British
Virgin Islands
|
6770
|
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
(Primary
Standard Industrial
Classification
Code Number)
|
Large
Accelerated Filer
o
|
Accelerated
Filer
o
|
Non-Accelerated
Filer
o
(Do
not check if a smaller reporting company)
|
Smaller
Reporting Company
x
|
Title of Securities
|
Amount to be
Registered (3)
|
Proposed
Maximum
Offering
Price Per
Security
(1)
|
Proposed Maximum
Aggregate Offering Price
|
Amount of
Registration
Fee
|
|||||||||||||
Units,
each consisting of one Share, $0.001 par value, and one
warrant
|
12,800,000 |
Units
|
$ | 9.80 | $ | 125,440,000 | $ | 6,999.55 | |||||||||
Shares
included as part of the Units
|
12,800,000 |
Shares
|
— | — | — |
(2)
|
|||||||||||
Warrants
included as part of the Units
|
12,800,000 |
Warrants
|
— | — | — |
(2)
|
|||||||||||
Shares
underlying the Warrants included in the Units(4)
|
12,800,000 |
Shares
|
$ | 7.50 | $ | 96,000,000 | $ | 5,356.80 | |||||||||
Shares
held in escrow by initial stockholders of China Holdings Acquisition
Corp.
|
1,600,000 |
Shares
|
$ | 9.62 | $ | 15,392,000 | $ | 858.87 | |||||||||
Warrants
issued to insiders (“Insider Warrants”)
|
2,750,000 |
Warrants
|
$ | 1.00 | $ | 2,750,000 | $ | 153.45 | |||||||||
Shares
underlying the Insider Warrants
(3)
|
2,750,000 |
Shares
|
— | — | — |
(2)
|
|||||||||||
Total
Fee
|
— | $ | 13,368.67 |
(1)
|
Based
on the market price of the units, common stock and warrants of China
Holdings Acquisition Corp. on August 19, 2009 for the purpose of
calculating the registration fee pursuant to rule
457(f)(1).
|
(2)
|
No
fee pursuant to Rule 457(i).
|
(3)
|
Pursuant
to Rule 416, there are also being registered such additional securities as
may be issued to prevent dilution resulting from stock splits, stock
dividends or similar transactions.
|
(4)
|
Such
shares are being offered on a continuous basis to the holders of the
related warrant following the redomestication described in the proxy
statement/prospectus included in this registration
statement.
|
Paul
K. Kelly
|
|
Chairman
of the Board of Directors of
|
|
China
Holdings Acquisition
Corp.
|
1.
|
The
merger of CHAC with and into China Ceramics, its wholly-owned British
Virgin Islands subsidiary, or the “merger,” with China Ceramics surviving
the merger. The merger will change CHAC’s place of incorporation from
Delaware to the British Virgin Islands. We also refer to the merger as the
redomestication. This proposal is called the Redomestication Proposal and
consists of the merger of CHAC into China Ceramics. Holders of CHAC’s
common stock as of the record date are entitled to vote on the
Redomestication Proposal.
|
2.
|
The
authorization for the China Ceramics board of directors to complete the
share purchase included in the Acquisition Agreement, or the “business
combination”, which will only take place if the Redomestication Proposal
is approved. This proposal is called the Business Combination Proposal.
Holders of CHAC’s common stock as of the record date are entitled to vote
on the Business Combination
Proposal.
|
3.
|
The
adjournment of the special meeting in the event CHAC does not receive the
requisite stockholder vote to approve the business combination. This
proposal is called the Adjournment
Proposal.
|
By
order of the Board of Directors,
|
|
Paul
K. Kelly
|
|
Chairman
of the Board of Directors of
|
|
China
Holdings Acquisition
Corp.
|
QUESTIONS AND ANSWERS ABOUT THE CHAC SPECIAL
MEETING
|
1
|
SUMMARY
|
4
|
SUCCESS WINNER SUMMARY FINANCIAL
INFORMATION
|
11
|
SELECTED UNAUDITED PRO FORMA CONSOLIDATED
FINANCIAL INFORMATION
|
12
|
COMPARATIVE PER SHARE
INFORMATION
|
13
|
MARKET PRICE INFORMATION
|
15
|
RISK FACTORS
|
16
|
SPECIAL NOTE REGARDING FORWARD-LOOKING
STATEMENTS
|
31
|
DIVIDEND POLICY
|
32
|
SPECIAL MEETING OF CHAC
STOCKHOLDERS
|
33
|
THE BUSINESS COMBINATION
PROPOSAL
|
39
|
THE ACQUISITION AGREEMENT
|
50
|
THE REDOMESTICATION
PROPOSAL
|
54
|
THE ADJOURNMENT PROPOSAL
|
62
|
SELECTED HISTORICAL CONSOLIDATED FINANCIAL AND
OPERATING DATA OF SUCCESS WINNER
|
63
|
UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL
STATEMENTS
|
64
|
THE CERAMICS INDUSTRY
|
75
|
HENGDA’S BUSINESS
|
76
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS OF SUCCESS WINNER | 86 |
CHAC SELECTED FINANCIAL
INFORMATION
|
99
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF OPERATIONS OF CHAC
|
100
|
CHAC BUSINESS
|
103
|
DIRECTORS, EXECUTIVE OFFICERS, EXECUTIVE
COMPENSATION AND CORPORATE GOVERNANCE
|
105
|
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS
AND MANAGEMENT
|
117
|
CERTAIN TRANSACTIONS
|
121
|
DESCRIPTION OF CHAC’S
SECURITIES
|
123
|
DESCRIPTION OF THE
COMBINED
COMPANY’S
|
125
|
MATERIAL U.S. FEDERAL INCOME TAX
CONSEQUENCES
|
128
|
EXPERTS
|
136
|
LEGAL MATTERS
|
136
|
STOCKHOLDER PROPOSALS AND OTHER
MATTERS
|
137
|
ENFORCEABILITY OF CIVIL
LIABILITIES
|
137
|
WHERE YOU CAN FIND ADDITIONAL
INFORMATION
|
137
|
INDEX TO FINANCIAL STATEMENTS | F-1 |
ANNEX A - MERGER AND STOCK PURCHASE AGREEMENT | |
ANNEX B - SECTION 262 OF THE DELAWARE GENERAL CORPORATION LAW | |
ANNEX C - MEMORANDUM OF ASSOCIATION OF CHINA CERAMICS | |
ANNEX D - ARTICLES OF ASSOCIATION OF CHINA CERAMICS |
Q:
|
What
is the purpose of this
document?
|
A:
|
This
document serves as CHAC’s proxy statement and as the prospectus of China
Ceramics. As a proxy statement, this document is being provided to CHAC
stockholders because the CHAC board of directors is soliciting their
proxies to vote to approve, at a special meeting of stockholders, the
Acquisition.
|
Q:
|
What
is being voted on?
|
A:
|
You
are being asked to vote on three
proposals:
|
|
·
|
The
redomestication of CHAC to the British Virgin Islands by means of the
merger, resulting in it becoming China Ceramics. This proposal is called
the Redomestication Proposal.
|
|
·
|
The
proposed share purchase resulting in Success Winner becoming a subsidiary
of China Ceramics. This proposal is called the Business Combination
Proposal.
|
|
·
|
The
approval of any adjournment of the special meeting for the purpose of
soliciting additional proxies. This proposal is called the Adjournment
Proposal.
|
Q:
|
When
and where is the special meeting of CHAC
stockholders?
|
A:
|
The
special meeting of CHAC stockholders will take place at
, New York, New York on
, 2009, at
a.m.
|
Q:
|
Who
may vote at the special
meeting?
|
A:
|
Only
holders of record of shares of CHAC common stock as of the close of
business on , 2009 may
vote at the special meeting. As of June 30, 2009, there were 16,000,000
shares of CHAC common stock with a par value of $0.001 outstanding and
entitled to vote.
|
Q:
|
What
is the quorum requirement for the special
meeting?
|
A:
|
Stockholders
representing a majority of the CHAC common stock issued and outstanding as
of the record date and entitled to vote at the special meeting must be
present in person or represented by proxy in order to hold the special
meeting and conduct business. This is called a quorum. Shares of CHAC
common stock will be counted for purposes of determining if there is a
quorum if the stockholder (i) is present and entitled to vote at the
meeting, or (ii) has properly submitted a proxy card. In the absence of a
quorum, stockholders representing a majority of the votes present in
person or represented by proxy at such meeting, may adjourn the meeting
until a quorum is present.
|
Q:
|
What
vote is required to approve the Business Combination
Proposal?
|
A:
|
Approval
of the business combination will require the affirmative vote of the
holders of a majority of the shares of CHAC common stock issued in the IPO
present and entitled to vote at the special meeting; provided, however,
that if 33.33% or more of the shares purchased in the IPO vote against
approval of the Business Combination Proposal and demand conversion then
the Acquisition will not be completed. Abstentions and broker non-votes
will have the same effect as a vote against the approval of the Business
Combination Proposal, except that you will not be able to convert your
shares into a pro rata portion of the Trust
Account.
|
Q:
|
Do
I have conversion rights in connection with the
Acquisition?
|
A:
|
Yes.
In order to exercise conversion rights, a stockholder must vote against
the Business Combination Proposal and elect to exercise conversion rights
on the enclosed proxy card. If a stockholder votes against the Business
Combination Proposal but fails to properly exercise conversion rights,
such stockholder will not be entitled to have its shares converted to
cash. Any request for conversion, once made, may be withdrawn at any time
up to the date of the special meeting. The actual per share conversion
price will be equal to the amount in the Trust Account (which includes
$4,288,000 in deferred underwriting discounts and commissions) as of two
business days prior to the consummation of the proposed business
combination, inclusive of any interest, divided by the number of
outstanding shares sold in the IPO. For illustrative purposes, based on
funds in the Trust Account on June 30, 2009, the estimated per share
conversion price would have been $9.79. Please see “Special Meeting of
CHAC Stockholders — Conversion Rights” for the procedures to be
followed if you wish to convert your shares into
cash.
|
Q:
|
Has
the board of directors of CHAC recommended approval of the Business
Combination Proposal and the other
proposals?
|
A:
|
Yes.
CHAC’s board of directors has unanimously recommended to its stockholders
that they vote “FOR” the approval of the Business Combination Proposal,
Redomestication Proposal, and the other proposals at the special meeting.
After careful deliberation of the terms and conditions of these proposals,
CHAC’s board of directors has unanimously determined that the Acquisition
and related proposals are fair to, and in the best interests of, CHAC and
its stockholders. CHAC’s directors have interests in the Acquisition that
may be different from, or in addition to, your interests as a stockholder
of CHAC. For a description of such interests, please see “The Business
Combination Proposal — Interests of Certain Persons in the
Acquisition.”
|
Q:
|
How
can I vote?
|
A:
|
Please
vote your shares of CHAC common stock as soon as possible after carefully
reading and considering the information contained in this proxy
statement/prospectus. You may vote your shares prior to the special
meeting by signing and returning the enclosed proxy card. If you hold your
shares in “street name” (which means that you hold your shares through a
bank, brokerage firm or nominee), you must vote in accordance with the
instructions on the voting instruction card that your bank, brokerage firm
or nominee provides to you.
|
Q:
|
If
my shares are held in “street name” by my bank, brokerage firm or nominee,
will they automatically vote my shares for
me?
|
A:
|
No.
Your bank, brokerage firm or nominee cannot vote your shares without
instructions from you. You should instruct your bank, brokerage firm or
nominee how to vote your shares, following the instructions contained in
the voting instruction card that your bank, brokerage firm or nominee
provides to you.
|
Q:
|
What
if I abstain from voting or fail to instruct my bank, brokerage firm or
nominee?
|
A:
|
Abstaining
from voting will have the same effect as voting against the Business
Combination and failing to instruct your bank, brokerage firm or nominee
to vote your shares will have no effect on the outcome of the Business
Combination Proposal but will be counted for purposes of determining if a
quorum is present.
Abstaining
from voting and failing to instruct your bank, brokerage firm or nominee
to vote your shares will have the same effect as voting against the
Redomestication Proposal and no effect on the Adjournment
Proposal.
|
Q:
|
Can
I change my vote after I have mailed my proxy
card?
|
A:
|
Yes.
You may change your vote at any time before your proxy is voted at the
special meeting. You may revoke your proxy by executing and returning a
proxy card dated later than the previous one, or by attending the special
meeting in person and casting your vote by ballot or by submitting a
written revocation stating that you would like to revoke your proxy that
we receive prior to the special meeting. If you hold your shares through a
bank, brokerage firm or nominee, you should follow the instructions of
your bank, brokerage firm or nominee regarding the revocation of proxies.
You should send any notice of revocation or your completed new proxy card,
as the case may be, to:
|
Q:
|
Should
I send in my stock certificates
now?
|
A:
|
Yes.
CHAC shareholders who intend to have their shares converted, by electing
to have those shares converted to cash on the proxy card at the same time
they vote against the Business Combination Proposal, should send their
certificates prior to the special meeting. Please see “Special Meeting of
CHAC Stockholders — Conversion Rights” for the procedures to be
followed if you wish to convert your shares into
cash.
|
Q:
|
When
is the Acquisition expected to
occur?
|
A:
|
Assuming
the requisite stockholder approval is received, CHAC expects that the
Acquisition will occur no later than November 21,
2009.
|
Q:
|
May
I seek statutory appraisal rights or dissenter rights with respect to my
shares?
|
A:
|
Under
applicable Delaware corporate law, you have appraisal rights with respect
to your shares.
|
Q:
|
What
happens if the Acquisition is not
consummated?
|
A:
|
If
CHAC does not consummate the Acquisition by November 21, 2009 then
pursuant to Article Sixth of its amended and restated certificate of
incorporation, CHAC’s officers must take all actions necessary in
accordance with the Delaware General Corporation Law to dissolve and
liquidate CHAC as soon as reasonably practicable. Following
dissolution, CHAC will no longer exist as a corporation. In any
liquidation, the funds held in the Trust Account, plus any interest earned
thereon (net of taxes), together with any remaining out-of-trust net
assets will be distributed pro-rata to holders of shares of CHAC common
stock who acquired such shares of common stock in CHAC’s initial public
offering or in the aftermarket. If the Acquisition is not effected by
November 21, 2009, the warrants will expire worthless. The estimated
consideration that each share of CHAC common stock would be paid at
liquidation would be $9.79 per share, based on amounts on deposit in the
Trust Account as of June 30, 2009. The most recent closing price of CHAC’s
common stock on the NYSE Amex LLC, or NYSE Amex as of August 20, 2009 was
$9.64 per share. Holders of shares issued prior to CHAC’s initial public
offering have waived any right to any liquidation distribution with
respect to such shares.
|
Q:
|
What
happens to the funds deposited in the Trust Account following the
Acquisition?
|
A:
|
Following
the closing of the Acquisition, funds in the Trust Account will be
released to CHAC. CHAC stockholders exercising conversion rights will
receive their per share conversion price. The balance of the funds will be
utilized to fund the Acquisition.
|
Q:
|
Who
will manage China Ceramics after the
Acquisition?
|
A:
|
Effective
the closing date, the board of directors of China Ceramics will consist of
five members. The members will include Huang Jia Dong, Su Pei Zhi and
[ ]
of Success Winner, and Paul K. Kelly and Cheng Davis of CHAC, of whom
[ ],
Paul K. Kelly and Cheng Davis are independent non-executive
directors.
|
Q:
|
Which
accounting standard will China Ceramics prepare its financial statements
in accordance with after the
Acquisition?
|
A:
|
China
Ceramics intends to continue providing its investors with financial
statements prepared in accordance with International Financial Reporting
Standards, or IFRS, and the relevant securities
laws.
|
Q:
|
What
will I receive in the merger?
|
A:
|
CHAC
security holders will receive an equal number of shares of common stock of
China Ceramics in exchange for their CHAC common stock, and China Ceramics
will assume the outstanding CHAC warrants, the terms and conditions of
which will not change, except that on exercise, they will receive China
Ceramics common stock. However, as a result of the issuance of China
Ceramics shares in the stock purchase, the ownership interests of CHAC
stockholders will be diluted so that they will only own approximately
71.5% of China Ceramics. If the outstanding warrants are exercised, the
current CHAC stockholders will experience further dilution in their
ownership of the company.
|
Q:
|
How
will the merger be accomplished?
|
A:
|
CHAC
will merge into China Ceramics, CHAC’s wholly owned subsidiary that is
incorporated as a British Virgin Islands company. As a result of the
redomestication merger, each currently issued outstanding share of common
stock of CHAC will automatically convert into a share of common stock of
China Ceramics. This procedure will result in your becoming a stockholder
in China Ceramics instead of CHAC.
|
Q:
|
Will
the CHAC stockholders be taxed as a result of
the merger?
|
A:
|
Generally,
for U.S. federal income tax purposes, stockholders of CHAC should not
recognize gain or loss as a result of the merger. Stockholders are urged
to consult their own tax advisors on this
issue.
|
Q:
|
Will
CHAC be taxed on the merger?
|
A:
|
CHAC
should recognize gain (but not loss) for U.S. federal income tax purposes
as a result of the merger equal to the excess, if any, of the fair market
value of each of its assets over such asset’s adjusted tax basis at the
effective time of the merger. For this purpose, the valuation of CHAC’s
assets at the time of the merger may take into account a variety of
factors, including possibly the fair market value of CHAC’s shares
immediately prior to the merger. Since any such gain will be determined
based on the value of its assets at that time, the amount of such gain
(and any U.S. federal income tax liability to CHAC by reason of such gain)
cannot be determined at this time. Any U.S. federal income tax liability
incurred by CHAC as a result of such gain should become a liability of
China Ceramics by reason of the
merger.
|
|
·
|
FOR
the Redomestication Proposal;
|
|
·
|
FOR
the Business Combination Proposal;
and
|
|
·
|
FOR
the Adjournment Proposal.
|
|
·
|
if
the proposed Acquisition is not completed by November 21, 2009 (or
November 21, 2010, if CHAC’s stockholder vote to extend the date the
business combination must be consummated), CHAC will be required to
liquidate. In such event, the 3,200,000 shares of common stock held by
CHAC officers, directors and affiliates, which were acquired prior to the
IPO for an aggregate purchase price of $28,750, will be worthless, as will
the 2,750,000 warrants that were acquired prior to the IPO for an
aggregate purchase price of $2,750,000. Such common stock and warrants had
an aggregate market value of approximately $31.8 million based on the
most recent closing price of $9.64 and $0.34, on the NYSE Amex as of
August 20, 2009 and August 19, 2009,
respectively;
|
|
·
|
in
connection with the IPO, each of Paul K. Kelly and James D. Dunning, Jr.
have agreed to indemnify CHAC for debts and obligations to vendors that
are owed money by CHAC, but only to the extent necessary to ensure that
certain liabilities do not reduce funds in the Trust Account. If the
business combination is consummated, Messrs. Kelly and Dunning will
not have to perform such obligations. As of June 30, 2009, CHAC
believes that the maximum amount of the indemnity obligation of
Messrs. Kelly and Dunning was approximately $100,000, which was
computed based on the amount payable to creditors, less amounts relating
to creditors for which CHAC has received a waiver of each such creditor’s
right to sue the Trust Account. Although CHAC does not currently have
sufficient funds outside of the Trust Account to pay these
obligations, CHAC believes that it may qualify for a U.S.
federal tax refund for the 2009 tax year
which
could be used to offset the claims of vendors
. However, if the
business combination is not consummated
and
CHAC does not receive a tax refund to cover the claims of all of its
vendors,
and vendors that have not signed waivers sue the Trust
Account and win their cases, the Trust Account could be reduced by the
amount of the claims and Messrs. Kelly and Dunning would be required
to fulfill their indemnification obligations and they may not be able to
satisfy their individual obligations to indemnify
CHAC;
|
|
·
|
warrants
to purchase CHAC common stock held by CHAC’s officers and directors are
exercisable only upon consummation of a business
combination;
|
|
·
|
all
rights specified in CHAC’s certificate of incorporation relating to the
right of officers and directors to be indemnified by CHAC, and of CHAC’s
officers and directors to be
exculpated;
|
|
·
|
from
monetary liability with respect to prior acts or omissions, will continue
after the business combination. If the business combination is not
approved and CHAC liquidates, CHAC will not be able to perform its
obligations to its officers and directors under those
provisions;
|
|
·
|
if
the business combination with Success Winner is completed, Paul Kelly and
Cheng Davis will serve as directors of China Ceramics and Success Winner
will designate three members to the Board of Directors of China Ceramics;
and
|
|
·
|
CHAC’s
financial, legal and other advisors have rendered services for which they
may not be paid if the business combination is not approved. Any recovery
of such fees and expenses by these vendors will be much more difficult in
the event the business combination is not approved while such recovery is
not expressly contingent on the outcome of the CHAC stockholder vote,
these vendors could be viewed as having an interest in the outcome of such
vote.
|
For
the year ended December 31,
|
For
the six months ended June 30,
|
|||||||||||||||||||||||||||
2006
|
2007
|
2008
|
2008
|
2008
|
2009
|
2009
|
||||||||||||||||||||||
RMB
|
RMB
|
RMB
|
$
|
RMB
|
RMB
|
$
|
||||||||||||||||||||||
(In
thousands except per share and operating data)
|
||||||||||||||||||||||||||||
Summary
statement of operation data:
|
||||||||||||||||||||||||||||
Revenues
|
495,820 | 649,970 | 776,570 | 111,473 | 376,833 | 399,729 | 58,375 | |||||||||||||||||||||
Gross
profit
|
149,551 | 208,030 | 243,240 | 34,937 | 125,029 | 125,829 | 18,389 | |||||||||||||||||||||
Operating
income
|
113,794 | 163,706 | 187,300 | 26,902 | 97,743 | 98,342 | 14,372 | |||||||||||||||||||||
Net
income
|
101,254 | 145,606 | 165,017 | 23,702 | 86,217 | 74,265 | 10,853 | |||||||||||||||||||||
Basic
net (loss)/income per share
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a | |||||||||||||||||||||
Diluted
net (loss)/income per share
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a |
For
the year ended December 31,
|
For
the six months ended
June
30,
|
|||||||||||||||||||||||||||
|
2006
|
2007
|
2008
|
2008
|
2008
|
2009
|
2009
|
|||||||||||||||||||||
|
RMB
|
RMB
|
RMB
|
$
|
RMB
|
RMB
|
$
|
|||||||||||||||||||||
|
(In
thousands)
|
|||||||||||||||||||||||||||
Summary
statement of cash flow data:
|
||||||||||||||||||||||||||||
Net
cash provided by operating activities
|
103,245 | 107,262 | 155,230 | 22,300 | 23,277 | 41,914 | 6,130 | |||||||||||||||||||||
Net
cash provided by/(used in) investing activities
|
(3,574 | ) | (4,156 | ) | (6,625 | ) | (950 | ) | (5,357 | ) | (243 | ) | (35 | ) | ||||||||||||||
Net
cash provided by/(used in) financing activities
|
(91,980 | ) | (97,192 | ) | (115,506 | ) | (16,600 | ) | 1,815 | (30 | ) | (4 | ) |
As of December 31,
|
As of June 30,
|
|||||||||||||||||||
|
2007
|
2008
|
2008
|
2009
|
2009
|
|||||||||||||||
|
RMB
|
RMB
|
$
|
RMB
|
$
|
|||||||||||||||
|
(In
thousands)
|
|||||||||||||||||||
Summary
balance sheet data:
|
||||||||||||||||||||
Cash
and cash equivalents
|
18,507 | 51,606 | 7,560 | 93,247 | 13,623 | |||||||||||||||
Working
capital
(1)
|
149,934 | 181,111 | 26,540 | 264,806 | 38,687 | |||||||||||||||
Total
assets
|
440,289 | 454,720 | 66,640 | 521,829 | 76,237 | |||||||||||||||
Share
capital
|
58,980 | 0 | 0 | 0 | 0 | |||||||||||||||
Retained
(deficit)/earnings
|
142,402 | 164,965 | 21,935 | 239,230 | 32,788 | |||||||||||||||
Total
shareholders’ equity
|
230,872 | 253,451 | 37,150 | 329,615 | 48,155 |
(1)
|
Working
capital is calculated as current assets minus current
liabilities.
