LIUZHOU CITY, China,
Aug. 15, 2011
/PRNewswire-Asia-FirstCall/ -- China BCT Pharmacy Group, Inc., (OTC
BB: CNBI), ("China BCT" or the "Company"), a leading pharmaceutical
distributor, retail pharmacy, and manufacturer of pharmaceutical
products in Guangxi Province,
China, today announced results for
the second quarter ended June 30,
2011.
Second Quarter 2011
Highlights
- Revenue increased 37.1% year-over-year to $65.1 million
- Gross profit rose 27.4% year-over-year to $16.1 million
- Operating income grew 13.2% year-over-year to $11.6 million
- GAAP net income climbed 20.6% to $8.6
million, or $0.19 per diluted
share, from $7.1 million, or
$0.19 per diluted share, in the year
ago quarter
- Excluding non-cash items related to change in the fair value of
warrant liabilities and share-based compensation expense, non-GAAP
adjusted net income was $8.3 million,
or $0.18 per diluted share
- Cash and cash equivalents as of June 30,
2011 totaled $63.1 million,
compared to $20.2 million at the end
of 2010.
"In the second quarter of 2011, we achieved double digit sales
growth across our distribution, retail and manufacturing segments,
resulting in companywide year-over-year revenue growth of 37.1%,"
commented Mr. Hui Tian Tang,
Chairman and Chief Executive Officer of China BCT Pharmacy Group,
Inc. "We believe that our integrated business platform uniquely
positions us to capitalize on a wide range of opportunities
throughout China's pharmaceutical
industry value chain. We intend to carefully deploy our
strong cash balance, which totaled over $63.1 million at quarter end, on important
strategic initiatives, including the continued expansion of our
retail pharmacy footprint in Guangxi
Province and the construction of a modern wholesale
distribution logistics center in the region."
Second Quarter 2011
Results
Second quarter 2011 revenue increased 37.1% to $65.1 million from $47.5
million in the second quarter of 2010.
Net sales from the Company's pharmaceutical distribution segment
increased 45.6% year-over-year to $48.5
million, or 74.5% of total revenue in the second quarter of
2011. Of the $15.1 million
year-over-year increase in pharmaceutical distribution sales,
$8.4 million reflected higher sales
to other drug stores, $4.9 million
was attributable to higher sales to hospitals, and $2.3 million was due to higher sales to clinics
and health care centers.
Net sales from the Company's retail pharmacy segment grew 12.9%
year-over-year to $13.2 million, or
20.1% of total second quarter revenue, driven by $2.3 million of incremental revenue from new
retail stores somewhat offset by an 8.4% decline in existing store
sales.
Net sales from the Company's pharmaceutical manufacturing
segment rose 37.0% year-over-year to $3.5
million, or 5.4% of total second quarter revenue. This
quarter's manufacturing sales growth was primarily due to increased
sales volumes, as product pricing remained relatively stable
year-over-year.
Gross profit grew 27.4% year-over-year to $16.1 million, up from $12.6 million for the same period of 2010. Gross
profit margin declined 1.9 percentage points to 24.7%, as compared
to 26.6% in the comparable period last year. The decrease in gross
margin in the second quarter of 2011 mainly reflects a greater mix
of sales from the Company's distribution segment, which has lower
margins relative to the Company's other businesses.
Within pharmaceutical distribution, gross profit margin declined
from 21.8% in the second quarter of 2010 to 19.2% this quarter,
primarily due to an increased percentage of sales to other drug
stores, which generate lower gross profit margin within the
distribution segment, and due to a greater mix of lower margin
products sold to hospitals. Retail pharmacy segment gross profit
margin increased to 34.2% from 32.1% in the second quarter of 2010,
reflecting fewer price reductions under the Company's recent
marketing campaign. Pharmaceutical manufacturing segment gross
profit margin was 64.7% and 65.2% during the quarters ending
June 30, 2011 and 2010, respectively.
The decrease in gross profit margin was primarily due to an
increase in sales derived from products with lower margins.
Operating expenses increased by 89.3% to $4.5 million, compared to $2.4 million in the same period last year.
Administrative expenses increased 107.4 to $2.7 million, or 4.1% of revenue, as compared to
$1.3 million, or 2.7% of revenue, in
the same period of 2010, primarily due to an increase in the
incurrence of public company professional fees and increased share
based compensation. Selling expenses rose 67.0% to $1.8 million, compared to $1.1 million in the same period of 2010.
