Attached files
| file | filename |
|---|---|
| 8-K - FORM 8-K FOR 06-10-2011 - GOLD HORSE INTERNATIONAL, INC. | form_8-k.htm |
EXHIBIT 99.1
Gold Horse International, Inc. Announces Results for Third Quarter Fiscal 2011
HOHHOT, China, June 10 /PRNewswire-Asia/ -- Gold Horse International, Inc., (OTC Bulletin Board: GHII) ("Gold Horse" or the “Company"), a multifaceted business group that controls and through the Jin Ma Companies operates a construction company, real estate development business and a hotel/banquet facility in Inner Mongolia, China, today announced its financial results for the nine months ended March 31, 2011.
| · | Net revenue increased 54.8% period-over-period to $36.2 million |
|
|
|
| · | Gross margin was 16.3% compared to 15.7% in the prior comparable period |
|
|
|
| · | Gross profit increased 60.8% period-over-period to $5.9 million |
|
|
|
| · | Operating income was $4.2 million compared to operating income of $2.2 million in the prior comparable period |
|
|
|
| · | Net income decreased 6.3% period-over-period to $3.7 million from $3.9 million |
|
|
|
| · | Adjusted net income excluding non-cash gains and expenses was $3.2 million, or $1.63 per fully diluted common share as compared to adjusted net income of $0.3 million, or $0.21 per fully diluted common share, in the prior comparable period |
“We remain confident that real estate development in Hohhot, Inner Mongolia and its surrounding areas, a third- tier city, will remain strong and will not feel the effects of the slower real estate markets occurring in tier-one cities such as Beijing and Shanghai. We intend to meet our liquidity requirements, including capital expenditures related to the purchase of land for the development of future projects, through cash flow provided by operations, from the collection of outstanding accounts and notes receivable balances and the from the sale of units at the Shuian Renjia residential project. Through March 31, 2011, we have capitalized construction in progress consisting of the acquisition of land use rights and construction costs related to the Shuian Renjia project of approximately $19.8 million. In connection with the acquisition of land use rights and for construction costs, pursuant to agreements with Jin Ma Construction’s sub-contractors, we will only partially pay subcontractors until such time as we begin selling units of real estate held for sale and accordingly, accounts payable has increased substantially. Subcontractors are willing to extend us credit due to long-term relationship with the Jin Ma Companies. During the fourth quarter of 2011, we expect to sell all of our units in Shuian Renjia and we expect to collect approximately $30,000,000 from these sales which will be used to pay subcontractors and other accounts payable balances and will be used for working capital purposes,” said Mr. Liankuan Yang, chairman and CEO of Gold Horse
Results for Nine Month ended March 31, 2011
For the nine months ended March 31, 2011, net revenue was $36.2 million, up 54.8% from $23.4 million for the comparable period in fiscal 2010. Construction revenue was $33.0 million or 91.1% of net revenue, up from $20.7 million, or 88.7% of net revenue for the comparable period in fiscal 2010.
1
| · | The fluctuation in Jan Ma Construction’s revenue for the nine months ended March 31, 2011 as compared to the nine months ended March 31, 2010 was attributable to the timing of construction work performed. At any given time Jin Ma Construction will have a concentration of significant customers depending upon the number and scope of construction projects. These significant customers may not be the same from period to period depending upon the percentage of completion of the specific projects. |
|
|
|
| · | Revenue from the hotel segment was $2.3 million, similar to $2.3 million in the same period last year. |
|
|
|
| · | Revenue from the real estate segment was $0.9 million, up 134.4% from $0.39 million. During the 2011 period, Jin Ma Real Estate, in cooperation with the construction business, Jin Ma Construction, who acted as general contractor, sold units in Buildings 1 to 4 of Procuratorate Housing Estates and recognized revenues of $0.4 million. We did not sell any such units in the 2010 period. |
Gross profit for the nine months ended March 31, 2011 was $5.9 million, up 60.8% from $3.7 million in the comparable 2010 period. Gross margin was 16.3%, up from 15.7% in the prior period.
Operating expenses for the nine months ended March 31, 2011 were $1.72 million, or 4.75% of net revenue.
Operating income for the months ended March 31, 2011 was $4.2 million, up from $2.2 million from the comparable period in fiscal 2010. Operating margin for the nine months ended March 31, 2011 was 11.6% as compared to 9.3% in the comparable period in fiscal 2010.
The Company recorded net income of $3.7 million for the nine months ended March 31, 2011 as compared to net income of $3.9 million in the comparable period in fiscal 2010. Adjusted net income excluding non-cash gains and expenses was $3.2 million or $1.63 per fully diluted common share as compared to adjusted net income of $0.3 million or $0.21 per fully diluted common share for the 2010 period.