|
(In thousands of US Dollars, except per shares
amount)
|
Pro Forma Combined
Companies (with No
Stock Redemption)
|
Pro Forma Combined
Companies (with
33.33% Public Stock
Redemption)
|
Pro Forma Combined
Companies (with 75%
Public Stock
Redemption/Repurchase)
|
|||||||||
Income
Statement data:
|
||||||||||||
For
the year ended December 31, 2008
|
||||||||||||
Revenues
|
$ | 111,473 | $ | 111,473 | $ | 111,473 | ||||||
Gross
Profit
|
34,937 | 34,937 | 34,937 | |||||||||
Income
from operations
|
26,065 | 26,065 | 26,065 | |||||||||
Net
income
|
20,228 | 19,268 | 18,067 | |||||||||
Net
earnings per shares:
|
||||||||||||
Basic
|
$ | 1.00 | $ | 1.21 | $ | 1.71 | ||||||
Diluted
|
$ | 0.85 | $ | 0.99 | $ | 1.27 | ||||||
For
the six months ended June 30, 2009
|
||||||||||||
Revenues
|
$ | 58,375 | $ | 58,375 | $ | 58,375 | ||||||
Gross
Profit
|
18,389 | 18,389 | 18,389 | |||||||||
Income
from operations
|
14,093 | 14,093 | 14,093 | |||||||||
Net
income
|
7,247 | 7,164 | 7,060 | |||||||||
Net
earnings per shares:
|
||||||||||||
Basic
|
$ | 0.36 | $ | 0.45 | $ | 0.67 | ||||||
Diluted
|
$ | 0.30 | $ | 0.30 | $ | 0.50 | ||||||
Balance
Sheet data:
|
||||||||||||
Cash
and cash equivalents
|
$ | 90,450 | $ | 48,696 | $ | 11,494 | ||||||
Working
capital
|
116,008 | 74,254 | 22,052 | |||||||||
Total
assets
|
193,852 | 152,098 | 114,896 | |||||||||
Current
liabilities
|
28,118 | 28,118 | 43,118 | |||||||||
Total
shareholders’ equity
|
165,734 | 123,980 | 71,778 |
Number of shares of common stock assumed
to be issued in stock purchase:
|
Success
Winner
|
CHAC
(1)
|
Combined
Company
(2)
|
|||||||||
Assuming
no stock redemption
|
5,743,320 | 14,400,000 | 20,143,000 | |||||||||
28.5 | % | 71.5 | % | 100.0 | % | |||||||
Assuming
33.33% public stock redemption
|
5.743,320 | 10,133,761 | 15,876,651 | |||||||||
36.2 | % | 63.8 | % | 100.0 | % | |||||||
Assuming
75% public stock redemption/repurchase
|
5,743,320 | 4,800,000 | 10,543,000 | |||||||||
54.5 | % | 45.5 | % | 100.0 | % | |||||||
Net
income (loss) per share – historical:
|
||||||||||||
Year
ended December 31, 2008 – basic
|
n/a | |||||||||||
Year
ended December 31, 2007 – basic
|
n/a | |||||||||||
Year
ended December 31, 2006 – basic
|
n/a | |||||||||||
Year
ended December 31, 2008 – diluted
|
n/a | |||||||||||
Year
ended December 31, 2007 – diluted
|
n/a | |||||||||||
Year
ended December 31, 2006 – diluted
|
n/a | |||||||||||
Six
months ended June 30, 2009, basic
|
n/a | |||||||||||
Six
months ended June 30, 2009, diluted
|
n/a | |||||||||||
Net
income per share – pro forma – basic:
|
||||||||||||
Year
ended December 31, 2008:
|
||||||||||||
No
stock redemption assumption
|
$ | 1.00 | ||||||||||
33.33%
Public stock redemption assumption
|
$ | 1.21 | ||||||||||
75%
Public stock redemption/repurchase assumption
|
$ | 1.71 | ||||||||||
Six
months ended June 30, 2009
|
||||||||||||
No
stock redemption assumption
|
$ | 0.36 | ||||||||||
33.33%
Public stock redemption assumption
|
$ | 0.45 | ||||||||||
75%
Public stock redemption assumption
|
$ | 0.67 | ||||||||||
Net
income per share – pro forma – diluted
|
||||||||||||
Year
ended December 31, 2008:
|
||||||||||||
No
stock redemption assumption
|
$ | 0.85 | ||||||||||
33.33%
Public stock redemption assumption
|
$ | 0.99 | ||||||||||
75%
Public stock redemption/repurchase assumption
|
$ | 1.27 | ||||||||||
Six
months ended June 30, 2009
|
||||||||||||
No
stock redemption assumption
|
$ | 0.30 | ||||||||||
33.33%
Public stock redemption assumption
|
$ | 0.37 | ||||||||||
75%
Public stock redemption assumption
|
$ | 0.50 | ||||||||||
Book
value per share June 30, 2009, historical
|
$ | n/a | ||||||||||
Book
value per common share December 31, 2008, historical
|
$ | n/a | ||||||||||
Book
value per share June 30, 2009, historical
|
$ | 5.08 | ||||||||||
Pro
forma – with no stock redemption – basic
|
$ | 8.23 | ||||||||||
Pro
forma – with 33.33% public stock redemption
– basic
|
$ | 7.81 | ||||||||||
Pro
forma – with 75% public stock redemption
|
$ | 6.81 |
(1)
|
Historical
per share amounts for CHAC were determined based upon the shares
outstanding as of the periods
presented.
|
(2)
|
The
combined pro forma per share amounts for CHAC and Success Winner were
determined based upon the number of shares to be issued under the three
different levels of approval.
|
(3)
|
Redeemable
shares are not included in computation of historical book value per share
for Success Winner.
|
Units
|
Common Stock
|
Warrants
|
||||||||||||||||||||||
High
|
Low
|
High
|
Low
|
High
|
Low
|
|||||||||||||||||||
2009
|
||||||||||||||||||||||||
Second
Quarter
|
$ | 9.65 | $ | 9.20 | $ | 9.58 | $ | 9.29 | $ | 0.14 | $ | 0.03 | ||||||||||||
First
Quarter
|
$ | 9.50 | $ | 8.21 | $ | 9.34 | $ | 8.83 | $ | 0.19 | $ | 0.02 | ||||||||||||
2008
|
||||||||||||||||||||||||
Fourth
Quarter
|
$ | 8.96 | $ | 6.00 | $ | 9.00 | $ | 8.20 | $ | 0.29 | $ | 0.01 | ||||||||||||
Third
Quarter
|
$ | 11.65 | $ | 9.40 | $ | 9.40 | $ | 9.00 | $ | 0.78 | $ | 0.18 | ||||||||||||
Second
Quarter
|
$ | 10.00 | $ | 9.24 | $ | 9.15 | $ | 8.86 | $ | 1.00 | $ | 0.35 | ||||||||||||
First
Quarter
|
$ | 9.85 | $ | 9.17 | $ | 9.10 | $ | 8.85 | $ | 0.95 | $ | 0.45 | ||||||||||||
2007
|
||||||||||||||||||||||||
Fourth
Quarter
|
$ | 9.95 | $ | 9.75 | $ | 9.00 | $ | 8.77 | $ | 0.92 | $ | 0.84 |
|
•
|
CHAC
does not achieve the perceived benefits of the acquisition as rapidly as,
or to the extent anticipated by, financial or industry analysts;
or
|
|
•
|
the
effect of the acquisition on our financial statements is not consistent
with the expectations of financial or industry
analysts.
|
|
•
|
future
operating or financial results;
|
|
•
|
changes
in government policies and regulations in China which affect the ceramics
industry;
|
|
•
|
the
ability of Hengda to expand its
operations;
|
|
•
|
future
payments of dividends and the availability of cash for payment of
dividends;
|
|
•
|
Success
Winner’s expectations relating to dividend payments and forecasts of its
ability to make such payments;
|
|
•
|
future
acquisitions, business strategy and expected capital
spending;
|
|
•
|
assumptions
regarding interest rates and
inflation;
|
|
•
|
fluctuations
in general economic and business conditions in
China;
|
|
•
|
CHAC’s
financial condition and liquidity, including its ability to obtain
additional financing in the future (from warrant exercises or outside
financial institutions) to fund capital expenditures, acquisitions and
other general corporate activities;
|
|
•
|
estimated
future capital expenditures needed to preserve China Ceramics’ capital
base;
|
|
•
|
ability
of CHAC to effect future acquisitions and to meet target returns;
and
|
|
•
|
other
factors discussed in “Risk
Factors.”
|
1.
|
The
merger of CHAC with and into China Ceramics, its wholly-owned British
Virgin Islands subsidiary, with China Ceramics surviving the merger. The
merger will change CHAC’s place of incorporation from Delaware to the
British Virgin Islands. We also refer to the merger as the
‘redomestication”. This proposal is called the Redomestication Proposal
and consists of the merger of CHAC into China Ceramics. Holders of CHAC’s
common stock as of the record date are entitled to vote on the
Redomestication Proposal.
|
2.
|
The
authorization for the China Ceramics board of directors to complete the
share purchase included in the Acquisition Agreement, or the “business
combination”, which will only take place if the Redomestication Proposal
is approved. This proposal is called the Business Combination Proposal.
Holders of CHAC’s common stock as of the record date are entitled to vote
on the Business Combination
Proposal.
|
3.
|
The
adjournment of the special meeting in the event CHAC does not receive the
requisite stockholder vote to approve the business combination. This
proposal is called the Adjournment
Proposal.
|
|
•
|
has
determined that each of the Business Combination Proposal, the
Redomestication Proposal and the other proposals is fair to, and in the
best interests of, CHAC and its
stockholders;
|
|
•
|
has
approved the Business Combination Proposal, the Redomestication Proposal,
and the other proposals; and
|
|
•
|
recommends
that CHAC’s common stockholders vote “FOR” each of the Business
Combination Proposal, Redomestication Proposal, and the Adjournment
Proposal.
|
|
•
|
You
can cause your shares to be voted by signing and returning the enclosed
proxy card. If you submit your proxy card, your “proxy,” whose name is
listed on the proxy card, will vote your shares as you instruct on the
proxy card. If you sign and return the proxy card but do not give
instructions on how to vote your shares, your shares will be voted, as
recommended by our board, “FOR” the adoption of the Acquisition Agreement
and the Adjournment Proposal. Votes received after a matter has been voted
upon at the special meeting will not be
counted.
|
|
•
|
You
can attend the special meeting and vote in person. We will give you a
ballot when you arrive. However, if your shares are held in the name of
your broker, bank or another nominee, you must get a proxy from the
broker, bank or other nominee. That is the only way we can be sure that
the broker, bank or nominee has not already voted your
shares.
|
|
•
|
you
may send another proxy card with a later
date;
|
|
•
|
you
may notify our corporate secretary in writing before the special meeting
that you have revoked your proxy;
or
|
|
•
|
you
may attend the special meeting, revoke your proxy, and vote in person, as
indicated above.
|
|
·
|
principal
portion of operations located in mainland
China;
|
|
·
|
business
sector with favorable profitability and growth
outlook;
|
|
·
|
the
competitive position of the target within the sector to be among the
leaders or with unique competitive
advantages;
|
|
·
|
business
model with long-term
sustainability;
|
|
·
|
strong
historical financial track record demonstrating the growth of the target’s
business as well as profitability of its business
model;
|
|
·
|
having
a fair market value of at least 80% of the SPAC’s net assets at the time
of the business combination;
|
|
·
|
strong
management capable of leading the target after the business
combination;
|
|
·
|
strategic
strength in a particular sector and the capability to consolidate in China
and/or internationally;
|
|
·
|
existing
distribution arrangements and potential for expansion;
and
|
|
·
|
intellectual
property or other protections for products or
formulas.
|
|
·
|
The
possibility that, in the future, changes in the political, economic and/or
legal environment in China could have an adverse impact on Hengda’s
business;
|
|
·
|
The
possibility that changes in the construction materials industry and new
technologies could render Hengda’s products uncompetitive or obsolete;
and
|
|
·
|
The
possibility that Hengda may not be able to manage its expected growth and
enlarged business which could adversely affect its
business.
|
Company
Name
|
Exchange
|
Price
as of
(29-Jul-09)
|
Market
Capitalization
($mm)
|
P/E
Fully
Diluted
2009
(1)
|
P/E
Fully
Diluted
2010
(2)
|
|||||||||||||
United
States Listed
|
||||||||||||||||||
Masco
Corp.
|
NYSE
|
$ | 9.19 | $ | 3,302 |
n.m.
|
31.7 | x | ||||||||||
Armstrong
World Industries, Inc.
|
NYSE
|
$ | 21 | $ | 1,205 | 26.2 | x | 19.1 | x | |||||||||
Owens
Corning
|
NYSE
|
$ | 17.16 | $ | 2,195 | 47.4 | x | 20.7 | x | |||||||||
Gibraltar
Industries, Inc.
|
Nasdaq
|
$ | 7.14 | $ | 215 |
n.m.
|
13.2 | x | ||||||||||
Trex
Co. Inc.
|
NYSE
|
$ | 15.25 | $ | 235 |
n.m.
|
31.8 | x | ||||||||||
Mohawk
Industries Inc.
|
NYSE
|
$ | 46.76 | $ | 3,201 | 50.3 | x | 23.9 | x | |||||||||
Beacon
Roofing Supply Inc.
|
Nasdaq
|
$ | 16.51 | $ | 756 | 15.9 | x | 15.2 | x | |||||||||
Europe
Listed
|
||||||||||||||||||
Saint
Gobain
|
NYX
|
$ | 37.38 | $ | 19,171 | 13.2 | x | 11.1 | x | |||||||||
Wienerberger
Baustoffindustrie AG
|
WBAG
|
$ | 16.08 | $ | 1,332 |
n.m.
|
43.0 | x | ||||||||||
Uralita
SA
|
MCE
|
$ | 5.82 | $ | 1,127 | 15.0 | x | 15.6 | x | |||||||||
Australia
Listed
|
||||||||||||||||||
Boral
Ltd.
|
ASX
|
$ | 3.87 | $ | 2,293 | 26.0 | x | 20.2 | x | |||||||||
James
Hardie Industries NV
|
ASX
|
$ | 3.91 | $ | 1,373 | 15.0 | x | 15.6 | x | |||||||||
Median
(3)
|
21.0 | x | 19.1 | x | ||||||||||||||
Mean
(3)
|
20.5 | x | 19.8 | x |
|
1.
|
Represents
the ratio of stock price to the estimated earnings of
2009
|
|
2.
|
Represents
the ratio of stock price to the estimated earnings of
2010
|
|
3.
|
Excludes
P/E multiples greater than 40x
|
Company Name
|
Exchange
|
Price
as of
|
Market
Capitalization
($mm)
|
P/E Fully
Diluted
2009
(1)
|
P/E Fully
Diluted
2010
(2)
|
|||||||||||||
China
Listed
|
0.0 | x | 0.0 | x | ||||||||||||||
Shanghai
Cimic Tile Co., Ltd.
|
SZSE
|
$ | 1.17 | $ | 446 | 72.9 | x | 57.3 | x | |||||||||
Beijing
New Building Materials Public Ltd. Co
|
SZSE
|
$ | 2.18 | $ | 1,255 | 33.1 | x | 24.8 | x | |||||||||
Wuhu
Conch Profiles And Science Co., Ltd.
|
SZSE
|
$ | 1.48 | $ | 533 | 19.1 | x | 16.0 | x | |||||||||
Guangzhou
Seagull Kitchen and Bath Products Co., Ltd.
|
SZSE
|
$ | 1.38 | $ | 322 | 32.6 | x | 23.6 | x | |||||||||
Median
|
32.8 | x | 24.2 | x | ||||||||||||||
Mean
|
39.4 | x | 30.4 | x |
|
1.
|
Represents
the ratio of stock price to the estimated earnings of
2009
|
|
2.
|
Represents
the ratio of stock price to the estimated earnings of
2010
|
Assumes
33.3% Redemption
|
Assumes
33.3% Redemption
and
a 41.7% Repurchase
|
|||||||||||||||
After
2011 Audit Cycle
|
Excludes
Warrant
|
No
Warrant
Purchase
|
Excludes
Warrant
|
No
Warrant
Purchase
|
||||||||||||
CHAC
Shares in Current Circulation
|
12,800,000 | 12,800,000 | 12,800,000 | 12,800,000 | ||||||||||||
Assumed
Redemption
|
(4,266,239 | ) | (4,266,239 | ) | (9,600,000 | ) | (9,600,000 | ) | ||||||||
Founder
Shares
|
1,600,000 | 1,600,000 | 1,600,000 | 1,600,000 | ||||||||||||
Net
Shares from warrants/options
|
0 | 3,637,334 | 0 | 3,637,334 | ||||||||||||
Sellers'
shares released at Closing
|
5,743,320 | 5,743,320 | 5,743,320 | 5,743,320 | ||||||||||||
Earn-Out
Shares
(1)
|
5,185,783 | 5,185,783 | 5,185,783 | 5,185,783 | ||||||||||||
Total
Shares in Circulation
|
21,062,864 | 24,700,198 | 15,729,103 | 19,366,437 | ||||||||||||
Pro
Forma equity Value (based on shares in circulation and a share price of
$9.79 per share)
|
$ | 206,205,439 | $ | 241,814,938 | $ | 153,987,918 | $ | 189,597,418 | ||||||||
2011
Earnings Target
|
$ | 43,538,248 | $ | 43,538,248 | $ | 43,538,248 | $ | 43,538,248 | ||||||||
Implied
Price/Earnings multiple for 2011 Earnings
|
4.7 | x | 5.6 | x | 3.5 | x | 4.4 | x |
|
·
|
Purchases
by CHAC, Hengda or their respective affiliates of shares or warrants of
CHAC;
|
|
·
|
Agreements
with third parties to purchase shares or warrants that may then be resold
to the combined company subsequent to the acquisition using funds that
were previously in the trust
account;
|
|
·
|
Agreements
with third parties pursuant to which CHAC, Hengda or their respective
affiliates would borrow funds to make purchases of common shares or
warrants of CHAC. The combined company would repay such borrowings using
funds that were previously in the trust account;
and
|
|
·
|
The
granting of securities to third party purchasers of common shares or
warrants of CHAC as an inducement for such third parties to purchase such
securities.
|
|
·
|
if
the proposed Acquisition is not completed by November 21, 2009 (or
November 21, 2010, if CHAC’s stockholder vote to extend the date the
business combination must be consummated), CHAC will be required to
liquidate. In such event, the 3,200,000 shares of common stock held by
CHAC officers, directors and affiliates, which were acquired prior to the
IPO for an aggregate purchase price of $28,750, will be worthless, as will
the 2,750,000 warrants that were acquired prior to the IPO for an
aggregate purchase price of $2,750,000. Such common stock and warrants had
an aggregate market value of approximately $31.8 million based on the
most recent closing price of $9.64 and $0.34, on the NYSE Amex as of
August 20, 2009 and August 19, 2009,
respectively;
|
|
·
|
in
connection with the IPO, each of Paul K. Kelly and James D. Dunning, Jr.
have agreed to indemnify CHAC for debts and obligations to vendors that
are owed money by CHAC, but only to the extent necessary to ensure that
certain liabilities do not reduce funds in the Trust Account. If the
business combination is consummated, Messrs. Kelly and Dunning will
not have to perform such obligations. As of June 30, 2009, CHAC
believes that the maximum amount of the indemnity obligation of
Messrs. Kelly and Dunning was approximately $100,000, which was
computed based on the amount payable to creditors, less amounts relating
to creditors for which CHAC has received a waiver of each such creditor’s
right to sue the Trust Account. Although CHAC does not currently have
sufficient funds outside of the Trust Account to pay these
obligations, CHAC believes that it may qualify for a U.S.
federal tax refund for the 2009 tax year which could be used to
offset the claims of vendors. However, if the business combination is not
consummated and CHAC does not receive a tax refund to cover the claims of
all of its vendors, and vendors that have not signed waivers sue the Trust
Account and win their cases, the Trust Account could be reduced by the
amount of the claims and Messrs. Kelly and Dunning would be required
to fulfill their indemnification obligations and they may not be able to
satisfy their individual obligations to indemnify
CHAC;
|
|
·
|
warrants
to purchase CHAC common stock held by CHAC’s officers and directors are
exercisable only upon consummation of a business
combination;
|
|
·
|
all
rights specified in CHAC’s certificate of incorporation relating to the
right of officers and directors to be indemnified by CHAC, and of CHAC’s
officers and directors to be
exculpated;
|
|
·
|
from
monetary liability with respect to prior acts or omissions, will continue
after the business combination. If the business combination is not
approved and CHAC liquidates, CHAC will not be able to perform its
obligations to its officers and directors under those
provisions;
|
|
·
|
if
the business combination with Success Winner is completed, Paul Kelly and
Cheng Davis will serve as directors of China Ceramics and Success Winner
will designate three members to the Board of Directors of China Ceramics;
and
|
|
·
|
CHAC’s
financial, legal and other advisors have rendered services for which they
may not be paid if the business combination is not approved. Any recovery
of such fees and expenses by these vendors will be much more difficult in
the event the business combination is not approved while such recovery is
not expressly contingent on the outcome of the CHAC stockholder vote,
these vendors could be viewed as having an interest in the outcome of such
vote.
|
Incentive Range
|
||||||||||||||||||||
Financial
Metric in the Fiscal Year
|
Min
|
Max
|
Implied
Growth
(1)
|
Shares Released per
$ of Growth |
Maximum Shares
Released
|
|||||||||||||||
2009
Net Income
Before
Tax
|
$ | 28.0 | $ | 31.7 | 13.2 | % | 0.3284 | 1,214,127 | ||||||||||||
2010
Net Income After Tax
|
$ | 23.8 | $ | 31.4 | 32.0 | % | 0.2359 | 1,794,800 | ||||||||||||
2011
Net Income After Tax
|
$ | 31.4 | $ | 43.5 | 38.7 | % | 0.1790 | 2,176,836 | ||||||||||||
Stock
price targets by April 30, 2012
|
Price of $20
Price
of $25
|
2,000,000
1,000,000 |
(1)
|
Implied
year over year growth of Max Benchmark after
tax
|
|
·
|
Hengda
and Success Winner providing access to its books and records to CHAC, and
providing information relating to Hengda’s business as CHAC, its counsel
and other representatives may
request;
|
|
·
|
Hengda,
Success Winner, Seller, CHAC and China Ceramics agree not to, directly or
indirectly, solicit, encourage or enter into any negotiation or
arrangement with any party. Other than the other parties to the Agreement
concerning the sale of all of any part of Hengda’s business or the capital
stock or other securities of Success Winner or any of its subsidiaries
that takes the form of a sale of stock or assets, merger, consolidation or
any joint venture or partnership;
|
|
·
|
China
Ceramics giving the Seller piggy-back registration rights relating to the
shares of China Ceramics ordinary shares issued in connection with the
acquisition.
|
|
·
|
Seller
and each of the other persons receiving stock consideration in connection
with the acquisition will each enter into a lock-up agreement pursuant to
which the shares of China Ceramics ordinary shares will be locked-up for a
period of twelve months, except with respect to 655,000 shares of China
Ceramics ordinary shares, which will be locked-up for a period of six
months.
|
|
·
|
the
representations and warranties of the Warrantors shall be true on and as
of the closing date of the Acquisition Agreement, and each of the
Warrantors has complied with all required covenants in the Acquisition
Agreement;
|
|
·
|
China
Holdings shall have received legal opinions from counsel to
Hengda;
|
|
·
|
receipt
by the Warrantors of certain third party
consents;
|
|
·
|
there
not being any material adverse change with respect to Hengda;
and
|
|
·
|
Hengda
has entered into a definitive purchase agreement for the Gaoan production
facility.
|
|
·
|
either
CHAC or any Warrantor, if the closing has not occurred by November 21,
2009;
|
|
·
|
Any
Warrantor, if there has been a breach by CHAC or China Ceramics of any
covenant, representations or warranties contained in the Agreement, and in
any event if such breach is subject to cure and CHAC has not cured such
breach within five days after written notice of intent to terminate from
any Warrantor; or
|
|
·
|
CHAC
or China Ceramics, if there has been a breach by any of the Warrantors of
any covenant, representations or warranties contained in the Agreement,
and in any event if such breach is subject to cure and Warrantors have not
cured such breach within five days after written notice of intent to
terminate from CHAC or China
Ceramics.
