ChinaEdu Corporation Reports Third Quarter 2012 Results

Net Revenue Increases to $19.7 Million, Exceeding Company Guidance

Dec 19, 2012, 17:00 ET from ChinaEdu Corporation

BEIJING, Dec. 19, 2012 /PRNewswire/ -- ChinaEdu Corporation (NASDAQ: CEDU) ("ChinaEdu" or the "Company"), a leading online educational services provider in China, today announced its unaudited financial results for the third quarter and nine months ended September 30, 2012.[1]

Third Quarter 2012 Highlights  

  • Total net revenue for the third quarter of 2012 was $19.7 million, an 8.7 percent increase from $18.1 million in the corresponding period in 2011.
  • Net revenue from online degree programs was $15.8 million, an increase of 9.4 percent from $14.4 million in the corresponding period of 2011.
  • Net income attributable to ChinaEdu was $0.5 million. There was a non-cash intangible assets impairment charge of $0.9 million and a related deferred income tax impact of $0.6 million in the third quarter of 2012.
  • Adjusted net income attributable to ChinaEdu[2] was $1.9 million.
  • Net income attributable to ChinaEdu per diluted ADS[3] was $0.030. The non-cash intangible assets impairment charge and related deferred income tax impact affected net income attributable to ChinaEdu per diluted ADS by $0.091.
  • Adjusted net income attributable to ChinaEdu per diluted ADS[4] was $0.115.
  • Operating margin in the third quarter of 2012 was 20.3 percent excluding the intangible assets impairment charge.
  • The number of revenue students[5] in online degree programs during the Spring 2012 semester increased roughly 21.4 percent year-over-year to approximately 193,000 students.

[1] The reporting currency of the Company is RMB, but for the convenience of the reader, the amounts for the three and nine months ended on September 30, 2012 are presented in U.S. dollars. Unless otherwise stated, all translations from RMB to U.S. dollars were made at the rate of RMB6.2848 to $1.00, the noon buying rate in effect on September 30, 2012 in the H.10 statistical release of the Federal Reserve Board. The Company makes no representation that the RMB or U.S. dollar amounts referred could be converted into U.S. dollars or RMB, as the case may be, at any particular rate or at all. For analytical presentation, all percentages are calculated using the numbers presented in the financial statements contained in this earnings release. An explanation of the Company's non-GAAP financial measures is included in the section entitled "Non-GAAP Financial Measures" below, and the related reconciliations to GAAP financial measures are presented in the accompanying financial statements.

[2] "Adjusted net income attributable to ChinaEdu" is a non-GAAP measure defined as net income attributable to ChinaEdu excluding share-based compensation net of non-controlling interests' portion,  amortization of intangible assets and land use rights, and impairment charges.

[3] "ADS" is American Depositary Share. Each ADS represents three ordinary shares.

[4] "Adjusted net income attributable to ChinaEdu per diluted ADS" is a non-GAAP measure which is computed using adjusted net income attributable to ChinaEdu over the number of ADSs used in net income attributable to ChinaEdu per diluted ADS calculation.

[5] "Revenue students" refers to students of university online degree programs who have paid tuitions. The numbers for the three months ended September 30, 2012 and 2011 are revenue students in Spring 2012 and Spring 2011, respectively.

Julia Huang, executive chairman of ChinaEdu commented, "We are pleased with our performance in the third quarter, particularly our ability to increase gross margin to 61.0 percent. We continue to see healthy growth in our online degree programs and are making efforts to build our online professional and certification training programs to help narrow the gap between the skills of the workforce and present-day employers' needs. We are also working to improve our interactive learning capability by integrating mobile and social network applications into our K-12 programs. As these programs begin to benefit from our focus on technology-supported interactive learning, we will look for ways to integrate the platforms into our adult training and degree offerings. At the same time, we continue to closely monitor and control costs across our businesses, enabling us to deliver yet another successful quarter. As we look towards the close of 2012, we are confident in the full year results we will deliver and we are optimistic about the year ahead."

Financial Results for the Third Quarter Ended September 30, 2012

Net Revenue

Total net revenue for the third quarter of 2012 was $19.7 million, an 8.7 percent increase from $18.1 million in the corresponding period in 2011.

Net revenue from online degree programs for the third quarter of 2012 was $15.8 million, a 9.4 percent increase from $14.4 million in the corresponding period in 2011. As seen in the previous quarter, the increase in net revenue from online degree programs in the third quarter was primarily due to organic growth in revenue students enrolled in core online degree programs. Some growth was also attributed to greater revenue contribution from our learning centers network and increased revenue contribution from our online non-degree training programs. Enrollment for online degree programs in the Spring 2012 semester was approximately 193,000 revenue students, an increase of 21.4 percent from approximately 159,000 revenue students in the Spring 2011 semester.

As of September 30 2012, ChinaEdu's learning centers network was providing recruiting services for 22 universities with 116 operational learning centers, of which 55 were proprietary centers[6] and 61 were contracted centers[7]. This compares to 103 operational learning centers as of September 30, 2011, of which 59 were proprietary and 44 were contracted centers.