Financial Condition
As of March 31, 2011, Gold Horse had $0.3 million in cash and cash equivalents, short-term debt of $3.2 million and long-term debt of $0.32 million. Shareholders' equity was $41.9 million, up from $36.6 million as of June 30, 2010. Cash used in operating activities for the nine months ended March 31, 2011 was $0.35 million.
Business Outlook
At March 31, 2011, Jin Ma Real Estate has acquired land use rights and/or began developing the several residential projects in cooperation with Jin Ma Construction that acts as the general contractor, an example of projects under the Jin Ma Companies new integrated business model. Jin Ma Real Estate recently completed the Shuian Renjia residential project located at the south part of East Xinhua Street in Hohhot, and consists of two buildings each with 17 floors and a total of 364 apartments. The total development area is 56,841.2 square meters. The Shuian Renjia project was completed in May 2011 and required a total investment of 140 million RMB or about $22 million. This project is expected to yield revenues of 197 million RMB or $30 million during the fourth quarter of 2011. On January 10, 2011, Jin Ma Real Estate signed a sale agreement with a local company. Jin Ma Real Estate expects to sell the Shuian Renjia residential units to employees of a local company pursuant to a sales agreement. As a result, Jin Ma Real Estate has collected approximately 117,600,000 RMB or $18 million by the end of May 2011 and will collect approximately 79,400,000 RMB or $12 million when the sales transaction is completed.
2
Reconciliation of Net Income to Adjusted Net Income
In addition to disclosing financial results in accordance with United States generally accepted accounting principles (GAAP) and to supplement the Company's consolidated financial statements presented on a GAAP basis in Table 1, the Company’s earnings release contains the non-GAAP financial measures “adjusted net income.”
Adjusted net income is not a measure of performance defined in accordance with GAAP. However, management believes that adjusted net income is useful to investors in evaluating the Company’s performance because adjusted net income reflects the elimination of gains from derivative liabilities and extinguishment of debt.
Management believes that the disclosure of adjusted net income offers an additional view of the Company’s operations that, when coupled with the GAAP results and the reconciliation to GAAP net income, provides a more complete understanding of the Company’s results of operations and the factors and trends affecting the Company.
Adjusted net income should not be considered as an alternative to net income as an indicator of the Company’s performance or as an alternative to net cash provided by operating activities as a measure of liquidity. The primary material limitations associated with the use of adjusted net income as compared to GAAP net income is:
| · | it may not be compared to similarly titled measures used by other companies in the Company’s industry, and |
|
|
|
| · | it excludes financial information that some may consider important in evaluating the Company’s performance. |
The Company compensates for these limitations by providing a reconciliation of adjusted net income to GAAP net income to enable investors to perform their own analysis of the Company’s operating results.
Reconciliation of Adjusted
Net Income to GAAP Net Income
|
| Nine Months Ended March 31, |
| ||||
($ in thousands, except per share data) |
| 2011 |
| 2010 |
| ||
|
|
|
|
|
|
|
|
Net income |
| $ | 3,682 |
| $ | 3,927 |
|
Gain on change in fair value of derivative liabilities |
|
| (462 | ) |
| (1,705 | ) |
Gain from extinguishment of derivative liabilities |
|
| — |
|
| (1,893 | ) |
|
|
|
|
|
|
|
|
Adjusted net income |
| $ | 3,220 |
| $ | 329 |
|
|
|
|
|
|
|
|
|
Net income per common share - diluted |
| $ | 1.86 |
| $ | 2.54 |
|
Adjusted net income per common share - diluted |
| $ | 1.63 |
| $ | 0.21 |
|
Weighted average common shares outstanding - diluted |
|
| 1,977,994 |
|
| 1,548,957 |
|
3
About Gold Horse International, Inc.
Gold Horse International, Inc., through its wholly owned subsidiaries, Gold Horse International, Inc. (Nevada) and Global Rise International Ltd., controls and operates its variable interest entities Inner Mongolia Jin Ma Construction Co., Ltd., Inner Mongolia Jin Ma Hotel Co., Ltd., and Inner Mongolia Jin Ma Real Estate Development Co., Ltd., all based in Hohhot, the regional capital of Inner Mongolia Autonomous Region in China. Jin Ma Construction has been providing construction and general contractor services in Hohhot to both private developers and to the local and regional governments since 1980. Jin Ma Hotel owns, operates and manages the Jin Ma Hotel, a full-service, two-star hotel and restaurant/banquet facility located in Hohhot. Jin Ma Real Estate develops residential and commercial properties in Hohhot. For more information on the Company, visit http://www.goldhorseinternational.com. Information on the Company's Web site or any other Web site does not constitute a portion of this release.
