Jupai Reports Second Quarter 2015 Results

Aug 26, 2015, 22:00 ET from Jupai Holdings Limited

SHANGHAI, Aug. 26, 2015 /PRNewswire/ -- Jupai Holdings Limited ("Jupai" or the "Company") (NYSE: JP), a leading third-party wealth management service provider focusing on distributing wealth management products and providing quality product advisory services to high-net-worth individuals in China, today announced its unaudited financial results for the fiscal quarter and six months ended June 30, 2015.

SECOND QUARTER AND FIRST HALF 2015 FINANCIAL HIGHLIGHTS

  • Net revenues in the second quarter of 2015 were US$16.8 million, an 85.9% increase from the corresponding period in 2014. For the first half of 2015, net revenues were US$30.7 million, an increase of 79.3% from US$17.1 million for the same period in 2014.

(US$'000, except percentages)

Q2 2014

Q2 2014

%

Q2 2015

Q2 2015

%

YoY Change

One-time commissions

8,718

96.5%

9,609

57.2%

10.2%

Recurring management fee

118

1.3%

3,745

22.3%

3060.8%

Recurring service fees

200

2.2%

3,441

20.5%

1627.6%

Total net revenues

9,036

100.0%

16,795

100.0%

85.9%

(US$ '000, except percentages)

H1 2014

H1 2014

%

H1 2015

H1 2015

%

YoY

Change

One-time commissions

16,614

96.9%

19,584

63.7%

17.9%

Recurring management fee

280

1.6%

6,504

21.2%

2220.1%

Recurring service fees

253

1.5%

4,650

15.1%

1735.5%

Total net revenues

17,147

100.0%

30,738

100.0%

79.3%

  • Income from operations in the second quarter of 2015 was US$7.2 million, a 40.5% increase from the corresponding period in 2014. For the first half of 2015, income from operations was US$13.6 million, an increase of 48.3% from US$9.2 million for the same period in 2014.
  • Net income attributable to Jupai shareholders in the second quarter of 2015 was US$6.0 million, a 50.8% increase from the corresponding period in 2014.For the first half of 2015, net income attributable to Jupai shareholders was US$10.9 million, an increase of 50.6% from US$7.3 million for the same period in 2014.
  • On a pro forma condensed basis, giving effect to Jupai's acquisition of Scepter Pacific Limited ("Scepter"), which operated the business of E-House Capital, as if it had been completed on January 1, 2015, total net revenues and net income attributable to Jupai shareholders would have been US$35.7 million and US$11.6 million, respectively, for the first six months of 2015, and US$20.5 million and US$6.6 million, respectively, for the second quarter of 2015. On a pro forma condensed basis, selling expenses would have additionally included amortization of intangible assets resulting from business acquisitions which amounted toUS$1.2 million for the first six months of 2015 and US$0.6 million for the second quarter of 2015.

SECOND QUARTER AND FIRST HALF 2015 OPERATIONAL UPDATES

  • Total number of active clients[1] during the second quarter of 2015 was 2,250, a 236.8% increase from the corresponding period in 2014.
    • Aggregate value of wealth management products distributed by the Company during the second quarter of 2015 was US$1,051 million, a 145.6% increase from the corresponding period in 2014.

    1. "Active clients" for a given period refers to clients who purchase wealth management products distributed by Jupai at least once during that given period.

    Three months ended

    Product type

    June 30, 2014

    June 30, 2015

    (USD in millions, except percentages)

    Fixed income products

    399

    93%

    358

    34%

    Private equity products

    28

    6%

    226

    21%

    Secondary market equity fund products

    1

    1%

    446

    43%

    Other products

    -

    0%

    21

    2%

    All products

    428

    100%

    1,051

    100%

    • Jupai's coverage network as of June 30, 2015 included 42 client centers covering 23 cities, up from 32 and 21client centers covering 18 and 13 cities, respectively as of March 31, 2015 and June 30, 2014.
    • Total assets under management[2] as of June 30, 2015 were US$840 million, a 618% increase from June 30, 2014 and a 100% increase from March 31, 2015.Pro forma amount of assets under management as of June 30, 2015 would be approximately US$1,243 million upon completion of the Company's acquisition of Scepter, representing an increase of US$403million.