Net revenue from non-degree programs, including online tutoring programs, private primary and secondary schools and international and elite curriculum programs, in the third quarter of 2012 was $3.9 million, a 6.0 percent increase from $3.7 million in the third quarter of 2011. The growth was mainly driven by increased enrollment at our private schools in Anqing and Pingdingshan as well as an increase in tuition at our Anqing private school.

[6] Proprietary centers refer to self-owned learning centers operated either under the Company's own brand name or the brand name of a university pursuant to a licensing arrangement with that university.

[7] Contracted centers refer to agreement with third party learning centers pursuant to which the Company only provides assistance in applying for approval from provincial level education authorities as well as securing additional university online degree programs. In return, the Company receives a percentage of the tuition earned by these third party learning centers.

Cost of Revenue

Total cost of revenue for the third quarter of 2012 was $7.7 million, representing an increase of 1.5 percent, compared to $7.6 million in the corresponding period of 2011.

Cost of revenue for online degree programs in the third quarter of 2012 was $5.4 million, an increase of 7.5 percent from $5.0 million in the corresponding period of 2011. The increase in cost of revenue was primarily due to an increase in staff costs that resulted from a headcount increase across the Company.

Cost of revenue for non-degree programs in the third quarter of 2012 was $2.3 million, a decrease of 10.5 percent from $2.5 million in the third quarter of 2011. The decrease in cost of revenue in this area was mainly due to decreases in employee costs and leasing costs related to our international and elite curriculum programs.

Gross Profit and Gross Margin

Gross profit in the third quarter of 2012 was $12.0 million, compared to $10.6 million in the corresponding period of 2011. Gross margin increased to 61.0 percent, compared to 58.2 percent in the corresponding period in 2011.

Gross margin for online degree programs increased to 65.7 percent for the third quarter of 2012, compared to 65.1 percent in the corresponding period of 2011.

Gross margin for private schools increased to 40.3 percent, compared to 29.4 percent in the corresponding period in 2011. The increase was primarily due to increased student enrollment at our private schools in Anqing and Pingdingshan as well as a tuition increase at the Anqing school.

Gross margin for online tutoring programs decreased to 63.9 percent from 65.6 percent in third quarter of 2011, largely due to decreased barter transaction revenue.

Operating Expenses

Total operating expenses were $9.0 million in the third quarter of 2012, representing a 16.3 percent increase from $7.7 million in the corresponding period in 2011. As a percentage of net revenue, total operating expenses increased to 45.5 percent, compared to 42.5 percent in the corresponding period in 2011. The increase in total operating expense was the result of the following:

  • General and administrative expenses for the third quarter of 2012 were $4.3 million, an increase of 16.6 percent compared to $3.7 million in the corresponding period in 2011. The increase was mainly the result of an early termination fee related to a lease agreement and an increase in conference fees and travel fees. As a percentage of net revenue, general and administrative expenses increased to 22.0 percent, compared with 20.5 percent in the same period in 2011.
  • Selling and marketing expenses were $2.0 million in the third quarter of 2012,a decrease of 13.7 percent compared to $2.3 million in the corresponding period in 2011. The decrease was primarily attributable to a significant decrease in marketing activities surrounding international and elite curriculum programs. As a percentage of net revenue, selling and marketing expenses decreased to 9.9 percent, compared with 12.5 percent in the same period in 2011.
  • Research and development expenses for the third quarter of 2012 were $1.7 million, flat with the corresponding period in 2011. As a percentage of net revenue, the research and development expense was 8.8 percent in the third quarter of 2012, decreasing from 9.5 percent in the same period in 2011.
  • The Company incurred an intangible asset impairment charge in relation to the BCIT (British Columbia Institute of Technology) and FEC (Friendly Experimental Class) programs in the international and elite curriculum division in the third quarter of 2012, resulting in an aggregate non-cash charge of $0.9 million (RMB5.9 million). The Company does not plan to enter into new cooperative agreements such as these in the near future. Due to the projection that demonstrated the operation from the FEC program and continuing losses from the BCIT programs, the Company believes that the intangible assets carrying amount associated with the BCIT and FEC programs may not be recoverable. The fair value for the intangible assets of these programs is less than the carrying value as of September 30, 2012, resulting in impairment of these two programs in the current quarter. The excess carrying value of the intangible assets over its fair value is recognized as an impairment loss.

Income from Operations

Income from operations in the third quarter of 2012 was $3.1 million, an increase of 7.3 percent compared to $2.8 million in the corresponding period of 2011. The increase was mainly due to an increase in student enrollment in online degree programs in the Spring semester as well as increased enrollment at our private schools. Operating margin decreased very slightly to 15.5 percent in the third quarter of 2012, compared to 15.7 percent in the corresponding period of 2011.  The non-cash intangible assets impairment charge affected income from operations by $0.9 million.

Adjusted income from operations, a non-GAAP measure defined as income from operations excluding share-based compensation, amortization of intangible assets, land use rights, and impairment charges, was $4.5 million for the third quarter of 2012, an increase of 36.0 percent compared to $3.3 million in the corresponding period of 2011.