Operating income increased 13.2% to $11.6
million, or 17.8% of revenue, from $10.3 million, or 21.6% of revenue, in the second
quarter of 2010.
GAAP net income increased 20.6% to $8.6
million, or $0.19 per diluted
share, as compared to $7.1 million,
or $0.19 per diluted share, in the
second quarter of 2010. Diluted earnings per share were calculated
using weighted average shares of 38,154,340 and 38,471,274 for the
quarters ended June 30, 2011 and
2010, respectively. Excluding a non-cash benefit related to change
in the fair value of warrant liabilities and excluding share-based
compensation expense, second quarter 2011 non-GAAP adjusted net
income was $8.3 million, or
$0.18 per diluted share, compared to
non-GAAP adjusted net income of $7.6
million, or $0.20 per diluted
share in the second quarter of 2010.
Six Months 2011 Results
Net revenue was $123.7 million in
the first half of 2011, up 51.8% from $81.5
million in the first half of 2010. In terms of revenue mix,
pharmacy distribution remained the Company's largest segment in the
first half of 2011 at 74.2% of total sales, compared to 69.4% in
the same period last year. Retail pharmacy represented 20.8% of
total Company sales in the first half of 2011, down from 25.2% in
the same period last year. Pharmacy manufacturing accounted
for 5.0% of total sales during the first half of 2011, compared to
5.4% in the first half of last year.
Gross profit was $29.7 million, or
24.0% of revenue, up 38.2% from $21.5
million, or 26.3% of revenue, in the first half of 2010.
Operating income was $20.2 million,
or 16.4% of revenue, up 23.1% from $16.5
million, or 20.2% of revenue, in the first half of 2010. Net
income increased 30.6% to $14.9
million, or $0.35 per diluted
share, compared to $11.4 million, or
$0.30 per diluted share, in the first
half of 2010. Excluding non-cash expense related to change in the
fair value of warrant liabilities and share-based compensation
expense, adjusted net income was $14.9
million, or $0.35 per diluted
share, as compared to $12.1 million,
or $0.32 per diluted share in the
first half of 2010.
Financial Condition
As of June 30, 2011, China BCT had
$63.1 million in cash and cash
equivalents, $93.1 million in working
capital and a current ratio of 2.44. Long-term bank debt was
$0.2 million. Stockholders' equity
was $99.3 million on June 30, 2011, compared to $83.1 million at the end of 2010.
The Company generated $23.0
million in cash flow from operating activities for the six
months ended June 30, 2011 compared
to cash flow from operating activities of $6.0 million in the same period prior year. Cash
used in investing activities was $4.5
million, compared to cash used in investing activities of
$3.7 million in the first half in
2010. For the six months ended June 30,
2011, cash flow from financing activities totaled
$23.4 million and included
$29.5 million from the placement of
preferred stock.
Subsequent Events
On July 6, 2011, the Company
announced a share repurchase plan that authorizes the Company to
repurchase up to 2,000,000 shares of the Company's common stock
from time to time during a one year period commencing on
July 4, 2011.
On July 20, 2011, the Company
announced that it is in the process of launching 21 new retail
pharmacy stores in Guangxi,
bringing the total number of "Baicaotang" branded stores to
208.
Business Outlook
"In the second half of 2011, we plan to focus on improving the
performance of our existing retail stores while selectively
pursuing opportunities to expand our retail pharmacy network. We
are currently launching 21 new retail pharmacy stores in
Guangxi. As a group, these stores
are expected to generate annual revenues of approximately
$2.6 million and should be fully
operational in the second half of 2011," commented Mr. Tang. "On
the distribution side of our business, we expect to commence
construction of a state-of-the-art logistics center in the fourth
quarter 2011. We are committed to developing a larger and
stronger retail and wholesale distribution network, which we expect
to yield greater economies of scale and additional synergies across
our vertically integrated business model," concluded Mr. Tang.
Conference Call
China BCT will conduct a conference call at 8:00 a.m. Eastern Time (ET) on Monday, August 15, 2011, to discuss its second
quarter 2011 financial results.
The conference call can be accessed by dialing 866-759-2078
(U.S. and Canada callers) or
706-643-0585 (international callers) and entering the conference ID
89691490 approximately five to ten minutes prior to the call. A
replay will be available for two weeks starting on Monday, August 15, 2011 at 11:00 a.m. ET by dialing 855-859-2056 (U.S. and
Canada callers) or 404-537-3406
(international callers) and entering the conference replay ID
89691490.
