|
|
11.
|
INCOME TAXES
|
|
|
|
In accordance with the relevant tax laws and regulations
of Hong Kong, the corporate income tax rate applicable to the subsidiaries
of the Company in Hong Kong is 17.5% of taxable income. On March 16, 2007,
the National Peoples Congress of China approved the Corporate Income Tax
Law of the Peoples Republic of China (the New CIT Law), effective from
January 1, 2008. Under the New CIT Law, the corporate income tax rate
applicable to the subsidiaries of the Company in the PRC starting from
January 1, 2008 is 25%, replacing the currently applicable tax rate of
33%. The New CIT Law has an impact on the deferred tax assets and
liabilities of the Company. Effects arising from the enforcement of New
CIT law have been reflected into the accounts by applying the new tax
rate. Income tax expense for the nine months ended June 30, 2008 and 2007
are summarized as follows:
|
|
|
Nine months
|
|
|
Nine months
|
|
|
|
ended
|
|
|
ended
|
|
|
|
June 30, 2008
|
|
|
June 30, 2007
|
|
Computed expected benefit
|
$
|
(394,713
|
)
|
$
|
(86,459
|
)
|
Permanent differences
|
|
368,269
|
|
|
86,634
|
|
Income tax expense
|
$
|
(26,444
|
)
|
$
|
175
|
|
17
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
12.
|
SUBSEQUENT EVENTS
|
|
|
|
Share Exchange Transaction
|
|
|
|
On January 20, 2008, United Premier Medical Group Limited
(UPMG) and its shareholders entered into a share exchange agreement with
China Health Care Corporation formerly known as The Cavalier Group
(Company), a corporation incorporated in the state of Wyoming of the
United States. The closing of the transactions contemplated in the share
exchange agreement and the acquisition of all of the issued and
outstanding common shares in the capital of UPMG occurred on July 24,
2008. In accordance with the closing of the share exchange agreement,
China Health Care Corporation issued 42,658,000 shares of its common share
to the former shareholders of UPMG in exchange for the acquisition, by
China Health Care Corporation, of all of the 21,329 issued and outstanding
shares of UPMG on the basis of 2,000 common shares of Cavalier for every
one common share of UPMG.
|
|
|
13.
|
STOCK COMPENSATION EXPENSE
|
|
|
|
During the nine months ended June 30, 2007, the UPMG
issued 20 shares of its common stock as compensation. The 20 shares of
UPMG were equivalent to 40,000 shares of the Companys common stock. The
value of the common stock was $28,619, or $1,428 on per share basis of
UPMG common stock or equivalent to $0.7155 per share of the Companys
common stock. The valuation of these shares was determined by using the
same price that other UPMG stockholders bought their common stock. As
result of the lack of secondary market at time of issuance of UPMGs
common stock as compensation, the Company believes that the use of a price
that other investors had paid was a reasonable fair market
value.
|
|
|
|
The company including any of its subsidiaries did not
grant options or rights at any time to create any of such outstanding as
of June 30, 2008.
|
18
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
14.
|
EARNINGS PER SHARE
|
|
|
|
Components of basic and diluted earnings per share were
as follows:
|
|
|
|
Three months
|
|
|
Three months
|
|
|
Nine months
|
|
|
Nine months
|
|
|
|
|
ended
|
|
|
ended
|
|
|
ended
|
|
|
ended
|
|
|
|
|
June 30, 2008
|
|
|
June 30, 2007
|
|
|
June 30, 2008
|
|
|
June 30, 2007
|
|
|
Loss from continuing
operations
|
|
(93,152
|
)
|
|
(135,481
|
)
|
|
(2,099,758
|
)
|
|
(598,708
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
(93,152
|
)
|
|
196,331
|
|
|
(2,099,758
|
)
|
|
(285,323
|
)
|
|
Preferred dividends
|
|
-
|
|
|
(332,078
|
)
|
|
(148,324
|
)
|
|
(787,810
|
)
|
|
Loss attributable to common
stockholders
|
|
(93,152
|
)
|
|
(135,747
|
)
|
|
(2,248,082
|
)
|
|
(1,073,133
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Original shares
|
|
47,720,000
|
|
|
39,314,000
|
|
|
39,314,000
|
|
|
38,856,000
|
|
|
Addition to common stock from issuance
|
|
-
|
|
|
-
|
|
|
1,207,204
|
|
|
382,586
|
|
|
Addition to common stock
from actual
|
|
|
|
|
|
|
|
|
|
|
|
|
|
conversion
|
|
1,154,769
|
|
|
-
|
|
|
3,221,577
|
|
|
-
|
|
|
Basic weighted average shares
outstanding
|
|
48,874,769
|
|
|
39,314,000
|
|
|
43,742,781
|
|
|
39,238,586
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Dilutive Shares:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Addition to common stock if preferred
|
|
|
|
|
|
|
|
|
|
|
|
|
|
stock had been
converted *
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
|
Diluted Weighted Average Shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Outstanding:
|
|
48,874,769
|
|
|
39,314,000
|
|
|
43,742,781
|
|
|
39,238,586
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) Per
Share
|
|
|
|
|
|
|
|
|
|
|
|
|
|
basic
|
$
|
(0.0019
|
)
|
$
|
(0.0035
|
)
|
$
|
(0.0514
|
)
|
$
|
(0.0273
|
)
|
|
diluted
|
$
|
(0.0019
|
)
|
$
|
(0.0035
|
)
|
$
|
(0.0514
|
)
|
$
|
(0.0273
|
)
|
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
|
basic
|
|
48,874,769
|
|
|
39,314,000
|
|
|
43,742,781
|
|
|
39,238,586
|
|
|
diluted
|
|
48,874,769
|
|
|
39,314,000
|
|
|
43,742,781
|
|
|
39,238,586
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental Data
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share
from continuing
|
|
|
|
|
|
|
|
|
|
|
|
|
|
operations
|
$
|
(0.0019
|
)
|
$
|
(0.0119
|
)
|
$
|
(0.0514
|
)
|
$
|
(0.0353
|
)
|
* If the preferred stock had been
converted it would have been antidilutive, accordingly there was no potentially
dilutive effect from them.
19
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
15.
|
DISCONTINUED OPERATIONS
|
|
|
|
The Company had a VIP Birthing Center in Guangzhou (the
Guangzhou Center). The Company ceased operation of the Center in March
2007. The invested assets were sold back to the hospital where the center
had been located. The proceeds from the sale of this operation were
$1,296,944. The Company has accounted for the disposition of the assets of
discontinued operation in accordance with SFAS 144, Accounting for the
Impairment or Disposal of Long-Lived Assets. A gain of $331,812 was
recorded to the Companys statement of operations during the nine months
ended June 30, 2007. See the following for a summary of its financial
positions and results of operations.
|
|
Guangzhou VIP Birthing Center
|
|
|
|
|
|
|
|
Financial Position
|
|
|
|
|
|
|
|
At June 30, 2008, and September 30, 2007
|
|
|
|
|
|
|
|
(Stated in US Dollars)
|
|
June 30, 2008
|
|
|
September 30, 2007
|
|
|
|
|
(unaudited)
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
Cash
|
$
|
-
|
|
$
|
-
|
|
|
Account receivables
|
|
10,922
|
|
|
45,594
|
|
|
Total current assets
|
|
10,922
|
|
|
45,594
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
Property and equipment
|
|
-
|
|
|
-
|
|
|
Total assets
|
|
10,922
|
|
|
45,594
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
Accrued liabilities
|
|
4,180
|
|
|
4,200
|
|
|
Total current liabilities
|
|
4,180
|
|
|
4,200
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
4,180
|
|
|
4,200
|
|
|
|
|
|
|
|
|
|
|
Net assets
|
$
|
6,742
|
|
$
|
41,394
|
|
|
|
|
|
|
|
|
|
|
Guangzhou VIP Birthing Center
|
|
|
|
|
|
|
|
Results of Operations
|
|
9 months
|
|
|
9 months
|
|
|
for the nine months ended June 30, 2008
|
|
ended
|
|
|
ended
|
|
|
(Stated in US Dollars)
|
|
June 30, 2008
|
|
|
June 30, 2007
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
$
|
-
|
|
$
|
-
|
|
|
Cost of revenue
|
|
-
|
|
|
18,980
|
|
|
Gross profit
|
|
-
|
|
|
(18,980
|
)
|
|
|
|
|
|
|
|
|
|
Selling expenses
|
|
-
|
|
|
-
|
|
|
General and administrative expenses
|
|
-
|
|
|
(553
|
)
|
|
|
|
|
|
|
(553
|
)
|
|
Total operating expenses
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of assets
|
|
-
|
|
|
331,812
|
|
|
|
|
|
|
|
|
|
|
Taxes
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
$
|
-
|
|
$
|
313,385
|
|
20
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
16.
|
RISKS
|
|
|
|
Doing Business in the PRC
|
|
|
|
The Companys operations are conducted in the Peoples
Republic of China (the PRC). Accordingly, the Companys business,
financial condition and results of operations may be influenced by the
political, economic and legal environment in the PRC, and by the general
state of the PRC economy.
|
|
|
|
Concentrations
|
|
|
|
For the nine months ended June 30, 2008, the Company
derived its revenue from three VIP Birthing Centers. Each VIP Birthing
Center unto itself can be considered single customers, and, as such, by
virtue of there were only three centers, there was a concentration of risk
in the Companys revenues. The following provides a table of each centers
contribution by amount and percentage for the nine months
presented.
|
|
|
|
|
|
|
Percentage Contribution
|
|
Center
|
|
|
Amount
|
|
|
to
Total Revenue
|
|
Xiamen
|
|
$
|
74,487
|
|
|
20.75%
|
|
Wuxi
|
|
|
238,262
|
|
|
66.38%
|
|
Macau
|
|
|
46,210
|
|
|
12.87%
|
|
|
|
$
|
358,959
|
|
|
100.00%
|
|
17.