    2 "assets under management" by Jupai or E-House Capital refers to the amount of capital contributions made by the investors to the fund without adjustment for any gain or loss from investment

    "We are pleased to report strong results for the second quarter of 2015 with solid revenue and profit growth," said Mr. Jianda Ni, Jupai's co-chairman of the board and chief executive officer. "Jupai's successful IPO in July on the New York Stock Exchange is an important milestone that will enhance our brand image, deepen client trust and add to our strong cash balance and liquidity position. The acquisition of E-House Capital, the former asset management business unit of E-House (China) Holdings Limited (NYSE: EJ) , completed simultaneously with our IPO, substantially expands Jupai's asset management services and strengthens our direct investment capabilities in private equity products. We believe this acquisition lays a solid foundation for the future growth of our integrated wealth management advisory and asset management platform."

    Mr. Ni continued, "The increased volatility in China's equity markets since June this year has been a wake-up call for Chinese investors, including high-net-worth individuals, who increasingly appreciate the value of professional wealth management advice. As a leader in China's wealth management services industry, Jupai is well-positioned to take advantage of this new trend. The aggregate value of wealth management products distributed by Jupai reached a historical peak in July. Looking to the second half of 2015, Jupai's leading real estate expertise and resources allow us to provide a wide range of high-quality real estate-related fixed income investment products which we are confident that China's high-net-worth investors will increasingly find attractive. While focusing on our core businesses, Jupai continues to explore new growth areas and we look forward to commencing our overseas business with the establishment of our Hong Kong subsidiary."

    Mr. Tianxiang Hu, Juapi's co-chairman and executive chairman of the board commented, "In August 2015, Jupai entered China's growing Internet finance industry through our investment in "Jubaopen", a P2P Internet finance company that connects potential borrowers with investors through offline storefronts and its online asset allocation platform. We aim to take advantage of further opportunities to broaden our presence in this fast-growing sector while addressing the ever-evolving wealth management needs of our clients."

    Ms. Min Liu, Jupai's chief financial officer, said, "In the second quarter, Jupai's business continued to develop rapidly with strong revenue and bottom-line growth year over year. Driven by the industry leading productivity of Jupai's wealth management advisors, we are pleased to see a healthy increase in both the number of active clients and investment value per client in the second quarter."

    SECOND QUARTER AND FIRST HALF 2015 FINANCIAL RESULTS

    Net Revenues

    Net revenues for the second quarter of 2015 were US$16.8 million, an 85.9% increase from the corresponding period in 2014, primarily due to increases in recurring service fees and recurring management fees.Net revenues were US$30.7 million for the first half of 2015, an increase of 79.3% from US$17.1 million for the same period in 2014.

    • Net revenues from one-time commissions for the second quarter of 2015 were US$9.6 million, a 10.2% increase from the corresponding period in 2014, primarily as a result of an increase in the number of active clients as the Company opened new client centers and expanded existing ones. For the first half of 2015, net revenues from one-time commissions were US$19.6 million, an increase of 17.9% from US$16.6 million for the same period in 2014.
    • Net revenues from recurring management fees for the second quarter of 2015 were US$3.7 million, a significant increase from the corresponding period in 2014, primarily attributable to the increase in the amount of assets under management and the amount of carried interest the Company recognized in the three months ended June 30, 2015 as compared with the same period in 2014. Nil and US$1.3 million carried interest was recognized as part of Jupai's recurring management fees in the three months ended June 30, 2014 and 2015, respectively. For the first half of 2015, net revenues from recurring management fees were US$6.5 million, as compared to US$0.3 million for the same period in 2014. US$2.6 million and nil carried interest was recognized as part of Jupai's recurring management fees for the first half of 2015 and the same period in 2014, respectively.
    • Net revenues from recurring service fees for the second quarter of 2015 were US$3.4 million, a significant increase from US$0.2 million for the corresponding period in 2014, primarily because the Company provided ongoing services to providers of more products and recognized variable performance fees in the three months ended June 30, 2015. The Company did not recognize variable performance fees in the same period in 2014.For the first half of 2015, net revenues from recurring service fees were US$4.6 million, a significant increase from US$0.3 million for the same period in 2014.

    Operating costs and expenses

    Operating costs and expenses for the second quarter of 2015 were US$9.6 million, a significant increase from US$3.9 million for the corresponding period in 2014.For the first half of 2015, operating costs and expenses were US$17.1 million, a significant increase from US$7.9 million for the same period in 2014.

