JINJIANG, China, Nov. 14, 2011 /PRNewswire-Asia/ -- China Ceramics
Co., Ltd. (NASDAQ Global Market: CCCL, CCCLW, CCCLU) ("China
Ceramics" or the "Company"), a leading Chinese manufacturer of
ceramic tiles used for exterior siding and for interior flooring
and design in residential and commercial buildings, today announced
financial results for the third quarter ended September 30, 2011.
Third Quarter 2011 Highlights
- Revenue was RMB 406.9 million
(US$ 63.4 million), up 38.4% from the
third quarter of 2010;
- Gross profit was RMB 119.1
million (US$ 18.6 million), up
27.5% from the third quarter of 2010;
- Gross profit margin was 29.3%, down 2.5% from the third quarter
of 2010;
- Net profit was RMB 75.8 million
(US$ 11.8 million), up 19.9% from the
third quarter of 2010;
- On a quarter-to-quarter sequential basis, revenue was up 9.3%,
gross profit was up 5.0% and net profit was up 4.7%;
- Non-GAAP net profit, which excludes the current quarter's
share-based compensation expenses, was RMB
78.2 million (US$ 12.1
million), up 23.7% from RMB 63.3
million (US$ 9.3 million) in
the third quarter of 2010;
- Earnings per fully diluted share were RMB 4.16 (US$
0.65).
"We are pleased to report strong operating and financial results
for the third quarter of 2011, testimony to the brand recognition
of our distinct and highly customized products, exceptional
marketing ability and the utilization of our additional production
capacity," said Mr. Jiadong Huang,
CEO of China Ceramics. "Our third quarter saw the completion of 10
million square meters of newly-added capacity at our Hengda
facility from the second quarter, which now achieves its expansion
goal with an annual productive capacity of 42 million share meters
of ceramic tiles. The completion of the Phase II expansion at
our Hengdali facility by year end 2011 will increase our company's
annual production capacity to 72 million square meters of ceramic
tiles".
"We anticipate that our state-of-the-art facilities will
spearhead further industry innovation and the continued evolution
of our company which will enable us to optimally meet the building
materials needs of Tier II and Tier III cities," Mr. Huang
continued. "It is exciting to see the productive capacity of
our Hengda and Hengdali facilities increase as outlined in our
strategic growth plan. We expect our new production capacity
to drive an improvement in our market positioning in 2011 and
beyond."
Third Quarter 2011 Results
Revenue for the third quarter ended September 30, 2011 was RMB
406.9 million (US$ 63.4
million), up 38.4% from RMB 294.1
million (US$ 43.3 million)
from the third quarter ended September 30,
2010. The year-over-year increase in revenue was primarily
driven by a 28.1% increase in the sales volume of ceramic tiles to
14.6 million square meters in the third quarter of 2011 from 11.4
million square meters in the third quarter of 2010. We were able to
increase our sales volume due to increased production capacity at
the Hengda facility together with our current capacity from the
Hengdali facility, both of which operated at full capacity during
the quarter.
Gross profit for the third quarter ended September 30, 2011 was RMB
119.1 million (US$ 18.6
million), up 27.5% from RMB 93.4
million (US$ 13.8 million) for
the third quarter ended September 30,
2010. The year-over-year increase in gross profit was mostly
driven by higher sales volume in the most recent quarter. Gross
profit margin was 29.3% compared to 31.8% for the same period in
2010, and the decrease in gross profit margin was due to an
increase in material cost and labor cost. From time to time, the
Company considers its ability to increase prices given increased
costs. Historically, the Company has been able to increase prices
each year in the first quarter. The Company expects to increase
prices once again in the first quarter of 2012.
Selling and distribution expenses were RMB 3.1 million (US$ 0.5
million), or 0.8% of sales, compared to RMB 1.7 million (US$ 0.3
million), or 0.6% of sales, in the third quarter of 2010.
The year-over-year increase in selling expenses was primarily due
to increased travel expenses of RMB 0.5
million (US$ 0.09 million) and
advertising expenses of RMB 0.5
million (US$ 0.09 million) for
promotion of our products.
Administrative expenses for the third quarter ended
September 30, 2011 were RMB 8.7 million (US$ 1.4
million), up 19.2% from RMB 7.3
million (US$ 1.1 million) in
the third quarter of 2010. The year-over-year increase in
administrative expenses was primarily due to RMB 2.4 million (US$ 0.4
million) of non-cash share-based compensation expenses
related to the 2010 Incentive Compensation Plan, which was designed
to retain directors and senior management. It is expected that
additional non-cash share-based compensation expenses of
approximately RMB 9.5 million
(US$ 1.4 million) will be incurred
from October 2011 to January 2014.
Profit before taxation for the third
quarter ended September 30, 2011 was
RMB 102.3 million (US$ 15.9 million), up 19.8% from RMB 85.4 million (US$ 12.6
million) in the third quarter of 2010. The year-over-year
increase in profit from operations was the result of higher revenue
partially offset by higher selling and administrative expenses.