|
COMMITMENTS AND CONTINGENCIES
|
|
|
|
A. Legal proceeding against IPMCHH
|
|
|
|
Proactive Medicare Enterprise (HK) Limited, a subsidiary
of UPMG, is a plaintiff of a legal proceeding regarding a civil claim
against a hospital in the PRC namely, International Peace Maternity &
Child Health Hospital of the China Welfare Institute (IPMCHH or the
defendant) who refused to pay consultancy fees to PME-HK since April
2005, which may aggregate to $2,890,000
|
|
|
|
On April 10, 2007, Proactive Medicare Enterprise (HK)
Limited (PME-HK) brought a civil action to the Shanghai No. 1
Intermediate Peoples Court (the Shanghai Court) in the PRC against
IPMCCH for breach of contract. A statement of claim from PME-HK was sent
to the Shanghai Court for acceptance of review. The proposed claims
regarding this civil action included: (i) To order IPMCHH to honor the
co-operative agreement signed between PME-HK and IPMCHH on February 2,
2004; (ii) To order IPMCHH to pay the consultant fee amounted $2,890,000
(equivalent to RMB22,677,123) in arrears owed to PME-HK, and (iii) IPMCHH
shall bear the cost of this action.
|
|
|
|
On April 12, 2007, the statement of claim was legally
accepted and filed by the Shanghai Court (Notification of Acceptance:
(2007) Hu Yi Zhong Min Wu (Shang) Chu Zi No. 93). On May 29, 2007, the
first instance of the case was held to establish the case. On January 23,
2008, the second instance of the case was held to further negotiate a
mutually accepted settlement plan. Through the mediation of the Shanghai
Court, PME-HK and IPMCHH, so far, have gone through several rounds of
negotiation for a mutually agreed settlement amount in recent months but a
final settlement amount has yet to be confirmed.
|
|
|
|
The result of this claim cannot be predicted, and it is
possible that the ultimate resolution of the matters, individually or in
the aggregate, may have a material adverse effect on the Companys
business (either in the near-term or in the long-term), financial
position, results of operations, or cash flows. Though the management of
the Company believes a portion of this claim may be recovered, the Company
has reasonably estimated the uncertain portion and has eliminated their
revenue contribution in 2007.
|
21
United Premier Medical Group Limited
Notes to the
Consolidated Financial Statements
at June 30, 2008 and September 30, 2007
and for the three months and nine months ended June 30, 2008 and 2007
(Stated in US Dollars)
B. Contingent claims against other
three hospitals in the PRC
The Company has also engaged a law firm
in the PRC to negotiate with another two hospitals in the PRC, which are under
contract to pay the Company for the consultancy services provided to their
affiliated VIP Birthing Centers in Foshan and Changsha in the PRC. The proposed
claim in each case is about one million US dollars. The Company has gone through
several rounds of negotiation for an agreed settlement amount in recent months
and a final settlement amount has yet to be confirmed.
For the Hangzhou Center, the Company is
identifying a suitable PRC lawyer to negotiate with its host hospital for a
mutually accepted settlement plan.
C. Contingent relationship with JHI
The Company is currently in dispute
with JHI mainly on the fee structure, outstanding fee owing to JHI and use of
JHI brand in future, and the Company is actively negotiating with JHI for
settlement. As indicated in an email from JHI dated April 22, 2008, the Company
believes that JHI is willing to provide limited support depending on JHIs
receiving advance payment for any services requested. The Company also believes
that JHI is willing to proceed with settlement negotiations with the Company as
long as the Company commits to pay a lump sum of $300,000 as the settlement of
consulting services provided before. Given the positive attitude of JHI, the
Company believes the negotiation outcome would be positive and constructive. The
amount to be paid to JHI will ultimately be a liability of the Company, and the
Company has accrued the amount of $550,000 during the year ended September 30,
2006. This amount appears as Accrued Liabilities on the Companys balance sheet
at September 30, 2007 and 2006.
22
United Premier Medical Group
Audited Financial Statements
September 30, 2007 and 2006
(Stated in US Dollars)
United Premier Medical Group
Board of Directors and Stockholders
United Premier Medical
Group Limited
Report of Registered Independent Public Accounting
Firm
We have audited the accompanying consolidated balance sheets of
United Premier Medical Group as of September 30, 2007 and 2006, and the related
consolidated statements of operations, stockholders' equity, and cash flows for
the years then ended. These financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
financial statements based on our audits.
We conducted our audits in accordance with the standards of the
Public Company Accounting Oversight Board (United States). Those standards
require that we plan and perform the audit to obtain reasonable assurance about
whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and
disclosures in the financial statements. An audit also includes assessing the
accounting principles used and significant estimates made by management, as well
as evaluating the overall financial statement presentation. We believe that our
audits provide a reasonable basis for our opinion.
In our opinion, the financial statements referred to above
present fairly, in all material respects, the financial position of United
Premier Medical as of September 30, 2007 and 2006, and the results of its
operations and its cash flows for each of the years then ended in conformity
with accounting principles generally accepted in the United States of America.
As discussed in Note 1, the Company continued to incur losses
and working capital deficiencies that raise doubt over its ability to continue
as a going concern. The accompanying financial statements do not include any
adjustments to the financial statements that might be necessary should the
company be unable to continue as a going concern.
South San Francisco, California
|
Samuel H. Wong & Co., LLP
|
December 22, 2008
|
Certified Public Accountants
|
United Premier Medical Group
Consolidated Balance Sheets
At September 30, 2007 and 2006
(Stated in US Dollars)
|
|
|
|
|
At
|
|
|
At
|
|
Assets
|
|
Note
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
Cash
|
|
2
(d)
|
|
$
|
416,705
|
|
$
|
35,513
|
|
Accounts receivable
|
|
2
(e)
,3
|
|
|
220,557
|
|
|
141,248
|
|
Related party receivables
|
|
4
|
|
|
330,068
|
|
|
171,171
|
|
Prepaid expenses
|
|
5
|
|
|
2,161
|
|
|
21,250
|
|
Total current assets
|
|
|
|
|
969,491
|
|
|
369,182
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
|
Property and equipment,
net
|
|
2
(f),
6
|
|
|
1,106,665
|
|
|
1,701,257
|
|
Goodwill
|
|
7
|
|
|
154,692
|
|
|
154,400
|
|
Rent and utility deposits
|
|
|
|
|
79,677
|
|
|
11,548
|
|
Total non-current assets
|
|
|
|
|
1,341,034
|
|
|
1,867,205
|
|
|
|
|
|
|
|
|
|
|
|
Assets of Discontinued operations
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
|
15
|
|
|
-
|
|
|
12,342
|
|
Related party receivables
|
|
15
|
|
|
179,540
|
|
|
1,878
|
|
Prepaid expense
|
|
15
|
|
|
69,871
|
|
|
19,443
|
|
Property and equipment,
net
|
|
15
|
|
|
-
|
|
|
416,627
|
|
Total discontinued operations
|
|
|
|
|
249,411
|
|
|
450,290
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
|
|
|
$
|
2,559,936
|
|
$
|
2,686,677
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities, Minority Interest, and Stockholders
Deficit
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
|
|
$
|
847,182
|
|
$
|
1,482,296
|
|
Dividends payable
|
|
|
|
|
1,383,880
|
|
|
823,612
|
|
Related party payables
|
|
8
|
|
|
1,693,273
|
|
|
17,351
|
|
Accrued liabilities
|
|
9
|
|
|
721,758
|
|
|
976,325
|
|
Customer deposit
|
|
|
|
|
-
|
|
|
30,806
|
|
Total current liabilities
|
|
|
|
|
4,646,093
|
|
|
3,330,390
|
|
Non-current liabilities
|
|
|
|
|
|
|
|
|
|
Convertible preferred stock - $0 par value, 10,000 shares
|
|
|
|
|
|
|
|
|
|
authorized; 4,605 and 4,545 shares issued
and outstanding at
|
|
|
|
|
|
|
|
|
|
September 30, 2007 and 2006, respectively
|
|
10
|
|
|
10,172,376
|
|
|
10,040,758
|
|
Liabilities of discontinued
operations
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
15
|
|
|
927,644
|
|
|
1,005,510
|
|
Related party payables
|
|
15
|
|
|
-
|
|
|
385,075
|
|
Accrued liabilities
|
|
9,15
|
|
|
22,085
|
|
|
84,969
|
|
|
|
|
|
|
949,729
|
|
|
1,475,554
|
|
See Accompanying Notes to the Financial Statements and
Accountants Report.
2
United Premier Medical Group
Consolidated Balance Sheets
At September 30, 2007 and 2006
(Stated in US Dollars)
|
|
|
|
|
At
|
|
|
At
|
|
|
|
Note
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
|
|
|
$
|
15,768,198
|
|
$
|
14,846,702
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Minority interest
|
|
|
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders deficit
|
|
|
|
|
|
|
|
|
|
Common stock - $0.00128 par value, 10,000
shares
|
|
|
|
|
|
|
|
|
|
authorized; 15,912 and 15,683
shares issued and outstanding at
|
|
|
|
|
|
|
|
|
|
September 30, 2007 and 2006, respectively
|
|
|
|
|
37,827
|
|
|
20
|
|
Additional paid in capital
|
|
|
|
|
10,479,310
|
|
|
10,215,864
|
|
Accumulated deficits
|
|
|
|
|
(23,609,499
|
)
|
|
(22,390,519
|
)
|
Accumulated other
comprehensive income (loss)
|
|
|
|
|
(115,900
|
)
|
|
14,610
|
|
Total stockholders' deficit
|
|
|
|
|
(13,208,262
|
)
|
|
(12,160,025
|
)
|
|
|
|
|
|
|
|
|
|
|
Total liabilities, minority interest, and
stockholders' deficit
|
|
|
|
$
|
2,559,936
|
|
$
|
2,686,677
|
|
See Accompanying Notes to the Financial Statements and
Accountants Report.