Adjusted operating margin, a non-GAAP measure defined as the ratio of adjusted income from operations over net revenue, for the third quarter of 2012 increased to 22.7 percent, compared to 18.2 percent in the corresponding period of 2011.

Interest and Investment Income

Interest and investment income for the third quarter of 2012 increased 112.6 percent to $0.7 million, compared to $0.3 million for the corresponding quarter of 2011.

Income Tax Expense

In the third quarter of 2012, the income tax expense was $1.5 million and the effective income tax rate calculated without consideration for the impairment charge was 31.5 percent. This compares with an income tax expense of $0.5 million and effective income tax rate of 14.2 percent in same period of 2011. The increase in income tax expense is attributable to the provision of valuation allowance of the deferred tax assets that arose in the carrying losses in the international and elite programs.

Net Income Attributable to Non-controlling Interests

Net income attributable to non-controlling interests was to $1.8 million in the third quarter of 2012, flat with the corresponding period in 2011.

Net Income Attributable to ChinaEdu

Net income attributable to ChinaEdu, which is net income, excluding net income attributable to non-controlling interests, was $0.5 million in the third quarter of 2012, representing a decrease of 47.5 percent from $0.9 million in the corresponding period of 2011. The non-cash intangible assets impairment charge and related deferred income tax impact affected net income attributable to ChinaEdu by $0.9 million and $0.6 million respectively.

Net income attributable to ChinaEdu per basic and diluted ADS was $0.031 and $0.030, respectively, for the third quarter of 2012, compared to $0.060 and $0.057, respectively, for the corresponding period in 2011. The non-cash intangible assets impairment charge and related deferred income tax impact affected net income attributable to ChinaEdu per basic and diluted ADS by $0.096 and $0.091, respectively.

Adjusted net income attributable to ChinaEdu was $1.9 million in the third quarter of 2012 compared to $1.4 million in the corresponding period of 2011. Adjusted net margin, a non-GAAP measure defined as the ratio of adjusted net income attributable to ChinaEdu over net revenue, was 9.7 percent in the third quarter of 2012, compared to 7.6 percent in the corresponding period of 2011. The non-cash intangible assets impairment charge and related deferred income tax impact affected adjusted net income attributable to ChinaEdu by $0.9 million and $0.6 million, respectively, which affected adjusted net margin by 2.9 percent.

Adjusted net income attributable to ChinaEdu per basic and diluted ADS was $0.120 and $0.115, respectively, for the third quarter of 2012, compared to $0.088 and $0.083, respectively, in the corresponding period of 2011. The non-cash intangible assets impairment charge and related deferred income tax impact affected adjusted net income attributable to ChinaEdu per basic and diluted ADS by $0.037 and $0.035, respectively.

Deferred Revenue

As of September 30, 2012, deferred revenue was $10.0 million, consisting of current deferred revenue in the amount of $8.3 million and non-current deferred revenue in the amount of $1.7 million.

Spring semester tuition is generally received during the second quarter but is recognized both in the second quarter and the third quarter of the calendar year. Service fees are amortized within the service period.

Private school revenue is generally received in September, but is amortized over 6 or 12 months. Online tutoring program revenue can be received at program enrollment and is mostly amortized within 12 months.

Cash and Cash Equivalents and Term Deposits

As of September 30, 2012, the Company had cash and cash equivalents and term deposits of $63.0 million, which primarily consisted of cash, demand deposits with original maturity terms of three months or less, and term deposits with original maturity terms of greater than three months but less than one year.

Amounts Due from Related Parties

Amounts due from related parties, which represents cash owed to the Company by collaborative alliance partners, were $41.0 million as of September 30, 2012 compared to $37.9 million as of September 30, 2011.

2012 Year-to-Date Financial Results

Net Revenue

For the nine months ended September 30, 2012, total net revenue was $56.1 million, representing an increase of 11.9 percent over $50.2 million in the corresponding period in 2011. Net revenue from online degree programs for the first nine months of 2012 was $45.0 million, representing a 13.1 percent increase from $39.8 million in the corresponding period in 2011. Net revenue from non-online degree programs for the first nine months of 2012 was $11.1 million, compared to $10.3 million in 2011, a 7.3 percent increase. Growth in total net revenue was attributable to strong enrollment in online degree programs in the Fall semester of 2011 and Spring semester of 2012, particularly within the learning centers network. Growth in net revenue at the Anqing School increased, while the Company saw a decrease in revenue contributed by 101 online tutoring programs and international and elite curriculum programs.

Cost of Revenue

For the nine months ended September 30, 2012, total cost of revenue was $22.4 million, an increase from $20.9 million in the corresponding period in 2011. Cost of revenue for online degree programs in the first nine months of 2012 was $15.2 million, an increase of 8.6 percent compared to $14.0 million in the corresponding period of 2011. The increase was primarily due to cost increases in headcount as well as expansion of the Company's learning centers network.  