About China BCT
China BCT is engaged in pharmaceutical distribution, pharmacy
retailing, and the manufacture of pharmaceuticals products through
its subsidiaries Guangxi Liuzhou Baicaotang Medicine Limited,
Guangxi Liuzhou Baicaotang Medicine Retail Limited, and Hefeng
Pharmaceutical Co. Limited in Guangxi province, China. It operates a large regional retail
network in Guangxi province,
consisting of 208 directly owned retail stores in Guangxi province and currently over 8,000
products are distributed through the Company's wholesale
distribution network. For more information, please visit
www.china-bct.com.
Safe Harbor Statement
This press release contains "forward-looking
statements" within the meaning of the safe-harbor
provisions of the Private Securities Litigation Reform Act of 1995.
Such statements involve known and unknown risks, uncertainties and
other factors that could cause the actual results of the Company to
differ materially from the results expressed or implied by such
statements, including: changes from anticipated levels of
sales; future international, national or regional economic and
competitive conditions; changes in relationships with customers;
access to capital; difficulties in developing and marketing new
products and services; marketing existing products and services;
customer acceptance of existing and new products and services; and
other factors detailed in the Company's periodic
filings with the Securities and Exchange Commission
(http://www.sec.gov). Accordingly, although
the Company believes that the expectations reflected in such
forward-looking statements are reasonable, there can be no
assurance that such expectations will prove to be correct. The
Company has no obligation to update the forward-looking information
contained in this presentation.
Use of Non-GAAP Financial Information
GAAP results for the three and six months ended June 30, 2011 and 2010 include change in fair
value of warrant liabilities and share-based compensation expense.
To supplement the Company's consolidated financial statements
presented on a GAAP basis, the Company has provided non-GAAP
financial information excluding the impact of these items in this
release, which are non-GAAP net income and non-GAAP diluted
earnings per share. The Company's management believes that these
non-GAAP measures provide investors with a better understanding of
how the results related to the Company's historical performance.
The additional adjusted information is not meant to be considered
in isolation or as a substitute for GAAP financials. The adjusted
financial information that the Company provides also may differ
from the adjusted information provided by other companies.
Management believes that these adjusted financial measures are
useful to investors because they exclude non-cash expenses that
management excludes when it internally evaluates the performance of
the Company's business and makes operating decisions, including
internal budgeting, and performance measurement, as these measures
provide a consistent method of comparison to historical periods. As
a result, the provision of these adjusted measures allows investors
to evaluate the Company's performance using the same methodology
and information as that used by the Company's management. Adjusted
measures are subject to inherent limitations because they do not
include all of the expenses included under GAAP and because they
involve the exercise of judgment of which charges are excluded from
the adjusted financial measure. However, the Company's management
compensates for these limitations by providing the relevant
disclosure of the items excluded. A reconciliation of each adjusted
measures to the nearest GAAP measure appears in the table
below.
Company
Contact:
|
Investor Relations
Contact:
|
|
Ms. Shelly Zhang, Chief
Financial Officer
|
CCG Investor Relations
|
|
China BCT Pharmacy Group,
Inc.
|
Mr. Crocker Coulson,
President
|
|
Email: shelly.zhang@china-bct.com
|
Email: crocker.coulson@ccgir.com
|
|
Tel: (86)
772-363-8318
|
Tel: +1-646-213-1915
|
|
Website:
www.china-bct.com
|
|
|
|
Mr. Kalle Ahl, CFA,
Account Manager
|
|
|
Email: kalle.ahl@ccgir.com
|
|
|
Tel:
+1-646-833-3417
|
|
|
Website:
www.ccgirasia.com
|
|
|
|
China BCT
Pharmacy Group, Inc.