Net profit for the third quarter ended September 30, 2011 was RMB
75.8 million (US$ 11.8
million), up 19.9% from RMB 63.3
million (US$ 9.3 million) in
the same period of 2010. The year-over-year increase in net profit
was the result of higher revenue, but offset by higher selling and
administrative expenses.
Earnings per fully diluted share were RMB 4.16 (US$ 0.65)
for the third quarter ended September 30,
2011, down 26.9% from RMB 5.69
(US$ 0.84) over the same period in
2010. Earnings per fully diluted share in the third quarter of 2011
were computed using 18.3 million shares while net earnings per
fully diluted share in the third quarter of 2010 were computed
using 11.1 million shares.
Non-GAAP profit before taxation, which
excludes share-based compensation expenses, was RMB 104.7 million (US$
16.3 million) in the third quarter ended September 30, 2011, up 22.6% from RMB 85.4 million (US$ 12.6
million) in 2010 (for which period there was no non-GAAP
adjustment).
Non-GAAP net profit, which excludes share-based
compensation expenses, was RMB 78.2
million (US$ 12.1 million) in
the third quarter ended September 30,
2011, an increase of 23.7% from RMB
63.3 million (US$ 9.3 million)
in the third quarter of 2010 (for which period there was no
non-GAAP adjustment).
Non-GAAP earnings per fully diluted share, which excludes
share-based compensation expenses, was RMB
4.29 (US$ 0.67) in the third
quarter ended September 30, 2011,
down 24.6% from RMB 5.69 (US$ 0.84) in the same period of 2010 (for which
period there was no non-GAAP adjustment).
Nine Months 2011 Results
Revenue for the nine months ended September 30, 2011 increased by 36.7% to
RMB 1,087.1 million (US$ 167.5 million) compared to the nine months
ended September 30, 2010. Gross
profit was RMB 327.9 million
(US$ 50.5 million), up 32.5% from
RMB 247.5 million (US$ 36.3 million) in the nine months ended
September 30, 2010. Gross margin was
30.2% compared to 31.1% in the same period of 2010. Selling
expenses were RMB 8.7 million
(US$ 1.3 million), compared to
RMB 4.7 million (US$ 0.7 million) in the same period of 2010.
Administrative expenses were RMB 33.9
million (US$ 5.2 million),
compared to RMB 19.0 million
(US$ 2.8 million) for the same period
of 2010. Net profit for the nine months ended September 30, 2011 was RMB
202.3 million (US$ 31.2
million), up 22.6% from the same period of 2010. Non-GAAP
net profit, which excludes share-based compensation expenses, was
RMB 214.2 million (US$ 33.0 million) for the nine months ended
September 30, 2011, an increase of
29.8% from RMB 165.0 million
(US$ 24.2 million) in the same period
of 2010 (for which period there was no non-GAAP adjustment).
Earnings per fully diluted share were RMB
11.08 (US$ 1.71) for the nine
months 2011 and RMB 11.73
(US$ 1.81) on a non-GAAP basis, down
from RMB 15.73 (US$ 2.31) in the same period of 2010. Earnings
per fully diluted share for the nine months 2011 were computed
using 18.3 million shares while net earnings per fully diluted
share for the nine months 2010 were computed using 10.5 million
shares.
Third Quarter 2011 Statements of
Selected Financial Position Items
- Cash and bank balances were RMB 48.5
million (US$ 7.6 million) as
of September 30, 2011, compared with
RMB 263.5 million (US$ 39.9 million) as of December 31, 2010. The decrease in cash and bank
balances was attributed to the purchase of new kilns and production
lines to replace older manufacturing equipment at the Hengda
facility as well as the continuation of its Phase II construction
at the Hengdali facility during the nine months ended September 30, 2011.
- Inventory turnover was 78 days as of September 30, 2011 compared with 73 days as of
December 31, 2010. The increase in
inventory turnover was because the Company increased its inventory
to meet the increasing backlog of orders in 2011. Also, since the
prices of raw materials have been increasing, the Company has
stored up raw materials for future production.
- Trade receivables turnover was 95 days as of September 30, 2011 compared with 95 days as of
December 31, 2010. The Company's
trade receivables include a 17% value-added-tax ("VAT"), whereas
reported revenue is net of VAT. Trade receivables turnover
excluding VAT amounts was 81 days as of September 30, 2011 compared with 81 days as of
December 31, 2010. The trade
receivables turnover was flat with the quarter ended December 31, 2010, due to the tight management
control over trade receivables collection.
- Trade payables turnover was 79 days as of September 30, 2011 compared with 76 days as of
December 31, 2010. The increase in
the trade payables turnover resulted from more purchases of raw
materials as the Company expected prices to increase further.
- Bank borrowings (including both short-term borrowings and
long-term borrowings) were RMB 195.0
million (US$ 30.6 million) as
of September 30, 2011 compared to
RMB 97.0 million (US$ 14.7 million) as of December 31, 2010. The increase in the bank
borrowing was for working capital and to provide a better cash
position in light of capital expenditure requirements.