3
United Premier Medical Group
Consolidated Statement of
Operations
for the twelve months ended September 30, 2007 and 2006
(Stated in US Dollars)
|
|
|
|
|
twelve months
|
|
|
twelve months
|
|
|
|
|
|
|
ended
|
|
|
ended
|
|
|
|
Note
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
|
|
2007
|
|
|
2006
|
|
Revenue
|
|
2
(g),
16
|
|
$
|
570,217
|
|
$
|
157,999
|
|
Cost of revenue
|
|
2
(h)
|
|
|
152,184
|
|
|
96,291
|
|
Gross profit/(loss)
|
|
|
|
|
418,033
|
|
|
61,708
|
|
|
|
|
|
|
|
|
|
|
|
Selling expenses
|
|
2(i)
|
|
|
150,800
|
|
|
533,243
|
|
General and administrative expenses
|
|
2(j)
|
|
|
794,663
|
|
|
2,364,278
|
|
Total operating
expenses
|
|
|
|
|
945,463
|
|
|
2,897,522
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expenses)
|
|
|
|
|
|
|
|
|
|
Other income
|
|
|
|
|
-
|
|
|
55,272
|
|
Interest income
|
|
|
|
|
932
|
|
|
107
|
|
Interest expense
|
|
|
|
|
(935,012
|
)
|
|
(859,765
|
)
|
Other expenses
|
|
|
|
|
(616,364
|
)
|
|
(166,289
|
)
|
Total other income (expenses)
|
|
|
|
|
(1,550,444
|
)
|
|
(970,675
|
)
|
|
|
|
|
|
|
|
|
|
|
Loss before income tax and minority interest
|
|
|
|
|
(2,077,874
|
)
|
|
(3,806,488
|
)
|
|
|
|
|
|
|
|
|
|
|
Provision for income tax
|
|
2
(k)
, 11
|
|
|
(20,510
|
)
|
|
(4,716
|
)
|
|
|
|
|
|
|
|
|
|
|
Loss before minority interest
|
|
|
|
|
(2,098,384
|
)
|
|
(3,811,204
|
)
|
|
|
|
|
|
|
|
|
|
|
less
: Minority interest in net income (loss)
|
|
|
|
|
499,950
|
|
|
(152,555
|
)
|
|
|
|
|
|
|
|
|
|
|
Loss from continuing operations
|
|
|
|
|
(1,598,434
|
)
|
|
(3,963,759
|
)
|
|
|
|
|
|
|
|
|
|
|
Gain (loss) from discontinued operations,
net of
taxes
|
|
15
|
|
|
379,454
|
|
|
(1,994,966
|
)
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
|
$
|
(1,218,980
|
)
|
$
|
(5,958,725
|
)
|
|
|
|
|
|
|
|
|
|
|
Earnings (loss) per share
|
|
2
(l),
14
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
|
|
(76.74
|
)
|
|
(385.90
|
)
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
|
|
Basic and diluted
|
|
|
|
|
15,884
|
|
|
15,441
|
|
See Accompanying Notes to the Financial Statements and
Accountants Report.
4
United Premier Medical Group
Consolidated Statement
of Operations
for the twelve months ended September 30, 2007 and 2006
(Stated in US Dollars)
|
|
|
|
|
twelve months
|
|
|
twelve months
|
|
|
|
|
|
|
ended
|
|
|
Ended
|
|
Statement of Comprehensive
|
|
Note
|
|
|
September 30,
|
|
|
September 30,
|
|
Income
(Loss):
|
|
|
|
|
2007
|
|
|
2006
|
|
Net income (loss)
|
|
|
|
$
|
(1,218,980
|
)
|
$
|
(5,958,725
|
)
|
Other comprehensive income (loss)
|
|
2
(m)
|
|
|
|
|
|
|
|
Foreign currency translation
adjustment
|
|
2(
n)
|
|
|
(130,510
|
)
|
|
582,752
|
|
Total comprehensive income
|
|
|
|
$
|
(1,349,490
|
)
|
$
|
(5,375,973
|
)
|
United
Premier
Medical
Group
Consolidated
Statements
of
Changes
in
Stockholders
Deficit
for the twelve
months
ended
September
30, 2007 and 2006
(Stated
in US
Dollars)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accumulated
|
|
|
|
|
|
|
Common
stock
|
|
|
Additional
|
|
|
|
|
|
Other
|
|
|
|
|
|
|
Shares
|
|
|
Par
|
|
|
paid in
|
|
|
Accumulated
|
|
|
comprehensive
|
|
|
|
|
|
|
outstanding
|
|
|
amount
|
|
|
capital
|
|
|
deficit
|
|
|
Income (loss)
|
|
|
Total
|
|
Balance, October 1, 2005
|
|
15,143
|
|
$
|
19
|
|
$
|
9,304,730
|
|
$
|
(16,431,794
|
)
|
$
|
(568,142
|
)
|
$
|
(7,695,187
|
)
|
Issuance of stock for cash
|
|
129
|
|
|
-
|
|
|
184,212
|
|
|
|
|
|
|
|
|
184,212
|
|
Issuance of stock for cash
|
|
186
|
|
|
-
|
|
|
372,000
|
|
|
|
|
|
|
|
|
372,000
|
|
Issuance of stock as compensation
|
|
225
|
|
|
1
|
|
|
354,922
|
|
|
|
|
|
|
|
|
354,923
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(5,958,725
|
)
|
|
|
|
|
(5,958,725
|
)
|
Foreign currency translation adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
582,752
|
|
|
582,752
|
|
Balance, September 30, 2006
|
|
15,683
|
|
$
|
20
|
|
$
|
10,215,864
|
|
$
|
(22,390,519
|
)
|
$
|
14,610
|
|
$
|
(12,160,025
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Balance, October 1, 2006
|
|
15,683
|
|
$
|
20
|
|
$
|
10,215,864
|
|
$
|
(22,390,519
|
)
|
$
|
14,610
|
|
$
|
(12,160,025
|
)
|
Issuance of stock for cash
|
|
209
|
|
|
37,807
|
|
|
195,759
|
|
|
|
|
|
|
|
|
233,566
|
|
Issuance of stock as compensation
|
|
20
|
|
|
-
|
|
|
67,687
|
|
|
|
|
|
|
|
|
67,687
|
|
Net loss
|
|
|
|
|
|
|
|
|
|
|
(1,218,980
|
)
|
|
|
|
|
(1,218,980
|
)
|
Foreign currency translation adjustment
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(130,510
|
)
|
|
(130,510
|
)
|
Balance, September 30, 2007
|
|
15,912
|
|
$
|
37,827
|
|
$
|
10,479,310
|
|
$
|
(23,609,499
|
)
|
$
|
(115,900
|
)
|
$
|
(13,208,262
|
)
|
See
Accompanying
Notes to the
Financial
Statements
and
Accountants
Report.
5
United Premier Medical Group
Consolidated Statements of
Cash Flows
for the twelve months ended September 30, 2007 and 2006
(Stated in US Dollars)
|
|
twelve months
|
|
|
twelve months
|
|
|
|
ended
|
|
|
Ended
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
Cash Flow from Operating Activities
|
|
|
|
|
|
|
Net income (loss)
|
$
|
(1,218,980
|
)
|
$
|
(5,958,725
|
)
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss to net cash used in
operating activities:
|
|
|
|
|
|
|
Preferred
dividends included in interest
|
|
1,473,819
|
|
|
682,531
|
|
Minority interest
|
|
(494,166
|
)
|
|
122,037
|
|
Depreciation
|
|
(384,074
|
)
|
|
-
|
|
Impairment of assets
|
|
|
|
|
|
|
Decrease/(Increase) in accounts receivable
|
|
(66,967
|
)
|
|
(67,839
|
)
|
Decrease/(Increase) in related
party receivable
|
|
(336,559
|
)
|
|
560,052
|
|
Decrease/(Increase) in prepaid expenses
|
|
(31,339
|
)
|
|
45,580
|
|
(Decrease)/Increase in accounts
payables
|
|
(712,980
|
)
|
|
(199,488
|
)
|
(Decrease)/Increase in accrued liabilities
|
|
(317,451
|
)
|
|
(157,142
|
)
|
(Decrease)/Increase in related
party payable
|
|
1,290,847
|
|
|
(514,715
|
)
|
(Decrease)/Increase in customer deposit
|
|
(30,806
|
)
|
|
30,806
|
|
Cash Sourced from/(Used in)
operating activities
|
|
(828,656
|
)
|
|
(5,456,903
|
)
|
|
|
|
|
|
|
|
Cash Flows from Investing Activities
|
|
|
|
|
|
|
Rent and utility
(deposits paid)/deposits refund
|
|
(68,129
|
)
|
|
143,144
|
|
(Acquisition of minority
interest at premium generating goodwill)
|
|
(292
|
)
|
|
(154,400
|
)
|
Proceeds from
sales of/(purchase of) equipment
|
|
1,011,219
|
|
|
1,503,223
|
|
Cash Sourced from/(Used in)
investing activities
|
|
942,798
|
|
|
1,491,967
|
|
|
|
|
|
|
|
|
Cash Flows from Financing Activities
|
|
|
|
|
|
|
Proceeds from
issuance of stock
|
|
301,253
|
|
|
915,792
|
|
Issuance of convertible
preferred stock
|
|
131,618
|
|
|
3,286,553
|
|
Dividends paid
|
|
|
|
|
|
|
Cash Sourced from/(Used in)
Financing Activities
|
|
432,871
|
|
|
4,202,345
|
|
|
|
|
|
|
|
|
Net Increase/(Decrease) in Cash & Cash Equivalents
for the Period
|
|
547,013
|
|
|
237,409
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of Currency Translation
|
|
(165,821
|
)
|
|
(227,072
|
)
|
|
|
|
|
|
|
|
Cash & Cash Equivalents at Beginning of
Period
|
|
35,513
|
|
|
25,176
|
|
|
|
|
|
|
|
|
Cash & Cash Equivalents at End of
Period
|
$
|
416,705
|
|
$
|
35,513
|
|
See Accompanying Notes to the Financial Statements and
Accountants Report.