RECONCILIATION OF NON-GAAP NET
INCOME AND DILUTED EPS
|
|
|
Three months Ended
|
|
Six months Ended
|
|
June 30,
|
June 30,
|
|
|
2011
|
|
2010
|
|
2011
|
|
2010
|
|
US$ - thousands, except per
share
|
|
|
|
|
|
|
|
|
Net income (GAAP)
|
$ 8,603
|
|
$ 7,132
|
|
$ 14,852
|
|
$ 11,377
|
|
- Share-based compensation
expense
|
3
|
|
26
|
|
571
|
|
26
|
|
- Change in fair value of
warrant liabilities
|
(301)
|
|
418
|
|
(576)
|
|
707
|
|
Adjusted net income
(non-GAAP)
|
$ 8,305
|
|
$ 7,576
|
|
$ 14,847
|
|
$ 12,110
|
|
|
|
|
|
|
|
|
|
|
Per diluted share
|
|
|
|
|
|
|
|
|
Net income
(GAAP)
|
$
0.19
|
|
$ 0.19
|
|
$
0.35
|
|
$
0.30
|
|
- Share-based compensation
expense
|
-
|
|
-
|
|
-
|
|
-
|
|
- Change in fair value of
warrant liabilities
|
(0.01)
|
|
0.01
|
|
(0.01)
|
|
0.02
|
|
Adjusted net income
(non-GAAP)
|
$
0.18
|
|
$ 0.20
|
|
$
0.35
|
|
$
0.32
|
|
Weighted average shares
outstanding – '000
|
|
|
|
|
|
|
|
|
-diluted
|
38,154
|
|
38,471
|
|
38,154
|
|
38,295
|
|
|
|
|
|
|
|
|
|
|
|
-Financial Tables Follow-
China BCT
Pharmacy Group, Inc.
(Formerly
named China Baicaotang Medicine Limited)
Consolidated
Statements of Income and Comprehensive Income
(Stated in
US Dollars)
|
|
|
|
Three months
ended
|
|
|
Six months
ended
|
|
|
|
|
June
30
|
|
|
June
30
|
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
|
|
|
2011
|
|
|
2010
|
|
|
2011
|
|
|
2010
|
|
|
Sales revenue
|
|
$
|
65,115,748
|
|
|
$
|
47,492,718
|
|
|
$
|
123,718,988
|
|
|
$
|
81,521,596
|
|
|
Cost of sales
|
|
|
49,043,088
|
|
|
|
34,879,110
|
|
|
|
94,039,127
|
|
|
|
60,046,311
|
|
|
Gross profit
|
|
|
16,072,660
|
|
|
|
12,613,608
|
|
|
|
29,679,861
|
|
|
|
21,475,285
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Administrative
expenses
|
|
|
2,685,357
|
|
|
|
1,294,476
|
|
|
|
5,716,052
|
|
|
|
2,936,899
|
|
|
Selling expenses
|
|
|
1,770,562
|
|
|
|
1,059,916
|
|
|
|
3,715,147
|
|
|
|
2,086,435
|
|
|
Total operating
expenses
|
|
|
4,455,919
|
|
|
|
2,354,392
|
|
|
|
9,431,199
|
|
|
|
5,023,334
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from
operations
|
|
|
11,616,741
|
|
|
|
10,259,216
|
|
|
|
20,248,662
|
|
|
|
16,451,951
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-operating income
(expense)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
24,162
|
|
|
|
4,023
|
|
|
|
25,989
|
|
|
|
4,142
|
|
|
Other income
|
|
|
114,545
|
|
|
|
28,667
|
|
|
|
136,741
|
|
|
|
126,707
|
|
|
Change in fair value of warrant liabilities
|
|
|
300,662
|
|
|
|
(418,027)
|
|
|
|
576,044
|
|
|
|
(706,810)
|
|
|
Other expenses
|
|
|
(17,586)
|
|
|
|
(1,387)
|
|
|
|
(17,586)
|
|
|
|
(40,699)
|
|
|
Finance costs
|
|
|
(195,846)
|
|
|
|
(264,480)
|
|
|
|
(389,904)
|
|
|
|
(477,609)
|
|
|
Total non-operating income
(expense)
|
|
|
225,937
|
|
|
|
(651,204)
|
|
|
|
331,284
|
|
|
|
(1,094,269)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income
taxes
|
|
|
11,842,678
|
|
|
|
9,608,012
|
|
|
|
20,579,946
|
|
|
|
15,357,682
|
|
|
Income taxes
|
|
|
(3,239,723)
|
|
|
|
(2,475,603)
|
|
|
|
(5,727,520)