    • Cost of revenues for the second quarter of 2015 was US$5.2 million, a significant increase from US$2.4 million for the corresponding period of 2014, primarily due to a combination of an increase in the number of wealth management advisors and client managers and the average compensation paid to them. For the first half of 2015, cost of revenues was US$8.8 million, an increase of 101.5% from US$4.4 million for the same period in 2014.
    • Selling expenses for the second quarter of 2015 were US$1.9 million, a 65.2% increase from the corresponding period in 2014, primarily due to increased marketing, advertising and brand promotion expenses. For the first half of 2015, selling expenses were US$4.1 million, an increase of 80.5% from US$2.2 million for the same period in 2014.
    • G&A expenses for the second quarter of 2015 were US$2.9 million, an 88.7% increase from the corresponding period in 2014.This increase was primarily due to increased compensation paid to managerial and administrative personnel as well as increased rental and office supply expenses. For the first half of 2015, G&A expenses were US$4.8 million, an increase of 74.1% from US$2.8 million for the same period in 2014.
    • Other operating income - Government subsidies. The Company received US$0.5 million in government subsidies in the second quarter of 2015, compared to US$1.2 million in the corresponding period in 2014, due to changes in government subsidy policies. For the first half of 2015, other operating income was US$0.5 million, a decrease of 61.9% from US$1.4 million for the same period in 2014.

    Operating margin for the second quarter of 2015 was 42.9%, compared to 56.7% for the corresponding period in 2014. The decrease was mainly because of increased compensation costs and decreased government subsidies compared with the corresponding period in 2014.For the first half of 2015, operating margin was 44.4%, compared to 53.7% for the corresponding period in 2014.

    Income tax expenses for the second quarter of 2015 were US$2.2 million, a 60.5% increase from the corresponding period in 2014. The increase was primarily due to an increase in taxable income. For the first half of 2015, income tax expenses were US$4.2 million, an increase of 67.0% from US$2.5 million for the same period in 2014.

    Net income attributable to Jupai shareholders for the second quarter of 2015 was US$6.0 million, a 50.8% increase from the corresponding period in 2014. For the first half of 2015, net income attributable to Jupai shareholders was US$10.9 million, an increase of 50.6% from US$7.3 million for the same period in 2014.

    Net margin for the second quarter of 2015 was 40.4%, as compared to 44.5% for the corresponding period in 2014. For the first half of 2015, net margin was 39.4%, compared to 42.6% for the corresponding period in 2014.

    Net income per basic and diluted ADS for the second quarter of 2015 was US$0.31 and US$0.30, respectively, as compared to US$0.25 and US$0.24, respectively, for the corresponding period in 2014. For the first half of 2015, net income per basic and diluted ADS was US$0.56 and US$0.54, respectively, as compared to US$0.42 and US$0.44, respectively, for the same period in 2014.

    Balance Sheet and Cash Flow

    As of June 30, 2015, the Company had US$41.2 million in cash and cash equivalents, compared to US$31.6 million as of December 31, 2014.

    Cash inflow from the Company's operating activities during the second quarter of 2015 was US$10.2 million.

    Cash outflow from the Company's investing activities during the second quarter of 2015 was US$0.3 million.

    There was no cash flow from the Company's financing activities in the second quarter of 2015.

    Recent Developments

    On July 16, 2015, Jupai listed its American depositary shares ("ADSs"), each representing six ordinary shares, on the NYSE in an initial public offering (the "IPO"). On August 18, 2015, the underwriters exercised their option to purchase an additional 595,000 ADSs. As a result, Jupai issued a total of 5,895,000 ADSs at US$10.00 per ADS in connection with its IPO and received net proceeds of approximately US$45.1 million, after deducting underwriting discounts and the estimated offering expenses. Upon the completion of the IPO, Jupai issued 32,481,552 new ordinary shares as consideration for the acquisition of Scepter.

    Business Outlook

    The Company estimates that its revenues for the third quarter of 2015 will be in the range of US$21 million to US$23 million, an increase of 105.9% to 125.5% compared to the same quarter in 2014. This forecast reflects the Company's current and preliminary view, which is subject to change.

    CONFERENCE CALL

    Jupai's management will host an earnings conference call on August 27, 2015 at 8 a.m. U.S. Eastern Time (8 p.m. Beijing/Hong Kong time). 

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

    U.S./International:

    +1-855-298-3404

    Hong Kong:

    +852-5808-3202

    Mainland China:

    400-120-0539

    Please dial in 10 minutes before the call is scheduled to begin and provide the passcode to join the call. The passcode is: 3635979

    A replay of the conference call may be accessed by phone at the following numbers until, September 3, 2015:

    U.S./International:

    +1-866-846-0868

    Hong Kong:

    800-966-697

    Mainland China:

    400-184-2240

    Passcode:

    3635979

    Additionally, a live and archived webcast will be available at http://jupai.investorroom.com.