Liquidity and Capital Resources
Cash flow generated from operating
activities was RMB 70.0 million
(US$ 10.8 million) for the quarter
ended September 30, 2011, compared to
RMB 66.6 million (US$ 9.8 million) of cash flow generated from
operating activities in the same period in 2010. The year-over-year
increase of RMB 3.4 million
(US$ 1.0 million) was mainly due to
the sales increase.
Cash flow used in investing
activities in the quarter ended September 30, 2011 was RMB
131.0 million (US$ 20.4
million), compared to RMB 88.1
million (US$ 13.0 million) of
cash flow used in investing activities in the same period of 2010.
The increase was mainly due to an increase in the acquisition of
property, plant and equipment. The capital expenditures related to
the Hengdali facility was RMB 93.4
million (US$ 14.5 million) for
the quarter ended September 30, 2011,
as compared to RMB 48.4 million
(US$ 7.1 million) in the same period
of 2010 due to expenditures for facility expansion.
Cash flow generated from financing activities was
RMB 58.0 million (US$ 9.0 million) obtained from bank borrowings
for the quarter ended September 30,
2011, as compared to the repayment of bank borrowings of
RMB 5.0 million (US$ 0.6 million) in the same period of 2010.
Recent Developments
During the third quarter of 2011, the Company's subsidiary,
Jinjiang Hengda Ceramics Co., Ltd., was named a top 500 Enterprises
of China Building Materials and a top 100 Fast Growing Enterprises
for China Building Materials by the China Building Materials
Enterprise Management Association.
Business Outlook
The Company's backlog of orders for delivery in the fourth
quarter of 2011 is approximately RMB 345.6
million (US$ 54.2 million),
representing a year-over-year growth rate of 26.6% compared to the
fourth quarter of 2010. The Company estimates that its sales volume
of ceramic tiles in the fourth quarter of 2011 will be
approximately 12.5 million square meters.
Plant Expansion and Capital Expenditures
Update
For the third quarter ended September 30,
2011, total capital expenditures for the Company were
approximately RMB 133.4 million
(US$ 20.8 million). Of this
amount, RMB 39.9 million
(US$ 6.1 million) related to the
Hengda facility, RMB 49.5 million
(US$ 7.9 million) related to Phase II
of the Hengdali facility and RMB 43.9
million (US$ 6.8 million)
related to Phase III of the Hengdali facility, which is part of the
Company's 2012 expansion plan.
For the nine months ended September 30,
2011, total capital expenditures for the Company were
approximately RMB 377.8 million
(US$ 58.2 million). Of this amount,
approximately RMB 155.3 million
(US$ 23.9 million) related to Hengda
facility, RMB 170.5 million
(US$ 26.3 million) related to Phase
II of the Hengdali facility and RMB 52.0
million (US$ 8.0 million)
related to Phase III of the Hengdali facility, which is part of the
Company's 2012 expansion plan. The Company is currently in
the process of reviewing and updating its capital expenditure plan
for fiscal year 2012.
The Company completed the expansion of the Hengda facility in
the third quarter. The facility is now capable of producing 42
million square meters of ceramic tiles per year, up from 32 million
square meters in the second quarter of 2011 and an increase from 28
million square meters as of December 31,
2010. The Hengdali facility is also expanding its production
capacity, which is expected to be 30 million square meters per year
of ceramic tiles by year end 2011 from its current capacity of 10
million square meters per year. After the completion of Phase II at
Hengdali, together with the current capacity of the Hengda
facility, China Ceramics expects to have a total annual production
capacity of approximately 72 million square meters of ceramic tiles
by the end of 2011. It is expected that the planned capacity
expansion of Phase III at Hengdali will provide an additional 14
million square meters of ceramic tiles in 2013.
The Company believes that its current cash balances, combined
with its expected future cash flow from operations and its
borrowing capacity, will be sufficient to meet the remaining
capital expenditure requirements of the production capacity
expansion associated with the Hengdali facility.
Conference Call Information
The Company will host a conference call at 8:00 am ET on Monday,
November 14, 2011. Listeners may access the call by dialing
+1 (866) 395-5819 five to ten minutes prior to the scheduled
conference call time. International callers should dial +1 (706)
643-6986. The conference participant pass code is 23278280. A
replay of the conference call will be available for 14 days
starting from 10:00 pm ET on
Monday, November 14, 2011. To access
the replay, dial +1 (855) 859-2056. International callers should
dial +1 (404) 537-3406. The pass code is 23278280 for the replay.
About China Ceramics Co., Ltd
China Ceramics Co., Ltd. is a leading manufacturer of ceramic
tiles in China. The Company's
ceramic tiles are used for exterior siding, interior flooring, and
design in residential and commercial buildings. China Ceramics'
products, sold under the "Hengda" or "HD", "Hengdeli" or "HDL", the
"TOERTO" and "WULIQIAO" brands, and the "Pottery Capital of Tang
Dynasty" brands, are available in over 2,000 style, color and size
combinations and are distributed through a network of exclusive
distributors as well as directly to large property developers. For
more information, please visit http://www.cceramics.com.