Cost of revenue for non-online degree programs in the first nine months of 2012 was $7.2 million, an increase of 4.0 percent compared to $7.0 million in the corresponding period of 2011. The increase in cost of revenue was primarily related to employee costs, leasing costs and service costs associated with our 101 online tutoring programs and teaching costs, dormitory, canteen and transportation costs related to our private primary schools in Anqing and Pingdingshan. Cost of revenue for international and elite curriculum programs decreased as those programs have grown smaller over the course of the year.

Gross Profit

Gross profit for the nine months ended September 30, 2012 was $33.7 million, an increase of 15.3 percent compared with $29.2 million for the corresponding period in 2011. The increase was primarily due to an increase in gross margin across online degree programs and private school programs.

Income from Operations

Income from operations was $10.2 million for the nine months ended September 30, 2012, representing an increase of 41.2 percent from $7.2 million for the corresponding period in 2011. Operating margin was 18.2 percent for the nine months ended September 30, 2012 compared to 14.4 percent for the corresponding period in 2011. The non-cash intangible assets impairment charge affected income from operations and operating margin by $0.9 million and 1.7 percent, respectively.

Adjusted income from operations was $12.7 million for the first nine months of 2012, representing an increase of 47.9 percent, compared to $8.6 million in the corresponding period of 2011. Adjusted operating margin for the nine months ended September 30, 2012 was 22.6 percent, compared to 17.1 percent for the corresponding period in 2011.

Interest Income and Investment Income

Interest income and investment income increased 84.7 percent to $2.0 million in the first nine months of 2012, compared to $1.1 million in the corresponding period of last year.

Income Tax Expense

Income tax expense for the first nine months of 2012 was $3.3 million, as compared with $1.5 million for the corresponding period of last year.

Net Income Attributable to Non-controlling Interests

Net income attributable to non-controlling interests was $5.4 million in first nine months of 2012, an increase of 17.2 percent compared to $4.6 million in the first nine months of 2011. The increase was primarily attributable to a non-controlling interest impact related to the increase in net income from online degree programs in the first nine months of 2012.

Net Income attributable to ChinaEdu

Net income attributable to ChinaEdu was $3.6 million for the nine months ended September 30, 2012, representing an increase of 57.0 percent from $2.3 million for the corresponding period in 2011. Net margin was 6.4 percent for the nine months ended September 30, 2012, compared to 4.6 percent for the corresponding period in 2011. The non-cash intangible assets impairment charge and related deferred income tax impact affected net income attributable to ChinaEdu by $0.9 million and $0.6 million respectively, which affected net margin for nine months ended September 30, 2012 by 2.7 percent.

Adjusted net margin was 10.7 percent for the nine months ended September 30, 2012, compared to 7.1 percent for the corresponding period of 2011. The increase was primarily due to increased net profit in the first nine months of 2012. The non-cash intangible assets impairment charge and related deferred income tax impact affected adjusted net margin for nine months ended September 30, 2012 by one percent.

Fourth  Quarter 2012 Guidance

ChinaEdu management expects total net revenue in the fourth quarter of 2012 to range from RMB124 million to RMB129 million or $19.7 million to $20.5 million, representing a three to seven percent increase compared to the corresponding period in 2011. This forecast reflects ChinaEdu's current and preliminary view, which is subject to change.

Conference Call

ChinaEdu's management will hold an earnings conference call at 8:00 a.m. U.S. Eastern Time on December 20, 2012 (9:00 p.m. Beijing/Hong Kong Time on December 20, 2012).

Dial-in details for the earnings conference call are as follows:

International:

+6567239381

Hong Kong:

+85224750994

United States:

+1 (718) 354-1231

Toll-free China, Mobile:

4006208038

Toll-free China:

8008190121

Toll-free United States:

+1 (866) 519-4004

Passcode:

79539648

A live and archived webcast of the conference call will be available on the investor relations page of ChinaEdu's website at http://ir.chinaedu.net and a replay of the conference call may be accessed by phone until December 27, 2012.

Dial-in numbers for the replay are as follows:

Toll Free United States

+1 (855) 452-5696

International

+61 281990299

Conference ID:

79539648

Non-GAAP Financial Measures

To supplement the unaudited condensed consolidated financial information presented in accordance with Generally Accepted Accounting Principles in the United States of America ("GAAP"), the Company uses non-GAAP measures of income from operations and net income attributable to ChinaEdu, which are adjusted from results based on GAAP to exclude certain non-cash items of share-based compensation, amortization of intangible assets and land use rights and impairment charge. Adjusted operating margin defined as the ratio of adjusted operating income from operation over net revenue. Adjusted net income attributable to ChinaEdu per basic and diluted ADS are a non-GAAP measure which are computed using adjusted net income attributable to ChinaEdu over the number of ADSs used in net income attributable to ChinaEdu per basic and diluted ADS calculation.

These non-GAAP financial measures are provided to enhance the investors' overall understanding of the Company's current and past financial performance in on-going core operations as well as prospects for the future. These measures should be considered in addition to results prepared and presented in accordance with GAAP, but should not be considered a substitute for or superior to GAAP results. Management considers the non-GAAP information as important measures internally and therefore deems it important to provide all of this information to investors.