|
|
|
|
(3,981,108)
|
|
|
Net income
|
|
|
8,602,955
|
|
|
|
7,132,409
|
|
|
|
14,852,426
|
|
|
|
11,376,574
|
|
|
Other comprehensive
income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation
adjustments
|
|
|
1,996,994
|
|
|
|
(25,872)
|
|
|
|
2,350,904
|
|
|
|
(1,334)
|
|
|
Total comprehensive
income
|
|
$
|
10,599,949
|
|
|
$
|
7,106,537
|
|
|
$
|
17,203,330
|
|
|
$
|
11,375,240
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Earnings per share -
basic
|
|
$
|
0.19
|
|
|
$
|
0.19
|
|
|
$
|
0.35
|
|
|
$
|
0.30
|
|
|
Earnings per share -
diluted
|
|
$
|
0.19
|
|
|
$
|
0.19
|
|
|
$
|
0.35
|
|
|
$
|
0.30
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of
shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding - basic
|
|
|
38,154,340
|
|
|
|
38,119,340
|
|
|
|
38,154,340
|
|
|
|
37,942,936
|
|
|
Weighted average number of
shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
outstanding - diluted
|
|
|
38,154,340
|
|
|
|
38,471,274
|
|
|
|
38,154,340
|
|
|
|
38,294,870
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net income to
income
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
applicable to common
stock:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income
|
|
$
|
8,602,955
|
|
|
$
|
7,132,409
|
|
|
$
|
14,852,426
|
|
|
$
|
11,376,574
|
|
|
Less: dividends and accretion on
preferred stock
|
|
|
(1,167,011)
|
|
|
|
-
|
|
|
|
(1,556,015)
|
|
|
|
-
|
|
|
Income applicable to common
stock
|
|
$
|
7,435,944
|
|
|
$
|
7,132,409
|
|
|
$
|
13,296,411
|
|
|
$
|
11,376,574
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China BCT
Pharmacy Group, Inc.
(Formerly
named China Baicaotang Medicine Limited)
Consolidated
Balance Sheets
(Stated in
US Dollars)
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
(Unaudited)
|
|
|
|
(*)
|
|
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Current assets
|
|
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
63,100,570
|
|
|
$
|
20,157,112
|
|
|
Restricted cash
|
|
|
1,615,155
|
|
|
|
1,334,868
|
|
|
Accounts receivable,
net
|
|
|
70,680,351
|
|
|
|
68,664,308
|
|
|
Bills receivable
|
|
|
23,205
|
|
|
|
-
|
|
|
Amounts due from related
companies
|
|
|
1,079,596
|
|
|
|
3,784,069
|
|
|
Other receivables, prepayments
and deposits
|
|
|
4,707,578
|
|
|
|
3,332,747
|
|
|
Inventories
|
|
|
16,458,159
|
|
|
|
10,776,877
|
|
|
Deferred income taxes
|
|
|
211,739
|
|
|
|
207,222
|
|
|
Total current assets
|
|
|
157,876,353
|
|
|
|
108,257,203
|
|
|
|
|
|
|
|
|
|
|
|
|
Property, plant and equipment,
net
|
|
|
15,625,002
|
|
|
|
14,605,888
|
|
|
Land use rights, net
|
|
|
13,567,738
|
|
|
|
13,422,048
|
|
|
Long-term deposit
|
|
|
6,961,500
|
|
|
|
3,482,200
|
|
|
Goodwill
|
|
|
570,280
|
|
|
|
560,418
|
|
|
Other intangible assets,
net
|
|
|
536,727
|
|
|
|
581,481
|
|
|
Deferred income taxes
|
|
|
645,375
|
|
|
|
629,798
|
|
|
Total assets
|
|
$
|
195,782,975
|
|
|
$
|
141,539,036
|
|
|
(*) Derived from audited
financial statements.
|
|
|
|
|
|
|
|
|
|
|
China BCT
Pharmacy Group, Inc.