Currency Convenience Translation
The Company's financial information is stated in Renminbi
("RMB"). The translation of RMB amounts into United States dollars in the earning release
is included solely for the convenience of readers. For statements
of financial position data, translation of RMB into U.S. dollars
has been made using historic spot exchange rates published by
www.federalreserve.gov. For statements of comprehensive income data
and statements of cash flows data, translation of RMB into U.S.
dollars has been made using the average of historical daily
exchange rates. Such translations should not be construed as
representations that RMB amounts could be converted into U.S.
dollars at that rate or any other rate, or to be the amounts that
would have been reported under IFRS.
Safe Harbor Statement
Certain of the statements made in this press release are
"forward-looking statements" within the
meaning and protections of Section 27A of the Securities Act of
1933, as amended, and Section 21E of the Securities Exchange Act of
1934, as amended. Forward-looking statements include statements
with respect to our beliefs, plans, objectives, goals,
expectations, anticipations, assumptions, estimates, intentions,
and future performance, and involve known and unknown risks,
uncertainties and other factors, which may be beyond our control,
and which may cause the actual results, performance, capital,
ownership or achievements of the Company to be materially different
from future results, performance or achievements expressed or
implied by such forward-looking statements. All statements other
than statements of historical fact are statements that could be
forward-looking statements. You can identify these forward-looking
statements through our use of words such as
"may," "will,"
"anticipate," "assume,"
"should," "indicate,"
"would," "believe,"
"contemplate," "expect,"
"estimate," "continue,"
"plan," "point to,"
"project," "could,"
"intend," "target" and
other similar words and expressions of the future.
All written or oral forward-looking statements attributable
to us are expressly qualified in their entirety by this cautionary
notice, including, without limitation, those risks and
uncertainties described in our annual report on Form 20-F for the
year ended December 31, 2010 and
otherwise in our SEC reports and filings, including the final
prospectus for our offering. Such reports are available upon
request from the Company, or from the Securities and Exchange
Commission, including through the SEC's Internet
website at http://www.sec.gov. We have no obligation and do not
undertake to update, revise or correct any of the forward-looking
statements after the date hereof, or after the respective dates on
which any such statements otherwise are made.
Contact
Information:
|
|
|
China Ceramics Co.,
Ltd.
|
CCG Investor Relations
Inc.
|
|
Edmund Hen, Chief
Financial Officer
|
David Rudnick, Account
Manager
|
|
Email: info@cceramics.com
|
Email:
david.rudnick@ccgir.com
|
|
|
Phone:
+1-646-626-4172
|
|
|
|
FINANCIAL TABLES FOLLOW
|
|
CHINA
CERAMICS CO., LTD. AND ITS SUBSIDIARIES
|
|
CONDENSED
CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
|
(RMB in
thousands)
|
|
|
|
|
|
|
|
|
|
As at
September 30, 2011
|
|
As at
December 31, 2010
|
|
|
|
(Unaudited)
|
|
|
|
ASSETS AND
LIABILITIES
|
|
|
|
|
|
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
|
Property, plant and
equipment
|
|
804,310
|
|
459,161
|
|
Land use rights
|
|
31,434
|
|
31,936
|
|
Goodwill
|
|
3,735
|
|
3,735
|
|
|
|
839,479
|
|
494,832
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
Inventories
|
|
256,477
|
|
177,217
|
|
Trade receivables
|
|
476,113
|
|
282,976
|
|
Prepayments and other
receivables
|
|
15,434
|
|
8,907
|
|
Cash and bank
balances
|
|
48,545
|
|
263,495
|
|
|
|
796,569
|
|
732,595
|
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
Trade payables
|
|
259,640
|
|
178,382
|
|
Accrued liabilities and other
payables
|
|
56,009
|
|
46,108
|
|
Interest-bearing bank
borrowings
|
|
135,000
|
|
72,000
|
|
Income tax payable
|
|
28,074
|
|
22,576
|
|
|
|
478,723
|
|
319,066
|
|
Non-current
liabilities
|
|
|
|
|
|
Long term borrowings
|
|
60,000
|
|
25,000
|
|
Deferred tax
liabilities
|
|
1,095
|
|
1,122
|
|
|
|
61,095
|
|
26,122
|
|
|
|
|
|
|
|
Net current
assets
|
|