About ChinaEdu

ChinaEdu Corporation is an educational services provider in China, incorporated as an exempted limited liability company in the Cayman Islands. Established in 1999, the Company's primary business is to provide comprehensive services to the online degree programs of leading Chinese universities. These services include academic program development, technology services, enrollment marketing, student support services and finance operations. The Company's other lines of businesses include the operation of private primary and secondary schools, online interactive tutoring services and providing marketing, support for international and elite curriculum programs and online learning community for adult students.

The Company believes it is the largest service provider to online degree programs in China in terms of the number of higher education institutions that are served and the number of student enrollments supported. The Company currently has entered into collaborative alliances with 12 universities, ranging from 10 to 50 years in length. The Company has also entered into technology agreements with 6 universities. Besides, ChinaEdu performs recruiting services for 22 universities through nationwide learning center network.

Forward-Looking Statements

This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995, including certain plans, expectations, goals, and projections, which are subject to numerous assumptions, risks, and uncertainties. Forward-looking statements involve known and unknown risks, uncertainties and contingencies, many of which are beyond our control which may cause actual results, levels of activity, performance or achievements to differ materially from any future results, levels of activity, performance or achievements expressed or implied by such forward-looking statements. The Company's actual results could differ materially from those contained in the forward-looking statements due to a number of factors, including those described under the heading "Risk Factors" in the Company's Annual Report on Form 20-F for the year ended December 31, 2011, and in documents subsequently filed by the Company from time to time with the Securities and Exchange Commission. Unless required by law, the Company undertakes no obligation to (and expressly disclaim any such obligation to) update or revise any forward-looking statements, whether as a result of new information, future events or otherwise.

For investor and media inquiries, please contact:

Helen Plummer Senior Investor Relations Coordinator ChinaEdu Corporation Phone: +1 908-442-9395 E-mail: helen@chinaedu.net

Jin Yu Investor Relations Manager ChinaEdu Corporation Phone: +86 15711096022 E-mail: jinyu@chinaedu.net

 

ChinaEdu Corporation

Unaudited Condensed Consolidated Balance Sheets

(in thousands, unaudited)

December 31, 2011

September 30, 2012

September 30, 2012

RMB

RMB

US$

Current assets:

Cash and cash equivalents

273,746

196,951

31,338

Term deposits 

98,163

199,028

31,668

Short-term investments

34,648

23,420

3,726

Accounts receivable, net 

31,478

38,989

6,204

Prepaid expenses and other current assets 

22,725

26,234

4,174

Amounts due from related parties 

238,016

257,367

40,951

Deferred tax assets-current

5,697

1,808

288

Total current assets 

704,473

743,797

118,349

Deferred tax assets-non-current

8,217

4,264

678

Rental deposits

2,213

1,480

235

Land use rights

26,657

26,201

4,169

Property and equipment, net 

239,210

227,880

36,259

Deposits paid for acquisition of property and equipment

17,902

17,902

2,848

Acquired intangible assets, net 

63,638

55,662

8,857

Goodwill 

43,255

43,255

6,882

Total assets 

1,105,565

1,120,441

178,277

Liabilities and equity

Current liabilities:

Accounts payable (including accounts payable of the consolidated VIE without recourse to the Group of 1,975 and 9,856 as of December 31, 2011 and September 30, 2012, respectively)

2,239

10,015

1,594

Deferred revenues-current (including deferred revenues of the consolidated VIE without recourse to the Group of 20,525 and 24,297 as of December 31, 2011 and September 30, 2012, respectively)

125,332

51,851

8,250

Accrued expenses and other current liabilities (including accrued expenses and other current liabilities of the consolidated VIE without recourse to the Group of 18,644 and 25,601 as of December 31, 2011 and September 30, 2012, respectively)

91,980

119,415

19,000

Amounts due to related parties (including amounts due to related parties of the consolidated VIE without recourse to the Group of 1,953 and 2,008 as of December 31, 2011 and September 30, 2012, respectively)

13,146

20,138

3,204

Income taxes payable (including income taxes payable of the consolidated VIE without recourse to the Group of 8,893 and 10,182 as of December 31, 2011 and September 30, 2012, respectively)

51,448

48,322

7,689

Other taxes payable (including other taxes payable of the consolidated VIE without recourse to the Group of 3,047 and 3,622 as of December 31, 2011 and September 30, 2012, respectively)

21,970

24,127

3,839

Total current liabilities 

306,115

273,868

43,576

Deferred revenues-non-current (including deferred revenues of the consolidated VIE without recourse to the Group of 33 and 29 as of December 31, 2011 and September 30, 2012, respectively)

12,059

10,986

1,748

Deferred tax liabilities-non-current (including deferred tax liabilities of the consolidated VIE without recourse to the Group of 1,017 and 988 as of December 31, 2011 and September 30, 2012, respectively)