6
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
1.
|
ORGANIZATION AND PRINCIPAL ACTIVITIES
|
|
|
|
|
History
|
|
|
|
|
United Premier Medical Group Limited (the Company) is a
medical consultancy service provider in the Peoples Republic of China
(PRC) providing services in the areas of hospital management and
specialty medical consultancy. UPMGs primary focus is the health care
needs of women and children.
|
|
|
|
|
The business was founded in 2001, with the Company as the
ultimate holding company. the Company was organized under the laws of
Cayman Island on March 28, 2003, whereas UPMG International Limited
(UPMGI) was incorporated in the British Virgin Islands on September 15,
2003. The intention is to build the Company using a holding company
structure, with a top-level entity owing interests in operating entities.
Separate operating entities are established in each geographic region. At
times, the company owns less than 100% of an operating entity because this
enables the use of resources and expertise of local partners.
|
|
|
|
|
There were a number of restructuring events, which
occurred over the past several years. These events would
include:
|
|
|
|
|
•
|
On July 19, 2001, UPMGI acquired 50% of the operating
entity Proactive Medicare Enterprise (Hong Kong) Limited (PME-HK). At
the same time, PME-HK held 90% in equity interest of the operating entity
Shanghai Proactive Medicare Health Education Center Limited
(BK-SH).
|
|
|
|
|
•
|
On May 5, 2003, UPMG acquired 100% of UPMGI and hence
UPMGI became a wholly-owned subsidiary of UPMG.
|
|
|
|
|
•
|
On March 17, 2004, UPMGI increased its ownership of the
operating entity PME-HK from 50% to 100% and hence PME-HK became a
wholly-owned subsidiary of UPMGI.
|
|
|
|
|
•
|
Pro-Innovative Holdings Limited (PHL), an investment
holding company, was incorporated on January 22, 2004 with 51% in equity
interest held by UPMG.
|
|
|
|
|
•
|
On February 17, 2004, UPMG transferred all common
shareholding in Ideamart Holdings Limited (Ideamart) to PHL. Ideamart,
which incorporated on May 28, 2003, is a dormant company.
|
|
|
|
|
•
|
On March 19, 2004, UPMG International (Guangdong) Limited
(UPMGIG) increased its ownership of UPMG (Guangdong) Company Limited
(UPMGGC) from 99% to 100%.
|
|
|
|
|
•
|
On May 7, 2004, PHL transferred 100% of its ownership in
UPMG (Hong Kong) Limited (UPMG-HK) and UPMG (US) Limited (UPMG-US) to
UPMGI and hence UPMG-HK and UPMG-US became the wholly-owned subsidiaries
of UPMGI.
|
|
|
|
|
•
|
In April 2007, UPMG-HK disposed of its 100% interest in
Broad Prosper Limited.
|
7
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
Current Structure & Basis of
Presentation
The Company owned the following
subsidiaries at September 30, 2007:
No.
|
Company
Code
|
Company
Name
|
Place of
Incorporation
|
Date of
Incorporation
|
Remark
|
1
|
UPMGI
|
UPMG International Limited
|
British Virgin Islands
|
September 15, 2003
|
Subsidiary of UPMG
|
2
|
PME-HK
|
Proactive Medicare Enterprise (Hong Kong)
Limited
|
Hong Kong
|
March 17, 2000
|
Wholly-owned subsidiary of UPMGI
|
3
|
PME-SZ
|
Proactive Medicare (Shenzhen) Company Limited
|
Hong Kong
|
September 24, 2004
|
Wholly-owned subsidiary of UPMGI
|
4
|
PME-CS
|
Proactive Medicare (Changsha) Company Limited
|
Hong Kong
|
July 2, 2004
|
Wholly-owned subsidiary of UPMGI
|
5
|
PME-XIA
|
Proactive Medicare (Xiamen) Company Limited
|
Hong Kong
|
December 22, 2004
|
Wholly-owned subsidiary of UPMGI
|
6
|
PME-NAN
|
Proactive Medicare (Nanjing) Company Limited
|
Hong Kong
|
September 24, 2005
|
Wholly-owned subsidiary of UPMGI
|
7
|
PME-HZ
|
Proactive Medicare (Hangzhou) Company Limited
|
Hong Kong
|
August 25, 2005
|
Wholly-owned subsidiary of UPMGI
|
8
|
PME-WX
|
Proactive Medicare (Wuxi) Company Limited
|
Hong Kong
|
April 19, 2004
|
Wholly-owned subsidiary of UPMGI
|
9
|
UPMG-SHA
|
United Premier Medical Group (Shanghai) Limited
|
Hong Kong
|
February 25, 2004
|
Wholly-owned subsidiary of UPMGI
|
10
|
PMS-HK
|
Proactive Medicare Services (Hong Kong) Limited
|
Hong Kong
|
January 30, 2004
|
Wholly-owned subsidiary of UPMGI
|
11
|
PME-BJ
|
Proactive Medicare (Beijing) Company Limited
|
Hong Kong
|
March 27, 2000
|
Wholly-owned subsidiary of UPMGI
|
12
|
UPMG-HK
|
UPMG (Hong Kong) Limited
|
British Virgin Islands
|
August 8, 2003
|
Wholly-owned subsidiary of UPMGI
|
13
|
UPMG-US
|
UPMG (US) Limited
|
British Virgin Islands
|
November 23, 1993
|
Wholly-owned subsidiary of UPMGI
|
14
|
HB-GZ
|
Guangzhou Inno-Proactive Medicare Consultancy
Ltd.
|
PRC
|
October 26, 2004
|
Wholly-owned subsidiary of PMEHK
|
15
|
BK-SH
|
Shanghai Proactive Medicare Health Education
Center Limited
|
PRC
|
February 5, 2002
|
90% of common shareholding held by PMEHK
|
16
|
UPMG-MU
|
UPMG (Macau) Company Limited
|
Macau
|
September 29, 2006
|
50% of common shareholding held by UPMG-HK
|
17
|
UBK-SZ
|
UPMG (Shenzhen) Limited
|
PRC
|
January 5, 2006
|
Wholly-owned subsidiary of UPMG-US
|
18
|
PHL
|
Pro-Innovative Holdings Limited
|
British Virgin Islands
|
January 22, 2004
|
51% of common shareholding held by UPMG
|
19
|
PML
|
Pro-Innovative Medical Limited
|
Hong Kong
|
December 8, 2003
|
Wholly-owned subsidiary of PHL
|
8
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
No.
|
Company
Code
|
Company
Name
|
Place of
Incorporation
|
Date of
Incorporation
|
Remark
|
20
|
Ideamart
|
Ideamart Holdings Limited
|
British Virgin Islands
|
May 28, 2003
|
Wholly-owned subsidiary of PHL
|
21
|
UPMGIG
|
UPMG International (Guangdong) Limited
|
British Virgin Islands
|
August 29, 2003
|
62% of common shareholding held by PHL
|
22
|
UPMGGC
|
UPMG (Guangdong) Company Limited
|
Hong Kong
|
August 14, 2002
|
Wholly-owned subsidiary of UPMGIG
|
23
|
BP
|
Broad Prosper Limited
|
British Virgin Islands
|
September 25, 2003
|
100% of common shareholding held by UPMG-HK
(discontinued on April 30, 2007)
|
The consolidated financial statements
include the accounts of UPMG and its consolidated subsidiaries. UPMG wholly owns
UPMGI, which in turn directly holds 12 wholly-owned subsidiaries and indirectly
holds 4 subsidiaries including HB-GZ (100% in equity interest), BK-SH (90% in
equity interest), UBK-SZ (100% in equity interest) and UPMG-MU (50% in equity
interest). Besides, UPMG holds 51% in equity interest of PHL, which in turn,
wholly owns two direct subsidiaries and holds 62% in equity interest of UPMGIG,
which in turn wholly owns UPMGGC
9
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
Business
The Company provides consultancy
services to the VIP Maternity & Gynecological Centers (the VIP Birthing
Centers) in the PRC. These services are provided in conjunction with Johns
Hopkins International, LLC, a U.S. based healthcare provider, and based upon a
Consultancy Agreement with JHI. (The Company and JHI are currently disputing
certain material terms of the consultancy agreement see below, and note 14).
The first VIP Birthing Center commenced operations in October 2002 at the
International Peace Maternity & Child Health Hospital in Shanghai. Over the
past six years, we have signed co-operative agreements with a number of
hospitals in Obstetrics / Gynecology (OB/GYN) across the PRC in cities
including Beijing, Shanghai, Guangzhou, Foshan, Wuxi, Xiamen, Changsha and
Hangzhou. In 2006, we signed a management agreement with the University Hospital
at Macau University of Science and Technology (UH-MUST) whereby we provide
general hospital management consultancy service.
The Company currently under contracts
to provide consultancy services to a total of five VIP Birthing Centers in the
PRC and to manage a private hospital in Macau. These centers are located in Wuxi
(the Wuxi Center), Xiamen (the Xiamen Center), Changsha (the Changsha
Center), Foshan (the Foshan Center) and Hangzhou (the Hangzhou Center). The
Wuxi Center, the Xiamen Center and the hospital in Macau are operated under the
Companys service contracts, and the Company receive a monthly fee for the
Companys services. The Company have had difficulty enforcing these contracts,
and three of the VIP Birthing Centers have ceased complying with the Company
payment terms (the Changsha Center, the Foshan Center, and the Hangzhou Center).