317,846
|
|
413,529
|
|
|
|
|
|
|
|
Net assets
|
|
1,096,230
|
|
882,239
|
|
|
|
|
|
|
|
EQUITY
|
|
|
|
|
|
Total
shareholders' equity
|
|
1,096,230
|
|
882,239
|
|
|
|
|
|
|
|
|
|
|
CHINA
CERAMICS CO., LTD. AND ITS SUBSIDIARIES
|
|
UNAUDITED
CONDENSED
CONSOLIDATED
STATEMENT OF COMPREHENSIVE
INCOME
|
|
(RMB in
thousands, except EPS and
share data)
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
September 30
|
June 30
|
September 30
|
|
September 30
|
September 30
|
|
|
2011
|
2011
|
2010
|
|
2011
|
2010
|
|
|
|
|
|
|
|
|
|
Revenue
|
406,934
|
372,323
|
294,088
|
|
1,087,122
|
795,501
|
|
Cost of
Sales
|
(287,786)
|
(258,894)
|
(200,724)
|
|
(759,234)
|
(548,023)
|
|
Gross profit
|
119,148
|
113,429
|
93,364
|
|
327,888
|
247,478
|
|
Selling and distribution
expenses
|
(3,143)
|
(3,062)
|
(1,738)
|
|
(8,739)
|
(4,732)
|
|
Administrative
expenses
|
(8,690)
|
(9,570)
|
(7,268)
|
|
(33,880)
|
(19,026)
|
|
Finance costs
|
(3,126)
|
(2,297)
|
(1,652)
|
|
(7,296)
|
(4,626)
|
|
Other income
|
80
|
94
|
2,649
|
|
450
|
2,921
|
|
Other expenses
|
(1,922)
|
(740)
|
-
|
|
(3,354)
|
-
|
|
Profit before
taxation
|
102,347
|
97,854
|
85,355
|
|
275,069
|
222,015
|
|
Income tax
expense
|
(26,498)
|
(25,445)
|
(22,099)
|
|
(72,800)
|
(57,048)
|
|
Net Profit for
the period
|
75,849
|
72,409
|
63,256
|
|
202,269
|
164,967
|
|
Attributable
to:
Shareholders
of the
Company
|
|
|
|
|
|
|
|
EPS-Basic
|
4.16
|
3.97
|
5.69
|
|
11.08
|
15.73
|
|
EPS-Diluted
|
4.16
|
3.97
|
5.69
|
|
11.08
|
15.73
|
|
Shares used in calculating
basic EPS
|
|
|
|
|
|
|
|
Basic
|
18,254,002
|
18,254,002
|
11,124,593
|
|
18,254,002
|
10,487,914
|
|
Diluted
|
18,254,002
|
18,254,002
|
11,124,593
|
|
18,254,002
|
10,487,914
|
|
|
|
|
|
|
|
|
|
|
|
|
CHINA
CERAMICS CO., LTD. AND ITS SUBSIDIARIES
|
|
UNAUDITED
SALES VOLUME AND AVERAGE SELLING PRICE
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
September 30
|
June 30
|
September 30
|
|
September 30
|
September 30
|
|
|
2011
|
2011
|
2010
|
|
2011
|
2010
|
|
|
|
|
|
|
|
|
|
Sales volume (square
meters)
|
14,643,786
|
13,734,874
|
11,359,920
|
|
39,807,905
|
30,789,236
|
|
Average Selling Price (in
RMB/square meter)
|
27.8
|
27.1
|
25.9
|
|
27.3
|
25.8
|
|
Average Selling Price
(in USD/square
meter)
|
4.3
|
4.2
|
3.8
|
|
4.2
|
3.8
|
|
|
|
|
|
|
|
|
|
|
About Non-GAAP Financial Measures
In addition to China Ceramics' condensed consolidation financial
results under International Financial Reporting Standards ("IFRS"),
the Company also provides Non-IFRS financial measures (referred to
as Non-GAAP financial measures) for the third quarter of 2011,
including Non-GAAP profit before taxation, Non-GAAP net income and
Non-GAAP earnings per fully diluted shares, all excluding the
share-based compensation expenses from their comparable GAAP
measure. The Company believes that these Non-GAAP financial
measures provide investors with another method for assessing China
Ceramics' operating results in a manner that is focused on the
performance of its ongoing operations and excludes share-based
compensation expenses incurred for the stock option program.
Readers are cautioned not to view Non-GAAP results on a stand-alone
basis or as a substitute for results under GAAP, or as being
comparable to results reported or forecasted by other companies,
and should refer to the reconciliation of GAAP results with
Non-GAAP results below. The Company believes that both management
and investors benefit from referring to these Non-GAAP financial
measures in assessing the performance of China Ceramics and when
planning and forecasting future periods. The accompanying tables
have more details on the GAAP financial measures that are most
directly comparable to Non-GAAP financial measures and the related
reconciliation between these financial measures.
|
|
CHINA
CERAMICS CO., LTD.
|
|
Unaudited
Reconciliation of GAAP to
Non-GAAP
|
|
Three months
ended September
30,
2011
|
|
|
|
|
GAAP
|
(1)
|
Non-GAAP
|
|
GAAP
|
(1)
|
Non-GAAP
|
|
|
RMB'000
|
RMB'000
|
RMB'000
|
|
USD'000
|
USD'000
|
USD'000
|
|
Profit before
taxation
|
102,347
|
2,401
|
104,748
|
|
15,946
|
380
|
16,326
|
|
Net
profit
|
75,849
|
2,401
|
78,250
|
|
11,816
|
380
|
12,196
|
|
EPS-Basic
|
4.16
|
|
4.29
|
|
0.65
|
|
0.67
|
|
EPS-Diluted
|
4.16
|
|
4.29
|
|
0.65
|
|
0.67
|
|
|
|
|
|
CHINA
CERAMICS CO., LTD.