|
|
·
|
file
with CHAC at its main office in Wilmington, Delaware, a written demand for
appraisal of the shares of CHAC common stock held (which demand must
identify the stockholder and expressly request an appraisal) before the
vote is taken on the redomestication merger at the special meeting;
and
|
|
·
|
continuously
hold such shares through the effective time of the redomestication
merger.
|
|
·
|
be
addressed to Paul K. Kelly, Chief Executive Officer, China Holdings
Acquisition Corporation, 1000 N. West Suite, Suite 1200, Wilmington, DE
19801,
|
|
·
|
be
sent to ensure receipt before the vote is taken on the redomestication
merger at the special meeting,
|
|
·
|
be
executed by, or on behalf of, the holder of record,
and
|
|
·
|
reasonably
inform CHAC of the identity of the stockholder and that the stockholder is
thereby demanding appraisal of the stockholder’s
shares.
|
•
|
Amendment
to the Certificate of Incorporation/Memorandum of Association
. Under Delaware law, with very
limited exceptions, a vote of the stockholders is required to amend the
certificate of incorporation. Under British Virgin Islands law, the board
of directors can have broad authority to amend the Memorandum of
Association (the equivalent of the certificate of incorporation), except
with respect to certain rights of the shareholders. The China Ceramics
Memorandum prohibits the board of directors from amending it
in relation to those
rights.
|
•
|
Submission
of Matters to the Annual Meeting
. Delaware allows a considerable
amount of latitude in establishing notice requirements for stockholder
inclusion of matters on the agenda of an annual meeting. British Virgin
Islands law also provides a considerable amount of latitude. For example,
CHAC’s notice requirements for inclusion of a matter on the agenda of an
annual meeting provide that such notice be submitted not less than 60 days
prior to the meeting, while the China Ceramics Articles of Association
require submission not less than 30 days prior to the
meeting.
|
•
|
Alternate
Directors
. British
Virgin Islands law allows a director to appoint an alternate who has the
authority to vote in place of the appointed director at a meeting of
directors. This delegation of a director’s responsibilities is not
permitted under Delaware
law.
|
•
|
Written
Consent of Directors
. Under Delaware law, directors
may act by written consent only on the basis of a unanimous vote. In the
British Virgin Islands, directors’ consents need only a majority of
directors signing to take effect. The China Ceramics Articles of
Association provides only for unanimous written consents of
directors.
|
•
|
Sale
of Assets
. Under
Delaware law, a stockholder vote is required to approve the sale of assets
only when all or substantially all assets are being sold. In the British
Virgin Islands, shareholder approval is required when more than 50% (by
value) of the company’s assets are being sold outside of the company's
usual course of business.
|
•
|
Removal
of Directors
. Under
British Virgin Islands law, the other directors may remove a sitting board
member, but only stockholders may remove a director under Delaware
law.
|
For the year ended December 31,
|
For the six months ended June 30,
|
|||||||||||||||||||||||||||
2006
|
2007
|
2008
|
2008
|
2008
|
2009
|
2009
|
||||||||||||||||||||||
RMB
|
RMB
|
RMB
|
$
|
RMB
|
RMB
|
$
|
||||||||||||||||||||||
(In thousands except per share and operating data)
|
||||||||||||||||||||||||||||
Summary statement
of operation data:
|
||||||||||||||||||||||||||||
Revenues
|
495,820 | 649,970 | 776,570 | 111,473 | 376,833 | 399,729 | 58,375 | |||||||||||||||||||||
Gross
profit
|
149,551 | 208,030 | 243,240 | 34,937 | 125,029 | 125,829 | 18,389 | |||||||||||||||||||||
Operating
income
|
113,794 | 163,706 | 187,300 | 26,902 | 97,743 | 98,342 | 14,372 | |||||||||||||||||||||
Net
income
|
101,254 | 145,606 | 165,017 | 23,702 | 86,217 | 74,265 | 10,853 | |||||||||||||||||||||
Basic
net (loss)/income per share
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a | |||||||||||||||||||||
Diluted
net (loss)/income per share
|
n/a | n/a | n/a | n/a | n/a | n/a | n/a |
For the year ended December 31,
|
For the six months ended
June 30, |
|||||||||||||||||||||||||||
|
2006
|
2007
|
2008
|
2008
|
2008
|
2009
|
2009
|
|||||||||||||||||||||
|
RMB
|
RMB
|
RMB
|
$ | RMB |
RMB
|
$ | |||||||||||||||||||||
|
(In thousands)
|
|||||||||||||||||||||||||||
Summary
statement of cash flow data:
|
||||||||||||||||||||||||||||
Net
cash provided by operating activities
|
103,245 | 107,262 | 155,230 | 22,300 | 23,277 | 41,914 | 6,130 | |||||||||||||||||||||
Net
cash provided by/(used in) investing activities
|
(3,574 | ) | (4,156 | ) | (6,625 | ) | (950 | ) | (5,357 | ) | (243 | ) | (35 | ) | ||||||||||||||
Net
cash provided by/(used in) financing activities
|
(91,980 | ) | (97,192 | ) | (115,506 | ) | (16,600 | ) | 1,815 | (30 | ) | (4 | ) |
As
of December 31,
|
As
of June 30,
|
|||||||||||||
|
2007
|
2008
|
2008
|
2009
|
2009
|
|||||||||
|
RMB
|
RMB
|
$
|
RMB
|
$
|
|||||||||
|
(In
thousands)
|
|||||||||||||
Summary
balance sheet data:
|
||||||||||||||
Cash
and cash equivalents
|
18,507
|
51,606
|
7,560
|
93,247
|
13,623
|
|||||||||
Working
capital
(1)
|
149,934
|
181,111
|
26,540
|
264,806
|
38,687
|
|||||||||
Total
assets
|
440,289
|
454,720
|
66,640
|
521,829
|
76,237
|
|||||||||
Share
capital
|
58,980
|
0
|
0
|
0
|
0
|
|||||||||
Retained
(deficit)/earnings
|
142,402
|
164,965
|
21,935
|
239,230
|
32,788
|
|||||||||
Total
shareholders’ equity
|
230,872
|
253,451
|
37,150
|
329,615
|
48,155
|
(1)
|
Working
capital is calculated as current assets minus current
liabilities.
|
Pro
Forma
|
||||||||||||||||||||||||||||||||||||||||||||
Pro
Forma
|
Additional Pro Forma
|
Pro Forma
|
Additional Pro Forma
|
Combined
|
||||||||||||||||||||||||||||||||||||||||
Combined
|
Adjustments for
|
Combined
|
Adjustments for
|
Companies
|
||||||||||||||||||||||||||||||||||||||||
China
|
Companies
|
Redemption of
|
Companies
|
Repurchase of
|
(with 75%
|
|||||||||||||||||||||||||||||||||||||||
Holdings
|
Success
|
Pro Forma Adjustments
|
(with No
|
4,266,239 Shares of
|
(with 33.33%
|
5,333,761 Shares of
|
Public Stock
|
|||||||||||||||||||||||||||||||||||||
Acquisition
|
Winner
|
and Eliminations
|
Stock
|
Common Stock
|
Public Stock
|
Common Stock
|
Redemption
/
|
|||||||||||||||||||||||||||||||||||||
Corp.
|
Limited
|
Debit
|
Credit
|
Redemption)
|
Debit
|
Credit
|
Redemption)
|
Debit
|
Credit
|
Repurchase)
|
||||||||||||||||||||||||||||||||||
ASSETS
|
||||||||||||||||||||||||||||||||||||||||||||
Current
assets:
|
||||||||||||||||||||||||||||||||||||||||||||
Cash
and cash equivalents
|
$ | 12 | $ | 13,623 | $ | 125,278 | a) | $ | 4,288 | b) | $ | 90,450 | $ | 41,754 | k) | $ | 48,696 | $ | 15,000 | m) | $ | 52,202 | l) | $ | 11,494 | |||||||||||||||||||
4,175 | g) | |||||||||||||||||||||||||||||||||||||||||||
40,000 | i) | |||||||||||||||||||||||||||||||||||||||||||
Investments
held in Trust
|
125,278 | - | 125,278 | a) | - | - | - | |||||||||||||||||||||||||||||||||||||
Accounts
receivable, net
|
- | 36,767 | 36,767 | 36,767 | 36,767 | |||||||||||||||||||||||||||||||||||||||
Other
receivables
|
512 | 491 | 1,003 | 1,003 | 1,003 | |||||||||||||||||||||||||||||||||||||||
Inventories
|
- | 15,756 | 15,756 | 15,756 | 15,756 | |||||||||||||||||||||||||||||||||||||||
Prepaid
expenses
|
18 | 132 | 150 | 150 | 150 | |||||||||||||||||||||||||||||||||||||||
Total
current assets
|
125,820 | 66,769 | 144,126 | 102,372 | 65,170 | |||||||||||||||||||||||||||||||||||||||
Property,
plant and equipment, net
|
1 | 9,444 | 40,000 | h) | 49,445 | 49,445 | 49,445 | |||||||||||||||||||||||||||||||||||||
Land
use rights, net
|
- | 24 | 24 | 24 | 24 | |||||||||||||||||||||||||||||||||||||||
Deferred
income taxes
|
257 | - | 257 | 257 | 257 | |||||||||||||||||||||||||||||||||||||||
TOTAL
ASSETS
|
$ | 126,078 | $ | 76,237 | $ | 193,852 | $ | 152,098 | $ | 114,896 | ||||||||||||||||||||||||||||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||||||||||
Current
liabilities:
|
||||||||||||||||||||||||||||||||||||||||||||
Accounts
payable
|
$ | - | $ | 13,857 | $ | 13,857 | $ | 13,857 | $ | 13,857 | ||||||||||||||||||||||||||||||||||
Deferred
underwriting fee
|
4,288 | - | 4,288 | b) | - | - | - | |||||||||||||||||||||||||||||||||||||
Income
tax payable
|
- | 2,100 | 2,100 | 2,100 | 2,100 | |||||||||||||||||||||||||||||||||||||||
Accrued
expenses
|
120 | 2,217 | 4,175 | g) | 1,759 | e) | 2,253 | 2,253 | 2,253 | |||||||||||||||||||||||||||||||||||
2,332 | f) | |||||||||||||||||||||||||||||||||||||||||||
Deposits
from distributors
|
- | 1,812 | 1,812 | 1,812 | 1,812 | |||||||||||||||||||||||||||||||||||||||
Short-term
loan
|
- | 5,040 | 40,000 | i) | 40,000 | h) | 5,040 | 5,040 | 15,000 | m) | 20,040 | |||||||||||||||||||||||||||||||||
Accrued
commissions
|
- | 2,846 | 2,846 | 2,846 | 2,846 | |||||||||||||||||||||||||||||||||||||||
Due
to director
|
- | 210 | 210 | 210 | 210 | |||||||||||||||||||||||||||||||||||||||
Total
current liabilities
|
4,408 | 28,082 | 28,118 | 28,118 | 43,118 | |||||||||||||||||||||||||||||||||||||||
Common
stock subject to possible redemption
|
40,364 | - | 40,364 | c) | - | - | - | |||||||||||||||||||||||||||||||||||||
Stockholders'
equity:
|
||||||||||||||||||||||||||||||||||||||||||||
Preferred
stock, $.0001 par value
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
Common
stock, $.001 par value
|
16 | - | 2 | j) | 14 | $ | 4 | k) | 10 | 5 | l) | 5 | ||||||||||||||||||||||||||||||||
Common
stock, $1.00 par value
|
- | - | - | - | - | |||||||||||||||||||||||||||||||||||||||
Additional
paid-in capital
|
80,724 | 7,825 | 40,364 | c) | 128,915 | 41,750 | k) | 87,165 | 52,197 | l) | 34,968 | |||||||||||||||||||||||||||||||||
2 | j) | |||||||||||||||||||||||||||||||||||||||||||
Statutory
common reserve
|
3,783 | 3,783 | 3,783 | 3,783 | ||||||||||||||||||||||||||||||||||||||||
Retained
earnings
|
566 | 32,788 | 29,263 | 29,263 | 29,263 | |||||||||||||||||||||||||||||||||||||||
1,759 | e) | |||||||||||||||||||||||||||||||||||||||||||
2,332 | f) | |||||||||||||||||||||||||||||||||||||||||||
Accumulated
other comprehensive income
|
3,759 | 3,759 | 3,759 | 3,759 | ||||||||||||||||||||||||||||||||||||||||
Total
stockholders' equity
|
81,306 | 48,155 | 165,734 | 123,980 | 71,778 | |||||||||||||||||||||||||||||||||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||||||||||||||||||||||||||
$ | 126,078 | $ | 76,237 | $ | 193,852 | $ | 152,098 | $ | 114,896 |
a)
|
To
liquidate investments held in
trust.
|
b)
|
To
record payment of deferred underwriters' compensation charge to capital at
time of initial public offering but contingently payable until the
consummation of a business
combination.
|
c)
|
To
eliminate common stock subject to possible redemption on the assumption
that all shareholders approve of the proposed business
combination.
|
d)
|
To
record issuance of merger shares to the post-acquisition shareholders in
the business combination, as
follows:
|
To
the post-acquisition shareholders, inclusive of 5,169,000 shares released
at closing and 8,759,763 shares held in escrow
|
13,928,763 | |||
Less,
escrow shares not considered outstanding (excluding 574,000 shares in
escrow available to pay for indemnification claims - see below for
details)
|
(8,185,763 | ) | ||
Total
merger shares to be outstanding at closing
|
5,743,000 |
From
escrow at the close of 2009 audit, if certain earnings thresholds are
met
|
1,214,127 | |||
From
escrow at the close of 2010 audit, if certain earnings thresholds are
met
|
1,794,800 | |||
From
escrow at the close of 2011 audit, if certain earnings thresholds are
met
|
2,176,836 | |||
From
escrow if the closing price of China Ceramics' common stock is at or above
$20.00 per share for twenty trading days in a thirty trading day period
prior to April 30, 2012
|
2,000,000 | |||
From
escrow if the closing price of China Ceramics' common stock is at or above
$25.00 per share for twenty trading days in a thirty trading day period
prior to April 30, 2012
|
1,000,000 | |||
Total
merger shares held in escrow not considered outstanding at
closing
|
8,185,763 |
e)
|
To
accrue balance of estimated direct transaction costs of CHAC for the
preparation and negotiation of the business combination based upon
engagement letters, actual invoices and/or currently updated fee estimates
as follows:
|
Legal
fees
|
$ | 700 | ||
SPAC
closing advisors
|
250 | |||
Directors
and officers insurance
|
200 | |||
Accounting
|
50 | |||
Consulting
and other professional fees
|
500 | |||
Registration
and listing costs
|
50 | |||
Travel
|
25 | |||
Total
estimated costs
|
1,775 | |||
Less,
costs incurred as of the balance sheet date
|
(16 | ) | ||
Balance
to accrue
|
$ | 1,759 |
f)
|
To
accrue balance of estimated direct transaction costs of Success Winner for
the preparation and negotiation of the business combination based upon
engagement letters, actual invoices and/or currently updated fee estimates
as follows:
|
Legal
fees
|
$ | 200 | ||
Financial
advisors
|
1,500 | |||
Accounting
|
300 | |||
Consulting
and other professional fees
|
200 | |||
Roadshow
and travel
|
200 | |||
Total
estimated costs
|
2,400 | |||
Less,
costs incurred as of the balance sheet date
|
(68 | ) | ||
Balance
to accrue
|
$ | 2,332 |
g)
|
To
record the payment of costs related to the business
combination.
|
h)
|
To
record the acquisition of three lines of a new (twelve line maximum)
manufacturing facility immediately after closing in exchange for a $40,000
note issued by the developer of the
facility.
|
i)
|
To
repay the manufacturing facility note with proceeds from the trust
account.
|
j)
|
To
record the cancellation of 1,600,000 founders' shares of common stock at
closing.
|
k)
|
To
record redemption of 4,266,239 shares (33.33%) of China Holdings common
shares issued in China Holdings' IPO at June 30, 2009 redemption value of
$9.787 per share. The number of shares redeemed,
4,266,239, is based on 33.33% of the initial public offering shares
outstanding prior to the business combination and represents the maximum
number of shares that may be redeemed without precluding the consummation
of a business combination.
|
l)
|
To
record repurchase of 5,333,761 shares (41.67%) of China Holdings common
shares issued in China Holdings' IPO at June 30, 2009 redemption value of
$9.787 per share. These shares, together with the number
of shares redeemed of 4,266,239, assume that 9,600,000 (75%)of the initial
public offering shares outstanding prior to the business combination are
either redeemed by CHAC or repurchased by China Ceramics immediately after
the closing.
|
m)
|
To
reinstate a portion ($15,000) of the manufacturing facility note to
provide China Ceramics with adequate working
capital.
|
Pro Forma
|
||||||||||||||||||||||||||||||||||||||||||||
Pro Forma
|
Additional Pro Forma
|
Pro Forma
|
Additional Pro Forma
|
Combined
|
||||||||||||||||||||||||||||||||||||||||
Combined
|
Adjustments for
|
Combined
|
Adjustments for
|
Companies
|
||||||||||||||||||||||||||||||||||||||||
China
|
Companies
|
Redemption of
|
Companies
|
Repurchase of
|
(with 75%
|
|||||||||||||||||||||||||||||||||||||||
Holdings
|
Success
|
Pro Forma Adjustments
|
(with No
|
4,266,239 Shares of
|
(with 33.33%
|
5,333,761 Shares of
|
Public Stock
|
|||||||||||||||||||||||||||||||||||||
Acquisition
|
Winner
|
and Eliminations
|
Stock
|
Common Stock
|
Public Stock
|
Common Stock
|
Redemption/
|
|||||||||||||||||||||||||||||||||||||
Corp.
|
Limited
|
Debit
|
Credit
|
Redemption)
|
Debit
|
Credit
|
Redemption)
|
Debit
|
Credit
|
Repurchase)
|
||||||||||||||||||||||||||||||||||
Revenue,
net
|
$ | - | $ | 111,473 | $ | 111,473 | $ | 111,473 | $ | 111,473 | ||||||||||||||||||||||||||||||||||
Cost
of goods sold
|
- | 76,536 | 76,536 | 76,536 | 76,536 | |||||||||||||||||||||||||||||||||||||||
Gross
profit
|
- | 34,937 | 34,937 | 34,937 | 34,937 | |||||||||||||||||||||||||||||||||||||||
Operating
expenses:
|
||||||||||||||||||||||||||||||||||||||||||||
Selling
expenses
|
- | 6,608 | 6,608 | 6,608 | 6,608 | |||||||||||||||||||||||||||||||||||||||
General
and administrative expenses
|
837 | 1,427 | 2,264 | 2,264 | 2,264 | |||||||||||||||||||||||||||||||||||||||
837 | 8,035 | 8,872 | 8,872 | 8,872 | ||||||||||||||||||||||||||||||||||||||||
Income
(loss) from operations
|
(837 | ) | 26,902 | 26,065 | 26,065 | 26,065 | ||||||||||||||||||||||||||||||||||||||
Other
income (expenses):
|
||||||||||||||||||||||||||||||||||||||||||||
Interest
expense
|
- | (135 | ) | (135 | ) | (135 | ) | (135 | ) | |||||||||||||||||||||||||||||||||||
Interest
income
|
2,917 | 57 | 98 |
a)
|
2,876 | 960 | f) | 1,916 | 1,201 | g) | 715 | |||||||||||||||||||||||||||||||||
Current
acquisition costs
|
- | - |
1,775
2,400
|
b)
c)
|
(4,175 | ) | (4,175 | ) | (4,175 | ) | ||||||||||||||||||||||||||||||||||
Write-off
of deferred acquisition costs
|
- | - | - | |||||||||||||||||||||||||||||||||||||||||
related
to terminated transaction
|
(1,586 | ) | (1,586 | ) | (1,586 | ) | (1,586 | ) | ||||||||||||||||||||||||||||||||||||
Other
income
|
- | 329 | 329 | 329 | 329 | |||||||||||||||||||||||||||||||||||||||
1,331 | 251 | (2,691 | ) | (3,651 | ) | (4,852 | ) | |||||||||||||||||||||||||||||||||||||
Income
before provision for income taxes
|
494 | 27,153 | 23,374 | 22,414 | 21,213 | |||||||||||||||||||||||||||||||||||||||
Provision
for income taxes
|
168 | 3,451 |
168
305
|
d)
e)
|
3,146 | 3,146 | 3,146 | |||||||||||||||||||||||||||||||||||||
Net
income
|
326 | 23,702 | 20,228 | 19,268 | 18,067 | |||||||||||||||||||||||||||||||||||||||
Other
comprehensive income:
|
||||||||||||||||||||||||||||||||||||||||||||
Foreign
currency translation
|
- | 2,169 | 2,169 | 2,169 | 2,169 | |||||||||||||||||||||||||||||||||||||||
Comprehensive
income
|
$ | 326 | $ | 25,871 | $ | 22,397 | $ | 21,437 | $ | 20,236 | ||||||||||||||||||||||||||||||||||
Net
earnings per share:
|
||||||||||||||||||||||||||||||||||||||||||||
Basic
|
$ | 0.02 | $ | 23,702,000.00 | $ | 1.00 | $ | 1.21 | $ | 1.71 | ||||||||||||||||||||||||||||||||||
Diluted
|
$ | 0.02 | $ | 23,702,000.00 | $ | 0.85 | $ | 0.99 | $ | 1.27 | ||||||||||||||||||||||||||||||||||
Weighted
number of shares outstanding:
|
||||||||||||||||||||||||||||||||||||||||||||
Basic
|
16,000,000 | 1 | 20,143,000 | 15,876,761 | 10,543,000 | |||||||||||||||||||||||||||||||||||||||
Diluted
|
16,000,000 | 1 | 23,780,334 | 19,514,095 | 14,180,334 |
a)
|
To
record a reduction of interest income due to a reduction of the trust
balance resulting from the payment of deferred underwriters compensation
charges at the beginning of the
period.
|
Deferred
underwriting compensation
|
$ | 4,266 | ||
Average
interest rate
|
2.3 | % | ||
Reduction
of interest income
|
$ | 98 |
b)
|
To
accrue estimated direct transaction costs of CHAC for the preparation and
negotiation of the business combination based upon engagement letters,
actual invoices and/or currently updated fee estimates as
follows:
|
Legal
fees
|
$ | 700 | ||
SPAC
closing advisors
|
250 | |||
Directors
and officers insurance
|
200 | |||
Accounting
|
50 | |||
Consulting
and other professional fees
|
500 | |||
Registration
and listing costs
|
50 | |||
Travel
|
25 | |||
Total
estimated costs
|
$ | 1,775 |
c)
|
To
accrue estimated direct transaction costs of Success Winner for the
preparation and negotiation of the business combination based upon
engagement letters, actual invoices and/or currently updated fee estimates
as follows:
|
Legal
fees
|
$ | 200 | ||
Financial
advisors
|
1,500 | |||
Accounting
|
300 | |||
Consulting
and other professional fees
|
200 | |||
Roadshow
and travel
|
200 | |||
Total
estimated costs
|
$ | 2,400 |
d)
|
To
adjust US Federal income taxes for adjustments ‘a)’ and ‘b)’ assuming that
no federal tax benefit may be
realized.
|
e)
|
To
adjust Chinese income taxes at the effective rate of 12.7% for the costs
incurred by Success Winner in adjustment
’c)’.
|
f)
|
To
record a reduction of interest income due to a reduction of the trust
balance resulting from the payment for redeemed shares at the beginning of
the period.
|
Cash
remitted for redeemed shares
|
$ | 41,754 | ||
Average
interest rate
|
2.3 | % | ||
Reduction
of interest income
|
$ | 960 |
g)
|
To
record a reduction of interest income due to a reduction of the trust
balance resulting from the payment for repurchased shares at the beginning
of the period.
|
Cash
remitted for repurchased shares
|
$ | 52,202 | ||
Average
interest rate
|
2.3 | % | ||
Reduction
of interest income
|
$ | 1,201 |
(1)
|
Pro
forma entries are recorded to the extent that they are a direct result of
the Business Combination and are expected to have continuing future
impact.