The Company engaged lawyers to negotiate with the host hospitals for settlement.
The Company also had a VIP Birthing Center in Shanghai (the Shanghai Center).
The Company have not been paid by the Shanghai Center since January 2006 and the
Company have taken legal action against the host hospital for breach of
contract.
The Company had an additional VIP
Birthing Center in Guangzhou (the Guangzhou Center) which ceased its operation
in March 2007. The Company invested assets were sold back to its host hospital.
The Companys net receipt on this asset sale amounted to $1,296,944. For the
abovementioned centers that the Company has difficulty enforcing its contracts,
the Company have not accrued any revenue for the years ended September 30, 2007
and 2006.
Going Concern
The accompanying consolidated
financial statements have been prepared assuming that the Company will continue
as a going concern. The Company had a net loss of $1,218,980 and a cash outflow
from operations of $828,656 for the period ended September 30, 2007 and a
working capital deficiency of $23,609,499 and a shareholders deficit of
$13,208,262 at September 30, 2007. These matters raise substantial doubt about
the Companys ability to continue as a going concern if the Company does not
secure new outside financing. The Company is currently and continues to make
efforts to procure outside financing to strengthen its financial position.
10
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
2.
|
SUMMARY OF SIGNIFICANT ACCOUNTING
POLICIES
|
|
|
|
|
(a)
|
Method of Accounting
|
|
|
|
|
|
The Company maintains its general ledger and journals
with the accrual method of accounting for financial reporting purposes.
The financial statements and notes are representations of management.
Accounting policies adopted by the Company conform to generally accepted
accounting principles in the United States of America and have been
consistently applied in the presentation of financial statements, which
are compiled on the accrual basis of accounting.
|
|
|
|
|
(b)
|
Consolidation
|
|
|
|
|
|
Inter-company transactions, such as due to/due from
balances, investment in subsidiaries, and subsidiaries capitalization
have been eliminated.
|
|
|
|
|
(c)
|
Use of Estimates
|
|
|
|
|
|
In preparing the financial statements in conformity with
accounting principles generally accepted in the United States of America,
management makes estimates and assumptions that affect the reported
amounts of assets and liabilities and disclosures of contingent assets and
liabilities at the dates of the financial statements, as well as the
reported amounts of revenues and expenses during the reporting years.
These estimates and assumptions include, but are not limited to, the
valuation of accounts receivable, inventories, deferred income taxes and
the estimation of useful lives of property, plant, and equipment. Actual
results could differ from these estimates.
|
|
|
|
|
(d)
|
Cash and Cash Equivalents
|
|
|
|
|
|
The Company considers all cash and other highly liquid
investments with initial maturities of three months or less to be cash
equivalents.
|
|
|
|
|
(e)
|
Accounts Receivable
|
|
|
|
|
|
Accounts receivables are recognized and carried at the
original invoice amount less allowance for any uncollectible amounts.
Management regularly reviews the Companys outstanding receivables
balance, and will provide allowance for doubtful accounts based on its
assessment. Bad debts are charged against allowances when outstanding
receivables have been determined to be uncollectible. See Note 3
Accounts Receivable.
|
|
|
|
|
(f)
|
Property and Equipment
|
|
|
|
|
|
Property and equipment are stated at cost less
accumulated depreciation and any impairment write-downs related to assets
held and used. Additions and improvements to equipment are capitalized at
cost. Expenditures for maintenance and repairs are charged to expense as
incurred. Depreciation of equipment is provided over their estimated
useful lives, using the straight-line method. Estimated useful lives of
the equipment are as follows:
|
Software
|
5 years
|
Center equipment
|
5 years
|
Office equipment
|
5 years
|
Furniture and fixtures
|
5 years
|
Machinery
|
5 years
|
Leasehold improvement based on lease term
|
5 - 10 years
|
The cost and related accumulated
depreciation of assets sold or otherwise retired are eliminated from the
accounts and any gain or loss is included in the statement of income. The cost
of maintenance and repairs is charged to the statement of operations as
incurred, whereas significant renewals and betterments are capitalized. See Note
6 Equipment.
11
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
|
(g)
|
Revenue Recognition
|
|
|
|
|
|
The Companys revenues are derived from its share of
operating profit from VIP Birthing Centers at hospitals where it has
invested in capital equipment, leasehold improvements, and human capital
in the form of technical training for hospital staff. The Companys share
of operating profit from the VIP Birthing Centers depends upon the
contractual terms with each hospital. The typical share of operating
profit ranges between 70% and 80% of the total operating profit of the VIP
Birthing Center. Financial statements are provided by the hospitals each
month to the Company for review, verification, and approval. When the
financial statements of the VIP Birthing Centers have been approved, the
Company recognizes revenue by recording its portion of the total operating
profit to its financial statements. Revenues that have been both
recognized in accordance to their respective contracts and financial
statements provided by the hospitals can be reasonably expected to be
collectible.
|
|
|
|
|
(h)
|
Cost of Revenue
|
|
|
|
|
|
Cost of revenue is primarily comprised of depreciation,
wages, and licensing fees that must be paid to JHI for facilities with
continuing operation. The Company believes that the depreciation of
property and equipment matches the substantial initial investment
equipment and leasehold improvements with revenues that are earned
overtime. The Company charges wages paid to doctors and medical personnel
who provide the initial training and hospital management expertise to the
hospital when the VIP Birthing centers are initially setup and on a
non-fixed on-going basis.
|
|
|
|
|
(i)
|
Selling Expenses
|
|
|
|
|
|
Selling expenses are comprised of client entertainment,
commissions and salaries for sales personnel, marketing, and travel and
lodging expenses.
|
|
|
|
|
(j)
|
General & Administrative Expenses
|
|
|
|
|
|
General and administrative expenses include outside
consulting services, research & development, executive compensation,
quality control, and general overhead such as finance and administrative
staff, and depreciation expense.
|
|
|
|
|
(k)
|
Income Taxes
|
|
|
|
|
|
The Company uses the accrual method of accounting to
determine and report its taxable income for the year. The Company has
implemented
Statement of Financial Accounting Standards (SFAS) No. 109,
Accounting for Income Taxes. The Company also adopted FIN 48, Accounting
for Uncertainty in Tax Positions.
|
|
|
|
|
|
Income tax liabilities computed according to the United
States, Peoples Republic of China (PRC), Hong Kong SAR and Macau SAR laws
are provided for the tax effects of transactions reported in the financial
statements and consists of taxes currently due plus deferred taxes related
primarily to differences between the basis of fixed assets and intangible
assets for financial and tax reporting. The deferred tax assets and
liabilities represent the future tax return consequences of those
differences, which will be taxable or deductible when the assets and
liabilities are recovered of settled. Deferred taxes also are recognized
for operating losses that are available to offset future income taxes. A
valuation allowance is created to evaluate deferred tax assets if it is
more likely than not that these items will either expire before the
Company is able to realize that tax benefit, or that future realization is
uncertain.
|
12
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
|
(l)
|
Earnings (Loss) Per Share
|
|
|
|
|
|
The Company computes earnings per share (EPS) in
accordance with Statement of Financial Accounting Standards No. 128,
Earnings per Share (SFAS No. 128), and SEC Staff Accounting Bulletin
No. 98 (SAB 98). SFAS No. 128 requires companies with complex capital
structures to present basic and diluted EPS. Basic EPS is measured as the
income or loss available to common shareholders divided by the weighted
average common shares outstanding for the period. Diluted EPS is similar
to basic EPS but presents the dilutive effect on a per share basis of
potential common shares (e.g., convertible securities, options, and
warrants) as if they had been converted at the beginning of the periods
presented, or issuance date, if later. Potential common shares that have
an anti-dilutive effect (i.e., those that increase income per share or
decrease loss per share) are excluded from the calculation of diluted
EPS.
|
|
|
|
|
(m)
|
Other Comprehensive Income (Loss)
|
|
|
|
|
|
Comprehensive income is defined to include all changes in
equity except those resulting from investments by owners and distributions
to owners. Among other disclosures, all items that are required to be
recognized under current accounting standards as components of
comprehensive income are required to be reported in a financial statement
that is presented with the same prominence as other financial statements.
The Companys current component of other comprehensive income is the
foreign currency translation adjustment.
|
|
|
|
|
(n)
|
Foreign Currency Translation
|
|
|
|
|
|
The Company maintains its financial statements in the
functional currency, which is the Renminbi (RMB). Monetary assets and
liabilities denominated in currencies other than the functional currency
are translated into the functional currency at rates of exchange
prevailing at the balance sheet dates. Transactions denominated in
currencies other than the functional currency are translated into the
functional currency at the exchanges rates prevailing at the dates of the
transaction. Exchange gains or losses arising from foreign currency
transactions are included in the determination of net income for the
respective periods.
|
|
|
|
|
|
For financial reporting purposes, the financial
statements of the Company, which are prepared using the functional
currency, have been translated into United States dollars. Assets and
liabilities are translated at the exchange rates at the balance sheet
dates and revenue and expenses are translated at the average exchange
rates and stockholders equity is translated at historical exchange rates.
Translation adjustments are not included in determining net income but are
included in foreign exchange adjustment to other comprehensive income, a
component of stockholders equity.
|
|
|
|
|
|
The accompanying consolidated financial statements are
presented in United States dollars. The functional currency of the Company
is Hong Kong dollars (HK$). Equity accounts of the consolidated
financial statements are translated into United States dollars from HK$ at
their historical exchange rates when the capital transactions occurred.