    ABOUT JUPAI HOLDINGS LIMITED

    Jupai Holdings Limited ("Jupai") (NYSE: JP) is a leading third-party wealth management service provider focusing on distributing wealth management products and providing quality product advisory services to high-net-worth individuals in China. Jupai's comprehensive and personalized client service and broad range of carefully selected third-party and self-developed products have made it a trusted brand among its clients. Jupai maintains extensive and targeted coverage of China's high-net-worth population.

    For more information, please visit http://jupai.investorroom.com.

    SAFE HARBOR STATEMENT

    This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident" and similar statements. Among other things, the business outlook and quotations from management in this announcement, as well as Jupai's strategic and operational plans, contain forward-looking statements. Jupai may also make written or oral forward-looking statements in its periodic reports to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including statements about Jupai's beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties. A number of factors could cause actual results to differ materially from those contained in any forward-looking statement, including but not limited to the following: the goals and strategies of the Company and the Company's ability to manage its growth and implement its business strategies; future business development, financial condition and results of operations of the Company; condition of the wealth management market in China and internationally; the demand for and market acceptance of the products the Company distributes; the Company's ability to maintain and further grow its active high-net-worth client base and maintain or increase the amount of investment by clients; developments in relevant government policies and regulations relating to the Company's industry and the Company's ability to comply with those policies and regulations; the Company's ability to attract and retain quality employees; the Company's ability to adapt to potential uncertainties in China's real estate industry and stay abreast of market trends and technological advances; the results of the Company's investments in research and development to enhance its product choices and service offerings; general economic and business conditions in China; the result of the integration of E-House Capital into the Company; and the Company's ability to protect its reputation and enhance its brand recognition. Further information regarding these and other risks is included in Jupai's filings with the U.S. Securities and Exchange Commission. All information provided in this press release and in the attachments is as of the date of this press release, and Jupai does not undertake any obligation to update any such information, including forward-looking statements, as a result of new information, future events or otherwise, except as required under applicable law.

    Contacts:

    Jupai Holdings Limited

    Michelle Yuan Deputy CFO & Director of Investor Relations Jupai Holdings Limited Phone: +86 (21) 6859 5055 Email: michelle.yuan@jpinvestment.cn

    Philip Lisio The Foote Group Phone: +86 (21) 6230 5097 Email: Jupai-IR@thefootegroup.com

    -- FINANCIAL AND OPERATIONAL TABLES FOLLOW --

    Jupai Holdings Limited

    Unaudited Condensed Consolidated Balance Sheets

    (In U.S. dollars)

    As of

    December 31,

    2014

    June 30,

    2015

    $

    $

    Assets

    Current assets:

    Cash and cash equivalents

    31,557,233

    41,214,332

    Short-term investments

    10,661,372

    13,798,740

    Short-term entrusted investments

    2,215,083

    1,770,880

    Accounts receivable

    793,037

    2,284,239

    Other receivables

    2,121,264

    2,593,655

    Amounts due from related parties

    2,389,925

    3,257,389

    Customer borrowings

    549,856

    -

    Deferred tax assets -- current

    2,595,112

    2,597,404

    Other current assets

    656,838

    4,980,087

    Total current assets

    53,539,720

    72,496,726

    Long-term investments

    8,727,495

    5,141,408

    Long-term entrusted investments

    1,068,496

    69,079

    Investment in affiliates

    2,284,687

    7,899,447

    Property and equipment, net

    1,359,615

    1,832,213

    Long-term prepayment

    212,453

    -

    Deferred tax assets -- non-current

    121,397

    121,505

    Total Assets

    67,313,863

    87,560,378

    Liabilities and Equity

    Current liabilities:

    Accrued payroll and welfare expenses

    2,247,414

    2,629,233

    Income tax payable

    4,800,181

    5,189,827

    Other tax payable

    1,596,511

    2,106,367

    Deferred revenue from related parties

    5,287,903

    6,085,073

    Deferred revenues

    3,462,149

    4,307,575

    Other current liabilities

    2,070,081

    5,467,030

    Total current liabilities

    19,464,239

    25,785,105

    Deferred revenue -- non-current from related parties

    131,855

    1,185,643

    Deferred revenue -- non-current

    353,739

    311,837

    Non-current uncertain tax position liabilities

    785,372

    832,402

    Total Liabilities

    20,735,205

    28,114,987

    Mezzanine Equity

    38,294,634

    38,294,634

    Equity

    8,284,024

    21,150,757

    Total Liabilities, Mezzanine Equity and Total Shareholders' Equity

    67,313,863

    87,560,378

    Jupai Holdings Limited

    Unaudited Condensed Consolidated Income Statements

    (In U.S. dollars, except for ADS data, per ADS data and percentages)