|
|
Unaudited
Reconciliation of GAAP to
Non-GAAP
|
|
Nine months
ended September
30,
2011
|
|
|
|
|
GAAP
|
(1)
|
Non-GAAP
|
|
GAAP
|
(1)
|
Non-GAAP
|
|
|
RMB'000
|
RMB'000
|
RMB'000
|
|
USD'000
|
USD'000
|
USD'000
|
|
Profit before
taxation
|
275,069
|
11,919
|
286,988
|
|
42,390
|
1,837
|
44,227
|
|
Net
profit
|
202,269
|
11,919
|
214,188
|
|
31,171
|
1,837
|
33,008
|
|
EPS-Basic
|
11.08
|
|
11.73
|
|
1.71
|
|
1.81
|
|
EPS-Diluted
|
11.08
|
|
11.73
|
|
1.71
|
|
1.81
|
|
(1) Share-based
compensation.
|
|
|
|
|
|
|
|
|
|
|
* There were
no similar Non-GAAP adjustments for the
third quarter ended September
30, 2010 and the
nine months ended
September 30,
2010. Therefore, there
was no reconciliation between the
GAAP financial measures and the Non-GAAP
financial measures for these two periods.
|
|
|
|
|
CHINA
CERAMICS CO., LTD. AND ITS SUBSIDIARIES
|
|
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(RMB in
thousands)
|
|
|
|
|
|
|
|
Three months
ended
|
|
Nine months
ended
|
|
|
September
|
June
|
September
|
|
September
|
September
|
|
|
30
|
30
|
30
|
|
30
|
30
|
|
|
2011
|
2011
|
2010
|
|
2011
|
2010
|
|
|
|
|
|
|
|
|
|
Cash flows
from operating activities
|
|
|
|
|
|
|
|
Profit before
taxation
|
102,346
|
97,854
|
85,355
|
|
275,068
|
222,015
|
|
Adjustments for
|
|
|
|
|
|
|
|
Amortization of land use
rights
|
167
|
168
|
168
|
|
502
|
501
|
|
Depreciation of property,
plant
and equipment
|
13,261
|
11,309
|
8,182
|
|
33,388
|
21,667
|
|
Lose/(gain) on disposal of
property,
plant and equipment
|
313
|
739
|
(219)
|
|
1,155
|
(357)
|
|
Share-based
compensation
|
2,401
|
2,407
|
-
|
|
11,919
|
-
|
|
Finance costs
|
3,126
|
2,297
|
1,652
|
|
7,296
|
4,626
|
|
Interest income
|
(96)
|
(113)
|
(53)
|
|
(431)
|
(284)
|
|
Operating profit before
working capital
changes
|
121,518
|
114,661
|
95,085
|
|
328,897
|
248,168
|
|
(Increase)/decrease in
inventories
|
(938)
|
(41,697)
|
2,626
|
|
(79,260)
|
(24,091)
|
|
Increase in trade
receivables
|
(40,495)
|
(94,909)
|
(26,997)
|
|
(193,137)
|
(94,277)
|
|
(Increase)/decrease in
other
receivables
and prepayments
|
3,272
|
(1,025)
|
906
|
|
(6,527)
|
3,446
|
|
Increase/(decrease) in trade
payables
|
13,629
|
39,630
|
(11,971)
|
|
81,258
|
19,996
|
|
Increase in accrued
liabilities and other payables
|
1,832
|
4,465
|
27,166
|
|
281
|
14,754
|
|
Cash generated from
operations
|
98,818
|
21,125
|
86,815
|
|
131,521
|
167,996
|
|
Interest paid
|
(3,126)
|
(2,297)
|
(1,652)
|
|
(7,296)
|
(4,626)
|
|
Income tax paid
|
(25,708)
|
(16,718)
|
(18,548)
|
|
(67,328)
|
(49,681)
|
|
|
|
|
|
|
|
|
|
Net cash
generated from operating
activities
|
69,984
|
2,110
|
66,615
|
|
56,888
|
113,689
|
|
|
|
|
|
|
|
|
|
Cash flows
from investing activities
|
|
|
|
|
|
|
|
Proceed from disposal of
property,
plant and equipment
|
2,263
|
4,801
|
1,382
|
|
7,772
|
3,156
|
|
Acquisition of property, plant
and
equipment
|
(133,381)
|
(80,223)
|
(89,512)
|
|
(377,845)
|
(195,805)
|
|
Interest received
|
96
|
113
|
53
|
|
431
|
284
|
|
Acquisition of subsidiary, net
of cash
acquired
|
-
|
-
|
-
|
|
-
|
(36,311)
|
|
|
|
|
|
|
|
|
|
Net cash
used in investing activities
|
(131,022)
|
(75,309)
|
(88,077)
|
|
(369,642)
|
(228,676)
|
|
|
|
|
|
|
|
|
|
Cash flows
from financing activities
|
|
|
|
|
|
|
|
Bank borrowings
obtained
|
68,800
|
71,200
|
35,800
|
|
140,000
|
72,700
|
|