|
(2)
|
As
the Business Combination is being reflected as of it had occurred at the
beginning of the period presented, the calculation of weighted
average shares outstanding for basic and diluted earnings per share
assumes that the shares issuable relating to the Business Combination have
been outstanding for the entire period presented. If the maximum
numbers of shares are redeemed, this calculation is retroactively
adjusted to eliminate such shares for the entire
period. Similarly, if shares are assumed to be
repurchased, this calculation is retroactively adjusted to eliminate such
shares for the entire period. For purposes of determining common
stock equivalents, the trust liquidation value for the Company's common
stock of $9.79 USD on June 30, 2009 was utilized. Basic and diluted
weighted average number of common shares outstanding is calculated as
follows:
|
Number of
Shares with No
Stock
Redemption
|
Number of
Shares with
Maximum
Stock
Redemption
|
Number of
Shares with
75%
Public
Stock
Redemption/
Repurchase
|
||||||||||
Actual
number of common share outstanding
|
16,000,000 | 16,000,000 | 16,000,000 | |||||||||
Pro
forma shares:
|
||||||||||||
Number
of shares issuable in connection with the Business
Combination
|
13,928,763 | 13,928,763 | 13,928,763 | |||||||||
Less,
Founders' shares cancelled
|
(1,600,000 | ) | (1,600,000 | ) | (1,600,000 | ) | ||||||
Less,
shares redeemed by public shareholders
|
- | (4,266,239 | ) | (4,266,239 | ) | |||||||
Less,
shares repurchased
|
- | - | (5,333,761 | ) | ||||||||
Pro
forma weighted average number of common shares issued
|
28,328,763 | 24,062,524 | 18,728,763 | |||||||||
Less,
escrow shares not considered outstanding (excluding 574,000 shares in
escrow available to pay for indemnification claims)
|
(8,185,763 | ) | (8,185,763 | ) | (8,185,763 | ) | ||||||
Pro
forma weighted average number of common shares outstanding -
Basic
|
20,143,000 | 15,876,761 | 10,543,000 | |||||||||
Common
stock equivalents:
|
||||||||||||
Shares
issuable from "in the money" warrants outstanding:
|
||||||||||||
From
public offering warrants
|
12,800,000 | 12,800,000 | 12,800,000 | |||||||||
From
Founders' warrants
|
2,750,000 | 2,750,000 | 2,750,000 | |||||||||
Total
shares issuable
|
15,550,000 | 15,550,000 | 15,550,000 | |||||||||
Less,
number of shares available "on the market" pursuant to the treasury stock
method
(1)
|
(11,912,666 | ) | (11,912,666 | ) | (11,912,666 | ) | ||||||
Number
of "new" shares to be issued pursuant to the treasury stock
method
|
3,637,334 | 3,637,334 | 3,637,334 | |||||||||
Pro
forma weighted average number of common shares outstanding -
Diluted
|
23,780,334 | 19,514,095 | 14,180,334 |
Pro
Forma
|
|||||||||||||||||||||||||||||||||||
Pro
Forma
|
Additional
Pro Forma
|
Pro
Forma
|
Additional
Pro Forma
|
Combined
|
|||||||||||||||||||||||||||||||
Combined
|
Adjustments
for
|
Combined
|
Adjustments
for
|
Companies
|
|||||||||||||||||||||||||||||||
China
|
Companies
|
Redemption
of
|
Companies
|
Repurchase
of
|
(with
75%
|
||||||||||||||||||||||||||||||
Holdings
|
Success
|
Pro
Forma Adjustments
|
(with
No
|
4,266,239
Shares of
|
(with
33.33%
|
5,333,761
Shares of
|
Public
Stock
|
||||||||||||||||||||||||||||
Acquisition
|
Winner
|
and
Eliminations
|
Stock
|
Common
Stock
|
Public
Stock
|
Common
Stock
|
Redemption/
|
||||||||||||||||||||||||||||
Corp.
|
Limited
|
Debit
|
Credit
|
Redemption)
|
Debit
|
Credit
|
Redemption)
|
Debit
|
Credit
|
Repurchase)
|
|||||||||||||||||||||||||
Revenue,
net
|
$ | - | $ | 58,375 | $ | 58,375 | $ | 58,375 | $ | 58,375 | |||||||||||||||||||||||||
Cost
of goods sold
|
- | 39,986 | 39,986 | 39,986 | 39,986 | ||||||||||||||||||||||||||||||
Gross
profit
|
- | 18,389 | 18,389 | 18,389 | 18,389 | ||||||||||||||||||||||||||||||
Operating
expenses:
|
|||||||||||||||||||||||||||||||||||
Selling
expenses
|
- | 3,311 | 3,311 | 3,311 | 3,311 | ||||||||||||||||||||||||||||||
General
and administrative expenses
|
279 | 706 | 985 | 985 | 985 | ||||||||||||||||||||||||||||||
279 | 4,017 | 4,296 | 4,296 | 4,296 | |||||||||||||||||||||||||||||||
Income
(loss) from operations
|
(279 | ) | 14,372 | 14,093 | 14,093 | 14,093 | |||||||||||||||||||||||||||||
Other
income (expenses):
|
|||||||||||||||||||||||||||||||||||
Interest
expense
|
- | (61 | ) | (61 | ) | (61 | ) | (61 | ) | ||||||||||||||||||||||||||
Interest
income
|
255 | 20 | 9 | a) | 266 | 84 | f) | 183 | 104 | g) | 79 | ||||||||||||||||||||||||
Current
acquisition costs
|
(16 | ) |
1,759
2,332
|
b)
c)
|
(4,107 | ) | (4,107 | ) | (4,107 | ) | |||||||||||||||||||||||||
Write-off
of deferred acquisition costs
|
- | - | |||||||||||||||||||||||||||||||||
related
to terminated transaction
|
(49 | ) | (49 | ) | (49 | ) | (49 | ) | |||||||||||||||||||||||||||
Other
income
|
- | 173 | 173 | 173 | 173 | ||||||||||||||||||||||||||||||
190 | 132 | (3,778 | ) | (3,861 | ) | (3,965 | ) | ||||||||||||||||||||||||||||
Income
(loss) before provision for income taxes
|
(89 | ) | 14,504 |
10,315
|
10,232 | 10,128 | |||||||||||||||||||||||||||||
Provision
(benefit) for income taxes
|
(30 | ) | 3,651 | 30 | b) |
583
|
e) | 3,068 | 3,068 | 3,068 | |||||||||||||||||||||||||
Net
income (loss)
|
(59 | ) | 10,853 | 7,247 | 7,164 | 7,060 | |||||||||||||||||||||||||||||
Other
comprehensive income:
|
|||||||||||||||||||||||||||||||||||
Foreign
currency translation
|
- | 45 | 45 | 45 | 45 | ||||||||||||||||||||||||||||||
Comprehensive
income (loss)
|
$ | (59 | ) | $ | 10,898 | $ | 7,292 | $ | 7,209 | $ | 7,105 | ||||||||||||||||||||||||
Net
earnings per share:
|
|||||||||||||||||||||||||||||||||||
Basic
|
$ | - | $ | 10,853,000.00 | $ | 0.36 | $ | 0.45 | $ | 0.67 | |||||||||||||||||||||||||
Diluted
|
$ | - | $ | 10,853,000.00 | $ | 0.30 | $ | 0.37 | $ | 0.50 | |||||||||||||||||||||||||
Weighted
number of shares outstanding:
|
|||||||||||||||||||||||||||||||||||
Basic
|
16,000,000 | 1 | 20,143,000 | 15,876,761 | 10,543,000 | ||||||||||||||||||||||||||||||
Diluted
|
16,000,000 | 1 | 23,780,334 | 19,514,095 | 14,180,334 |
a)
|
To
record a reduction of interest income due to a reduction of the trust
balance resulting from the payment of deferred underwriters compensation
charges at the beginning of the
period.
|
Deferred
underwriting compensation
|
$ | 4,266 | ||
Average
annualized interest rate
|
0.4 | % | ||
Annual
reduction of interest income
|
17 | |||
Pro
rata for six months
|
50.0 | % | ||
Reduction
of interest income
|
$ | 9 |
b)
|
To
accrue balance of estimated direct transaction costs of CHAC for the
preparation and negotiation of the business combination based upon
engagement letters, actual invoices and/or currently updated fee estimates
as follows:
|
Legal
fees
|
$ | 700 | ||
SPAC
closing advisors
|
250 | |||
Directors
and officers insurance
|
200 | |||
Accounting
|
50 | |||
Consulting
and other professional fees
|
500 | |||
Registration
and listing costs
|
50 | |||
Travel
|
25 | |||
Total
estimated costs
|
1,775 | |||
Less,
costs incurred as of the balance sheet date
|
(16 | ) | ||
Balance
to accrue
|
$ | 1,759 |
c)
|
To
accrue balance of estimated direct transaction costs of Success Winner for
the preparation and negotiation of the business combination based upon
engagement letters, actual invoices and/or currently updated fee estimates
as follows:
|
Legal
fees
|
$ | 200 | ||
Financial
advisors
|
1,500 | |||
Accounting
|
300 | |||
Consulting
and other professional fees
|
200 | |||
Roadshow
and travel
|
200 | |||
Total
estimated costs
|
2,400 | |||
Less,
costs incurred as of the balance sheet date
|
(68 | ) | ||
Balance
to accrue
|
$ | 2,332 |
d)
|
To
adjust US Federal income taxes for adjustments ‘a)’ and ‘b)’ assuming that
no federal tax benefit may be
realized.
|
e)
|
To
adjust Chinese income taxes at the effective rate of 25 % for the costs
incurred by Success Winner in adjustment
’c)’.
|
f)
|
To
record a reduction of interest income due to a reduction of the trust
balance resulting from the payment for redeemed shares at the beginning of
the period.
|
Cash
remitted for redeemed shares
|
$ | 41,754 | ||
Average
annualized interest rate
|
0.4 | % | ||
Annual
reduction of interest income
|
167 | |||
Pro
rata for six months
|
50.0 | % | ||
Reduction
of interest income
|
$ | 84 |
g)
|
To
record a reduction of interest income due to a reduction of the trust
balance resulting from the payment for repurchased shares at the beginning
of the period.
|
Cash
remitted for repurchased shares
|
$ | 52,202 | ||
Average
annualized interest rate
|
0.4 | % | ||
Annual
reduction of interest income
|
209 | |||
Pro
rata for six months
|
50.0 | % | ||
Reduction
of interest income
|
$ | 104 |
(1)
|
Pro
forma entries are recorded to the extent that they are a direct result of
the Business Combination and are expected to have continuing future
impact.
|
(2)
|
As
the Business Combination is being reflected as of it had occurred at the
beginning of the period presented, the calculation of weighted
average shares outstanding for basic and diluted earnings per share
assumes that the shares issuable relating to the Business Combination have
been outstanding for the entire period presented. If the maximum
numbers of shares are redeemed, this calculation is retroactively
adjusted to eliminate such shares for the entire
period. Similarly, if shares are assumed to be
repurchased, this calculation is retroactively adjusted to eliminate such
shares for the entire period. For purposes of determining common
stock equivalents, the trust liquidation value for the Company's common
stock of $9.79 USD on June 30, 2009 was utilized. Basic and diluted
weighted average number of common shares outstanding is calculated as
follows:
|
Number of
Shares with
No Stock
Redemption
|
Number of
Shares with
Maximum
Stock
Redemption
|
Number of
Shares with
75% Public
Stock
Redemption/
Repurchase
|
||||||||||
Actual
number of common share outstanding
|
16,000,000 | 16,000,000 | 16,000,000 | |||||||||
Pro
forma shares:
|
||||||||||||
Number
of shares issuable in connection with the Business
Combination
|
13,928,763 | 13,928,763 | 13,928,763 | |||||||||
Less,
Founders' shares cancelled
|
(1,600,000 | ) | (1,600,000 | ) | (1,600,000 | ) | ||||||
Less,
shares redeemed by public shareholders
|
- | (4,266,239 | ) | (4,266,239 | ) | |||||||
Less,
shares repurchased
|
- | - | (5,333,761 | ) | ||||||||
Pro
forma weighted average number of common shares issued
|
28,328,763 | 24,062,524 | 18,728,763 | |||||||||
Less,
escrow shares not considered outstanding (excluding 574,000 shares in
escrow available to pay for indemnification claims)
|
(8,185,763 | ) | (8,185,763 | ) | (8,185,763 | ) | ||||||
Pro
forma weighted average number of common shares outstanding -
Basic
|
20,143,000 | 15,876,761 | 10,543,000 | |||||||||
Common
stock equivalents:
|
||||||||||||
Shares
issuable from "in the money" warrants outstanding:
|
||||||||||||
From
public offering warrants
|
12,800,000 | 12,800,000 | 12,800,000 | |||||||||
From
Founders' warrants
|
2,750,000 | 2,750,000 | 2,750,000 | |||||||||
Total
shares issuable
|
15,550,000 | 15,550,000 | 15,550,000 | |||||||||
Less,
number of shares available "on the market" pursuant to the treasury stock
method
|
(11,912,666 | ) | (11,912,666 | ) | (11,912,666 | ) | ||||||
Number
of "new" shares to be issued pursuant to the treasury stock
method
|
3,637,334 | 3,637,334 | 3,637,334 | |||||||||
Pro
forma weighted average number of common shares outstanding -
Diluted
|
23,780,334 | 19,514,095 | 14,180,334 |
·
|
Reduce
raw materials and energy consumption in the production
process;
|
·
|
Have
a density less than half of other
tiles;
|
·
|
Reduce
load bearing stress on exterior walls of buildings and tile shedding;
and
|
·
|
Utilize
a honeycomb structure which optimizes insulation
performance.
|
Year
Initially
Received
|
Award & Certificate Name
|
Issuer
|
||
2002
|
ISO9001:2000
Quality Management System Certificate
|
China
Certification Center for Quality Mark
|
||
2004
|
China
Compulsory Certification
|
Guojian
Lianxin Certification Center
|
||
2005
|
ISO
14001:2004 Environnemental Management Standards
Certificate
|
Fujian
Branch of Beijing World Standards Certification Centre
|
||
2005
|
Fujian
Well-known Mark
|
Fujian
Well-known Mark Award Commission
|
||
2005
|
Chinese
Well-known Mark
|
Intermediate
People’s Court of Xiangtan City
|
||
2006
|
Inspection
Exempted Products Certificate
|
National
Bureau of Quality and Technical Supervision
|
||
2007
|
High-tech
Enterprise Certificate
|
Fujian
Provincial Department of Science and Technology
|
||
2008
|
Energy
Conservation Advanced Enterprise
|
Jinjiang
City Government
|
||
2009
|
Fujian
100 Important Industrial Enterprise
|
Fujian
Economic and Trading
Commission
|
Trademark
|
Class/Products
|
Validity Term
|
Registration No,
|
|||
|
19/
Red floor tile and ceramic tile
|
From
December 14, 2003 to December 13, 2013
|
669884
|
|||
|
19/
Tile, ceramic tile and wave pattern tile
|
From
February 21, 2002 to February 20, 2012
|
1716827
|
|||
|
19/
Tile; non-metallic tile; ceramic tile; non-metallic wall tile for
constructional use; wave pattern tile; glass mosaic; non-metallic floor
tile
|
From
March 28, 2009 to March 27, 2019
|
4971248
|
|||
|
19/
Tile; ceramic tile; wave pattern tile; non-metallic tile for
constructional use; marble; manual stone; terrazzo; glass
mosaic
|
From
September 14, 2006 to September 13, 2016
|
3893819
|
Year Ended December 31
|
Six months Ended June 30
|
|||||||||||||||||||
RMB (‘000)
|
2006
|
2007
|
2008
|
2008
|
2009
|
|||||||||||||||
Revenue
|
495,820 | 649,970 | 776,570 | 376,833 | 399,729 | |||||||||||||||
Cost
of sales
|
(346,269 | ) | (441,940 | ) | (533,330 | ) | (251,804 | ) | (273,900 | ) | ||||||||||
Gross
profit
|
149,551 | 208,030 | 243,240 | 125,029 | 125,829 | |||||||||||||||
Other
income
|
1,586 | 2,339 | 2,685 | 1,415 | 1,319 | |||||||||||||||
Selling
and distribution expenses
|
(30,424 | ) | (38,166 | ) | (46,008 | ) | (21,745 | ) | (22,655 | ) | ||||||||||
Administrative
expenses
|
(5,333 | ) | (6,158 | ) | (9,932 | ) | (5,541 | ) | (4,832 | ) | ||||||||||
Finance
costs
|
(301 | ) | (576 | ) | (941 | ) | (397 | ) | (416 | ) | ||||||||||
Profit
before taxation
|
115,079 | 165,469 | 189,044 | 98,761 | 99,245 | |||||||||||||||
Income
tax expense
|
(13,825 | ) | (19,863 | ) | (24,027 | ) | (12,544 | ) | (24,980 | ) | ||||||||||
Profit
attributable to shareholders
|
101,254 | 145,606 | 165,017 | 86,217 | 74,265 |
·
|
Availability
and price of clay; and
|
·
|
Availability
and price of coal
|
Revenue
|
Six Months Ended June 30,
|
|||||||||||||||
RMB
(‘000)
|
2008
|
%
|
2009
|
%
|
||||||||||||
Porcelain
|
303,182 | 80.5 | % | 319,223 | 79.9 | % | ||||||||||
Glazed
Porcelain
|
8,442 | 2.2 | % | 14,658 | 3.7 | % | ||||||||||
Glazed
|
47,154 | 12.5 | % | 42,917 | 10.7 | % | ||||||||||
Rustic
|
17,835 | 4.8 | % | 18,360 | 4.6 | % | ||||||||||
Ultra-thin
|
220 | 0.1 | % | 4,571 | 1.1 | % | ||||||||||
Total
|
376,833 | 100.0 | % | 399,729 | 100.0 | % |
·
|
Porcelain
tiles.
Revenue from porcelain tiles increased 5.3% from
RMB303.2 million for the six months ended June 30, 2008 to RMB319.2
million for the same period in 2009. Porcelain tiles have the
largest market of all of our tiles.
|
·
|
Glazed porcelain
tiles.
Revenue from glazed porcelain tiles increased
73.6% from approximately RMB8.4 million for the six months ended June 30,
2008 to RMB14.7 million for the same period in 2009. Glazed porcelain
tiles are a relatively new product (introduced in 2006) and the demand for
this product has been strong.
|
·
|
Glazed
tiles.
Revenue from glazed tiles decreased 9.0% from
RMB47.2 million for the six months ended June 30, 2008 to RMB42.9 million
for the same period in 2009. The selling price decreased in the six months
ended June 30, 2009 compared to the same period in 2008 though the sales
volumes were about at the same levels in both periods. This product has a
lower selling price than Hengda’s other
products.
|
·
|
Rustic tiles.
Revenue
from rustic tiles increased 2.9% from RMB17.8 million for the six months
ended June 30, 2008 to RMB18.4 million for the same period in 2009 due to
an increase in sales volume that was offset by Hengda reducing the selling
price in the last quarter of 2008.
|
·
|
Ultra-thin tiles.
Revenue from ultra-thin tiles increased 1977.9% from RMB220
thousand for the six months ended June 30, 2008 with 6 thousand sq. m to
RMB4.6 million for the same period in 2009. Ultra-thin tiles were a new
product commercialized in June 2008. As the demand for this
type of product is strong, ultra-thin tiles are expected to become a
larger portion of Hengda’s product
mix.
|
Cost of sales
|
Six Months Ended June 30,
|
|||||||||||||||
RMB (‘000)
|
2008
|
%
|
2009
|
%
|
||||||||||||
Porcelain
|
196,249 | 77.9 | % | 213,461 | 77.9 | % | ||||||||||
Glazed
Porcelain
|
6,100 | 2.4 | % | 10,547 | 3.9 | % | ||||||||||
Glazed
|
38,644 | 15.4 | % | 36,329 | 13.2 | % | ||||||||||
Rustic
|
10,695 | 4.2 | % | 11,210 | 4.1 | % | ||||||||||
Ultra-thin
|
116 | 0.1 | % | 2,353 | 0.9 | % | ||||||||||
Total
|
251,804 | 100.0 | % | 273,900 | 100.0 | % |
Six Months Ended June 30,
|
||||||||||||||||
RMB (‘000)
|
2008
|
2009
|
||||||||||||||
Gross
profit
|
Profit
margin
|
Gross
profit
|
Profit
margin
|
|||||||||||||
Porcelain
|
106,933 | 35.3 | % | 105,762 | 33.1 | % | ||||||||||
Glazed
Porcelain
|
2,342 | 27.7 | % | 4,111 | 28.0 | % | ||||||||||
Glazed
|
8,510 | 18.0 | % | 6,588 | 15.3 | % | ||||||||||
Rustic
|
7,140 | 40.0 | % | 7,150 | 38.9 | % | ||||||||||
Ultra-thin
|
104 | 47.3 | % | 2,218 | 48.5 | % | ||||||||||
All
products
|
125,029 | 33.2 | % | 125,829 | 31.5 | % |
·
|
Porcelain tiles.
Gross
profit for porcelain tiles decreased 1.0% from RMB106.9 million for the
six months ended June 30, 2008 to RMB105.8 million for the same period in
2009. Its gross profit margin was 33.1% for the six months ended June 30,
2009 compared to 35.3% for the same period in 2008. The decrease in the
gross margin was due to a decrease in the selling price in the second half
of 2008.
|
·
|
Glazed porcelain tiles.
Gross profit for glazed porcelain tiles increased 78.3% from approximately
RMB2.3 million for the six months ended June 30, 2008 to RMB4.1 million
for the same period in 2009. Its gross profit margin was 28.0% for the six
months ended June 30, 2009 compared to 27.7% for the same period in
2008.
|
·
|
Glazed tiles.
Gross
profit for glazed tiles decreased 22.4% from RMB8.5 million for the six
months ended June 30, 2008 to RMB6.6 million for the same period in 2009.
Its gross profit margin was 15.3% for the six months ended June 30, 2009
compared to 18.0% for the same period in 2008. The decrease in the gross
margin was due to a decrease in price in the second half of
2008. This product has a traditionally lower selling price and
gross margin than Hengda’s other
products.
|
·
|
Rustic tiles.
Gross
profit for rustic tiles increased 0.1% from RMB7.1 million for the six
months ended June 30, 2008 to RMB7.2 million for the same period in 2009.
Its gross profit margin decreased 1.1% from 40.0% for the six months ended
June 30, 2008 to 38.9% for the same period in 2009. The decrease in the
gross margin was due to Hengda reducing its selling price for this
product.
|
·
|
Ultra-thin tiles.
Gross
profit for ultra-thin increased 2023.7% from RMB104 thousand for the six
months ended June 30, 2008 to RMB2.2 million for the six months ended June
30, 2009. Ultra-thin tiles were a new product line which began production
in June 2008.
|
Year Ended December 31
|
Six months Ended
June 30
|
|||||||||||||||||||
RMB
(‘000)
|
2006
|
2007
|
2008
|
2008
|
2009
|
|||||||||||||||
Net
cash provided by operating activities
|
103,245 | 107,262 | 155,230 | 23,277 | 41,914 | |||||||||||||||
Net
cash provided by (used in) investing activities
|
(3,574 | ) | (4,156 | ) | (6,625 | ) | (5,357 | ) | (243 | ) | ||||||||||
Net
cash provided by (used in) financing activities
|
(91,980 | ) | (97,192 | ) | (115,506 | ) | 1,815 | (30 | ) | |||||||||||
Net
cash flow
|
7,691 | 5,914 | 33,099 | 19,735 | 41,641 | |||||||||||||||
Cash
and cash equivalents at beginning of period
|
4,902 | 12,593 | 18,507 | 18,507 | 51,606 | |||||||||||||||
Cash
and cash equivalents at end of period
|
12,593 | 18,507 | 51,606 | 38,242 | 93,247 |
(i)
|
Clay;
|
(ii)
|
Coal;
|
(iii)
|
Colorings;
and
|
(iv)
|
Glazing
materials
|
FY2006
|
FY2007
|
FY2008
|
H12009 | |||||||||||||
Inventories
(RMB ‘000)
|
115,031 | 156,244 | 131,562 | 107,845 | ||||||||||||
Inventory
turnover (days)
(1)
|
107 | 112 | 98 | 80 |
FY2006
|
FY2007
|
FY2008
|
Six months
ended June
30, 2009
|
|||||||||||||
Trade
receivables (RMB ‘000)
|
140,389 | 181,236 | 195,848 | 251,664 | ||||||||||||
Trade
receivables turnover (days)
|
98 | 90 | 89 | 102 |
FY2006
|
FY2007
|
FY2008
|
Six months
ended June
30, 2009
|
|||||||||||||
Trade
payables
|
110,570 | 137,948 | 92,888 | 94,847 | ||||||||||||
Trade
payables turnover (days)
|
123 | 118 | 105 | 82 |
|
i.
|
Revenue
from the sale of goods and scrap materials are recognized when the
significant risks and rewards of ownership have been transferred to the
buyer, provided that Hengda maintains neither managerial involvement to
the degree usually associated with ownership, nor effective control over
the goods sold; and
|
|
ii.
|
Interest
income is recognized on a time-proportion basis, taking into account the
principal outstanding and the effective interest rate
applicable.
|
|
i.
|
Raw
materials at purchase cost on a weighted average basis;
and
|
|
ii.
|
Finished
goods and work in progress at cost of direct materials and labor and a
proportion of manufacturing overheads based on normal operating
capacity.
|
Buildings
|
40
years
|
|
Renovation
|
10
years
|
|
Plant
and machinery
|
5-10
years
|
|
Motor
vehicle
|
10
years
|
|
Office
equipment
|
5-10
years
|
|
Period from
|
|
Period from
|
|||||||||||||||||
(U.S.