Assets and liabilities are translated at the exchange rates as of balance
sheet date. Income and expenditures are translated at the average exchange
rate of the year. Translation adjustments are not included in determining
net income but are included in foreign currency translation adjustment in
other comprehensive income, a component of stockholders
equity.
|
|
September 30,
|
|
September 30,
|
|
2007
|
|
2006
|
HKD-USD Year End Rate
|
7.77600
|
|
7.79070
|
HKD-USD Average Rate
|
7.80367
|
|
7.76229
|
RMB-USD Year End Rate
|
7.51760
|
|
7.91680
|
RMB-USD Average Rate
|
7.72569
|
|
8.03659
|
13
United PremiPremier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
|
(o)
|
Recent Accounting Pronouncements
|
|
|
|
|
|
In March 2008, the FASB issued SFAS No. 161, "Disclosures
about Derivative Instruments and Hedging Activities, an amendment of FASB
Statement No. 133" ("SFAS 161"). SFAS 161 applies to all derivative
instruments and related hedged items accounted for under SFAS No. 133,
"Accounting for Derivative Instruments and Hedging Activities" ("SFAS
133"). SFAS 161 requires entities to provide greater transparency about
(a) how and why an entity uses derivative instruments, (b) how derivative
instruments and related hedged items are accounted for under SFAS 133 and
its related interpretations, and (c) how derivative instruments and
related hedged items affect an entity's financial position, results of
operations and cash flows. SFAS 161 is effective for financial statements
issued for fiscal years and interim periods beginning after November 15,
2008.
|
|
|
|
|
|
In May 2008, the FASB issued SFAS No. 162, "The Hierarchy
of Generally Accepted Accounting Principles" ("SFAS 162"). SFAS 162
identifies the sources of accounting principles and the framework for
selecting the principles used in the preparation of financial statements
of nongovernmental entities that are presented in conformity with
generally accepted accounting principles (the GAAP hierarchy). Statement
162 will become effective 60 days following the SEC's approval of the
Public Company Accounting Oversight Board amendments to AU Section 411,
"The Meaning of Present Fairly in Conformity With Generally Accepted
Accounting Principles."
|
|
|
|
|
|
In May 2008, the FASB issued FSP Accounting Principles
Board ("APB") 14-1 "Accounting for Convertible Debt Instruments That May
Be Settled in Cash upon Conversion (Including Partial Cash Settlement)"
("FSP APB 14-1"). FSP APB 14-1 requires the issuer of certain convertible
debt instruments that may be settled in cash (or other assets) on
conversion to separately account for the liability (debt) and equity
(conversion option) components of the instrument in a manner that reflects
the issuer's non-convertible debt borrowing rate. FSP APB 14-1 is
effective for fiscal years beginning after December 15, 2008 on a
retroactive basis.
|
|
|
|
|
|
In September 2008, FASB issued FSP No. 133-1 and FIN
45-4, Disclosures about Credit Derivatives and Certain Guarantees, an
amendment of FASB Statement No. 133 and FASB Interpretation No. 45; and
Clarification of the Effective Date of FASB Statement No. 161. This FSP is
intended to improve disclosures about credit derivatives by requiring more
information about the potential adverse effects of changes in credit risk
on the financial position, financial performance, and cash flows of the
sellers of credit derivatives. The provisions of the FSP that amend
Statement 133 and FIN 45 are effective for reporting periods (annual or
interim) ending after November 15, 2008.
|
|
|
|
|
|
The Company is currently evaluating the potential impact,
if any, of the adoption of the above recent accounting pronouncements on
its consolidated results of operations and financial
condition.
|
14
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
|
|
At
|
|
|
At
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
Total Accounts Receivable-Trade
|
$
|
220,557
|
|
$
|
169,875
|
|
Less
: Allowance for Bad Debt
|
|
-
|
|
|
(16,285
|
)
|
|
$
|
220,557
|
|
$
|
153,590
|
|
|
|
|
|
|
|
|
Allowance for Bad Debts
|
|
|
|
|
|
|
Beginning Balance
|
$
|
(16,285
|
)
|
$
|
-
|
|
Allowance Provided
|
|
-
|
|
|
(16,285
|
)
|
Less
:
Reversal
|
|
(16,285
|
)
|
|
-
|
|
Ending Balance
|
$
|
-
|
|
$
|
(16,285
|
)
|
4.
|
RELATED PARTY
RECEIVABLE
|
|
|
At
|
|
|
At
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
Yuen Yee Wong
|
|
181,148
|
|
|
73,945
|
|
Robert Yao Wing Wong
|
|
291,661
|
|
|
-
|
|
PME, Inc.
|
|
-
|
|
|
97,207
|
|
Johnny Burt Kwok Sing
|
|
-
|
|
|
1,897
|
|
Burt Ahrens
|
|
18
|
|
|
-
|
|
Autoscale
|
|
36,781
|
|
|
-
|
|
|
|
509,608
|
|
|
173,049
|
|
5.
|
PREPAID EXPENSES
|
|
|
|
The prepaid expenses at September 30, 2007 and 2006 are
shown in the following table: -
|
|
|
At
|
|
|
At
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
Medical Insurance
|
$
|
2,043
|
|
$
|
-
|
|
Employee compensation
|
|
118
|
|
|
714
|
|
Consulting fee
|
|
-
|
|
|
20,536
|
|
|
$
|
2,161
|
|
$
|
21,250
|
|
15
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
6.
|
PROPERTY AND EQUIPMENT
|
|
|
|
Property and equipment for both continuing and
discontinued operations are stated at cost less depreciation shown the in
table below: -
|
|
|
At
|
|
|
At
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
Category of Asset
|
|
|
|
|
|
|
Furniture & fixtures
|
$
|
561,582
|
|
$
|
735,153
|
|
Office equipment
|
|
1,911
|
|
|
69,200
|
|
Computer software
|
|
42,438
|
|
|
42,358
|
|
Leasehold improvement
|
|
241,025
|
|
|
240,571
|
|
Center equipment
|
|
-
|
|
|
460,141
|
|
Machinery
|
|
847,568
|
|
|
1,542,397
|
|
|
|
1,694,524
|
|
|
3,089,820
|
|
|
|
|
|
|
|
|
Less:
Accumulated Depreciation
|
|
|
|
|
|
|
Furniture & fixtures
|
|
(192,423
|
)
|
|
(192,432
|
)
|
Office equipment
|
|
(142
|
)
|
|
(33,174
|
)
|
Computer software
|
|
(10,159
|
)
|
|
(5,905
|
)
|
Leasehold improvement
|
|
(70,299
|
)
|
|
(46,109
|
)
|
Center equipment
|
|
-
|
|
|
(137,030
|
)
|
Machinery
|
|
(314,836
|
)
|
|
(557,286
|
)
|
|
|
(587,859
|
)
|
|
(971,936
|
)
|
|
|
|
|
|
|
|
Equipment,
net
|
$
|
1,106,665
|
|
$
|
2,117,884
|
|
7.
|
GOODWILL
|
|
|
|
Goodwill amounting to $154,692 and $154,400 as of
September 30, 2007 and 2006 is related to the acquisition of the minority
interest of PME-WX, for which the companys subsidiary, UMPGI, purchased
the remaining 20% of interest from other stockholder in 2004. Management
annually reviews the carrying value of goodwill using the sum of the
undiscounted cash flows generated by PME-WX to determine if an impairment
charge is necessary. The Company has determined that were was no
impairment to goodwill for the years ended September 30, 2008 and
2007.
|
16
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
8.
|
RELATED PARTY PAYABLES
|
|
|
|
The following table presents the balances the Company
owed to related parties.
|
|
|
|
|
At
|
|
|
At
|
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
|
2007
|
|
|
2006
|
|
|
Due to Director: Yuen Yee Wong
|
|
|
891,631
|
|
|
-
|
|
|
Due to Director: Robert Yao Wing Wong
|
|
|
18,749
|
|
|
17,351
|
|
|
Jin Ming
|
|
|
-
|
|
|
385,075
|
|
|
Autoscale
|
|
|
612
|
|
|
-
|
|
|
Loan from Innotech
|
|
|
782,281
|
|
|
-
|
|
|
|
|
$
|
1,693,273
|
|
$
|
402,426
|
|
Due to Director
Payables owed to the Companys
directors are non- interest- bearing and, payable on demand. There is no impact
to the statement of operations as result of the payables to the directors.
Intended Repayment Date
Loan from Innotech
On June 20, 2007, Inno-Tech Holdings
Limited (Innotech), a shareholder of United Premier Medical Group Limited
(UPMG), loaned $772,777 (equivalent to HK$6,000,000) to UPMG for use as
working capital. The repayment date was originally June 22, 2008, but was
subsequently extended to December 22, 2008.
On January 10, 2008, Innotech loaned
$384,615 (HK$3,000,000) to UPMG with the original repayment date on January 9,
2009. On January 25, 2008, Innotech loaned another $512,820 (HK$4,000,000) to
UPMG with the original repayment date on January 24, 2009. These loan repayment
dates have been extended. During the period ended September 30, 2007 and 2006,
the Company incurred interest expense of $46,237 and $859,765 respectively.
The following table summarizes the loan
from related party: -
|
|
At
|
|
|
|
September 30,
|
|
|
|
2007
|
|
Loan principal amount
|
$
|
772,777
|
|
Accrued interest payable
|
|
10,638
|
|
Repayment, net
|
|
-
|
|
Translation difference
|
|
(1,134
|
)
|
Balance at September 30, 2008
|
|
782,281
|
|
On April 29, 2008, the loan from
related party was extended as below:
Date of Loan
|
|
Loan Principal
|
|
Loan Principal
|
|
Original Repayment
|
|
New
|
Agreement
|
|
Amount (USD)
|
|
Amount (HKFD)
|
|
Date
|
|
Repayment Date
|
|
|
|
|
|
|
|
|
|
June 20, 2007
|
|
$ 772,777
|
|
(HK$6,000,000)
|
|
June 22, 2008
|
|
December 22, 2008
|
17
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
|
|
At
|
|
|
At
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
2007
|
|
|
2006
|
|
Jay Mcfarland
|
$
|
158,590
|
|
|
115,137
|
|
Johns Hopkins (JHI)
|
|
550,000
|
|
|
550,656
|
|
Professional fees
|
|
-
|
|
|
320,261
|
|
General operating expenses
|
|
14,668
|
|
|
75,240
|
|
Income taxes
|
|
20,585
|
|
|
-
|
|
|
$
|
743,843
|
|
|
1,061,294
|
|
PMEI was once in negotiation with JHI
concerning the amount owed to JHI for services and the use of the JHI trademarks
for the period June 2005 through March 2006. JHI has invoiced a total of
$550,000 for these services. As PMEI was dissolved in November 2007, the amount
to be paid to JHI will ultimately be a liability of the Company, and the Company
has accrued the amount of $550,000 as of September 30, 2007, and will
subsequently be paid entirely by the end of 2008.