    Three months ended June 30,

    Six months ended June 30,

    2014

    2015

    2014

    2015

    $

    $

    $

    $

    Revenues

    Third party revenues

    8,969,518

    6,198,509

    16,938,772

    11,615,003

    Related party revenues

    119,281

    10,716,363

    281,544

    19,331,926

    Total revenues

    9,088,799

    16,914,872

    17,220,316

    30,946,929

    Business taxes and related surcharges

    (52,635)

    (119,676)

    (72,953)

    (208,624)

    Net revenues

    9,036,164

    16,795,196

    17,147,363

    30,738,305

    Operating costs and expenses:

    Cost of revenues

    ( 2,419,281)

    (5,234,630)

    (4,358,673)

    (8,781,175)

    Selling expenses

    (1,157,605)

    (1,912,099)

    (2,247,093)

    (4,054,944)

    General and administrative expenses

    (1,559,173)

    (2,942,225)

    (2,754,849)

    (4,795,414)

    Other operating income -- government subsidy

    1,223,503

    490,591

    1,412,881

    538,660

    Total operating cost and expenses

    (3,912,556)

    (9,598,363)

    (7,947,734)

    (17,092,873)

    Income from operations

    5,123,608

    7,196,833

    9,199,629

    13,645,432

    Interest income

    12,299

    349,934

    16,114

    358,209

    Investment income

    262,996

    847,739

    605,455

    1,898,529

    Interest expense

    (13,131)

    -

    (14,920)

    -

    Total other income

    262,164

    1,197,673

    606,649

    2,256,738

    Income before taxes and loss from equity in affiliates

    5,385,772

    8,394,506

    9,806,278

    15,902,170

    Income tax expense

    (1,367,658)

    (2,195,751)

    (2,503,911)

    (4,182,355)

    Income from equity in affiliates

    -

    580,759

    -

    388,153

    Net income

    4,018,114

    6,779,514

    7,302,367

    12,107,968

    Net income attributable to non-controlling interests

    (15,922)

    (746,046)

    (45,300)

    (1,176,619)

    Net income attributable to Jupai shareholders

    4,002,192

    6,033,468

    7,257,067

    10,931,349

    Net income per ADS:

    0. 25

    0.31

    0.44

    0.56

    Basic

    0.25

    0.30

    0.44

    0.54

    Diluted

    Weighted average number of shares used in computation:

    Basic

    94,432,981

    61,244,980

    94,432,981

    61,244,980

    Diluted

    107,000,377

    66,244,550

    107,000,377

    65,129,250

    Pro forma net income per ADS:

    0.25

    0.31

    0.44

    0.56

    Basic

    0.24

    0.30

    0.44

    0.54

    Diluted

    Weighted average number of shares used in computation:

    Basic

    94,432,981

    117,135,207

    94,432,981

    117,135,207

    Diluted

    107,000,377

    122,134,777

    107,000,377

    121,019,477

    [1] Assumes all outstanding ordinary shares are represented by ADSs. Each ADS represents six ordinary shares.

    Jupai Holdings Limited

    Unaudited Condensed Comprehensive Income Statements

    (In U.S. dollars)

    Three months ended June 30,

    Six months ended June 30,

    2014

    2015

    2014

    2015

    $

    $

    $

    $

    Net income

    4,018,114

    6,779,514

    7,302,367

    12,107,968

    Other comprehensive income, net of tax:

    Change in fair value of available-for-sale investment

    101,257

    197,077

    165,886

    233,593

    Disposal of available-for-sale investment

    -

    -

    -

    (43,288)

    Change in cumulative foreign currency translation adjustment

    11,637

    (46,994)

    (218,602)

    (153,801)

    Other comprehensive income(loss)

    112,894

    150,083

    (52,716)

    36,504

    Comprehensive income

    4,131,008

    6,929,597

    7,249,651

    12,144,472

    Less: Comprehensive income attributable to non-controlling interests

    19,966

    745,646

    44,553

    1,167,770

    Comprehensive income attributable to Jupai shareholders

    4,111,042

    6,183,951

    7,205,098

    10,976,702

    JUPAI HOLDINGS LIMITED

    UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

    On April 3, 2015, the Company reached a definitive agreement (''Definitive Agreement'') with E-House Investment and Reckon Capital Limited to acquire Scepter upon closing of IPO.According to the Definitive Agreement, the Company will enter into final binding transaction documents to acquire all issued and outstanding ordinary shares of Scepter, with a consideration of newly issued ordinary shares of the Company, representing 20% of the total equity interests in the Company on a fully diluted basis (without giving effect to the shares issued in the IPO) after giving effect to (a) ordinary shares issued as consideration for the acquisition of Scepter, (b) ordinary shares issued for the conversion of Series A and Series B convertible redeemable preferred shares upon the IPO, and (c) any of the Company's ordinary shares issued upon exercise of options outstanding as of the closing of the IPO. The consummation of the IPO is a condition to the closing of the transaction with Scepter. The acquisition was completed upon the Company's IPO on July 16, 2015.