Dollars in thousands,
except
per
share
amounts)
|
June 22, 2007
(Inception) to
December 31,
|
Year Ended
December 31,
|
Six
Months Ended June 30,
|
June 22, 2007
(Inception) to
June 30,
|
||||||||||||||||
2007
|
2008
|
2008
|
2009
|
2009
|
||||||||||||||||
|
(unaudited)
|
|||||||||||||||||||
Statement
of Income Data:
|
||||||||||||||||||||
Income
(loss) before provision for income taxes
|
489 | 495 | 1,556 | (89 | ) | 894 | ||||||||||||||
Net
(loss) income
|
299 | 326 | 950 | (59 | ) | 566 | ||||||||||||||
Basic
and diluted earnings (loss) per share
|
$ | 0.05 | $ | 0.02 | $ | 0.06 | $ | — | $ | 0.04 |
|
As of
|
|||||||||||
December 31, 2007
|
December 31, 2008
|
June 30, 2009
|
||||||||||
(unaudited)
|
||||||||||||
Balance
Sheet Data:
|
||||||||||||
Total
assets
|
$ | 126,020 | $ | 126,411 | $ | 126,078 | ||||||
Total
liabilities
|
4,618 | 4,681 | 4,408 | |||||||||
Common
stock subject to possible redemption
|
40,364 | 40,364 | 40,364 | |||||||||
Total
stockholders’ equity
|
81,039 | 81,365 | 81,306 |
Name
|
Age
|
Position
|
||
Paul K. Kelly*
(a)
|
68
|
Chairman
of the Board, Chief Executive Officer, Secretary and
Treasurer
|
||
James D. Dunning, Jr.*
|
61
|
President
and Director
|
||
Alan G. Hassenfeld*
|
59
|
Director
|
||
Gregory
E. Smith*
|
52
|
Director
|
||
Xiao
Feng*
|
46
|
Director
|
||
Cheng
Yan Davis
|
66
|
Director
|
||
* These
individuals will resign upon the consummation of the business
combination.
|
||||
(a) Mr.
Kelly will resign as Chairman of the Board and as an offier of
CHAC. He will remain as a Director of China
Ceramics.
|
|
·
|
meeting
with our management periodically to consider the adequacy of our internal
control over financial reporting and the objectivity of our financial
reporting;
|
|
·
|
appointing
the independent registered public accounting firm, determining the
compensation of the independent registered public accounting firm and
pre-approving the engagement of the independent registered public
accounting firm for audit and non-audit
services;
|
|
·
|
overseeing
the independent registered public accounting firm, including reviewing
independence and quality control procedures and experience and
qualifications of audit personnel that are providing us audit
services;
|
|
·
|
meeting
with the independent registered public accounting firm and reviewing the
scope and significant findings of the audits performed by them, and
meeting with management and internal financial personnel regarding these
matters;
|
|
·
|
reviewing
our financing plans, the adequacy and sufficiency of our financial and
accounting controls, practices and procedures, the activities and
recommendations of the auditors and our reporting policies and practices,
and reporting recommendations to our full board of directors for
approval;
|
|
·
|
establishing
procedures for the receipt, retention and treatment of complaints
regarding internal accounting controls or auditing matters and, if
applicable, the confidential, anonymous submissions by employees of
concerns regarding questionable accounting or auditing
matters;
|
|
·
|
preparing
the report required by the rules of the SEC to be included in our annual
proxy statement; and
|
|
·
|
monitoring
compliance on a quarterly basis with the terms of our public offering and,
if any noncompliance is identified, the Audit Committee is charged with
the immediate responsibility to take all action necessary to rectify such
noncompliance or otherwise cause compliance with the terms of our public
offering.
|
|
·
|
establishing
overall compensation policies and recommending to our board of directors
major compensation programs;
|
|
·
|
subsequent
to our consummation of a business combination, reviewing and approving the
compensation of our directors, including salary and bonus
awards;
|
|
·
|
administering
any employee benefit, pension and equity incentive
programs;
|
|
·
|
reviewing
officer and director indemnification and insurance matters;
and
|
|
·
|
preparing
an annual report on executive compensation for inclusion in our proxy
statement.
|
|
·
|
recommending
qualified candidates for election to our Board of
Directors;
|
|
·
|
evaluating
and reviewing the performance of existing
directors;
|
|
·
|
making
recommendations to our Board of Directors regarding governance matters,
including our amended and restated certificate of incorporation and
charters of our committees; and
|
|
·
|
developing
and recommending to our Board of Directors governance and nominating
guidelines and principles applicable to
us.
|
Name
|
Age
|
Position
|
||
Huang
Jia Dong
|
51
|
Director
and Chairman of the Board
|
||
Su
Pei Zhi
|
55
|
Director
and Sales Deputy General Manager
|
||
Paul
K. Kelly (1)(2)(3)
|
68
|
Independent
Director
|
||
Cheng
Yan Davis (1)(2)(3)
|
66
|
Independent
Director
|
||
Li
Shun Qing
|
39
|
Chief
Executive Officer
|
||
Hen
Man Edmund
|
36
|
Chief
Financial Officer
|
||
(1)
Member of audit committee
|
||||
(2)
Member of compensation committee
|
||||
(3)
Member of nominations
committee
|
|
·
|
retaining
and terminating our independent auditors and pre-approving all auditing
and non-auditing services permitted to be performed by the independent
auditors;
|
|
·
|
discussing
the annual audited financial statements with management and the
independent auditors;
|
|
·
|
annually
reviewing and reassessing the adequacy of our audit committee
charter;
|
|
·
|
such
other matters that are specifically delegated to our audit committee by
our board of directors after the business combination from time to
time;
|
|
·
|
meeting
separately, periodically, with management, the internal auditors and the
independent auditors; and
|
|
·
|
reporting
regularly to the board of
directors.
|
|
·
|
reviewing
and making recommendations to the board regarding our compensation
policies and forms of compensation provided to our directors and
officers;
|
|
·
|
reviewing
and making recommendations to the board regarding bonuses for our officers
and other employees;
|
|
·
|
reviewing
and making recommendations to the board regarding share-based compensation
for our directors and officers;
|
|
·
|
administering
our share option plans in accordance with the terms thereof;
and
|
|
·
|
such
other matters that are specifically delegated to the compensation
committee by our board of directors after the business combination from
time to time.
|
|
·
|
overseeing
the process by which individuals may be nominated to our board of
directors after the business
combination;
|
|
·
|
identifying
potential directors and making recommendations as to the size, functions
and composition of our board of directors after the business combination
and its committees;
|
|
·
|
considering
nominees proposed by our
shareholders;
|
|
·
|
establishing
and periodically assessing the criteria for the selection of potential
directors; and
|
|
·
|
making
recommendations to the board of directors on new candidates for board
membership.
|
Paul
K. Kelly transferred 258,650 shares to Alan G.
Hassenfeld.
|
James
D. Dunning, Jr. transferred 258,650 shares to Alan G.
Hassenfeld.
|
Paul
K. Kelly transferred 64,650 shares to Gregory E. Smith.
|
James
D. Dunning, Jr. transferred 64,650 shares to Gregory E.
Smith
|
Paul
K. Kelly transferred 51,750 shares to Cheng Yan Davis.
|
James
D. Dunning, Jr. transferred 51,750 shares to Cheng Yan
Davis.
|
Paul
K. Kelly transferred 25,850 shares to Xiao Feng.
|
James
D. Dunning, Jr. transferred 25,850 shares to Xiao Feng.
|
Paul
K. Kelly transferred 25,850 shares to Soopakij (Chris)
Chearavanont.
|
James
D. Dunning, Jr. transferred 25,850 shares to Soopakij (Chris)
Chearavanont.
|
Paul
K. Kelly transferred 25,850 shares to Ruey Bin Kao.
|
James
D. Dunning, Jr. transferred 25,850 shares to Ruey Bin
Kao.
|
Name
and Principal Position
|
Year
|
Salary
|
Bonus
|
Total
|
||||||||||
RMB
|
RMB
|
RMB
|
||||||||||||
Huang
Jia Dong
|
2008
|
121,139 | — | 121,139 | ||||||||||
Chairman
|
2007
|
121,051 | — | 121,051 | ||||||||||
2006
|
96,677 | — | 96,677 | |||||||||||
Su
Pei Zhi (1)
|
2008
|
96,946 | — | 96,946 | ||||||||||
Sales
Deputy General
|
2007
|
77,319 | — | 77,319 | ||||||||||
Manager
|
2006
|
— | — | — | ||||||||||
Li
Shun Qing
|
2008
|
97,029 | — | 97,029 | ||||||||||
Manufacturing
Deputy
|
2007
|
95,556 | — | 95,556 | ||||||||||
General
Manager
|
2006
|
85,878 | — | 85,878 | ||||||||||
Hen
Man Edmund (2)
|
2008
|
40,000 | — | 40,000 | ||||||||||
Chief
Financial Officer
|
2007
|
— | — | — | ||||||||||
2006
|
— | — | — |
|
·
|
each
person known by us to be the beneficial owner of more than 5% of our
outstanding shares of common stock;
|
|
·
|
each
of our officers and directors; and
|
|
·
|
all
our officers and directors as a
group.
|
Name and Address of Beneficial Owner
(1)
|
Number of Shares of
Common Stock
Beneficially Owned
|
Percentage of
Ownership
|
||||||
Paul
K. Kelly
|
1,096,255 | 6.90 | % | |||||
James
D. Dunning, Jr.
|
1,096,255 | 6.90 | % | |||||
Alan
G. Hassenfeld
|
575,760 | 3.60 | % | |||||
Gregory
E. Smith
|
143,910 | * | ||||||
Cheng
Yan Davis
|
115,200 | * | ||||||
Xiao
Feng
|
57,540 | * | ||||||
Soopakij
(Chris) Chearavanont
|
57,540 | * | ||||||
Ruey
Bin Kao
|
57,540 | * | ||||||
All
directors and executive officers as a group
|
* | |||||||
(6
individuals)
|
3,200,000 | 19.30 | % | |||||
Del
Mar Asset Management
(2)
|
1,055,000 | 6.59 | % | |||||
The
Baupost Group, LLC, SAK Corporation and Seth A. Klarman
(3)
|
1,050,000 | 6.56 | % | |||||
David
Knott and Dorset Management Corporation
(4)
|
1,000,000 | 6.30 | % | |||||
Aldebaran
Investments LLC
(5)
|
981,582 | 6.13 | % | |||||
Polar
Securities
(6)
|
843,400 | 5.30 | % |
*
|
Less
than 1%
|
(1)
|
Unless
otherwise indicated, the business address of each of the individuals 1000
N. West Street, Suite 1200, Wilmington, DE 19801.
|
(2)
|
Based
upon information contained in the Schedule 13G/A filed January 14, 2009 by
Del Mar Asset Management LP. The business address of Del Mar Asset
Management LP is 711 Fifth Ave, New York, NY. 10022. Pursuant
to the Schedule 13G/A, Mr. David Freelove is a managing member and general
partner of Del Mar Asset Management LP.
|
(3)
|
Based upon information contained in the Schedule 13G filed February 13, 2008 by The Baupost Group, L.L.C., SAK Corporation and Seth A. Klarman. The business address of The Baupost Group, L.L.C., SAK Corporation and Seth A. Klarman is 10 St. James Avenue, Suite 1700, Boston Massachusetts 02116. Pursuant to the Schedule 13G/A, Mr. Klarman is the sole director of SAK Corporation, which serves as manager for The Baupost Group. |
(4)
|
Based
upon information contained in the Schedule 13G/A filed February 13, 2009
by Dorset Management Corporation and David M. Knott. The business address
of Dorset Management Corporation and David Knott is 485 Underhill
Boulevard, Suite 205, Syosset, New York 11791. Pursuant to the Schedule
13G/A, Mr. Knott is the president of Dorset Management
Corporation.
|
(5)
|
Based
upon information contained in the Schedule 13G filed February 17, 2009 by
Aldebaran Investments LLC, 500 Park Avenue, 5th Floor, New York, NY
10022.
|
(6)
|
Based
upon information contained in the Schedule 13G dated July 31, 2009 by
Polar Securites Inc, 372 Bay Street, 21st floor, Toronto, Ontario M5H 2W9,
Canada. Pursuant to the Schedule 13G/A, Paul Sabourin is
the Chief Investment Officer of North Pole Capital
Master
|
Name and Address of Beneficial Owner
(1)
|
Number of Shares of
Common Stock Beneficially Owned |
Percentage of
Ownership |
||||||
Paul
K. Kelly
|
1,490,003 | (2) | 7.06 | % | ||||
James
D. Dunning, Jr.
|
1,490,003 | (2) | 7.06 | % | ||||
Cheng
Yan Davis
|
156,600 | (3) | * | |||||
Huang
Jia Dong
|
1,092,732 | (4) | 5.42 | % | ||||
Su
Pei Zhi
|
0 | - | ||||||
[_____________]
|
0 | - | ||||||
Li
Shun Qing
|
0 | - | ||||||
Hen
Man Edmund
|
0 | - | ||||||
All
directors and executive officers as a group
|
2,739,335 | 12.48 | % | |||||
(7
individuals)
|
||||||||
Wong
Kung Tok
|
2,792,944 | 13.87 | % | |||||
Wong
Tsang Ying
|
1,311,278 | (5) | 6.51 | % | ||||
Del Mar Asset Management (6) | 1,055,000 | 5.24 | % | |||||
The
Baupost Group, LLC, SAK Corporation and Seth A. Klarman
(7)
|
1,050,000 | 5.21 | % |
*
|
Less
than 1%
|
(1)
|
Unless
otherwise indicated, the business address of each of the individuals 1000
N. West Street, Suite 1200, Wilmington, DE
19801.
|
(2)
|
Includes
warrants to purchase 941,875
shares.
|
(3)
|
Includes
warrants to purchase 99,000 shares.
|
(4)
|
Consist
of 1,092,732 shares owned by Sound Treasure Limited, an entity controlled
by Mr. Huang.
|
(5)
|
Consists
of 656,278 shares owned by Surmount Investments Group Limited, 327,500
shares owned by Top Plenty International Limited and 327, 500 shares owned
by Park Rise Holdings Limited. Mr. Wong has voting and
dispositive power over all of such shares. Mr. Wong’s address
is Unit 9D,Bonded Market Building,Huli Zone, Xiamen,
China.
|
(6)
|
Based upon information contained in the Schedule 13G/A filed January 14, 2009 by Del Mar Asset Management LP. The business address of Del Mar Asset Management LP is 711 Fifth Ave, New York, NY. 10022. Pursuant to the Schedule 13G/A, Mr. David Freelove is a managing member and general partner of Del Mar Asset Management LP. |
(7)
|
Based
upon information contained in the Schedule 13G filed February 13, 2008 by
The Baupost Group, L.L.C., SAK Corporation and Seth A. Klarman. The
business address of The Baupost Group, L.L.C., SAK Corporation and Seth A.
Klarman is 10 St. James Avenue, Suite 1700, Boston Massachusetts 02116.
Pursuant to the Schedule 13G/A, Mr. Klarman is the sole director of SAK
Corporation, which serves as manager for The Baupost
Group.
|
|
·
|
in
whole and not in part;
|
|
·
|
at
a price of $.01 per warrant at any time after the warrants become
exercisable;
|
|
·
|
upon
not less than 30 days’ prior written notice of redemption to each warrant
holder; and
|
|
·
|
if,
and only if, (a) the reported last sale price of the common stock equals
or exceeds $14.25 per share, for any 20 trading days within a 30 trading
day period ending on the third business day prior to the notice of
redemption to the warrant holders, and (b) during each day of the
foregoing 30 trading day period and through the date CHAC exercises its
redemption right, CHAC has an effective registration statement with a
current prospectus on file with the SEC pursuant to which the underlying
common stock may be sold.
|
|
·
|
the completion of the stock
purchase; or
|
|
·
|
November 16,
2012.
|
|
·
|
The warrants will expire at 5:00
p.m., New York City time on November 16, 2012 CHAC may
call the warrants for
redemption.
|
|
·
|
in whole and not in
part;
|
|
·
|
at a price of $.01 per warrant at
any time after the warrants become
exercisable;
|
|
·
|
upon not less than 30 days’ prior
written notice of redemption to each warrantholder;
and
|
|
·
|
if, and only if, the reported
last sale price of the common stock equals or exceeds $14.25 per share,
for any 20 trading days within a 30 trading day period ending on the third
business day prior to the notice of redemption to
warrantholders.
|
•
|
an
individual citizen or resident of the United
States;
|
•
|
a
corporation (or other entity treated as a corporation) that is created or
organized (or treated as created or organized) in or under the laws of the
United States, any state thereof or the District of
Columbia;
|
•
|
an
estate whose income is includible in gross income for U.S. federal income
tax purposes regardless of its source;
or
|
•
|
a
trust if (i) a U.S. court can exercise primary supervision over the
trust’s administration and one or more U.S. persons are authorized to
control all substantial decisions of the trust, or (ii) it has a valid
election in effect under applicable U.S. Treasury regulations to be
treated as a U.S. person.
|
•
|
financial
institutions or financial services
entities;
|
•
|
broker-dealers;
|
•
|
taxpayers
who have elected mark-to-market
accounting;
|
•
|
tax-exempt
entities;
|
•
|
governments
or agencies or instrumentalities
thereof;
|
•
|
insurance
companies;
|
•
|
regulated
investment companies;
|
•
|
real
estate investment trusts;
|
•
|
certain
expatriates or former long-term residents of the United
States;
|
•
|
persons
that actually or constructively own 5% or more of CHAC’s voting
shares;
|
•
|
persons
that acquired CHAC securities pursuant to the exercise of employee stock
options, in connection with employee stock incentive plans or otherwise as
compensation;
|
•
|
persons
that hold CHAC securities or China Ceramics securities as part of a
straddle, constructive sale, hedging, conversion or other integrated
transaction; or
|
•
|
persons
whose functional currency is not the U.S.
dollar.
|
•
|
any
gain recognized by the U.S. Holder on the sale or other disposition of its
ordinary shares or warrants;
and
|
•
|
any
“excess distribution” made to the U.S. Holder (generally, any
distributions to such U.S. Holder during a taxable year of the U.S. Holder
that are greater than 125% of the average annual distributions received by
such U.S. Holder in respect of the ordinary shares of China Ceramics
during the three preceding taxable years of such U.S. Holder or, if
shorter, such U.S. Holder’s holding period for the ordinary
shares).
|
•
|
the
U.S. Holder’s gain or excess distribution will be allocated ratably over
the U.S. Holder’s holding period for the ordinary shares or
warrants;
|
•
|
the
amount allocated to the U.S. Holder’s taxable year in which the U.S.
Holder recognized the gain or received the excess distribution or to the
period in the U.S. Holder’s holding period before the first day of the
first taxable year of China Ceramics in which China Ceramics was a PFIC
will be taxed as ordinary
income;
|
•
|
the
amount allocated to other taxable years of the U.S. Holder and included in
its holding period will be taxed at the highest tax rate in effect for
that year and applicable to the U.S. Holder;
and
|
•
|
the
interest charge generally applicable to underpayments of tax will be
imposed in respect of the tax attributable to each such other taxable year
of the U.S. Holder.
|
China
Holdings Acquisition Corp.