(Formerly
named China Baicaotang Medicine Limited)
Consolidated
Balance Sheets (Cont'd)
(Stated in
US Dollars)
|
|
|
|
June 30,
|
|
|
December 31,
|
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
(Unaudited)
|
|
|
|
(*)
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities and Stockholders' Equity
|
|
|
|
|
|
|
|
|
Current liabilities
|
|
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
42,275,442
|
|
|
$
|
35,497,337
|
|
|
Bills payable
|
|
|
2,613,799
|
|
|
|
2,669,752
|
|
|
Other payables and accrued expenses
|
|
|
4,992,112
|
|
|
|
4,856,956
|
|
|
Dividend payable
|
|
|
500,000
|
|
|
|
-
|
|
|
Amounts due to directors
|
|
|
157,023
|
|
|
|
190,484
|
|
|
Amounts due to related companies
|
|
|
214,162
|
|
|
|
139,219
|
|
|
Income tax payable
|
|
|
3,141,063
|
|
|
|
2,564,359
|
|
|
Secured bank loans
|
|
|
10,672,726
|
|
|
|
8,898,218
|
|
|
Other loans
|
|
|
169,087
|
|
|
|
162,664
|
|
|
Retirement benefit costs
|
|
|
22,424
|
|
|
|
33,412
|
|
|
Total current liabilities
|
|
|
64,757,838
|
|
|
|
55,012,401
|
|
|
|
|
|
|
|
|
|
|
|
|
Secured long-term bank loans
|
|
|
243,893
|
|
|
|
1,941,606
|
|
|
Warrant liabilities
|
|
|
697,149
|
|
|
|
1,273,193
|
|
|
Retirement benefit costs
|
|
|
215,513
|
|
|
|
213,763
|
|
|
Total liabilities
|
|
|
65,914,393
|
|
|
|
58,440,963
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Convertible Redeemable Preferred Stock
|
|
|
|
|
|
|
|
|
|
Series A convertible, redeemable preferred stock:
|
|
|
|
|
|
|
|
|
|
$0.001 par value; 20,000,000 shares authorized;
|
|
|
|
|
|
|
|
|
|
9,375,000 and zero shares issued and outstanding as of
|
|
|
|
|
|
|
|
|
|
June 30, 2011 and December 31, 2010, respectively
|
|
|
30,551,881
|
|
|
|
-
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders' Equity
|
|
|
|
|
|
|
|
|
|
Common stock: par value $0.001 per share;
|
|
|
|
|
|
|
|
|
|
150,000,000 and 100,000,000 shares authorized;
|
|
|
|
|
|
|
|
|
|
38,154,340 shares issued and outstanding as of June 30, 2011 and
|
|
|
|
|
|
|
|
|
|
December 31, 2010, respectively
|
|
|
38,154
|
|
|
|
38,154
|
|
|
Additional paid-in capital
|
|
|
17,204,725
|
|
|
|
16,633,411
|
|
|
Statutory and other reserves
|
|
|
4,585,854
|
|
|
|
4,585,856
|
|
|
Accumulated other comprehensive income
|
|
|
6,778,769
|
|
|
|
4,427,865
|
|
|
Retained earnings
|
|
|
70,709,199
|
|
|
|
57,412,787
|
|
|
Total Stockholders' Equity
|
|
|
99,316,701
|
|
|
|
83,098,073
|
|
|
Total Liabilities and Stockholders' Equity
|
|
$
|
195,782,975
|
|
|
$
|
141,539,036
|
|
|
(*) Derived from audited
financial statements
|
|
|
|
|
|
|
|
|
|
|
China BCT
Pharmacy Group, Inc.
(Formerly
named China Baicaotang Medicine Limited)
Consolidated
Statements of Cash Flows
(Stated in
US Dollars)
|
|
|
|
Six months ended June 30
|
|
|
|
|
(Unaudited)
|
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
Cash flows from operating
activities :
|
|
|
|
|
|
|
|
Net
income
|
|
$
|
14,852,426
|
|
|
$
|
11,376,574
|
|
|
Adjustments
to reconcile net income to net cash flows
|
|
|
|
|
|
|
|
|
|
provided by operating activities :
|
|
|
|
|
|
|
|
|
|
Depreciation
and amortization
|
|
|
693,078
|
|
|
|
574,981
|
|
|
Deferred
income taxes
|
|
|
(2,737)
|
|
|
|
(1,218)
|
|
|
Gain
on sale of land use right
|
|
|
-
|
|
|
|
(44,919)
|
|
|
Loss
on sale of property, plant and equipment
|
|
|
10,960
|
|
|
|
-
|
|
|
Change
in fair value of warrant liabilities
|
|
|
(576,044)
|
|
|
|
706,810
|
|
|
Share-based
compensation expense
|
|
|
571,314
|
|
|
|
25,717
|
|
|
Changes
in operating assets and liabilities, net of effects of acquisitions
of retail stores :
|
|
|
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
2,598,361
|
|
|
|
(11,889,740)
|
|
|
Bills
receivables
|
|
|
(23,052)
|
|
|
|
-
|
|
|
Other
receivables, prepayments and deposits
|
|
|
(634,987)
|
|
|
|
(1,338,371)
|
|
|
Inventories
|
|
|
(4,673,617)
|
|
|
|
(3,116,638)
|
|
|
Accounts
payable
|
|
|
10,732,080
|
|
|
|
9,119,546
|
|
|
Bills
payables
|
|
|
(109,528)
|
|
|
|
(322,516)
|
|
|
Other
payables and accrued expenses
|
|
|
(915,249)
|
|
|
|
(1,138,461)
|
|
|
Retirement
benefit costs
|
|
|
(14,454)
|
|
|
|
12,976
|
|
|
Income
tax payable
|
|
|
517,804
|
|
|
|
2,023,721
|
|
|
Total
adjustments
|
|
|
8,173,929
|
|
|
|
(5,388,112)
|
|
|
Net
cash flows provided by operating activities
|
|
$
|
23,026,355
|
|
|
$
|
5,988,462
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
China BCT
Pharmacy Group, Inc.