Safe Harbor Statement
This release contains certain "forward-looking statements" relating to the business of the Company and its variable interest entities Jin Ma Construction, Jin Ma Hotel and Jin Ma Real Estate. These forward looking statements are often identified by the use of forward-looking terminology such as "believes”, “expects" or similar expressions. Such forward looking statements involve known and unknown risks and uncertainties such as cost overruns, lack of materials, projected earnings not realized and other risks of construction that may cause actual results to be materially different from those described herein as anticipated, believed, estimated or expected. Investors should not place undue reliance on these forward-looking statements, which speak only as of the date of this press release. The Company's actual results could differ materially from those anticipated in these forward-looking statements as a result of a variety of factors, including those discussed in the Company's periodic reports that are filed with the Securities and Exchange Commission and available on its Web site (http://www.sec.gov). All forward-looking statements attributable to the Company or to persons acting on its behalf are expressly qualified in their entirety by these factors other than as required under the securities laws. The Company does not assume a duty to update these forward-looking statements.
For more information, please contact:
Gold Horse International, Inc.
Mr. Adam Wasserman, CFO
Phone: +1-800-867-0078 x702
Email: adamw@cfooncall.com
4
Table 1.
GOLD HORSE INTERNATIONAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
|
| As of |
| ||||
|
| March 31, 2011 |
| June 30, 2010 |
| ||
|
| (Unaudited) |
|
|
| ||
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
| $ | 364,047 |
| $ | 309,996 |
|
Accounts receivable, net |
|
| 11,073,753 |
|
| 7,912,119 |
|
Notes receivable on sales type lease - current portion |
|
| 1,637,460 |
|
| 1,150,333 |
|
Inventories, net |
|
| 71,487 |
|
| 64,007 |
|
Prepaid expenses |
|
| 1,757 |
|
| 210,000 |
|
Other receivables, net |
|
| 112,556 |
|
| 24,969 |
|
Cost and estimated earnings in excess of billings |
|
| 91,201 |
|
| 93,879 |
|
Real estate held for sale |
|
| 153,259 |
|
| 367,009 |
|
Deferred tax assets |
|
| 227,338 |
|
| 267,668 |
|
Construction in progress - current portion |
|
| 19,771,345 |
|
| — |
|
|
|
|
|
|
|
|
|
Total Current Assets |
|
| 33,504,203 |
|
| 10,399,980 |
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
| 8,484,079 |
|
| 8,727,796 |
|
Construction in progress - non-current portion |
|
| 13,327,498 |
|
| 12,860,646 |
|
Notes receivable on sales type lease - non-current portion |
|
| 15,588,392 |
|
| 15,853,319 |
|
|
|
|
|
|
|
|
|
Total Assets |
| $ | 70,904,172 |
| $ | 47,841,741 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
Loans payable - current portion |
| $ | 3,203,909 |
| $ | 3,091,678 |
|
Accounts payable |
|
| 22,300,216 |
|
| 3,522,030 |
|
Due to related parties |
|
| 719,675 |
|
| 230,453 |
|
Accrued expenses |
|
| 560,431 |
|
| 832,597 |
|
Taxes payable |
|
| 1,541,174 |
|
| 2,374,059 |
|
Advances from customers |
|
| 201,671 |
|
| 144,670 |
|
Derivative liability |
|
| 191,701 |
|
| 653,630 |
|
Billings in excess of costs and estimated earnings |
|
| 735 |
|
| 90,205 |
|
|
|
|
|
|
|
|
|
Total Current Liabilities |
|
| 28,719,512 |
|
| 10,939,322 |
|
|
|
|
|
|
|
|
|
Loans payable - net of current portion |
|
| 319,630 |
|
| 345,152 |
|
|
|
|
|
|
|
|
|
Total Liabilities |
|
| 29,039,142 |
|
| 11,284,474 |
|
|
|