    Upon closing of the acquisition transactions (the ''Closing''), the Company replaced all outstanding options and other equity incentives granted under the existing share incentive plan of Scepter with options to acquire the Company's ordinary shares with the terms and conditions to exercise unchanged. However, these options are not considered as the Company's options described in (c) above.

    The accompanying unaudited pro forma condensed combined balance sheet combines the unaudited condensed consolidated balance sheets of the Company and of Scepter as of June 30, 2015, and gives effect to the following transactions as if such transactions occurred on June 30, 2015: (a) the acquisition of Scepter's equity interest by the Company, (b) the automatic conversion of all of the Company's convertible redeemable preferred shares (on a one-for-one basis) that are issued and outstanding into ordinary shares, and (c) the sale of ordinary shares in the form of ADSs by the Company in the IPO at an initial public offering price of US$ 10 per ADS, after deducting the underwriting discounts and commissions and offering expenses payable by the Company, assuming the underwriters do not exercise the option to purchase additional ADSs.

    The accompanying unaudited pro forma condensed combined statement of operations present the results of operations of the Company combined with the statement of operations of Scepter for the six months period ended June 30, 2015, giving effect to this acquisition as if it had occurred on January 1, 2015.

    The unaudited pro forma condensed combined financial information is based on, and should be read in conjunction with, the respective historical consolidated financial statements and the notes thereto of the Company, and Scepter. The pro forma adjustments are preliminary and based on management's estimates.

    The unaudited pro forma condensed combined balance sheet and statements of operations are not necessarily indicative of the financial position and operating results that would have been achieved had the transaction been in effect as of the dates indicated and should not be construed as being a representation of financial position or future operating results of the combined companies.

    Unaudited Pro Forma Condensed Combined Balance Sheet

    As of June 30, 2015

    (In thousands of U.S. dollars, except share data and per share data)

    Jupai

    Scepter

    Pro forma adjustment

    Notes

    Pro forma results

    ASSETS

    Current assets:

    Cash and cash equivalents

    41,214

    5,985

    39,079

    [J] [L]

    86,278

    Short-term investments

    13,799

    -

    13,799

    Short-term entrusted investments

    1,771

    -

    1,771

    Accounts receivable

    2,284

    81

    2,365

    Other receivables

    2,594

    -

    2,594

    Amounts due from related parties

    3,257

    1,631

    4,888

    Deferred tax assets -- current

    2,597

    469

    3,066

    Other current assets

    4,981

    348

    2

    [J]

    5,331

    Total current assets

    72,497

    8,514

    120,092

    Non-current assets:

    Long-term investments

    5,141

    -

    5,141

    Long-term entrusted investments

    69

    -

    69

    Investment in affiliates

    7,900

    4,873

    (1,252)

    [J]

    11,521

    Goodwill

    -

    -

    39,104

    [A]

    39,104 17,399

    Intangible Assets

    -

    -

    9,703

    [A]

    9,703

    Property and equipment, net

    1,832

    66

    1,898

    Long-term prepayment

    -

    -

    Deferred tax assets – non-current

    122

    162

    284

    Total assets

    87,561

    13,615

    187,812

    LIABILITIES AND EQUITY

    Current liabilities:

    Accrued payroll and welfare expenses

    2,629

    80

    2,709

    Income tax payable

    5,190

    2,048

    109

    [J]

    7,347

    Other tax payable

    2,106

    129

    2,235

    Deferred tax liabilities

    -

    -

    2,426

    [A]

    2,426

    Dividend payable

    -

    1,219

    1,219

    Amounts due to related parties

    6,085

    1,208

    7,293

    Deferred revenues

    4,308

    -

    4,308

    Other current liabilities

    5,467

    119

    87

    [G]

    5,673

    Total current liabilities:

    25,785

    4,803

    33,210

    Deferred revenue from related parties – non-current

    1,186

    -

    1,186

    Deferred revenue – non current

    312

    -

    312

    Other non-current liabilities

    832

    -

    832

    Total liabilities

    28,115

    4,803

    35,540

    Mezzanine Equity

    Series A convertible redeemable preferred shares

    1,500

    -

    (1,500)