(Formerly
named China Baicaotang Medicine Limited)
Consolidated
Statements of Cash Flows (Cont'd)
(Stated in
US Dollars)
|
|
|
|
Six months ended June 30
|
|
|
|
|
(Unaudited)
|
|
|
|
|
2011
|
|
|
2010
|
|
|
|
|
|
|
|
|
|
|
Cash flows from investing
activities :
|
|
|
|
|
|
|
|
Acquisition
of property, plant and equipment
|
|
$
|
(1,175,346)
|
|
|
$
|
(70,183)
|
|
|
Payments
to acquire retail stores
|
|
|
-
|
|
|
|
(4,278,998)
|
|
|
Net cash
from acquisition of distribution chains
|
|
|
36,502
|
|
|
|
-
|
|
|
Acquisition
of intangible assets
|
|
|
(6,730)
|
|
|
|
-
|
|
|
Proceeds
from sale of property, plant and equipment
|
|
|
4,039
|
|
|
|
-
|
|
|
Proceeds
from sale of land use right
|
|
|
-
|
|
|
|
697,495
|
|
|
Payment
for long-term deposit
|
|
|
(3,365,600)
|
|
|
|
-
|
|
|
Net cash flows used in investing
activities
|
|
|
(4,507,135)
|
|
|
|
(3,651,686)
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash flows from financing
activities :
|
|
|
|
|
|
|
|
|
|
Advance/repayment
activities with related companies, net
|
|
|
(5,697,634)
|
|
|
|
(1,133,858)
|
|
|
Proceeds
received from private placement
|
|
|
-
|
|
|
|
2,315,138
|
|
|
Proceeds
received from placement of preferred stock
|
|
|
29,495,866
|
|
|
|
-
|
|
|
Changes
in restricted cash
|
|
|
(251,467)
|
|
|
|
230,242
|
|
|
Repayments
to directors
|
|
|
(37,397)
|
|
|
|
(311,817)
|
|
|
Proceeds
from bank loans
|
|
|
5,839,840
|
|
|
|
6,865,560
|
|
|
Repayments
of bank loans
|
|
|
(5,958,109)
|
|
|
|
(4,750,189)
|
|
|
Proceeds
from other loans
|
|
|
-
|
|
|
|
35,208
|
|
|
Repayments
of other loans
|
|
|
-
|
|
|
|
(2,392,476)
|
|
|
Net cash flows provided by
financing activities
|
|
|
23,391,099
|
|
|
|
857,808
|
|
|
|
|
|
|
|
|
|
|
|
|
Effect of foreign currency
translation on cash and cash equivalents
|
|
|
1,033,139
|
|
|
|
(1,334)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net increase in cash and cash
equivalents
|
|
|
42,943,458
|
|
|
|
3,193,250
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents -
beginning of period
|
|
|
20,157,112
|
|
|
|
13,304,158
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents - end
of period
|
|
$
|
63,100,570
|
|
|
$
|
16,497,408
|
|
|
|
|
|
|
|
|
|
|
|
|
Supplemental disclosures for
cash flow information :
|
|
|
|
|
|
|
|
|
|
Cash paid for :
|
|
|
|
|
|
|
|
|
|
Interest
|
|
$
|
359,815
|
|
|
$
|
485,932
|
|
|
Income taxes
|
|
$
|
5,212,452
|
|
|
$
|
1,958,606
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
SOURCE China BCT Pharmacy Group, Inc.