|
|
|
|
|
|
Commitments |
|
| — |
|
| — |
|
|
|
|
|
|
|
|
|
Stockholders’ Equity: |
|
|
|
|
|
|
|
Preferred stock ($0.0001 par value; 20,000,000 shares authorized; none issued and outstanding) |
|
| — |
|
| — |
|
Common stock ($0.0001 par value; 300,000,000 shares authorized; 1,989,459 and 1,934,878 shares issued and outstanding at March 31, 2011 and June 30, 2010) |
|
| 199 |
|
| 193 |
|
Non-controlling interest in variable interest entities |
|
| 6,095,314 |
|
| 6,095,314 |
|
Additional paid-in capital |
|
| 7,346,784 |
|
| 7,127,577 |
|
Statutory reserve |
|
| 2,496,724 |
|
| 2,470,154 |
|
Retained earnings |
|
| 21,868,424 |
|
| 18,213,466 |
|
Accumulated other comprehensive income |
|
| 4,057,585 |
|
| 2,650,563 |
|
|
|
|
|
|
|
|
|
Total Stockholders’ Equity |
|
| 41,865,030 |
|
| 36,557,267 |
|
|
|
|
|
|
|
|
|
Total Liabilities and Stockholders’ Equity |
| $ | 70,904,172 |
| $ | 47,841,741 |
|
5
GOLD HORSE INTERNATIONAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
|
| For the Nine Months Ended March 31, |
| ||||
|
| 2011 |
| 2010 |
| ||
|
| (Unaudited) |
| (Unaudited) |
| ||
NET REVENUES |
|
|
|
|
|
|
|
Construction |
| $ | 32,986,009 |
| $ | 20,739,488 |
|
Hotel |
|
| 2,304,502 |
|
| 2,262,578 |
|
Real estate |
|
| 907,030 |
|
| 386,898 |
|
|
|
|
|
|
|
|
|
Total Revenues |
|
| 36,197,541 |
|
| 23,388,964 |
|
|
|
|
|
|
|
|
|
COST OF REVENUES |
|
|
|
|
|
|
|
Construction |
|
| 28,289,607 |
|
| 17,889,157 |
|
Hotel |
|
| 1,323,695 |
|
| 1,486,994 |
|
Real estate |
|
| 670,548 |
|
| 335,855 |
|
|
|
|
|
|
|
|
|
Total Cost of Revenues |
|
| 30,283,850 |
|
| 19,712,006 |
|
|
|
|
|
|
|
|
|
GROSS PROFIT |
|
| 5,913,691 |
|
| 3,676,958 |
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES: |
|
|
|
|
|
|
|
Other hotel operating expenses |
|
| 47,116 |
|
| 77,307 |
|
Bad debt recovery |
|
| (196,903 | ) |
| (215,090 | ) |
Salaries and employee benefits |
|
| 711,807 |
|
| 683,280 |
|
Depreciation |
|
| 592,661 |
|
| 583,202 |
|
Selling, general and administrative |
|
| 565,283 |
|
| 365,689 |
|
|
|
|
|
|
|
|
|
Total Operating Expenses |
|
| 1,719,964 |
|
| 1,494,388 |
|
|
|
|
|
|
|
|
|
INCOME FROM OPERATIONS |
|
| 4,193,727 |
|
| 2,182,570 |
|
|
|
|
|
|
|
|
|
OTHER INCOME (EXPENSES): |
|
|
|
|
|
|
|
Other income (expense) |
|
| 6,804 |
|
| — |
|
Gain on extinguishment of derivative liabilities |
|
| — |
|
| 1,893,310 |
|
Gain on change in fair value of derivative liabilities |
|
| 461,929 |
|
| 1,704,654 |
|
Gain on sale of land use rights and property |
|
| — |
|
| 449,528 |
|
Interest income |
|
| 705,322 |
|
| 1,274,716 |
|
Interest expense |
|
| (377,728 | ) |
| (2,711,743 | ) |
|
|
|
|
|
|
|
|
Total Other Income |
|
| 796,327 |
|
| 2,610,465 |
|
|
|
|
|
|
|
|
|
INCOME BEFORE PROVISION FOR INCOME TAX |
|
| 4,990,054 |
|
| 4,793,035 |
|
|
|
|
|
|
|
|
|
PROVISION FOR INCOME TAXES |
|
| 1,308,526 |
|
| 865,550 |
|
|
|
|
|
|
|
|
|
NET INCOME |
| $ | 3,681,528 |
| $ | 3,927,485 |
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME: |
|
|
|
|
|
|
|
Net income |
| $ | 3,681,528 |
| $ | 3,927,485 |
|
|
|
|
|
|
|
|
|
OTHER COMPREHENSIVE INCOME: |
|
|
|
|
|
|
|
Unrealized foreign currency translation gain |
|
| 1,407,022 |
|
| 38,613 |
|
|
|
|
|
|
|
|
|
COMPREHENSIVE INCOME |
| $ | 5,088,550 |
| $ | 3,966,098 |
|
|
|
|
|
|
|
|
|
NET INCOME PER COMMON SHARE: |
|
|
|
|
|
|
|
Basic |
| $ | 1.88 |
| $ | 2.57 |
|
Diluted |
| $ | 1.86 |
| $ | 2.54 |
|
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING: |
|
|
|
|
|
|
|
Basic |
|
| 1,957,237 |
|
| 1,531,055 |
|
Diluted |
|
| 1,977,994 |
|
| 1,548,957 |
|
6