Repayment of short-term
loans
|
(10,800)
|
(31,200)
|
(40,800)
|
|
(42,000)
|
(59,500)
|
|
Purchase of
warrants
|
-
|
-
|
-
|
|
-
|
(6,803)
|
|
|
|
|
|
|
|
|
|
Net cash
generated from/(used
in) financing
activities
|
58,000
|
40,000
|
(5,000)
|
|
98,000
|
6,397
|
|
|
|
|
|
|
|
|
|
Net
decrease in cash and cash
equivalents
|
(3,038)
|
(33,199)
|
(26,462)
|
|
(214,754)
|
(108,590)
|
|
Cash and cash
equivalents,
beginning of
period
|
51,646
|
84,923
|
67,986
|
|
263,495
|
150,121
|
|
Effect of foreign exchange
rate
differences
|
(63)
|
(78)
|
(46)
|
|
(196)
|
(53)
|
|
|
|
|
|
|
|
|
|
Cash and
cash equivalents,
end of
period
|
48,545
|
51,646
|
41,478
|
|
48,545
|
41,478
|
|
|
|
|
|
|
|
|
|
|
|
|
CHINA
CERAMICS CO., LTD. AND ITS SUBSIDIARIES
|
|
UNAUDITED
CONDENSED CONSOLIDATED STATEMEMTS OF FINANCIAL
POSITION
|
|
(U.S Dollar
in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
As
at
September 30,
2011
|
|
As
at
December 31, 2010
|
|
|
|
|
|
|
ASSETS AND
LIABILITIES
|
|
|
|
|
|
|
|
|
|
Non-current
assets
|
|
|
|
|
Property, plant and
equipment
|
126,107
|
|
69,570
|
|
Land use rights
|
4,929
|
|
4,839
|
|
Goodwill
|
586
|
|
566
|
|
|
131,622
|
|
74,975
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
Inventories
|
40,213
|
|
26,851
|
|
Trade receivables
|
74,649
|
|
42,875
|
|
Prepayments and other
receivables
|
2,420
|
|
1,350
|
|
Cash and bank
balances
|
7,611
|
|
39,923
|
|
|
124,893
|
|
110,999
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
Trade payables
|
40,709
|
|
27,028
|
|
Accrued liabilities and other
payables
|
8,781
|
|
6,986
|
|
Interest-bearing bank
borrowings
|
21,167
|
|
10,909
|
|
Income tax payable
|
4,402
|
|
3,421
|
|
|
75,059
|
|
48,344
|
|
Non-current
liabilities
|
|
|
|
|
Long term borrowings
|
9,407
|
|
3,788
|
|
Deferred tax
liabilities
|
172
|
|
170
|
|
|
9,579
|
|
3,958
|
|
|
|
|
|
|
Net current
assets
|
49,834
|
|
62,655
|
|
|
|
|
|
|
Net assets
|
171,877
|
|
133,672
|
|
|
|
|
|
|
EQUITY
|
|
|
|
|
Total
shareholders' equity
|
171,877
|
|
133,672
|
|
|
|
|
|
|
|
|
|
CHINA
CERAMICS CO., LTD. AND ITS SUBSIDIARIES
|
|
UNAUDITED
CONDENSED
CONSOLIDATED
STATEMENT OF COMPREHENSIVE
INCOME
|
|
(U.S Dollar
in thousands, except EPS and share data)
|
|
|
|
|
Three months ended
|
|
Nine months ended
|
|
|
September 30
|
June 30
|
September 30
|
|
September 30
|
September 30
|
|
|
2011
|
2011
|
2010
|
|
2011
|
2010
|
|
|
|
|
|
|
|
|
|
Revenue
|
63,397
|
57,306
|
43,342
|
|
167,533
|
116,704
|
|
Cost of
Sales
|
(44,825)
|
(39,846)
|
(29,584)
|
|
(117,003)
|
(80,398)
|
|
Gross profit
|
18,572
|
17,460
|
13,758
|
|
50,530
|
36,306
|
|
Selling and distribution
expenses
|
(490)
|
(472)
|
(256)
|
|
(1,347)
|
(694)
|
|
Administrative
expenses
|
(1,364)
|
(1,481)
|
(1,071)
|
|
(5,221)
|
(2,791)
|
|
Finance costs
|
(486)
|
(353)
|
(244)
|
|
(1,124)
|
(679)
|
|
Other income
|
12
|
15
|
389
|
|
69
|
429
|
|
Other expenses
|
(298)
|
(114)
|
-
|
|
(517)
|
-
|
|
Profit before
taxation
|
15,946
|
15,055
|
12,576
|
|
42,390
|
32,571
|
|
Income tax
expense
|
(4,130)
|
(3,916)
|
(3,256)
|
|
(11,219)
|
(8,369)
|
|
Net Profit for
the period
|
11,816
|
11,139
|
9,320
|
|
31,171
|
24,202
|
|
Attributable
to:
Shareholders
of the
Company
|
|
|
|
|
|
|
|
EPS-Basic
|
0.65
|
0.61
|
0.84
|
|
1.71
|
2.31
|
|
EPS-Diluted
|
0.65
|
0.61
|
0.84
|
|
1.71
|
2.31
|
|
Shares used in calculating
basic EPS
|
|
|
|
|
|
|
|