18
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
10.
|
CONVERTIBLE PREFERRED STOCK
|
|
|
|
From June 30, 2005 to September 30, 2007, the UPMG
entered into a continuous securities subscription agreement with private
investors for the sale of UPMG Convertible Preferred Stock. UPMG issued a
total of 4,605 shares of Convertible Preferred Stock at a subscription
price of $2,500 per shares for aggregate net proceeds of $10,225,269,
after accounting for issuance costs and professional fees. The shares bear
an 8% per annum preferred dividend payable semi-annually. The terms of the
subscription agreement call for a conversion ratio of one Convertible
Preferred Stock to one common share of UPMG, which in turn can be
exchanged for 2,000 shares of the Company. The shares of Convertible
Preferred Stock have no voting rights. Under the subscription agreement,
mandatory conversion of the shares would be triggered by UPMG listing its
shares in a public market. Should no public listing occur within three
years (subject to extension under certain conditions), the Convertible
Preferred Stock would be mandatorily redeemable at a price of $2,500 per
share plus a premium of 2%. The Company believes the conversion feature of
the Convertible Preferred Stock is not a beneficial conversion feature. At
the time of their issuance, the UPMG was not a publicly traded
corporation. The Company believes that based on the characteristics of the
security, such as the mandatory redemption feature, liquidation preference
ahead of common stockholders, and cumulative dividends are characteristics
akin to liabilities. Accordingly, the Company recognizes the convertible
preferred stock as a liability. Any corresponding preferred dividends are
regularly accrued according to the terms of the agreement and the
redemption features are booked when the securities are issued. The Company
typically books the entries for by recording a debit to interest expense
and an offsetting credit to credit to preferred dividends
payable.
|
|
|
|
On December 4, 2007, the Board of Directors of the UPMG
resolved and notified the holders of the Convertible Preferred Stock that
UPMG intended to force conversion of all the shares into common shares
because the Company was to subsequently undertake a reverse merger
transaction, which would transform the company into a public company. All
the preferred shares have been subsequently converted except for 600
shares.
|
|
|
|
In December 2007, UPMG agreed to issue an additional 459
of Convertible Preferred Stock in lieu of paying out dividends in cash,
which UPMG had accrued under dividends payable. The additional 459 shares
of Convertible Preferred Stock were equivalent to $1,060,086 of
dividends.
|
|
|
|
The Company is currently in arbitration with the holders
of the remaining 600 shares of Convertible Preferred Stock over the
Companys intension to force conversion of their shares into common
shares. The Company has retained counsel to represent it in
arbitration.
|
|
|
|
The related outstanding dividends payable for the
Convertible Preferred Stock at September 30, 2008 and September 30, 2007
were $24,884 and $1,385,573, respectively.
|
|
|
11.
|
INCOME TAXES
|
|
|
|
In accordance with the relevant tax laws and regulations
of Hong Kong, the corporate income tax rate applicable to the subsidiaries
of the Company in Hong Kong is 17.5% of taxable income. On March 16, 2007,
the National Peoples Congress of China approved the Corporate Income Tax
Law of the Peoples Republic of China (the New CIT Law), effective from
January 1, 2008. Under the New CIT Law, the corporate income tax rate
applicable to the subsidiaries of the Company in the PRC starting from
January 1, 2008 is 25%, replacing the previously applicable tax rate of
33%. The New CIT Law has an impact on the deferred tax assets and
liabilities of the Company. Effects arising from the enforcement of New
CIT law have been reflected into the accounts by applying the new tax
rate.
|
|
|
12.
|
SUBSEQUENT EVENTS
|
|
|
|
The Company through its ultimate holding Company China
Health Care Corporation appointed Mr. Siew Man Pang as Chief Executive
Officer effective October 1, 2008. He replaced Mr. Jay Macfarland who will
stay on as Senior Group Advisor. See the Form 8-K filed by the Companys
ultimate holding Company on October 10, 2008 for further
details.
|
19
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
13.
|
STOCK COMPENSATION EXPENSE
|
|
|
|
During the twelve months ended September 30, 2007, and
2006 the UPMG issued 20 shares and 225 shares of its common stock as
compensation, respectively. The 20 shares and 225 shares of UPMG were
equivalent to 40,000 shares and 250,000 shares of the Companys common
stock. The values of the 20 and 225 shares of common stock that were
expenses to the companys statements of income were $67,687 and $341,665.
The valuation of these shares was determined by using price similar to
that which was used for the sale of common shares to other UPMG
stockholders. As result of the lack of secondary market at time of
issuance of UPMGs common stock as compensation, the Company believes that
the use of a price that other investors had paid was a reasonable fair
market value.
|
|
|
14.
|
EARNINGS PER SHARE
|
|
|
|
Components of basic and diluted earnings per share were
as follows:
|
|
|
|
twelve months
|
|
|
twelve months
|
|
|
|
|
ended
|
|
|
ended
|
|
|
|
|
September 30,
|
|
|
September 30,
|
|
|
|
|
2007
|
|
|
2006
|
|
|
Loss from continuing operations
|
|
(1,598,434
|
)
|
|
(3,963,759
|
)
|
|
|
|
|
|
|
|
|
|
Net income/(loss)
|
|
(1,218,980
|
)
|
|
(5,958,725
|
)
|
|
|
|
|
|
|
|
|
|
Original shares
|
|
15,683
|
|
|
15,143
|
|
|
Addition to common stock from issuances
|
|
201
|
|
|
298
|
|
|
Basic weighted average shares outstanding
|
|
15,884
|
|
|
15,441
|
|
|
|
|
|
|
|
|
|
|
Dilutive Shares:
|
|
|
|
|
|
|
|
Addition to common stock if preferred stock had been
converted *
|
|
-
|
|
|
-
|
|
|
Diluted Weighted Average Shares
Outstanding:
|
|
15,884
|
|
|
15,441
|
|
|
|
|
|
|
|
|
|
|
Earnings (Loss) Per
Share
|
|
|
|
|
|
|
|
basic
|
|
(76.74
|
)
|
|
(385.90
|
)
|
|
diluted
|
|
(76.74
|
)
|
|
(385.90
|
)
|
|
Weighted average shares outstanding
|
|
|
|
|
|
|
|
basic
|
|
15,884
|
|
|
15,441
|
|
|
diluted
|
|
15,884
|
|
|
15,441
|
|
|
|
|
|
|
|
|
|
|
Supplemental Data
|
|
|
|
|
|
|
|
Earnings (loss) per share from continuing
operations
|
|
(100.63
|
)
|
|
(256.70
|
)
|
* If the preferred stock had been
converted it would have been antidilutive, accordingly there was no potentially
dilutive effect from them.
20
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
15.
|
DISCONTINUED
OPERATIONS
|
|
VIP Birthing Centers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Results of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for the twelve months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2007
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changsha
|
|
Hangzhou
|
|
Foshan
|
|
Shanghai
|
|
Guangzhou
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
62,954
|
|
-
|
|
-
|
|
-
|
|
-
|
|
$
|
62,954
|
|
|
Cost of revenue
|
-
|
|
-
|
|
88,915
|
|
-
|
|
-
|
|
|
88,915
|
|
|
Gross profit
|
62,954
|
|
-
|
|
(88,915
|
)
|
-
|
|
-
|
|
|
(25,961
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling expenses
|
401
|
|
1,888
|
|
158
|
|
1,134
|
|
-
|
|
|
3,581
|
|
|
General and administrative expenses
|
192,040
|
|
1,493
|
|
6,751
|
|
152,744
|
|
204,938
|
|
|
557,966
|
|
|
Total operating expenses
|
192,441
|
|
3,381
|
|
6,909
|
|
153,878
|
|
204,938
|
|
|
561,547
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
-
|
|
-
|
|
-
|
|
2
|
|
969,366
|
|
|
969,368
|
|
|
Other expense
|
(243
|
)
|
(38
|
)
|
(379
|
)
|
(1,491
|
)
|
(255
|
)
|
|
(2,406
|
)
|
|
Taxes
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
(129,730
|
)
|
(3,419
|
)
|
(96,203
|
)
|
(155,368
|
)
|
764,173
|
|
$
|
379,454
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VIP Birthing Center
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Results of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
for the twelve months ended
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
September 30, 2006
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Changsha
|
|
Hangzhou
|
|
Foshan
|
|
Shanghai
|
|
Guangzhou
|
|
|
Total
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenue
|
19,728
|
|
-
|
|
12,387
|
|
-
|
|
32,516
|
|
$
|
64,631
|
|
|
Cost of revenue
|
-
|
|
-
|
|
913,435
|
|
-
|
|
-
|
|
|
913,435
|
|
|
Gross profit
|
19,728
|
|
-
|
|
(901,048
|
)
|
-
|
|
32,516
|
|
|
(848,804
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling expenses
|
73,714
|
|
-
|
|
93,199
|
|
82,989
|
|
69,946
|
|
|
319,848
|
|
|
General and administrative expenses
|
391,683
|
|
-
|
|
109,525
|
|
280,876
|
|
142,950
|
|
|
925,034
|
|
|
Total operating expenses
|
465,397
|
|
-
|
|
202,724
|
|
363,865
|
|
212,896
|
|
|
1,244,882
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
|
-
|
|
-
|
|
-
|
|
100,346
|
|
-
|
|
|
100,346
|
|
|
Other expense
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
-
|
|
|
Taxes
|
-
|
|
-
|
|
-
|
|
-
|
|
(1,626
|
)
|
|
(1,626
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
(445,669
|
)
|
-
|
|
(1,103,772
|
)
|
(263,519
|
)
|
(182,006
|
)
|
$
|
(1,994,966
|
)
|
The Company did not accrue additional
allowance for doubtful accounts for the accounts receivable for discontinued
operations.