9,243

7,274

1,157

Unrecognized tax benefit (including unrecognized tax benefit of the consolidated VIE without recourse to the Group of 2,364 and 3,241 as of December 31, 2011 and September 30, 2012, respectively)

6,089

7,951

1,265

Total liabilities 

333,506

300,079

47,746

    ChinaEdu shareholders' equity

604,806

634,576

100,970

Noncontrolling interests

167,253

185,786

29,561

Total  equity 

772,059

820,362

130,531

Total liabilities and equity 

1,105,565

1,120,441

178,277

 

 

ChinaEdu Corporation

Unaudited Condensed Consolidated Statements of Operations 

Three Months Ended 

Nine Months Ended 

(in thousands, except for percentage, share, and per share information)

September 30, 2011

June 30, 2012

September 30, 2012

September 30, 2012

September 30, 2011

September 30, 2012

September 30, 2012

RMB

RMB

RMB

US$

RMB

RMB

US$

Gross Revenue *

118,800

119,519

129,012

20,527

329,989

368,163

58,579

Business Tax

4,880

4,486

5,192

826

14,688

15,383

2,447

Net Revenue:

Online degree programs

90,597

92,089

99,097

15,768

250,347

283,113

45,046

Online tutoring programs

6,792

6,389

6,025

958

19,698

18,423

2,931

Private primary and secondary schools

12,445

13,815

16,311

2,596

35,565

43,662

6,948

International and elite curriculum programs

4,086

2,740

2,387

379

9,691

7,582

1,207

Total net revenue

113,920

115,033

123,820

19,701

315,301

352,780

56,132

Cost of revenue:

Online degree programs

31,597

31,035

33,982

5,407

87,809

95,336

15,169

Online tutoring programs

2,334

2,700

2,178

347

6,424

7,599

1,209

Private primary and secondary schools

8,782

10,205

9,740

1,550

25,538

29,751

4,734

International and elite curriculum programs

4,902

3,020

2,422

385

11,735

8,105

1,290

Total cost of revenue

47,615

46,960

48,322

7,689

131,506

140,791

22,402

Gross profit:

Online degree programs

59,000

61,054

65,115

10,361

162,538

187,777

29,877

Online tutoring programs

4,458

3,689

3,847

611

13,274

10,824

1,722

Private primary and secondary schools

3,663

3,610

6,571

1,046

10,027

13,911

2,214

International and elite curriculum programs

(816)

(280)

(35)

(6)

(2,044)

(523)

(83)

Total gross profit

66,305

68,073

75,498

12,012

183,795

211,989

33,730

Online degree programs

65.1%

66.3%

65.7%

65.7%

64.9%

66.3%

66.3%

Online tutoring programs

65.6%

57.7%

63.9%

63.9%

67.4%

58.8%

58.8%

Private primary and secondary schools

29.4%

26.1%

40.3%

40.3%

28.2%

31.9%

31.9%

International and elite curriculum programs

(20.0%)

(10.2%)

(1.5%)

(1.5%)

(21.1%)

(6.9%)

(6.9%)

Gross margin

58.2%

59.2%

61.0%

61.0%

58.3%

60.1%

60.1%

Operating expenses:

General and administrative

23,320

24,251

27,182

4,325

69,829

77,243

12,290

Selling and marketing

14,264

11,316

12,315

1,959

37,415

34,094

5,425

Research and development

10,843

9,894

10,914

1,737

31,102

30,585

4,867

Intangible assets impairment

-

-

5,901

939

-

5,901

939

Total operating expenses

48,427

45,461

56,312

8,960

138,346

147,823

23,521

Income from operations

17,878

22,612

19,186

3,052

45,449

64,166

10,209

Operating margin

15.7%

19.7%

15.5%

15.5%

14.4%

18.2%

18.2%

Other income

297

266

404

64

719

917

146

Interest income 

2,153

3,583

3,352

534

6,202

9,923

1,579

Investment income

37

786

1,303

207

666

2,763

440

Income before income tax

20,365

27,247

24,245

3,857

53,036

77,769

12,374

Income tax expense

(2,897)

(5,831)

(9,510)

(1,513)

(9,353)

(20,824)

(3,314)

Net income

17,468

21,416

14,735

2,344

43,683

56,945

9,060

Net income attributable to the noncontrolling interests

(11,514)

(12,124)

(11,611)

(1,847)

(29,195)

(34,204)

(5,442)

Net income attributable to ChinaEdu

5,954

9,292

3,124

497

14,488

22,741

3,618

Net margin

5.2%

8.1%

2.5%

2.5%

4.6%

6.4%

6.4%

Net income attributable to ChinaEdu per ADS:

      Basic 

0.38

0.59

0.20

0.031

0.91

1.44

0.229

      Diluted 

0.36

0.55

0.19

0.030

0.85

1.36

0.216

Weighted average aggregate number of ADSs outstanding:

      Basic 

15,573,809

15,852,495

15,884,264

15,884,264

15,838,717

15,827,795

15,827,795

      Diluted 

16,720,855

16,927,279

16,625,395

16,625,395

16,983,130

16,771,477

16,771,477

* Gross revenue are detailed as follows

Online degree programs

95,073

96,268

103,920

16,535

263,910

297,506

47,336

Online tutoring programs

6,940

6,511

6,181

983

20,204

18,849

2,999

Private primary and secondary schools

12,463

13,837

16,382

2,607

35,620

43,777

6,966

International and elite curriculum programs

4,324

2,903

2,529

402

10,255

8,031

1,278

 

 

ChinaEdu Corporation

Unaudited Condensed Consolidated Statements of Comprehensive Income 

Three Months Ended

Nine Months Ended 

(in thousands, unaudited)

September 30, 2011

June 30, 2012

September 30, 2012

September 30, 2012

September 30, 2011

September 30, 2012

September 30, 2012

RMB

RMB

RMB

US$

RMB

RMB

US$

Net income

17,468

21,416

14,735

2,344

43,683

56,945

9,060

Other comprehensive income, net of tax

  Foreign currency translation adjustments

(1,984)

120

(121)

(19)

(1,898)

6

1

  Change in fair value of available for sale investments

904

205

515

82

727

957

152

Comprehensive income

16,388

21,741

15,129

2,407

42,512

57,908

9,213

Less: comprehensive income attributable to the noncontrollng interest

13,739

11,106

13,591

2,163

34,392

35,143

5,592

Comprehensive income attributable to ChinaEdu 

2,649

10,635

1,538

244

8,120

22,765

3,621

 

 

ChinaEdu Corporation

Unaudited Condensed Consolidated Statements of Cash Flow

Three Months Ended 

Nine Months Ended 

(in thousands, unaudited)

September 30, 2011

June 30, 2012

September 30, 2012

September 30, 2012

September 30, 2011

September 30, 2012

September 30, 2012

RMB

RMB

RMB

US$

RMB

RMB

US$

Operating activities:

       Net income 

17,468

21,416

14,735

2,344

43,683

56,945

9,060

       Adjustments to reconcile net income to net cash provided by operating activities: 

           Share-based compensation 

1,619

1,892

1,885

300

4,823

5,996

954

           Depreciation and amortization of property and equipment 

5,728

6,304

6,355

1,011

17,263

18,963

3,017

           Amortization of land use rights 

152

152

152

24

456

456

73

           Amortization of acquired intangible assets 

1,059

1,036

1,035

165

3,093

3,056

486

           Intangible Assets impairment 

-

-

5,901

939

-

5,901

939

           Gain on sale of investment 

-

(158)

-

-

(687)

(227)

(36)

           Gain on disposal 

-

-

(1,303)

(207)

-

(1,303)

(207)

           Loss on sale of bonds 

(37)

-

-

-

21

-

-

           Loss on discontinued operations 

-

-

-

-

16

-

-

           Loss from disposal of property and equipment  

55

16

586

93

137

1,414

225

      Changes in assets and liabilities 

           Accounts receivable 

14,342

(24,932)

8,242

1,311

11,646

(7,851)

(1,249)

           Inventory

-

-

-

-

358

-

-

           Provision for Accounts Receivable

-

-

-

-

-

340

54

           Prepaid expenses and other current assets 

5,087

(377)

1,239

196

3,022

(1,351)

(215)

           Amounts due from related parties 

41,318

(65,981)

40,792

6,491

17,354

(23,351)

(3,715)

           Rental deposits 

(94)

(34)

296

47

(1,686)

733

117

           Accounts payable 

1,854

2,324

2,951

470

6,436

7,789

1,239

           Deferred revenues 

(72,711)

79,370

(74,887)

(11,916)

(59,257)

(74,508)

(11,855)

           Accrued expenses and other current liabilities 

7,943

3,167

17,532

2,791

18,164

26,673

4,245

           Amounts due to related parties 

(7,944)

(6,596)

8,265

1,315

(12,791)

11,621

1,849

           Income tax payable  

5,241

4,021

3,462

551

(2,483)

(3,119)

(496)

           Other taxes payable

1,555

1,558

5,559

885

(2,018)

2,157

343

           Deferred income taxes 

(3,108)

608

2,909

463

(3,140)

5,873

934

           Unrecognized tax benefit 

473

586

637

101

1,731

1,863

296

Net cash provided by operating activities

20,000

24,372

46,343

7,374

46,141

38,070

6,058

Investing activities:

           Purchase of property and equipment 

(3,810)

(2,071)

(6,283)

(1,000)

(18,086)

(9,157)

(1,457)

           Proceeds from discontinued operations 

-

-

4,000

636

233

4,000

636

           Deposits paid for acquisition of property and equipment 

(444)

-

-

-

(14,990)

-

-

           Purchase of/ maturity of term deposits 

38,936

(122,000)

(3,000)

(477)

33,337

(100,865)

(16,049)

           Purchase of investments 

-

(12,571)

-

-

(17,000)

(12,571)

(2,000)

           Proceeds from the sale of investment 

1,674

14,634

-

-

10,361

24,952

3,970

           Proceeds from the sale of bonds 

-

-

-

-

2,859

-

-

           Proceeds of exclusive contractual right 

-

(980)