    [K]

    -

    Series B convertible redeemable preferred shares

    36,795

    -

    (36,795)

    [K]

    -

    Equity

    Ordinary shares

    31

    1

    56

    [B], [C] ,[K], [L]

    88

    Additional paid-in capital

    7,688

    6,698

    124,436

    [B], [C], [H] [K], [L] [H],[K],[L]

    138,822

    Retained earnings (Accumulated deficit)

    11,085

    1,947

    (2,017)

    [C], [G], [J]

    11,015

    Accumulated other comprehensive income

    620

    166

    (166)

    [C]

    620

    Total Jupai shareholders' equity

    19,424

    8,812

    150,545

    Non-controlling interests

    1,727

    -

    1,727

    Total equity

    21,151

    8,812

    152,272

    TOTAL LIABILITIES , MEZZANINE EQUITY, AND EQUITY

    87,561

    13,615

    187,812

    Jupai Holdings Limited Unaudited Pro Forma Condensed Combined Statement of Operations Six Months Ended June 30, 2015 (In thousands of U.S. dollars, except share data and per share data)

    Jupai

    Scepter

    Pro Forma Adjustments

    Notes

    Pro Forma results

    Third party revenues

    11,536

    46

    -

    11,582

    Related party revenues

    19,202

    2,959

    1,935

    [J]

    24,096

    Total net revenues

    30,738

    3,005

    1,935

    35,678

    Cost of revenues

    (8,781)

    (408)

    (981)

    [J]

    (10,170)

    Selling expense

    (4,055)

    -

    (1,213)

    [D]

    (5,268)

    General and administrative expenses

    (4,795)

    (1,035)

    (126)

    [I], [J]

    (5,956)

    Other operating income-government subsidies

    539

    46

    2

    [J]

    587

    Income from operations

    13,646

    1,608

    (383)

    14,871

    Interest income

    358

    17

    2

    [J]

    377

    Investment income

    1,899

    -

    -

    1,899

    Other (expense) income

    -

    (1)

    -

    (1)

    Income before taxes and loss from equity in affiliates

    15,903

    1,624

    (381)

    17,146

    Income tax expense

    (4,182)

    (417)

    303

    [E]

    (4,296)

    Profit (Loss) from equity in affiliates

    388

    -

    (956)

    [J]

    (568)

    Net income

    12,109

    1,207

    (1,034)

    12,282

    Net profit attribute to non-controlling

    interests

    interests

    1,177

    (290)

    -

    887

    Net income attributable to Shareholders

    10,932

    1,497

    (1,034)

    11,395

    Net income per share:

    Basic

    0.09

    0.08

    Diluted

    0.09

    0.08

    Weighted average number of shares used in computation:

    Basic

    61,244,980

    32,481,552

    [F]

    93,726,532

    Diluted

    65,129,250

    32,481,552

    [F]

    97,610,802

    Notes to the Unaudited Pro Forma Condensed Combined Financial Information

    1. Basis of Pro Forma Presentation

    The Company believes that acquiring Scepter represents a significant business combination in accordance with Rule 3-05 of Regulation S-X. For purposes of the unaudited pro forma condensed combined consolidated financial statements presented herein, the Company has (i) assumed that the fair value of all assets and liabilities as of June 30, 2015 other than identifiable intangible assets and goodwill, will approximate the carrying value of those assets and liabilities as of the closing date of this offering, (ii) has performed a valuation of Scepter's identifiable intangible assets as of June 30, 2015 and assumed that such values will approximate the fair value of those assets as of the closing date of this offering, and (iii) has computed the value of goodwill based on a total purchase price computed using, among other things, an initial public offering price of US$10.00 per ADS, the initial public offering price, after deducting the assets and liabilities identified in (i) and (ii) above.

    The total purchase price of US$55,096,232 consisted of the following:

    Fair value of subscription shares

    54,117,974

    Replacement of Scepter options

    978,258

    Total purchase price

    55,096,232

    Based on these assumptions, the purchase price has been allocated as follows:

    Amount

    Amortization period

    Total tangible assets and liability acquired

    US$11,952,770

    Intangible assets acquired:

    Customer Contracts

    9,702,600

    3.5 years

    Goodwill

    35,866,512

    Deferred tax liabilities

    (2,425,650)

    US$55,096,232

    2. Pro Forma Adjustments

    The Company's unaudited pro forma condensed combined financial statements give effect to the following pro forma adjustments on the unaudited financial statements:

    Note [A]: To record the fair value of intangible assets, and associated deferred tax liability, and the amount of goodwill recognized upon the acquisition of Scepter, as described in Note 1. The identified intangible asset (i.e. customer contracts) represents the investment management contracts and consultation contracts signed between Scepter and its clients. The intangible asset is amortized using a straight-line method during the weighted average contract term of the customer contracts.