|
|
|
Unaudited
Condensed Balance Sheets as of June 30, 2009 and December 31,
2008
|
F-2
|
|
Unaudited
Condensed Statements of Operations for the Six Months Ended June 30, 2009
and 2008
|
F-3
|
|
Unaudited
Condensed Statements of Stockholders’ Equity for the Six Months Ended June
30, 2009 and 2008
|
F-4
|
|
Unaudited
Condensed Statements of Cash Flows for the Six Months Ended June 30, 2009
and 2008
|
F-5
|
|
Notes
to Unaudited Condensed Financial Statements
|
F-6
|
|
Report
of Independent Registered Public Accounting Firm
|
F-18
|
|
Balance
Sheets, December 31, 2007 and December 31, 2008
|
F-19
|
|
Statements
of Income, for the period from June 22, 2007 (inception) to
December 31, 2007, for the year ended December 31, 2008 and for
the period from June 22, 2007 (inception) to December 31,
2008
|
F-20
|
|
Statement
of Stockholders’ Equity, for the period from June 22, 2007
(inception) to December 31, 2008
|
F-21
|
|
Statements
of Cash Flows, for the period from June 22, 2007 (inception) to
December 31, 2007, for the year ended December 31, 2008 and for
the period from June 22, 2007 (inception) to December 31,
2008
|
F-22
|
|
Notes
to Audited Financial Statements
|
F-23
|
|
Success
Winner Limited
|
|
|
Review
Report of Independent Registered Public Accounting Firm for t he Six
Months Period Ended June 30,
2009
|
F-31
|
|
Unaudited
Combined States of Comprehensive Income for the Financial Period Ended
June 30, 2009
|
F-33
|
|
Unaudited
Combined State of Financial Position as at June 30, 20090
|
F-34
|
|
Unaudited
Combined Statements of Changes in Equity for the Financial Period Ended
June 30, 2009
|
F-35
|
|
Unaudited
Combined Statement of Cash Flow for the Financial Period Ended June 20,
2009
|
F-36
|
|
Notes
to Unaudited Combined Financial Statements
|
F-37
|
|
Report
from the Independent Auditors
|
F-72
|
|
Combined
Income Statements for the Financial Years Ended December 31, 2005, 2006,
2007 and 2008
|
F-74
|
|
Combined
Balance Sheets for the Financial Years Ended December 31, 2005, 2006, 2007
and 2008
|
F-75
|
|
Combined
Statements of Changes in Equity for the Financial Years Ended December 31,
2005, 2006, 2007 and 2008
|
F-76
|
|
Combined
Cash Flow Statements for the Financial Years Ended December 31, 2005,
2006, 2007 and 2008
|
F-77
|
|
Notes
to Combined Financial Statements
|
F-78
|
For the three
months ended June 30, 2008 |
For the
three months ended June 30, 2009 |
For the
six months ended June 30, 2008 |
For the
six months ended June 30, 2009 |
For the period from
June 22, 2007 (inception) to June 30, 2009 |
||||||||||||||||
Interest income
|
$697,040 | $85,990 | $1,786,924 | $255,063 | $3,774,183 | |||||||||||||||
Formation and operating
costs
|
108,221 | 119,554 | 230,576 | 278,824 | 1,227,509 | |||||||||||||||
Current acquisition
costs
|
—
|
16,267
|
—
|
16,267
|
16,267
|
|||||||||||||||
Write-off of deferred
acquisition costs related to terminated transaction
|
— | — | — | 49,520 | 1,636,006 | |||||||||||||||
Income before provision for
income taxes
|
588,819 | (49,831 | ) | 1,556,348 | (89,548 | ) | 894,401 | |||||||||||||
Provision (benefit) for income
taxes
|
229,158 | (18,302 | ) | 606,292 | (30,446 | ) | 328,317 | |||||||||||||
Net income (loss) for the
period
|
$359,661 | $(31,529 | ) | $950,056 | $(59,102 | ) | $566,084 | |||||||||||||
Weighted average number of
shares outstanding, basic and diluted
|
16,000,000 | 16,000,000 | 16,000,000 | 16,000,000 | 13,686,034 | |||||||||||||||
Net earnings per share, basic
and diluted
|
$0.02 | $— | $0.06 | $— | $0.04 | |||||||||||||||
Common stock |
Additional
Paid-In Capital |
Retained
Earnings |
Total
Stockholders’ Equity |
|||||||||||||||||
Shares | Amount | |||||||||||||||||||
Balance, June 22,
2007
|
— | $— | $— | $— | $— | |||||||||||||||
Issuance of Common Stock to
initial shareholders at $0.008 per share for 3,450,000 shares, of which
250,000 were cancelled in connection with the underwriters’ partial
exercise of the over allotment option
|
3,200,000 | 3,200 | 25,550 | — | 28,750 | |||||||||||||||
Proceeds from issuance of
warrants
|
— | — | 2,750,000 | — | 2,750,000 | |||||||||||||||
Sale of 12,800,000 units
through public offering net of underwriter’s discount and offering
expenses and including $40,363,965 of proceeds allocable to 4,266,239
shares of common stock subject to possible redemption
|
12,800,000 | 12,800 | 118,312,483 | — | 118,325,283 | |||||||||||||||
Proceeds subject to possible
redemption
|
— | — | (40,363,965 | ) | — | (40,363,965 | ) | |||||||||||||
Net income for the
period
|
— | — | — | 298,693 | 298,693 | |||||||||||||||
Balance, December 31,
2007
|
16,000,000 | 16,000 | 80,724,068 | 298,693 | 81,038,761 | |||||||||||||||
Net income for the
year
|
— | — | — | 326,493 | 326,493 | |||||||||||||||
Balance, December 31,
2008
|
16,000,000 | $16,000 | 80,724,068 | 625,186 | 81,365,254 | |||||||||||||||
Unaudited:
|
||||||||||||||||||||
Net loss for the
period
|
— | — | — | (59,102 | ) | (59,102 | ) | |||||||||||||
Balance, June 30,
2009
|
16,000,000 | $16,000 | $80,724,068 | $566,084 | $81,306,152 | |||||||||||||||
For the six
months ended June 30, 2008 |
For the
six
months ended June 30, 2009 |
For the period from
June 22, 2007 (inception) to June 30, 2009 |
||||||||||
CASH FLOWS FROM OPERATING
ACTIVITIES
|
||||||||||||
Net income (loss)
|
$950,056 | $(59,102 | ) | $566,084 | ||||||||
Adjustments to reconcile net
income (loss) to net cash used in operating
activities:
|
||||||||||||
Depreciation
|
192 | 191 | 606 | |||||||||
Deferred income
taxes
|
(89,809 | ) | 454,715 | (256,810 | ) | |||||||
Interest earned on trust
fund
|
(2,017,483 | ) | (345,335 | ) | (3,736,362 | ) | ||||||
Changes in operating assets
and liabilities:
|
||||||||||||
Interest
receivable
|
235,315 | 90,389 | (25,974 | ) | ||||||||
Income taxes
receivable
|
— | (485,707 | ) | (485,707 | ) | |||||||
Prepaid expenses
|
46,310 | 16,085 | (17,993 | ) | ||||||||
Income and capital taxes
payable
|
37,194 | (224,554 | ) | — | ||||||||
Accrued expenses
|
(12,116 | ) | (49,009 | ) | 119,926 | |||||||
Net cash used in operating
activities
|
(850,341 | ) | (602,327 | ) | (3,836,230 | ) | ||||||
CASH FLOWS FROM INVESTING
ACTIVITIES
|
||||||||||||
Purchases of investments held
in Trust Fund
|
— | — | (125,278,000 | ) | ||||||||
Withdrawals from trust
fund
|
1,869,117 | 512,450 | 3,736,052 | |||||||||
Purchases of
equipment
|
— | — | (1,530 | ) | ||||||||
Net cash (used in) provided by
investing activities
|
1,869,117 | 512,450 | (121,543,478 | ) | ||||||||
CASH FLOWS FROM FINANCING
ACTIVITIES
|
||||||||||||
Proceeds from issuance of
common stock to initial stockholders
|
— | — | 28,750 | |||||||||
Proceeds from note payable to
initial stockholder
|
— | — | 368,169 | |||||||||
Repayment of note payable to
initial stockholder
|
— | — | (368,169 | ) | ||||||||
Proceeds from public
offering
|
— | — | 128,000,000 | |||||||||
Proceeds from issuance of
warrants in private placement
|
— | — | 2,750,000 | |||||||||
Payment of acquisition
costs
|
(549,123 | ) | — | — | ||||||||
Payment of registration
costs
|
(14,837 | ) | — | (5,386,717 | ) | |||||||
Net cash provided by (used in)
financing activities
|
(563,960 | ) | — | 125,392,033 | ||||||||
Net increase in cash and cash
equivalents
|
454,816 | (89,877 | ) | 12,325 | ||||||||
Cash and cash
equivalents
|
||||||||||||
Beginning of
period
|
67,753 | 102,202 | — | |||||||||
End of period
|
$522,569 | $12,325 | 12,325 | |||||||||
Supplemental disclosure of
non-cash financing activities
|
||||||||||||
Accrual of deferred
acquisition costs
|
$968,803 | $— | $— | |||||||||
Accrual of deferred
underwriting fees
|
$— | — | $4,288,000 | |||||||||
Supplemental disclosure of cash
flow information:
|
||||||||||||
Cash paid for income and
capital taxes
|
$658,907 | $225,100 | $1,414,801 | |||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||
Investment held in Trust,
December 31, 2008
|
$ | 125,445,425 | $ | 125,445,425 | $ | — | $ | — | ||||
Investment held in Trust, June
30, 2009
|
$ | 125,278,310 | $ | 125,278,310 | $ | — | $ | — |
For the three
months ended June 30, 2008 |
For the three
months ended June 30, 2009 |
For the six
months ended June 30, 2008 |
For the six
months ended June 30, 2009 |
For the period
from June 22, 2007 (inception) to June 30, 2009 |
||||||||||||||||
Currently
payable:
|
||||||||||||||||||||
Federal
|
$ | 219,313 | $ | (533,806 | ) | $ | 562,082 | $ | (485,161 | ) | $ | 552,089 | ||||||||
State
|
52,277 | — | 134,019 | — | 45,116 | |||||||||||||||
Deferred:
|
||||||||||||||||||||
Federal
|
(34,262 | ) | 515,504 | (72,516 | ) | 454,715 | (260,467 | ) | ||||||||||||
State
|
(8,170 | ) | — | (17,293 | ) | — | (8,421 | ) | ||||||||||||
Total income tax expense
(benefit)
|
$ | 229,158 | $ | (18,302 | ) | $ | 606,292 | $ | (30,446 | ) | $ | 328,317 | ||||||||
• |
In the
event that Hengda achieves net earnings before taxes (excluding (A)
expenses incurred for the acquisition, (B) the effect on financial results
of any Contingent Shares released from escrow and (C) earnings derived
from any acquisition of a business or assets made by Hengda or Stand Best
after the closing date of the acquisition other than earnings from Jiangxi
Hengdali Ceramics and Construction Material Limited or any additional
assets acquired in connection with Jiangxi Hengdali Ceramics) for the
fiscal year ending December 31, 2009 of equal to or greater than
$28,000,000, then an additional 0.3284 of a share of Parent Common Stock
for each dollar of net earnings before taxes over $28,000,000 for the
fiscal year ending December 31, 2009 will be released to the Seller, up to
a maximum of 1,214,127 shares of Parent Common Stock.
|
• |
In the
event that Hengda achieves net earnings after taxes (excluding (A) the
effect on financial results of any Contingent Shares released from escrow
and (B) earnings derived from any acquisition of a business or assets made
by Hengda or Stand Best after the Closing Date other than earnings from
Jiangxi Hengdali Ceramics and Construction Material Limited or any
additional assets acquired in connection with Jiangxi Hengdali Ceramics)
for the fiscal year ending December 31, 2010 of equal to or greater than
$23,772,993, then an additional 0.2359 of a share of Parent Common Stock
for each dollar of net earnings after taxes over $23,772,993 for the
fiscal year ending December 31, 2010 will be released to the Seller, up to
a maximum of 1,794,800 shares of Parent Common Stock.
|
• |
In the
event that Hengda achieves net earnings after taxes (excluding (A) the
effect on financial results of any Contingent Shares released from escrow
and (B) earnings derived from any acquisition of a business or assets made
by Hengda or Stand Best after the Closing Date other than earnings from
Jiangxi Hengdali Ceramics and Construction Material Limited or any
additional assets acquired in connection with Jiangxi Hengdali Ceramics)
for the fiscal year ending December 31, 2011 of equal to or greater than
$31,380,292, then an additional 0.1790 of a share of Parent Common Stock
for each dollar of net earnings after taxes over $31,380,292 for the
fiscal year ending December 31, 2011 will be released to the Seller, up to
a maximum of 2,176,836 shares of Parent Common Stock.
|
• |
In the
event that the closing price of Parent Common Stock is at or above $20.00
per share for any twenty trading days in a 30 trading day period prior to
April 30, 2012, then the Parent shall issue an additional 2,000,000 shares
of Parent Common Stock to the Seller.
|
• |
In the
event that the closing price of Parent Common Stock is at or above $25.00
per share for any twenty trading days in a 30 trading day period prior to
April 30, 2012, then the Parent shall issue an additional 1,000,000 shares
of Parent Common Stock to the Seller.
|
• |
Hengda
and Success providing access to its books and records to China Holdings,
and providing information relating to Hengda’s business as China Holdings,
its counsel and other representations may request;
|
• |
Hengda,
Success, Seller, China Holdings and Purchaser agree not to, directly or
indirectly, solicit, encourage or enter into any negotiation or
arrangement with any party. Other than the other parties to the Agreement
concerning the sale of all of any part of Hengda’s business or the capital
stock or other securities of Success or any of its subsidiaries that takes
the form of a sale of stock or assets, merger, consolidation or any joint
venture or partnership;
|
• |
China
Holdings giving the Seller piggy-back registration rights relating to the
shares of Parent Common Stock issued in connection with the acquisition.
|
• |
Seller
and each of the other persons receiving stock consideration in connection
with the acquisition will each enter into a lock-up agreement pursuant to
which the shares of Parent Common Stock will be locked-up for a period of
twelve months, except with respect to 655,000 shares of Parent Common
Stock, which will be locked-up for a period of six months.
|
• |
the
representations and warranties of the Warrantors shall be true on and as
of the closing date of the Agreement, and each of the Warrantors has
complied with all required covenants in the Agreement;
|
• |
China
Holdings shall have received legal opinions from counsel to the Target;
|
• |
receipt
by the Warrantors of certain third party consents; and
|
• |
there
not being any material adverse change with respect to the Target;
|
• |
either
China Holdings or any Warrantor, if the closing has not occurred by
November 21, 2009;
|
• |
Any
Warrantor, if there has been a breach by China Holdings of any covenant,
representations or warranties contained in the Agreement, and in any event
if such breach is subject to cure and China Holdings has not cured such
breach within five days after written notice of intent to terminate from
any Warrantor; or
|
• |
China
Holdings or Purchaser, if there has been a breach by any of the Warrantors
of any covenant, representations or warranties contained in the Agreement,
and in any event if such breach is subject to cure and China Holdings or
Purchaser has not cured such breach within five days after written notice
of intent to terminate from any Warrantor.
|
For the period from
June 22, 2007 (inception) to December 31, 2007 |
For the
year ended December 31, 2008 |
For the period from
June 22, 2007 (inception) to December 31, 2008 |
|||||||
Interest income
|
$ | 601,543 | $ | 2,917,577 | $ | 3,519,120 | |||
Formation and operating costs
(Note 7)
|
112,283 | 836,402 | 948,685 | ||||||
Write-off of deferred
acquisition costs related to terminated transaction
|
— | 1,586,486 | 1,586,486 | ||||||
Income before provision for
income taxes
|
489,260 | 494,689 | 983,949 | ||||||
Provision for income
taxes
|
190,567 | 168,196 | 358,763 | ||||||
Net income for the
period
|
$ | 298,693 | $ | 326,493 | $ | 625,186 | |||
Weighted average number of
shares outstanding, basic and diluted
|
6,196,450 | 16,000,000 | 12,903,178 | ||||||
Net earnings per share, basic
and diluted
|
$ | 0.05 | $ | 0.02 | $ | 0.05 | |||
Common stock |
Additional
Paid-In Capital |
Retained
Earnings |
Total
Stockholders’ Equity |
|||||||||||||
Shares | Amount | |||||||||||||||
Balance, June 22,
2007
|
— | $ | — | $ | — | $ | — | $ | — | |||||||
Issuance of Common Stock to
initial shareholders at $0.008 per share for 3,450,000 shares, of which
250,000 were cancelled in connection with the underwriters’ partial
exercise of the over allotment option
|
3,200,000 | 3,200 | 25,550 | — | 28,750 | |||||||||||
Proceeds from issuance of
warrants
|
— | — | 2,750,000 | — | 2,750,000 | |||||||||||
Sale of 12,800,000 units
through public offering net of underwriter’s discount and offering
expenses and including $40,363,965 of proceeds allocable to 4,266,239
shares of common stock subject to possible redemption
|
12,800,000 | 12,800 | 118,312,483 | — | 118,325,283 | |||||||||||
Proceeds subject to possible
redemption
|
— | — | (40,363,965 | ) | — | (40,363,965 | ) | |||||||||
Net income for the
period
|
— | — | — | 298,693 | 298,693 | |||||||||||
Balance, December 31,
2007
|
16,000,000 | 16,000 | 80,724,068 | 298,693 | 81,038,761 | |||||||||||
Net income for the
year
|
— | — | — | 326,493 | 326,493 | |||||||||||
Balance, December 31,
2008
|
16,000,000 | $ | 16,000 | 80,724,068 | $ | 625,186 | $ | 81,365,254 | ||||||||
Total | Level 1 | Level 2 | Level 3 | |||||||||
Investment held in
Trust
|
$ | 125,445,425 | $ | 125,445,425 | $ | — | $ | — |
For the period from
June 22, 2007 (inception) to December 31, 2007 |
For the year ended
December 31, 2008 |
For the period
from June 22, 2007 (inception) to December 31, 2008 |
||||||||||
Currently
payable:
|
||||||||||||
Federal
|
$ | 189,185 | $ | 848,065 | $ | 1,037,250 | ||||||
State
|
45,116 | — | 45,116 | |||||||||
Deferred:
|
||||||||||||
Federal
|
(35,313 | ) | (679,869 | ) | (715,182 | ) | ||||||
State
|
(8,421 | ) | — | (8,421 | ) | |||||||
Total
|
$ | 190,567 | $ | 168,196 | $ | 358,763 | ||||||
Notes
|
Period
ended 30 June
|
|||||||||||
2009
|
2008
|
|||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||
RMB’000
|
RMB’000
|
|||||||||||
Revenue
|
4
|
399,729 | 376,833 | |||||||||
Cost
of sales
|
(273,900 | ) | (251,804 | ) | ||||||||
Gross
profit
|
125,829 | 125,029 | ||||||||||
Other
income
|
4
|
1,319 | 1,415 | |||||||||
Selling
and distribution expenses
|
(22,655 | ) | (21,745 | ) | ||||||||
Administrative
expenses
|
(4,832 | ) | (5,541 | ) | ||||||||
Finance
costs
|
5
|
(416 | ) | (397 | ) | |||||||
Profit
before taxation
|
6
|
|
99,245 | 98,761 | ||||||||
Income
tax expense
|
7
|
|
(24,980 | ) | (12,544 | ) | ||||||
Profit
for the period
|
74,265 | 86,217 | ||||||||||
Other
comprehensive income:
|
||||||||||||
Exchange
differences on translating foreign Operations
|
(20 | ) | 67 | |||||||||
Total
profit and comprehensive income for the period attributable to owners of
the company
|
74,245 | 86,284 | ||||||||||
Earnings
per share — Basic (RMB cents)
|
8
|
N/A | N/A |
ASSETS
AND LIABILITIES
|
Notes
|
As
at 30
June
2009
(Unaudited)
RMB’000
|
As
at 31
December
2008
(Audited)
RMB’000
|
|||||||||
Non-current
assets
|
||||||||||||
Property,
plant and equipment
|
9 | 64,643 | 72,172 | |||||||||
Land
use rights
|
10 | 166 | 168 | |||||||||
64,809 | 72,340 | |||||||||||
Current
assets
|
||||||||||||
Inventories
|
11 | 107,845 | 131,562 | |||||||||
Trade
receivables
|
12 | 251,664 | 195,848 | |||||||||
Prepayments
and other receivables
|
13 | 4,264 | 3,364 | |||||||||
Cash
and bank balances
|
14 | 93,247 | 51,606 | |||||||||
457,020 | 382,380 | |||||||||||
Current
liabilities
|
||||||||||||
Trade
payables
|
15 | 94,847 | 92,888 | |||||||||
Accrued
liabilities and other payables
|
16 | 48,498 | 90,948 | |||||||||
Interest-bearing
bank borrowings
|
17 | 34,500 | 12,300 | |||||||||
Income
tax payable
|
14,369 | 5,133 | ||||||||||
192,214 | 201,269 | |||||||||||
Net
current assets
|
264,806 | 181,111 | ||||||||||
Net
assets
|
329,615 | 253,451 | ||||||||||
EQUITY
|
||||||||||||
Total
shareholders’ equity
|
329,615 | 253,451 |
Share
capital
RMB’000
(Note 18)
|
Statutory
reserve
RMB’000
(Note 19)
|
Currency
translation
reserve
RMB’000
(Note 19)
|
Merger
reserve
RMB’000
|
Retained
earnings
RMB’000
|
Total
equity
RMB’000
|
|||||||||||||||||||
Balance
at 1 January 2009
|
0 | * | 29,490 | 16 | 58,980 | 164,965 | 253,451 | |||||||||||||||||
Total comprehensive income for the period | - | - | (20 | ) | - | 74,265 | 74,245 | |||||||||||||||||
Arising
from reorganization
|
- | - | - | 1,919 | - | 1,919 | ||||||||||||||||||
Balance at 30 June 2009
(Unaudited)
|
0 | * | 29,490 | (4 | ) | 60,899 | 239,230 | 329,615 | ||||||||||||||||
Balance at 1 January 2008 | 58,980 | 29,490 | - | - | 142,402 | 230,872 | ||||||||||||||||||
Total comprehensive income for the period | - | - | 67 | - | 86,217 | 86,284 | ||||||||||||||||||
Arising
from reorganization
|
(58,980 | ) | - | - | 58,980 | - | - | |||||||||||||||||
Balance
at 30 June 2008 (Unaudited)
|
0 | * | 29,490 | 67 | 58,980 | 228,619 | 317,156 |
Notes
|
Period
ended 30 June
|
|||||||||||
2009
|
2008
|
|||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||
|
RMB’000
|
RMB’000
|
||||||||||
Cash
flows from operating activities
|
||||||||||||
Profit
before taxation
|
99,245 | 98,761 | ||||||||||
Adjustments
for :
|
||||||||||||
Depreciation
of property, plant and equipment
|
6 | 7,906 | 7,744 | |||||||||
Amortisation
of land use rights
|
10 | 2 | 2 | |||||||||
Interest
income
|
4 | (134 | ) | (138 | ) | |||||||
Finance
costs
|
5 | 416 | 397 | |||||||||
Operating
profit before working capital changes
|
107,435 | 106,766 | ||||||||||
(Increase)/decrease
in inventories
|
23,717 | 23,773 | ||||||||||
Increase
in trade receivables
|
(55,816 | ) | (29,725 | ) | ||||||||
Increase
in prepayments and other receivables
|
(900 | ) | (13,998 | ) | ||||||||
Increase/
(decrease) in trade payables
|
1,959 | (41,641 | ) | |||||||||
Decrease
in accrued liabilities and other payables
|
(18,321 | ) | (10,430 | ) | ||||||||
Cash
generated from operations
|
58,074 | 34,745 | ||||||||||
Interest
paid
|
(416 | ) | (397 | ) | ||||||||
Income
tax paid
|
(15,744 | ) | (11,071 | ) | ||||||||
Net
cash (used in)/generated from operating activities
|
41,914 | 23,277 | ||||||||||
Cash
flows from investing activities
|
||||||||||||
Acquisition
of property, plant and equipment
|
9 | (377 | ) | (5,495 | ) | |||||||
Interest
received
|
134 | 138 | ||||||||||
Net
Cash used in investing activities
|
(243 | ) | (5,357 | ) | ||||||||
Cash
flows from financing activities
|
||||||||||||
Bank
borrowings obtained
|
34,500 | 9,500 | ||||||||||
Repayment
of bank loans
|
(12,300 | ) | (9,500 | ) | ||||||||
Advances
from/ (Repayment to) related party
|
— | 105 | ||||||||||
Advances
from/ (Repayment to) director
|
225 | 1,710 | ||||||||||
Dividend
paid
|
(22,455 | ) | — | |||||||||
Net
cash generated from/(used in) financing activities
|
(30 | ) | 1,815 | |||||||||
Net
decrease in cash and cash equivalents
|
41,641 | 19,735 | ||||||||||
Cash
and cash equivalents at 1 January
|
51,606 | 18,507 | ||||||||||
Cash
and cash equivalents at 30 June
|
14 | 93,247 | 38,242 |
1.
|
THE
COMPANY
|
2.
|
THE
REORGANISATION AND BASIS OF
PRESENTATION
|
Name
of
|
Jurisdiction of
|
Principal activities
|
Equity
|
Registered capital
|
||||
Subsidiaries
|
incorporation /
|
interest
|
and paid-up
|
|||||
establishment
|
held
|
capital
|
||||||
Stand
Best
|
Hong
Kong
|
Investment
holding
|
100%
|
HK$10,000
|
||||
Creation
Limited
|
||||||||
Jinjiang
Hengda Ceramics Co., Ltd
|
PRC
|
Design,
development and manufacture of ceramic tiles
|
100%
|
RMB58,980,000
|
3.
|
SIGINIFICANT
ACCOUNTING POLICIES
|
IAS 1 (Revised 2008)
|
Presentation
of Financial Statements — Capital Disclosure
|
|
1AS 23 (Revised)
|
Borrowing
costs — Comprehensive Revision to Prohibit Immediate
Expensing
|
|
IFRS
8
|
Operating
Segments
|
IAS
27
|
Consolidated
and Separate Financial Statements — Consequential Amendments Arising from
Amendments to IFRS 3
|
|
IAS
28
|
Investments
in Associates — Consequential Amendments Arising from Amendments to IFRS
3
|
|
IAS
31
|
Interests
in Joint Ventures — Consequential Amendments Arising from Amendments to
IFRS 3
|
|
IAS
39
|
Financial
Instruments: Recognition and Measurement Amendments for Eligible Hedged
Items
|
|
IFRS
2
|
Share-based
Payment — Amendment Relating to Vesting Conditions and
Cancellations
|
|
IFRS
3
|
Business
Combinations — Comprehensive Revision on Applying the Acquisition
Method
|
|
IFRIC
17
|
Distributions
of non-cash assets to owners
|
|
IFRIC
18
|
Transfers
of assets from customers
|
|
Annual Improvement Process
|
Improvements
to IFRSs 2008
|
|
(a)
|
Basis
of preparation under common control business combination and
subsidiaries
|
|
A
business combination involving entities under common control is a business
combination in which all the combining entities or business are ultimately
controlled by the same party or parties both before and after the business
combination, and that control is not
transitory.
|
|
(a)
|
Basis
of preparation under common control business combination and subsidiaries
(Continued)
|
|
(b)
|
Property,
plant and equipment
|
Buildings
|
40
years
|
Renovation
|
10
years
|
Plant
and machinery
|
5-10
years
|
Motor
vehicles
|
10
years
|
Office
equipment
|
5-10
years
|
|
(c)
|
Land
use rights
|
|
(d)
|
Impairment
of non-financial assets
|
|
(e)
|
Financial
assets
|
|
(f)
|
Financial
liabilities
|
|
(g)
|
Inventories
|
|
(a)
|
Raw
materials at purchase cost on a weighted average basis;
and
|
|
(b)
|
Finished
goods and work in progress at cost of direct materials and labour and a
proportion of manufacturing overheads based on normal operating
capacity.