-

-

-

(980)

(156)

           Proceeds of exclusive partnership 

(1,960)

-

-

-

(1,960)

-

-

           Proceeds from disposal of property and equipment 

21

1

94

15

22

95

15

Net cash provided by (used in) investing activities

34,417

(122,987)

(5,189)

(826)

(5,224)

(94,526)

(15,041)

Financing activities:

           Cash dividends paid to noncontrolling shareholders 

-

(4,642)

(16,799)

(2,673)

(10,251)

(21,441)

(3,412)

           Capital contributions by noncontrolling shareholders 

1,960

-

-

-

2,960

-

-

           Capital contributions by shareholders 

-

980

-

-

-

980

156

           Proceeds from exercise of share options 

204

2,777

16

3

578

3,738

595

           Prepayment for shares repurchase 

-

(886)

-

-

(130)

(886)

(141)

           Repurchase and cancellation of ordinary shares 

(1,026)

(385)

(2,343)

(373)

(6,749)

(2,728)

(434)

           Repayment of loan from related party 

(8,000)

-

(5,500)

(875)

(33,000)

(5,500)

(875)

           Loan from related party 

2,000

5,500

-

-

37,500

5,500

875

Net cash (used in) provided by financing activities

(4,862)

3,344

(24,626)

(3,918)

(9,092)

(20,337)

(3,236)

Effect of foreign exchange rate changes

(9)

(6)

9

2

103

(2)

-

CASH AND CASH EQUIVALENTS, beginning of period

172,875

275,691

180,414

28,706

190,493

273,746

43,557

CASH AND CASH EQUIVALENTS, end of period

222,421

180,414

196,951

31,338

222,421

196,951

31,338

Net  decrease in cash and cash equivalents

49,546

(95,277)

16,537

2,632

31,928

(76,795)

(12,219)

 

 

ChinaEdu Corporation

Unaudited reconciliations from income from operations to adjusted income from operations (non-GAAP) and adjusted operating margin (non-GAAP)

Three Months Ended 

Nine Months Ended 

(in thousands, unaudited)

September 30, 2011

June 30, 2012

September 30, 2012

September 30, 2012

September 30, 2011

September 30, 2012

September 30, 2012

RMB

RMB

RMB

US$

RMB

RMB

US$

Net revenue

113,920

115,033

123,820

19,701

315,301

352,780

56,132

Income from operations 

17,878

22,612

19,186

3,052

45,449

64,166

10,209

Adjustment:

  Share-based compensation

1,619

1,892

1,885

300

4,823

5,996

954

  Amortization of intangible assets and land use rights

1,211

1,188

1,187

189

3,549

3,512

559

  Intangible assets impairment

-

-

5,901

939

-

5,901

939

Adjusted income from operations(non-GAAP)

20,708

25,692

28,159

4,480

53,821

79,575

12,661

Adjusted operating margin (non-GAAP)

18.2%

22.3%

22.7%

22.7%

17.1%

22.6%

22.6%

 

ChinaEdu Corporation

Unaudited reconciliations from net income attributable to ChinaEdu to adjusted net income attributable to ChinaEdu (non-GAAP), adjusted net margin (non-GAAP) and adjusted net income per ADS (non-GAAP)

Three Months Ended 

Nine Months Ended 

(in thousands, unaudited)

September 30, 2011

June 30, 2012

September 30, 2012

September 30, 2012

September 30, 2011

September 30, 2012

September 30, 2012

RMB

RMB

RMB

US$

RMB

RMB

US$

Net revenue

113,920

115,033

123,820

19,701

315,301

352,780

56,132

Net income (loss) attributable to ChinaEdu

5,954

9,292

3,124

497

14,488

22,741

3,618

Adjustment:

  Share-based compensation

1,619

1,892

1,885

300

4,823

5,996

954

  Share-based compensation attributable to the noncontrolling interest

(122)

(110)

(82)

(13)

(376)

(369)

(59)

  Amortization of intangible assets and land use rights

1,211

1,188

1,187

189

3,549

3,512

559

  Intangible assets impairment

-

-

5,901

939

-

5,901

939

Adjusted net income attributable to ChinaEdu (non-GAAP)

8,662

12,262

12,015

1,912

22,484

37,781

6,011

Adjusted net margin (non-GAAP)

7.6%

10.7%

9.7%

9.7%

7.1%

10.7%

10.7%

Adjusted net income attributable to ChinaEdu per ADS (non-GAAP):

      Basic 

0.55

0.77

0.76

0.120

1.42

2.39

0.380

      Diluted 

0.52

0.72

0.72

0.115

1.32

2.25

0.358

Weighted average aggregate number of ADSs outstanding:

      Basic 

15,573,809

15,852,495

15,884,264

15,884,264

15,838,717

15,827,795

15,827,795

      Diluted 

16,720,855

16,927,279

16,625,395

16,625,395

16,983,130

16,771,477

16,771,477

 

SOURCE ChinaEdu Corporation



RELATED LINKS

http://ir.chinaedu.net/index.html