    Note [B]: To record the US$54,135,920 value of the 32,481,552 ordinary shares to be issued by the Company for the acquisition of Scepter. The number of ordinary shares to be issued is determined based on 20% of total number of ordinary shares outstanding on a fully diluted basis taking into consideration of the ordinary shares to be issued for the acquisition. The number of ordinary shares and options outstanding consisted of (1) 61,244,980 ordinary shares as of June 30, 2015, (2) ordinary shares issuable upon conversion of 4,216,867 series A convertible redeemable preferred shares and 51,673,360 series B convertible redeemable preferred shares on a 1:1 ratio, (3) 12,791,000 options granted by the Company outstanding as of June 30, 2015. For the new issuance, the par value of ordinary shares increased by US$16,241 based on a par value of US$0.0005 per share. The difference between the value of the shares over the par value of US$54,119,679 has been recorded as additional paid in capital.

    Note [C]: To eliminate the historical retained earnings, ordinary shares, additional paid-in-capital and accumulated other comprehensive income of Scepter.

    Note [D]: To record the amortization of identifiable intangible assets related to the acquisition of Scepter. The valuation of actual tangible and intangible assets to be acquired is subject to change based on a number of factors, including, among others, the changes to Scepter Pacific Limited's business and the ultimate value of the Company's shares issued in the transaction. As such, the amounts included herein and the estimated useful lives are subject to change.

    Note [E]: To record Jupai Holdings Limited's income tax benefits related to the pro forma amortization of the intangible assets.

    Note [F]: To reflect the issuance of 32,481,552 ordinary shares, based on the total number of ordinary shares and options outstanding as described in Note [B] above, to effect the closing of the transactions.

    Note [G]: To record direct, incremental costs of the probable acquisition which are not yet reflected in the historical financial statements of US$85,200. These costs are not recurring and will not have continuing impact, and thus are not reflected in the condensed consolidated combined statements of operations.

    Note [H]: To record an increase in additional paid-in-capital of US$978,258 representing the portion of Scepter's replaced stock options attributable to pre-acquisition services that constituted part of the purchase price. The valuation of replaced stock options is subject to change based on a number of factors, including, among others, the changes to Scepter's business. As such, the amounts included herein are subject to change.

    Note [I]: To record an increase in share-based compensation expense of US$1,056,984for the six months period ended June 30, 2015, for the replacement awards allocated to post-acquisition services. The valuation of replaced stock options is subject to change based on a number of factors, including, among others, the changes to Scepter's business and the ultimate value of the Company's ordinary shares issued in the transaction. As such, the amounts included herein are subject to change.

    Note [J]: To record the elimination of the investment in Shanghai Yiju Assets Management Co., Ltd. ("Yiju") accounted for using equity method of accounting by both the Company and Scepter, and to record the consolidation of Yiju. Yiju is an entity formed and jointly controlled by the Company and Scepter. Yiju will be wholly owned and consolidated by the Company upon the acquisition of Scepter.

    Note [K]: To record the effects of the automatic conversion of all of convertible redeemable preferred shares (on a one-for-one basis) that are issued and outstanding into ordinary shares immediately upon completion of the offering.

    Note [L]: To record the effects of the initial public offering at an initial public offering price of US$10.00 per ADS, after deducting the underwriting discounts and commissions and offering expenses payable by the Company, assuming the underwriters do not exercise the option to purchase additional ADSs.

    3. Pro Forma Shares

    The pro forma basic and diluted earnings per share are based on the weighted average number of shares of the Company's ordinary shares outstanding for the six months period ended June 30, 2015, plus the ordinary shares issued for the Scepter acquisition as shown in the following table:

    Shares used in calculating basic earnings per share for the six months period ended June 30, 2015 on a pro forma basis:

    Weighted average ordinary shares outstanding used in computing basic income per share for Jupai

    61,244,980

    Issuance of ordinary shares for the acquisition of Scepter

    32,481,552

    93,726,532

    Shares used in calculating diluted income per share for the six months period ended June 30, 2015 on a pro forma basis:

    Weighted average ordinary shares outstanding used in computing diluted income per share for Jupai

    65,129,250

    Issuance of ordinary shares for the acquisition of Scepter

    32,481,552

    97,610,802

    SOURCE Jupai Holdings Limited



RELATED LINKS

http://jupai.investorroom.com