|
|
(h)
|
Cash
and cash equivalents
|
|
(i)
|
Provisions
|
|
(j)
|
Recognition
of revenue
|
|
(i)
|
Revenue
from the sale of goods and scrap materials are recognised when the
significant risks and rewards of ownership have been transferred to the
buyer, provided that the Group maintains neither managerial involvement to
the degree usually associated with ownership, nor effective control over
the goods sold; and
|
|
(ii)
|
Interest
income is recognised on a time-proportion basis, taking into account the
principal outstanding and the effective interest rate
applicable.
|
|
(k)
|
Income
tax
|
|
·
|
VAT
incurred on the purchase of assets or services is not recoverable from the
taxation authority, in which case VAT is recognised as part of the cost of
acquisition of the asset or as part of the expense item as applicable;
and
|
|
·
|
Receivables
and payables are stated with the amount of VAT
included.
|
|
(l)
|
Employees
benefits
|
|
(m)
|
Foreign
currencies
|
|
(i)
|
Functional and
presentation currency
|
|
(ii)
|
Transactions and
balances
|
|
(iii)
|
Group
companies
|
|
(1)
|
Assets
and liabilities for each statement of financial position presented are
translated at the closing rate at the date of that statement of financial
position;
|
|
(2)
|
Income
and expenses for each statement of comprehensive income are translated at
average exchange rates (unless this average is not a reasonable
approximation of the cumulative effect of the rates prevailing on the
transaction dates, in which case income and expenses are translated at the
dates of the transactions); and
|
|
(3)
|
All
resulting exchange differences are recognised as a separate component of
equity.
|
|
(n)
|
Related
parties
|
|
|
A
party is considered to be related to the Group
if:
|
|
(i)
|
directly,
or indirectly through one or more intermediaries, the party (1) controls,
is controlled, or is under common control with, the Company/Group; (2) has
an interest in the Company that gives it significant influence over the
Company/Group; or (3) has joint control over the
Company/Group;
|
|
(ii)
|
the
party is an associate;
|
|
(iii)
|
the
party is a jointly-controlled
entity;
|
|
(iv)
|
the
party is a member of the key management personnel of the Company or its
parent;
|
|
(v)
|
the
party is a close member of the family of any individual referred to in (i)
or (iv);
|
|
(vi)
|
the
party is an entity that is controlled, jointly controlled or significantly
influenced by or for which significant voting power in such entity resides
with, directly or indirectly, any individual referred to in (iv) or (v);
or
|
|
(vii)
|
the
party is a post-employment benefit plan for the benefit of employees of
the Company/Group, or of any entity that is a related party of the
Company/Group.
|
|
(o)
|
Operating
leases
|
|
(p)
|
Segment
reporting
|
|
(q)
|
Share
capital
|
|
(r)
|
Research
and development costs
|
4.
|
REVENUE
AND OTHER INCOME
|
Period
ended 30 June
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Revenue
|
||||||||
Sale
of goods
|
399,729
|
376,833
|
||||||
Other
income
|
||||||||
Sale
of scrap materials
|
1,185 | 1,277 | ||||||
Interest
income
|
134 | 138 | ||||||
1,319 | 1,415 |
5.
|
FINANCE
COSTS
|
Period
ended 30 June
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Interest
on bank borrowings
|
416 | 397 |
6.
|
PROFIT
BEFORE TAXATION
|
Period
ended 30 June
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Amortisation
of land use rights
|
2 | 2 | ||||||
Cost
of inventories recognised as expense
|
162,972 | 169,644 | ||||||
Depreciation
expense charge to:
|
||||||||
-
cost of sales
|
7,642 | 7,497 | ||||||
-
administrative expenses
|
264 | 247 | ||||||
Directors’
remuneration
|
||||||||
-
salaries and related cost
|
71 | 71 | ||||||
-
retirement scheme contribution
|
2 | 4 | ||||||
Key
management personnel (other than directors)
|
||||||||
-
salaries and related cost
|
305 | 289 | ||||||
-
retirement scheme contribution
|
8 | 7 | ||||||
Research
and development personnel
|
||||||||
-
salaries and related cost
|
419 | 441 | ||||||
-
retirement scheme contribution
|
– | 3 | ||||||
Other
personnel
|
||||||||
-
salaries and related cost
|
17,235 | 15,864 | ||||||
-
retirement scheme contribution
|
270 | 265 | ||||||
Operating
lease expenses
|
6,523 | 6,596 |
7.
|
INCOME
TAX EXPENSE
|
Period
ended 30 June
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Current
year provision:
|
||||||||
PRC
income tax
|
24,980 | 12,544 |
Period
ended 30 June
|
||||||||
|
2009
(Unaudited)
RMB’000
|
2008
(Unaudited)
RMB’000
|
||||||
Profit
before taxation
|
99,245
|
98,761
|
||||||
Tax
calculated at a tax rate of 25%
|
24,811 | 24,690 | ||||||
Tax
effect of tax exemption and concession
|
— | (12,558 | ) | |||||
Tax
effect on non-deductible expenses
|
169 | 412 | ||||||
24,980 | 12,544 |
8.
|
EARNINGS
PER SHARE
|
9.
|
PROPERTY,
PLANT AND EQUIPMENT
|
Buildings
RMB’000
|
Renovation
RMB’000
|
Plant and
machinery
RMB’000
|
Motor
vehicles
RMB’000
|
Office
equipment
RMB’000
|
Total
RMB’000
|
|||||||||||||||||||
At
1 January 2008
|
||||||||||||||||||||||||
Cost
|
2,913 | 450 | 151,257 | 4,624 | 1,139 | 160,383 | ||||||||||||||||||
Accumulated
depreciation
|
(634 | ) | (- | ) | (77,133 | ) | (1,322 | ) | (528 | ) | (79,617 | ) | ||||||||||||
Net
book amount
|
2,279 | 450 | 74,124 | 3,302 | 611 | 80,766 | ||||||||||||||||||
Year
ended 31 December 2008
|
||||||||||||||||||||||||
Opening
net book amount
|
2,279 | 450 | 74,124 | 3,302 | 611 | 80,766 | ||||||||||||||||||
Additions
|
— | — | 6,281 | 512 | 226 | 7,019 | ||||||||||||||||||
Depreciation
|
(69 | ) | (43 | ) | (14,802 | ) | (472 | ) | (227 | ) | (15,613 | ) | ||||||||||||
Closing
net book amount
|
2,210 | 407 | 65,603 | 3,342 | 610 | 72,172 | ||||||||||||||||||
At
31 December 2008 and 1 January 2009
|
||||||||||||||||||||||||
Cost
|
2,913 | 450 | 157,538 | 5,136 | 1,365 | 167,402 | ||||||||||||||||||
Accumulated
depreciation
|
(703 | ) | (43 | ) | (91,935 | ) | (1,794 | ) | (755 | ) | (95,230 | ) | ||||||||||||
Net
book amount
|
2,210 | 407 | 65,603 | 3,342 | 610 | 72,172 | ||||||||||||||||||
Period
ended 30 June 2009
|
||||||||||||||||||||||||
Opening
net book amount
|
2,210 | 407 | 65,603 | 3,342 | 610 | 72,172 | ||||||||||||||||||
Additions
|
— | — | 361 | — | 16 | 377 | ||||||||||||||||||
Depreciation
|
(35 | ) | (21 | ) | (7,485 | ) | (244 | ) | (121 | ) | (7,906 | ) | ||||||||||||
Closing
net book amount
|
2,175 | 386 | 58,479 | 3,098 | 505 | 64,643 | ||||||||||||||||||
At
30 June 2009
|
||||||||||||||||||||||||
Cost
|
2,913 | 450 | 157,899 | 5,136 | 1,381 | 167,779 | ||||||||||||||||||
Accumulated
depreciation
|
(738 | ) | (64 | ) | (99,421 | ) | (2,038 | ) | (875 | ) | (103,136 | ) | ||||||||||||
Net
book amount
|
2,175 | 386 | 58,478 | 3,098 | 506 | 64,643 |
10.
|
LAND
USE RIGHTS
|
|
As
at 30
June
2009
(Unaudited)
RMB’000
|
As
at 31
December
2008
(Audited)
RMB’000
|
||||||
At
beginning of the period / year
|
||||||||
Cost
|
180 | 180 | ||||||
Accumulated
amortisation
|
(12 | ) | (8 | ) | ||||
Net
book amount
|
168 | 172 | ||||||
For
the period / year
|
||||||||
Opening
net book amount
|
168 | 172 | ||||||
Amortisation
charge
|
(2 | ) | (4 | ) | ||||
Net
book amount
|
166 | 168 | ||||||
At
end of the period / year
|
||||||||
Cost
|
180 | 180 | ||||||
Accumulated
amortisation
|
(14 | ) | (12 | ) | ||||
Net
book amount
|
166 | 168 |
11.
|
INVENTORIES
|
As
at 30
|
As
at 31
|
|||||||
June 2009 | December 2008 | |||||||
(Unaudited)
|
(Audited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
At cost
|
||||||||
Raw
materials
|
14,752 | 26,400 | ||||||
Work
in progress
|
5,024 | 5,024 | ||||||
Finished
goods
|
88,069 | 100,138 | ||||||
107,845 | 131,562 |
12.
|
TRADE
RECEIVABLES
|
(i)
|
Trade receivables that
are neither past due nor
impaired
|
(ii)
|
Trade receivables that
are past due and/or impaired
|
(iii)
|
Trade receivables that
are past due but not
impaired
|
13.
|
PREPAYMENTS
AND OTHER RECEIVABLES
|
As
at 30
June
2009
(Unaudited)
RMB’000
|
As
at 31
December
2008
(Audited)
RMB’000
|
|||||||
Amounts
due by former related party
|
3,363 | 3,363 | ||||||
Amounts
due by director
|
0 | * | — | |||||
Others
|
1 | 1 | ||||||
Prepayments
|
900 | — | ||||||
4,264 | 3,364 |
14.
|
CASH
AND BANK BALANCES
|
As
at 30
|
As
at 31
|
|||||||
June 2009 | December 2008 | |||||||
(Unaudited)
|
(Audited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Cash
on hand
|
31 | 49 | ||||||
Cash
at bank
|
93,216 | 51,557 | ||||||
93,247 | 51,606 |
As
at 30
|
As
at 31
|
|||||||
June 2009 | December 2008 | |||||||
(Unaudited)
|
(Audited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Renminbi
|
93,244 | 51,603 | ||||||
Hong
Kong dollar
|
3 | 3 | ||||||
93,247 | 51,606 |
15.
|
TRADE
PAYABLES
|
As
at 30
|
As
at 31
|
|||||||
June 2009 | December 2008 | |||||||
(Unaudited)
|
(Audited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Trade
payables
|
94,847 | 92,888 |
16.
|
ACCRUED
LIABILITIES AND OTHER PAYABLES
|
As
at 30
|
As
at 31
|
|||||||
June
2009 December 2008
|
||||||||
June 2009 | December 2008 | |||||||
(Unaudited)
|
(Audited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Dividend
payable
|
-
|
22,455 | ||||||
Accrued
liabilities
|
28,370 | 49,527 | ||||||
Deposits
payables
|
12,400 | 12,400 | ||||||
VAT
payable
|
6,289 | 3,448 | ||||||
Amount
owing to a director
|
1,439 | 3,118 | ||||||
48,498 | 90,948 |
As
at 30
|
As
at 31
|
|||||||
June 2009 | December 2008 | |||||||
(Unaudited)
|
(Audited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Renminbi
|
48,050 | 89,270 | ||||||
Hong
Kong dollar
|
448 | 1,678 | ||||||
48,498 | 90,948 |
17.
|
INTEREST-
BEARING BANK BORROWINGS
|
As
at 30
|
As
at 31
|
|||||||
June 2009 | December 2008 | |||||||
(Unaudited)
|
(Audited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Current
|
||||||||
Short-term
bank borrowings
|
||||||||
Secured and repayable within one year
|
34,500 | 12,300 |
18.
|
SHARE
CAPITAL
|
As
at 30
|
As
at 31
|
|||||||
June 2009 | December 2008 | |||||||
(Unaudited)
|
(Audited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Paid-up
share capital
|
0 | * | 0 | * |
19.
|
RESERVES
|
20.
|
SIGNIFICANT
RELATED PARTY TRANSACTIONS
|
Period
ended 30 June
|
||||||||
2009
|
2008
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Rental paid to a former related party
|
- | 391 |
21.
|
COMMITMENTS
|
|
(a)
|
Operating
lease commitments
|
As
at 30
|
As
at 31
|
|||||||
June 2009 | December 2008 | |||||||
(Unaudited)
|
(Audited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Not
later than one year
|
10,962 | 13,192 | ||||||
Later
than one year and not later than five years
|
8,373 | 8,734 | ||||||
19,335 | 21,926 |
(b)
|
Other
commitments
|
As
at 30
|
As
at 31
|
|||||||
June 2009 | December 2008 | |||||||
(Unaudited)
|
(Audited)
|
|||||||
RMB’000
|
RMB’000
|
|||||||
Advertising
expenditure contracted but not provided for in the financial
statements
|
- | 1,800 |
22.
|
SEGMENT
INFORMATION
|
1)
|
Glazed
tiles
|
2)
|
Porcelain
tiles
|
3)
|
Glazed
porcelain tiles
|
4)
|
Rustic
tiles
|
5)
|
Ultra-slim
tiles
|
|
Glazed Tiles
RMB’000
|
Porcelain
Tiles
RMB’000
|
Glazed
Porcelain
Tiles
RMB’000
|
Rustic
Tiles
RMB’000
|
Ultra-
Slim
Tiles
RMB’000
|
Total
RMB’000
|
||||||||||||||||||
Revenue:
|
||||||||||||||||||||||||
-
external sales (
1
)
|
42,917 | 319,223 | 14,658 | 18,360 | 4,571 | 399,729 | ||||||||||||||||||
Results:
|
||||||||||||||||||||||||
Interest
income
|
16 | 106 | 5 | 6 | 1 | 134 | ||||||||||||||||||
interest
expenses
|
50 | 329 | 15 | 18 | 4 | 416 | ||||||||||||||||||
Depreciation
and amortisation
|
950 | 6,239 | 297 | 343 | 79 | 7,909 | ||||||||||||||||||
Segment
profit
|
11,990 | 78,830 | 3,755 | 4,339 | 1,001 | 99,915 | ||||||||||||||||||
Assets:
|
||||||||||||||||||||||||
Addition
to non-current assets (
2
)
|
45 | 298 | 14 | 16 | 4 | 377 | ||||||||||||||||||
Reportable
segment assets
|
62,619 | 411,705 | 19,614 | 22,662 | 5,226 | 521,826 | ||||||||||||||||||
Reportable
segment liabilities
|
23,012 | 151,298 | 7,208 | 8,328 | 1,920 | 191,766 |
|
(1)
|
There
is no revenue from transactions with a single external customer amounting
to 10 per cent or more of the Group’s
revenue.
|
|
(2)
|
Additions
to non-current assets consist of additions to property, plant and
equipment and land use rights.
|
|
Glazed
Tiles
RMB’000
|
Porcelain
Tiles
RMB’000
|
Glazed
Porcelain
Tiles
RMB’000
|
Rustic
Tiles
RMB’000
|
Ultra-
Slim
Tiles
RMB’000
|
Total
RMB’000
|
||||||||||||||||||
Revenue:
|
||||||||||||||||||||||||
-
external sales (
1
)
|
47,154 | 303,182 | 8,442 | 17,835 | 220 | 376,833 | ||||||||||||||||||
Results:
|
||||||||||||||||||||||||
Interest
income
|
197 | 1,121 | 33 | 63 | 1 | 1,415 | ||||||||||||||||||
Interest
expenses
|
55 | 315 | 9 | 18 | 0 | * | 397 | |||||||||||||||||
Depreciation
and amortisation
|
1,079 | 6,135 | 180 | 348 | 4 | 7,746 | ||||||||||||||||||
Segment
profit
|
13,995 | 79,566 | 2,342 | 4,511 | 53 | 100,467 | ||||||||||||||||||
Assets:
|
||||||||||||||||||||||||
Addition
to non-current assets (
2
)
|
765 | 4,352 | 128 | 247 | 3 | 5,495 | ||||||||||||||||||
Reportable
segment assets
|
63,342 | 360,119 | 10,602 | 20,417 | 237 | 454,717 | ||||||||||||||||||
Reportable
segment liabilities
|
27,803 | 158,069 | 4,653 | 8,962 | 104 | 199,591 |
|
(1)
|
There
is no revenue from transactions with a single external customer amounting
to 10 per cent or more of the Group’s
revenue.
|
|
(2)
|
Additions
to non-current assets consist of additions to property, plant and
equipment and land use rights.
|
As
at
30
June 2008
RMB’000
(Unaudited)
|
||||
Profit
or loss
|
||||
Total
profit for reportable segments
|
100,467 | |||
Unallocated
other income and expenses
|
(1,706 | ) | ||
Profit
from operations
|
98,761 | |||
Assets
|
||||
Total
assets for reportable segments
|
454,717 | |||
Unallocated
assets
|
3 | |||
Group
assets
|
454,720 | |||
Liabilities
|
||||
Total
liabilities for reportable segments
|
199,591 | |||
Unallocated
liabilities
|
1,678 | |||
Group
liabilities
|
201,269 |
23.
|
FINANCIAL
RISK MANAGEMENT OBJECTIVES -
POLICIES
|
24.
|
CAPITAL
MANAGEMENT
|
|
(i)
|
To
safeguard the Group’s ability to continue as a going concern and to be
able to service its debts when they are
due;
|
|
(ii)
|
To
maintain an optimal capital structure so as to maximise shareholder value;
and
|
|
(iii)
|
To
maintain a strong credit rating and healthy capital ratios in order to
support the Group’s stability and
growth.
|
25.
|
FINANCIAL
INSTRUMENTS
|
26.
|
SUBSEQUENT
EVENTS
|
(a)
|
the
accompanying unaudited combined statement of financial position, unaudited
combined statement of comprehensive income, unaudited combined statement
of changes in equity and the unaudited combined statement of cash flow,
together with the notes thereon are drawn up so as to give a true and fair
view of the state of affairs of the Group as at 30 June 2009 and of the
results of the business, changes in equity and cash flows of the Group for
the financial periods then ended,
and
|
(b)
|
at
the date of this statement, there are reasonable grounds to believe that
the Company will be able to pay its debts as and when they fall
due.
|
|
Year ended 31
December
|
||||||||||||||||
2005
|
2006
|
2007
|
2008
|
||||||||||||||
Notes
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
|||||||||||||
Revenue
|
4
|
396,608 | 495,820 | 649,970 | 776,570 | ||||||||||||
Cost
of sales
|
(282,205 | ) | (346,269 | ) | (441,940 | ) | (533,330 | ) | |||||||||
Gross
profit
|
114,403 | 149,551 | 208,030 | 243,240 | |||||||||||||
Other
income
|
4
|
1,228 | 1,586 | 2,339 | 2,685 | ||||||||||||
Selling
and distribution expenses
|
(24,828 | ) | (30,424 | ) | (38,166 | ) | (46,008 | ) | |||||||||
Administrative
expenses
|
(4,085 | ) | (5,333 | ) | (6,158 | ) | (9,932 | ) | |||||||||
Finance
costs
|
5
|
- | (301 | ) | (576 | ) | (941 | ) | |||||||||
Profit
before taxation
|
6
|
86,718 | 115,079 | 165,469 | 189,044 | ||||||||||||
Income
tax expense
|
7
|
- | (13,825 | ) | (19,863 | ) | (24,027 | ) | |||||||||
Profit
attributable to shareholders
|
86,718 | 101,254 | 145,606 | 165,017 | |||||||||||||
Earnings
per share — Basic
|
|||||||||||||||||
(RMB
cents)
|
8
|
N/A | N/A | N/A | N/A |
As at 31 December
|
||||||||||||||||||||
ASSETS AND
|
Notes
|
2005
|
2006
|
2007
|
2008
|
|||||||||||||||
LIABILITIES
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
||||||||||||||||
Non-current assets
|
||||||||||||||||||||
Property,
plant and equipment
|
9
|
91,734 | 90,574 | 80,766 | 72,172 | |||||||||||||||
Land
use rights
|
10
|
179 | 175 | 172 | 168 | |||||||||||||||
91,913 | 90,749 | 80,938 | 72,340 | |||||||||||||||||
Current
assets
|
||||||||||||||||||||
Inventories
|
11
|
88,814 | 115,031 | 156,244 | 131,562 | |||||||||||||||
Trade
receivables
|
12
|
119,582 | 140,389 | 181,236 | 195,848 | |||||||||||||||
Other
receivables
|
13
|
2,913 | 2,914 | 3,364 | 3,364 | |||||||||||||||
Cash
and bank balances
|
14
|
4,902 | 12,593 | 18,507 | 51,606 | |||||||||||||||
216,211 | 270,927 | 359,351 | 382,380 | |||||||||||||||||
Current
liabilities
|
||||||||||||||||||||
Trade
payables
|
15
|
83,588 | 110,570 | 137,948 | 92,888 | |||||||||||||||
Accrued
liabilities and other payables
|
16
|
180,475 | 158,143 | 56,526 | 90,948 | |||||||||||||||
Interest-bearing
bank borrowings
|
17
|
- | 4,500 | 9,500 | 12,300 | |||||||||||||||
Income
tax payable
|
- | 3,197 | 5,443 | 5,133 | ||||||||||||||||
264,063 | 276,410 | 209,417 | 201,269 | |||||||||||||||||
Net
current (liabilities) / assets
|
(47,852 | ) | (5,483 | ) | 149,934 | 181,111 | ||||||||||||||
Net
assets
|
44,061 | 85,266 | 230,872 | 253,451 | ||||||||||||||||
EQUITY
|
||||||||||||||||||||
Total
shareholder’s equity
|
44,061 | 85,266 | 230,872 | 253,451 |
Currency
|
||||||||||||||||||||||||
Statutory
|
translation
|
|||||||||||||||||||||||
Share
|
reserve
|
reserve
|
||||||||||||||||||||||
capital
|
RMB’000
|
RMB’000
|
Merger
|
Retained
|
Total
|
|||||||||||||||||||
RMB’000
|
(Note
|
(Note
|
reserve
|
earnings
|
equity
|
|||||||||||||||||||
(Note 18)
|
19(a))
|
19(b))
|
RMB’000
|
RMB’000
|
RMB’000
|
|||||||||||||||||||
Balance
at January 2005
|
27,900 | 7,489 | - |
-
|
-
|
35,389 | ||||||||||||||||||
Net
profit for the year
|
- | - | - | - | 86,718 | 86,718 | ||||||||||||||||||
Total
recognised income for the year
|
- | - | - | - | 86,718 | 86,718 | ||||||||||||||||||
Transfer
to statutory reserve
|
- | 8,672 | - | - | (8,672 | ) | - | |||||||||||||||||
Dividends
(Note 20)
|
- | - | - | - | (78,046 | ) | (78,046 | ) | ||||||||||||||||
Balance
at 31 December 2005
|
27,900 | 16,161 | - | - | - | 44,061 | ||||||||||||||||||
Balance
at 1 January 2006
|
27,900 | 16,161 | - | - | - | 44,061 | ||||||||||||||||||
Net
profit for the year
|
- | - | - | - | 101,254 | 101,254 | ||||||||||||||||||
Total
recognised income for the year
|
- | - | - | - | 101,254 | 101,254 | ||||||||||||||||||
Transfer
to statutory reserve
|
- | 10,125 | - | - | (10,125 | ) | - | |||||||||||||||||
Increase
in paid-up capital
|
31,080 | - | - | - | - | 31,080 | ||||||||||||||||||
Dividends
(Note 20)
|
- | - | - | - | (91,129 | ) | (91,129 | ) | ||||||||||||||||
Balance
at 31 December 2006
|
58,980 | 26,286 | - | - | - | 85,266 | ||||||||||||||||||
Balance
at 1 January 2007
|
58,980 | 26,286 | - | - | - | 85,266 | ||||||||||||||||||
Net
profit for the year
|
- | - | - | - | 145,606 | 145,606 | ||||||||||||||||||
Total
recognised income for the year
|
- | - | - | - | 145,606 | 145,606 | ||||||||||||||||||
Transfer
to statutory reserve
|
- | 3,204 | - | - | (3,204 | ) | - | |||||||||||||||||
Balance
at 31 December 2007
|
58,980 | 29,490 | - | - | 142,402 | 230,872 | ||||||||||||||||||
Balance
at 1 January 2008
|
58,980 | 29,490 | - | - | 142,402 | 230,872 | ||||||||||||||||||
Currency
translation reserve
|
- | - | 16 | - | - | 16 | ||||||||||||||||||
Net
profit recognised directly in equity
|
- | - | 16 | - | - | 16 | ||||||||||||||||||
Net
profit for the year
|
- | - | - | - | 165,017 | 165,017 | ||||||||||||||||||
Total
recognised income for the year
|
- | - | 16 | - | 165,017 | 165,033 | ||||||||||||||||||
Arising
from Reorganisation
|
(58,980 | ) | - | - | 58,980 | - | - | |||||||||||||||||
Dividends
(Note 20)
|
- | - | - | - | (142,454 | ) | (142,454 | ) | ||||||||||||||||
Balance
at 31 December 2008
|
0 | * | 29,490 | 16 | 58,980 | 164,965 | 253,451 |
Year Ended 31 December
|
||||||||||||||||||||
2005
|
2006
|
2007
|
2008
|
|||||||||||||||||
Notes
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
||||||||||||||||
Cash
flows from operating activities
|
||||||||||||||||||||
Profit
before taxation
|
86,718 | 115,079 | 165,469 | 189,044 | ||||||||||||||||
Adjustments
for
|
||||||||||||||||||||
Amortisation
of land use rights
|
10
|
1 | 4 | 3 | 4 | |||||||||||||||
Bad
debts written off
|
6
|
200 | 112 | - | - | |||||||||||||||
Depreciation
of property, plant and equipment
|
6/9
|
13,147 | 13,728 | 14,792 | 15,613 | |||||||||||||||
Finance
costs
|
5
|
- | 301 | 576 | 941 | |||||||||||||||
Interest
income
|
4
|
(104 | ) | (154 | ) | (168 | ) | (394 | ) | |||||||||||
Operating
profit before working capital changes
|
99,962 | 129,070 | 180,672 | 205,208 | ||||||||||||||||
(Increase)/decrease
in inventories
|
(18,617 | ) | (26,217 | ) | (41,213 | ) | 24,682 | |||||||||||||
Increase
in trade receivables
|
(44,301 | ) | (20,919 | ) | (40,847 | ) | (14,612 | ) | ||||||||||||
Increase/(decrease)
in trade payables
|
1,546 | 26,982 | 27,378 | (45,060 | ) | |||||||||||||||
Increase/(decrease)
in accrued liabilities and other payables
|
10,262 | 5,258 | (535 | ) | 10,290 | |||||||||||||||
Cash
generated from operations
|
48,852 | 114,174 | 125,455 | 180,508 | ||||||||||||||||
Interest
paid
|
- | (301 | ) | (576 | ) | (941 | ) | |||||||||||||
Income
tax paid
|
(10,628 | ) | (17,617 | ) | (24,337 | ) | ||||||||||||||
Net
cash generated from operating activities
|
48,852 | 103,245 | 107,262 | 155,230 | ||||||||||||||||
Cash
flows from investing activities
|
||||||||||||||||||||
Acquisition
of property, plant and equipment
|
9
|
(1,726 | ) | (3,728 | ) | (4,324 | ) | (7,019 | ) | |||||||||||
Interest
received
|
104 | 154 | 168 | 394 | ||||||||||||||||
Net
cash used in investing activities
|
(1,622 | ) | (3,574 | ) | (4,156 | ) | (6,625 | ) | ||||||||||||
Cash
flows from financing activities
|
||||||||||||||||||||
Bank
borrowings obtained
|
- | 9,000 | 9,500 | 12,300 | ||||||||||||||||
Repayments
of bank borrowings
|
- | (4,500 | ) | (4,500 | ) | (9,500 | ) | |||||||||||||
Advances
to related party
|
- | (1 | ) | (450 | ) | - | ||||||||||||||
Advances/(repayments)
to a director
|
6,000 | (40,100 | ) | (10,500 | ) | 1,694 | ||||||||||||||
Increase
in paid up capital
|
- | 31,080 | - | 0 | * | |||||||||||||||
Dividend
paid
|
20
|
(52,351 | ) | (87,459 | ) | (91,242 | ) | (120,000 | ) | |||||||||||
Net
cash used in financing activities
|
(46,351 | ) | (91,980 | ) | (97,192 | ) | (115,506 | ) | ||||||||||||
Net
increase in cash and cash equivalents
|
879 | 7,691 | 5,914 | 33,099 | ||||||||||||||||
Cash
and cash equivalents at 1 January
|
4,023 | 4,902 | 12,593 | 18,507 | ||||||||||||||||
Cash
and cash equivalents at 31 December
|
14
|
4,902 | 12,593 | 18,507 | 51,606 |
1.