Basic
|
18,254,002
|
18,254,002
|
11,124,593
|
|
18,254,002
|
10,487,914
|
|
Diluted
|
18,254,002
|
18,254,002
|
11,124,593
|
|
18,254,002
|
10,487,914
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CHINA
CERAMICS CO., LTD. AND ITS SUBSIDIARIES
|
|
UNAUDITED
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
|
(U.S Dollar
in thousands)
|
|
|
|
|
|
|
|
Three months
ended
|
|
Nine months
ended
|
|
|
September
|
June
|
September
|
|
September
|
September
|
|
|
30
|
30
|
30
|
|
30
|
30
|
|
|
2011
|
2011
|
2010
|
|
2011
|
2010
|
|
|
|
|
|
|
|
|
|
Cash flows
from operating activities
|
|
|
|
|
|
|
|
Profit before
taxation
|
15,946
|
15,055
|
12,576
|
|
42,390
|
32,571
|
|
Adjustments for
|
|
|
|
|
|
|
|
Amortization of land use
rights
|
26
|
26
|
24
|
|
77
|
73
|
|
Depreciation of property,
plant
and equipment
|
2,064
|
1,740
|
1,206
|
|
5,145
|
3,179
|
|
Lose/(gain) on disposal of
property,
plant and equipment
|
49
|
113
|
(32)
|
|
178
|
(52)
|
|
Share-based
compensation
|
380
|
375
|
-
|
|
1,837
|
-
|
|
Finance costs
|
486
|
353
|
244
|
|
1,124
|
679
|
|
Interest income
|
(15)
|
(17)
|
(8)
|
|
(66)
|
(42)
|
|
Operating profit before
working capital
changes
|
18,936
|
17,645
|
14,010
|
|
50,685
|
36,408
|
|
(Increase)/decrease in
inventories
|
(224)
|
(6,420)
|
375
|
|
(12,215)
|
(3,534)
|
|
Increase in trade
receivables
|
(6,395)
|
(14,587)
|
(3,987)
|
|
(29,764)
|
(13,831)
|
|
(Increase)/decrease in
other
receivables
and prepayments
|
494
|
(165)
|
134
|
|
(1,006)
|
506
|
|
Increase/(decrease) in trade
payables
|
2,168
|
6,095
|
(1,743)
|
|
12,522
|
2,934
|
|
Increase in accrued
liabilities and other payables
|
280
|
678
|
3,980
|
|
43
|
2,164
|
|
Cash generated from
operations
|
15,259
|
3,246
|
12,769
|
|
20,265
|
24,647
|
|
Interest paid
|
(486)
|
(353)
|
(244)
|
|
(1,124)
|
(679)
|
|
Income tax paid
|
(4,004)
|
(2,584)
|
(2,733)
|
|
(10,376)
|
(7,288)
|
|
|
 
|
|
|
|
|
|
|
Net cash
generated from operating
activities
|
10,769
|
309
|
9,792
|
|
8,765
|
16,680
|
|
|
|
|
|
|
|
|
|
Cash flows
from investing activities
|
|
|
|
|
|
|
|
Proceed from disposal of
property,
plant and equipment
|
355
|
735
|
203
|
|
1,198
|
463
|
|
Acquisition of property, plant
and
equipment
|
(20,802)
|
(12,444)
|
(13,174)
|
|
(58,229)
|
(28,726)
|
|
Interest received
|
15
|
17
|
8
|
|
66
|
42
|
|
Acquisition of subsidiary, net
of cash
acquired
|
-
|
-
|
-
|
|
-
|
(5,318)
|
|
|
|
|
|
|
|
|
|
Net cash
used in investing activities
|
(20,432)
|
(11,692)
|
(12,963)
|
|
(56,965)
|
(33,539)
|
|
|
|
|
|
|
|
|
|
Cash flows
from financing activities
|
|
|
|
|
|
|
|
Bank borrowings
obtained
|
10,674
|
10,901
|
5,431
|
|
21,575
|
10,830
|
|
Repayment of short-term
loans
|
(1,695)
|
(4,777)
|
(5,993)
|
|
(6,472)
|
(8,729)
|
|
Purchase of warrants
|
-
|
-
|
-
|
|
-
|
(996)
|
|
|
|
|
|
|
|
|
|
Net cash
generated/(used in)
from financing
activities
|
8,979
|
6,124
|
(562)
|
|
15,103
|
1,105
|
|
|
|
|
|
|
|
|
|
Net
decrease in cash and cash
equivalents
|
(684)
|
(5,259)
|
(3,733)
|
|
(33,097)
|
(15,754)
|
|
Cash and cash
equivalents,
beginning of period
|
7,990
|
12,969
|
9,985
|
|
39,923
|
21,957
|
|
Effect of foreign exchange
rate
differences
|
305
|
280
|
(59)
|
|
785
|
(10)
|
|
|
|
|
|
|
|
|
|
Cash and
cash equivalents,
end of
period
|
7,611
|
7,990
|
6,193
|
|
7,611
|
6,193
|
|
|
|
|
|
|
|
|
|
|
SOURCE China Ceramics Co., Ltd.