21
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
|
VIP Birthing Centers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Position
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2007
|
Changsha
|
|
Hangzhou
|
|
Foshan
|
|
Shanghai
|
|
Guangzhou
|
|
|
Total
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
-
|
|
|
Related party receivables
|
-
|
|
-
|
|
-
|
|
179,540
|
|
-
|
|
|
179,540
|
|
|
Prepaid expenses
|
-
|
|
-
|
|
-
|
|
-
|
|
69,871
|
|
|
69,871
|
|
|
Total current assets
|
-
|
|
-
|
|
|
|
179,540
|
|
69,871
|
|
|
249,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment,
net
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
-
|
|
-
|
|
-
|
|
179,540
|
|
69,871
|
|
|
249,411
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
2,400
|
|
-
|
|
123,072
|
|
802,172
|
|
-
|
|
|
927,644
|
|
|
Related party payable
|
-
|
|
-
|
|
-
|
|
-
|
|
-
|
|
|
-
|
|
|
Accrued liabilities
|
2,071
|
|
772
|
|
1,652
|
|
13,395
|
|
4,195
|
|
|
22,085
|
|
|
Total current liabilities
|
4,471
|
|
772
|
|
124,724
|
|
815,567
|
|
4,195
|
|
|
949,729
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
4,471
|
|
772
|
|
124,724
|
|
815,567
|
|
4,195
|
|
|
949,729
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets
|
(4,471
|
)
|
(772
|
)
|
(124,724
|
)
|
(636,027
|
)
|
65,676
|
|
|
(700,318
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
VIP Birthing Centers
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Financial Position
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
At September 30, 2006
|
Changsha
|
|
Hangzhou
|
|
Foshan
|
|
Shanghai
|
|
Guangzhou
|
|
|
Total
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Account receivables
|
-
|
|
-
|
|
12,342
|
|
-
|
|
-
|
|
|
12,342
|
|
|
Related party receivable
|
-
|
|
-
|
|
-
|
|
1,878
|
|
-
|
|
|
1,878
|
|
|
Prepaid expense
|
-
|
|
-
|
|
-
|
|
3,157
|
|
16,286
|
|
|
19,443
|
|
|
Total current assets
|
-
|
|
-
|
|
12,342
|
|
5,035
|
|
16,286
|
|
|
33,663
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-current assets
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment,
net
|
177,574
|
|
-
|
|
89,063
|
|
56,474
|
|
93,516
|
|
|
416,627
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total assets
|
177,574
|
|
-
|
|
101,405
|
|
61,509
|
|
109,802
|
|
|
450,290
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable
|
71,121
|
|
-
|
|
172,666
|
|
761,723
|
|
-
|
|
|
1,005,510
|
|
|
Related party payable
|
-
|
|
-
|
|
-
|
|
-
|
|
385,075
|
|
|
385,075
|
|
|
Accrued liabilities
|
6,148
|
|
770
|
|
11,167
|
|
58,204
|
|
8,680
|
|
|
84,969
|
|
|
Total current liabilities
|
77,269
|
|
770
|
|
183,833
|
|
819,927
|
|
393,755
|
|
|
1,475,554
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total liabilities
|
77,269
|
|
770
|
|
183,833
|
|
819,927
|
|
393,755
|
|
|
1,475,554
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net assets
|
100,305
|
|
(770
|
)
|
(82,428
|
)
|
(758,418
|
)
|
(283,953
|
)
|
|
(1,025,264
|
)
|
22
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
16.
|
RISKS
|
|
|
|
Doing Business in the PRC
|
|
|
|
The Companys operations are conducted in the Peoples
Republic of China (the PRC). Accordingly, the Companys business,
financial condition and results of operations may be influenced by the
political, economic and legal environment in the PRC, and by the general
state of the PRC economy.
|
|
|
|
Concentrations
|
|
|
|
For the twelve months ended September 30, 2008, the
Company derived its revenue from three VIP Birthing Centers. Each VIP
Birthing Center unto itself can be considered single customers, and, as
such, by virtue of there were only three centers, there was a
concentration of risk in the Companys revenues. The following provides a
table of each centers contribution by amount and percentage for the nine
months presented.
|
|
|
|
for the twelve months ended
|
|
|
for the twelve months ended
|
|
|
|
|
September
30, 2007
|
|
|
September
30, 2006
|
|
|
|
|
|
|
Percentage
|
|
|
|
|
Percentage
|
|
|
Operating VIP
|
|
|
|
Contribution to
|
|
|
|
|
Contribution to
|
|
|
Birthing Centers
|
|
Amount
|
|
Revenue
|
|
|
Amount
|
|
Revenue
|
|
|
Xiamen
|
$
|
120,533
|
|
21.14%
|
|
$
|
-
|
|
0.00%
|
|
|
Wuxi
|
|
292,322
|
|
51.27%
|
|
|
107,967
|
|
68.33%
|
|
|
Macau
|
|
157,362
|
|
27.59%
|
|
|
50,032
|
|
31.67%
|
|
|
|
$
|
570,217
|
|
100.00%
|
|
$
|
157,999
|
|
100.00%
|
|
23
United Premier Medical Group
Notes to Consolidated
Financial Statements
At and for the years ended September 30, 2007 and 2006
(Stated in US Dollars)
17.
|
COMMITMENTS AND
CONTINGENCIES
|
A. Legal proceeding against IPMCHH
Proactive Medicare Enterprise (HK)
Limited, a subsidiary of UPMG, is a plaintiff of a legal proceeding regarding a
civil claim against a hospital in the PRC namely, International Peace Maternity
& Child Health Hospital of the China Welfare Institute (IPMCHH or the
defendant) who refused to pay consultancy fees to PME-HK since April 2005
which may aggregate to $2,890,000
On April 10, 2007, Proactive Medicare
Enterprise (HK) Limited (PME-HK) brought a civil action to the Shanghai No. 1
Intermediate Peoples Court (the Shanghai Court) in the PRC against IPMCCH for
breach of contract. A statement of claim from PME-HK was sent to the Shanghai
Court for acceptance of review. The proposed claims regarding this civil action
included: (i) To order IPMCHH to honor the co-operative agreement signed between
PME-HK and IPMCHH on February 2, 2004; (ii) To order IPMCHH to pay the
consultant fee amounted $2,890,000 (equivalent to RMB22,677,123) in arrears owed
to PME-HK, and (iii) IPMCHH shall bear the cost of this action.
On April 12, 2007, the statement of
claim was legally accepted and filed by the Shanghai Court (Notification of
Acceptance: (2007) Hu Yi Zhong Min Wu (Shang) Chu Zi No. 93). On May 29, 2007,
the first instance of the case was held to establish the case. On January 23,
2008, the second instance of the case was held to further negotiate a mutually
accepted settlement plan. Through the mediation of the Shanghai Court, PME-HK
and IPMCHH, so far, have gone through several rounds of negotiation for a
mutually agreed settlement amount in recent months but a final settlement amount
has yet to be confirmed.
The result of this claim cannot be
predicted, and it is possible that the ultimate resolution of the matters,
individually or in the aggregate, may have a material adverse effect on the
Companys business (either in the near-term or in the long-term), financial
position, results of operations, or cash flows. Though the management of the
Company believes a portion of this claim may be recovered, the Company has
reasonably estimated the uncertain portion and has eliminated their revenue
contribution in 2007.
B. Contingent claims against other
three hospitals in the PRC
The Company has also engaged a law firm
in the PRC to negotiate with another two hospitals in the PRC, which are under
contract to pay the Company for the consultancy services provided to their
affiliated VIP Birthing Centers in Foshan and Changsha in the PRC. The proposed
claim in each case is about one million US dollars. The Company has gone through
several rounds of negotiation for an agreed settlement amount in recent months
and a final settlement amount has yet to be confirmed.
For the Hangzhou Center, the Company is
identifying a suitable PRC lawyer to negotiate with its host hospital for a
mutually accepted settlement plan.
C. Contingent relationship with JHI
The Company is currently in dispute
with JHI mainly on the fee structure, outstanding fee owing to JHI and use of
JHI brand in future, and we are actively negotiating with JHI for settlement.
As indicated in an email from JHI dated April 22, 2008, the Company believes
that JHI is willing to provide limited support depending on JHIs receiving
advance payment for any services requested. The Company also believes that JHI
is willing to proceed with settlement negotiations with the Company as long as
the Company commits to pay a lump sum of $300,000 as the settlement of
consulting services provided before. Given the positive attitude of JHI, the
Company believes the negotiation outcome would be positive and constructive. The
amount to be paid to JHI will ultimately be a liability of the Company, and the
Company has accrued the amount of $550,000 during the year ended September 30,
2006. This amount appears as Accrued Liabilities on the Companys balance sheet
at September 30, 2007 and 2006.
24
Changming Industrial Man... (CE) (USOTC:CMIM)
과거 데이터 주식 차트
부터 5월(5) 2024 으로 6월(6) 2024
Changming Industrial Man... (CE) (USOTC:CMIM)
과거 데이터 주식 차트
부터 6월(6) 2023 으로 6월(6) 2024