|
THE
COMPANY
|
2.
|
THE
REORGANISATION AND BASIS OF
PRESENTATION
|
|
(a)
|
Acquisition
of Jinjiang Hengda Ceramics Co., Ltd (“Jinjiang
Hengda”)
|
|
(b)
|
Capitalisation
of amount due from Stand Best to Mr Wong Kung
Tok
|
|
(c)
|
Incorporation
of the Company
|
|
(d)
|
Acquisition
by the Company
|
2.
|
THE
REORGANISATION AND BASIS OF PRESENTATION
(CONTINUED)
|
Success
Winner Limited
(incorporated
in British Virgin Islands)
|
↓
100%
|
Stand
Best Creation Limited
(incorporated
in Hong Kong)
|
↓
100%
|
Jinjiang
Hengda Ceramics Co., Ltd
(incorporated
in the
PRC)
|
Name
of
|
Jurisdiction
of
|
Principal
activities
|
Equity
|
Registered
capital
|
||||
subsidiaries
|
incorporation
/
|
interest
|
and
paid-up
|
|||||
establishment
|
held
|
capital
|
||||||
Stand
Best
|
Hong
Kong
|
Investment
holding
|
100%
|
HK$10,000
|
||||
Creation
Limited
|
||||||||
Jinjiang
Hengda Ceramics Co., Ltd
|
|
PRC
|
|
Design,
development and manufacture of ceramic tiles
|
|
100%
|
|
RMB58,980,000
|
3.
|
SIGNIFICANT
ACCOUNTING POLICIES
|
IAS
1 (Revised)
|
Presentation
of Financial Statements
|
|
IAS
1
|
Presentation
of Financial Statements — Amendments Relating to Disclosure of Puttable
Financial Instruments and Obligations Arising on
Liquidation
|
|
IAS
23 (Revised)
|
Borrowing Costs — Comprehensive Revision to
Prohibit Immediate
Expensing
|
|
IAS
27
|
Consolidated and Separate Financial Statements
— Consequential
Amendments
Arising from Amendments to IFRS 3
|
|
IAS
27 (Amendment)
|
Cost
of An Investment on First-Time Adoption
|
|
IAS
28
|
Investments in Associates — Consequential
Amendments Arising from
Amendments
to IFRS 3
|
|
IAS
31
|
Interests in Joint Ventures — Consequential
Amendments Arising from
Amendments
to IFRS 3
|
|
IAS
32
|
Financial
Instruments: Presentation — Amendments Relating to Puttable Financial
Instruments and Obligation Arising on Liquidation
|
|
IAS
39
|
Financial
Instruments: Recognition and Measurement — Amendments for Eligible Hedged
Items
|
|
IFRS
1
|
First-time
Adoption of IFRS — Amendment Relating to Cost of an Investment on
First-Time Adoption
|
|
IFRS
2
|
Share-based Payment — Amendment Relating to
Vesting Conditions and
Cancellations
|
3.
|
SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
|
IFRS
3
|
Business Combinations — Comprehensive Revision
on Applying the
Acquisition
Method
|
|
IFRS
7
|
Financial Instruments: Disclosures —
Amendments Relating to Puttable
Financial
Instruments and Obligations Arising on
Liquidation
|
|
IFRS
8
|
Operating
Segments
|
|
IFRIC
13
|
Customer
Loyalty Programmes
|
|
IFRIC
15
|
Agreements
for the Construction of Real Estate
|
|
IFRIC
16
|
Hedges
of a Net Investment in a Foreign Operation
|
|
IFRIC
17
|
Distributions
of Non-Cash Assets to Owners
|
|
Annual
Improvement Process
|
Improvements
to IFRSs
2008
|
|
·
|
changes
in equity arising from transactions with owners in their capacity as
owners to be presented separately from components of comprehensive
income;
|
|
·
|
components
of comprehensive income to be excluded from statement of changes in
equity;
|
|
·
|
items
of income and expenses and components of other comprehensive income to be
presented either in a single statement of comprehensive income with
subtotals, or in two separate statements (a separate statement of profit
and loss followed by a statement of comprehensive
income);
|
|
·
|
presentation of restated balance
sheet as at the beginning of the comparative period when entities make
restatements or reclassifications of comparative
information.
|
3.
|
SIGNIFICANT
ACCOUNTING POLICIES (CONTINUED)
|
3.
|
SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
|
(a)
|
Basis
of preparation under common control business
combination
|
3.
|
SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
|
(b)
|
Property,
plant and equipment
|
Buildings
|
40 years
|
|
Renovation
|
10 years
|
|
Plant
and machinery
|
5-10 years
|
|
Motor
vehicles
|
10 years
|
|
Office
equipment
|
5-10 years
|
|
(c)
|
Land
use rights
|
|
(d)
|
Impairment
of non-financial assets
|
3.
|
SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
|
(e)
|
Financial
assets
|
3.
|
SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
|
(f)
|
Financial
liabilities
|
|
(g)
|
Inventories
|
|
(i)
|
Raw
materials at purchase cost on a weighted average basis;
and
|
|
(ii)
|
Finished
goods and work in progress at cost of direct materials and labour and a
proportion of manufacturing overheads based on normal operating
capacity.
|
3.
|
SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
|
(g)
|
Inventories
(continued)
|
|
(h)
|
Cash
and cash equivalents
|
|
(i)
|
Provisions
|
|
(j)
|
Recognition
of revenue
|
|
(i)
|
Revenue
from the sale of goods and scrap materials are recognised when the
significant risks and rewards of ownership have been transferred to the
buyer, provided that the Group maintains neither managerial involvement to
the degree usually associated with ownership, nor effective control over
the goods sold; and
|
|
(ii)
|
Interest
income is recognised on a time-proportion basis, taking into account the
principal outstanding and the effective interest rate
applicable.
|
3.
|
SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
|
(k)
|
Income
tax
|
|
·
|
Where
the VAT incurred on a purchase of assets or services is not recoverable
from the taxation authority, in which case the VAT is recognised as part
of the cost of acquisition of the asset or as part of the expense item as
applicable; and
|
|
·
|
Receivables and payables that are
stated with the amount of VAT
included.
|
3.
|
SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
|
(l)
|
Employees
benefits
|
|
(m)
|
Foreign
currencies
|
|
(i)
|
Functional and
presentation currency
|
|
(ii)
|
Transactions and
balances
|
3.
|
SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
|
(m)
|
Foreign
currencies (continued)
|
|
(iii)
|
Group
companies
|
|
(1)
|
Assets
and liabilities for each balance sheet presented are translated at the
closing rate at the date of that balance
sheet;
|
|
(2)
|
Income
and expenses for each income statement are translated at average exchange
rates (unless this average is not a reasonable approximation of the
cumulative effect of the rates prevailing on the transaction dates, in
which case income and expenses are translated at the dates of the
transactions); and
|
|
(3)
|
All
resulting exchange differences are recognized as a separate component of
equity.
|
|
(n)
|
Related
parties
|
|
(i)
|
directly,
or indirectly through one or more intermediaries, the party (1) controls,
is controlled, or is under common control with, the Company/Group; (2) has
an interest in the Company that gives it significant influence over the
Company/Group; or (3) has joint control over the
Company/Group;
|
|
(ii)
|
the
party is an associate;
|
|
(iii)
|
the
party is a jointly-controlled
entity;
|
|
(iv)
|
the
party is a member of the key management personnel of the Company or its
parent;
|
|
(v)
|
the
party is a close member of the family of any individual referred to in (i)
or (iv);
|
|
(vi)
|
the
party is an entity that is controlled, jointly controlled or significantly
influenced by or for which significant voting power
in
such entity resides
with, directly or indirectly, any individual referred to in (iv) or (v);
or
|
|
(vii)
|
the
party is a post-employment benefit plan for the benefit of employees of
the Company/Group, or of any entity that is a related party of the
Company/Group.
|
|
(o)
|
Operating
leases
|
3.
|
SIGNIFICANT
ACCOUNTING POLICIES
(CONTINUED)
|
|
(p)
|
Segment
reporting
|
|
(q)
|
Share
capital
|
|
(r)
|
Research
and development costs
|
4.
|
REVENUE
AND OTHER INCOME
|
Year Ended 31 December
|
||||||||||||||||
2005
|
2006
|
2007
|
2008
|
|||||||||||||
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
|||||||||||||
Revenue
|
||||||||||||||||
Sale
of goods
|
396,608 | 495,820 | 649,970 | 776,570 | ||||||||||||
Other
income
|
||||||||||||||||
Sale
of scrap materials
|
1,124 | 1,432 | 2,171 | 2,291 | ||||||||||||
Interest
income
|
104 | 054 | 168 | 394 | ||||||||||||
1,228 | 1,586 | 2,339 | 2,685 |
5.
|
FINANCE
COSTS
|
Year Ended 31 December
|
||||||||||||||||
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
Interest
on bank borrowings
|
— | 301 | 576 | 941 |
6.
|
PROFIT
BEFORE TAXATION
|
Year ended 31 December
|
||||||||||||||||
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
Amortisation
of land use rights
|
1 | 4 | 3 | 4 | ||||||||||||
Bad
debts written off
|
200 | 112 | - | - | ||||||||||||
Cost
of inventories recognised as expense
|
166,361 | 213,096 | 273,532 | 364,532 | ||||||||||||
Depreciation
expense charged to
|
||||||||||||||||
-
cost of sales
|
12,920 | 13,438 | 14,385 | 15,102 | ||||||||||||
-
administrative expenses
|
227 | 290 | 407 | 511 | ||||||||||||
Directors’
remuneration
|
||||||||||||||||
-
salaries and related cost
|
162 | 114 | 124 | 142 | ||||||||||||
-
retirement scheme contribution
|
3 | 4 | 3 | 5 | ||||||||||||
Key
management personnel (other than directors)
|
||||||||||||||||
-
salaries and related cost
|
352 | 435 | 494 | 596 | ||||||||||||
-
retirement scheme contribution
|
6 | 13 | 13 | 15 | ||||||||||||
Research
and development personnel
|
||||||||||||||||
-
salaries and related cost
|
552 | 1,152 | 1,523 | 877 | ||||||||||||
-
retirement scheme contribution
|
10 | 17 | 24 | 14 | ||||||||||||
Other
personnel
|
||||||||||||||||
-
salaries and related cost
|
20,777 | 26,629 | 29,553 | 32,910 | ||||||||||||
-
retirement scheme contribution
|
358 | 402 | 462 | 526 | ||||||||||||
Operating
lease expenses
|
11,034 | 11,214 | 13,192 | 13,192 |
7.
|
INCOME
TAX EXPENSE
|
Year ended 31 December
|
|||||||||||||||
2005
|
2006
|
2007
|
2008
|
||||||||||||
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
||||||||||||
Current
year provision: PRC income tax
|
-
|
13,825 | 19,863 | 24,027 |
7.
|
INCOME
TAX EXPENSE (CONTINUED)
|
Year ended 31
|
||||||||||||||||
December
|
||||||||||||||||
2005
|
2006
|
2007
|
2008
|
|||||||||||||
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
|||||||||||||
Profit before taxation
|
86,718 | 115,079 | 165,469 | 189,044 | ||||||||||||
Tax
calculated at a tax rate of 27%
|
||||||||||||||||
(2008:
25%)
|
23,414 | 31,071 | 44,677 | 47,261 | ||||||||||||
Tax
effect of tax exemption and concession
|
(23,414 | ) | (17,262 | ) | (24,820 | ) | (23,631 | ) | ||||||||
Tax
effect on non deductible expenses
|
- | 16 | 6 | 397 | ||||||||||||
-
|
13,825 | 19,863 | 24,027 |
8.
|
EARNINGS
PER SHARE
|
9.
|
PROPERTY,
PLANT AND EQUIPMENT
|
|
|
|
Plant and
|
Motor
|
Office
|
|
||||||||||||||||||
Buildings
|
Renovation
|
machinery
|
vehicles
|
equipment
|
Total
|
|||||||||||||||||||
Cost
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
||||||||||||||||||
At
1 January 2005
|
2,913 |
-
|
131,337 | 2,804 | 430 | 137,484 | ||||||||||||||||||
Additions
|
- |
-
|
4,405 | 641 | 301 | 5,347 | ||||||||||||||||||
At
31 December 2005
|
2,913 |
-
|
135,742 | 3,445 | 731 | 142,831 | ||||||||||||||||||
Additions
|
- |
-
|
11,765 | 558 | 245 | 12,568 | ||||||||||||||||||
At
31 December 2006
|
2,913 |
-
|
147,507 | 4,003 | 976 | 155,399 | ||||||||||||||||||
Additions
|
- | 450 | 3,750 | 621 | 163 | 4,984 | ||||||||||||||||||
At
31 December 2007
|
2,913 | 450 | 151,257 | 4,624 | 1,139 | 160,383 | ||||||||||||||||||
Additions
|
- |
-
|
6,281 | 512 | 226 | 7,019 | ||||||||||||||||||
At
31 December 2008
|
2,913 | 450 | 157,538 | 5,136 | 1,365 | 167,402 | ||||||||||||||||||
Accumulated
depreciation
|
||||||||||||||||||||||||
At
1 January 2005
|
427 | - | 37,147 | 276 | 100 | 37,950 | ||||||||||||||||||
Depreciation
charge
|
69 | - | 12,679 | 304 | 95 | 13,147 | ||||||||||||||||||
At
31 December 2005
|
496 | - | 49,826 | 580 | 195 | 51,097 | ||||||||||||||||||
Depreciation
charge
|
69 | - | 13,183 | 335 | 141 | 13,728 | ||||||||||||||||||
At
31 December 2006
|
565 | - | 63,009 | 915 | 336 | 64,825 | ||||||||||||||||||
Depreciation
charge
|
69 | - | 14,124 | 407 | 192 | 14,792 | ||||||||||||||||||
At
31 December 2007
|
634 | - | 77,133 | 1,322 | 528 | 79,617 | ||||||||||||||||||
Depreciation
charge
|
69 | 43 | 14,802 | 472 | 227 | 15,613 | ||||||||||||||||||
At
31 December 2008
|
703 | 43 | 91,935 | 1,794 | 755 | 95,230 | ||||||||||||||||||
Net
book amount
|
||||||||||||||||||||||||
At
31 December 2005
|
2,417 | - | 85,916 | 2,865 | 536 | 91,734 | ||||||||||||||||||
At
31 December 2006
|
2,348 | - | 84,498 | 3,088 | 640 | 90,574 | ||||||||||||||||||
At
31 December 2007
|
2,279 | 450 | 74,124 | 3,302 | 611 | 80,766 | ||||||||||||||||||
At
31 December 2008
|
2,210 | 407 | 65,603 | 3,342 | 610 | 72,172 |
10.
|
LAND
USE RIGHTS
|
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
At
beginning of the year
|
||||||||||||||||
Cost
|
- | 180 | 180 | 180 | ||||||||||||
Accumulated
amortisation
|
- |
(1
|
)
|
(5 | ) | (8 | ) | |||||||||
Net
book amount
|
- | 179 | 175 | 172 |
10.
|
LAND
USE RIGHTS (CONTINUED)
|
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
For
the year
|
||||||||||||||||
Opening
net book amount
|
-
|
179 | 175 | 172 | ||||||||||||
Addition
|
180 | - | - | - | ||||||||||||
Amortisation
|
(1 | ) | (4 | ) | (3 | ) | (4 | ) | ||||||||
Closing
net book amount
|
179 | 175 | 172 | 168 | ||||||||||||
At
end of the year
|
||||||||||||||||
Cost
|
180 | 180 | 180 | 180 | ||||||||||||
Accumulated
amortisation
|
(1 | ) | (5 | ) | (8 | ) | (12 | ) | ||||||||
Net
book amount
|
179 | 175 | 172 | 168 |
11.
|
INVENTORIES
|
As at 31 December
|
||||||||||||||||
2005
|
2006
|
2007
|
2008
|
|||||||||||||
|
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
||||||||||||
At
cost
|
||||||||||||||||
Raw
materials
|
16,724 | 23,176 | 33,408 | 26,400 | ||||||||||||
Work
in progress
|
4,822 | 5,079 | 5,431 | 5,024 | ||||||||||||
Finished
goods
|
67,268 | 86,776 | 117,405 | 100,138 | ||||||||||||
88,814 | 115,031 | 156,244 | 131,562 |
12.
|
TRADE
RECEIVABLES
|
|
(i)
|
Trade
receivables that are neither past due nor
impaired
|
|
(ii)
|
Trade receivables that
are past due and/or impaired
|
|
There
is no trade receivable that is past due and/or
impaired.
|
12.
|
TRADE
RECEIVABLES (CONTINUED)
|
|
(iii)
|
Trade receivables that
are past due but not impaired
.
The
aging analysis of trade receivables past due but not impaired is as
follows:
|
As
at 31 December
|
|||||||||||||||
2005
|
2006
|
2007
|
2008
|
||||||||||||
RMB’000
|
RMB’000
|
RMB’000
|
RMB’000
|
||||||||||||
Past
due 0-3 months
|
11,226 | 14,741 | 1,039 |
-
|
|||||||||||
Past
due 3-6 months
|
- | - | - |
-
|
|||||||||||
Past
due over 6 months
|
225 | - | - |
-
|
|||||||||||
11,451 | 14,741 | 1,039 |
-
|
13.
|
OTHER
RECEIVABLES
|
As at 31 December
|
||||||||||||||||
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
Amount
due by former related party
|
- | - | - | 3,363 | ||||||||||||
Amount
due by a related party
|
2,913 | 2,914 | 3,364 | - | ||||||||||||
Others
|
- | - | - | 1 | ||||||||||||
2,913 | 2,914 | 3,364 | 3,364 |
14.
|
CASH
AND BANK BALANCES
|
As at 31 December
|
||||||||||||||||
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
Cash
on hand
|
52 | 84 | 97 | 49 | ||||||||||||
Cash
at bank
|
4,850 | 12,509 | 18,410 | 51,557 | ||||||||||||
4,902 | 12,593 | 18,507 | 51,606 |
As at 31 December
|
||||||||||||||||
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
Reniminbi
|
4,902 | 12,593 | 18,507 | 51,603 | ||||||||||||
Hong
Kong dollar
|
- | - | - | 3 | ||||||||||||
4,902 | 12,593 | 18,507 | 51,606 |
14.
|
CASH
AND BANK BALANCES (CONTINUED)
|
15.
|
TRADE
PAYABLES
|
As at 31 December
|
||||||||||||||||
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
Trade
payables
|
83,588 | 110,570 | 137,948 | 92,888 |
16.
|
ACCRUED
LIABILITIES AND OTHER PAYABLES
|
As
at 31 December
|
||||||||||||||||
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
Dividend
payable
|
87,573 | 91,243 | 1 | 22,455 | ||||||||||||
Amount
owing to a director
|
51,583 | 11,940 | 1,440 | 3,118 | ||||||||||||
Accrued
liabilities
|
26,856 | 33,127 | 40,009 | 49,527 | ||||||||||||
Deposits
payables
|
9,200 | 11,200 | 11,200 | 12,400 | ||||||||||||
Other
payables for acquisition of property, plant and equipment
|
3,196 | 8,383 | 660 | |||||||||||||
VAT
payable
|
2,067 | 2,250 | 3,216 | 3,448 | ||||||||||||
180,475 | 158,143 | 56,526 | 90,948 |
As
at 31 December
|
||||||||||||||||
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
Renminbi
|
180,475 | 158,143 | 56,526 | 89,270 | ||||||||||||
Hong
Kong dollar
|
- | - | - | 1,678 | ||||||||||||
180,475 | 158,143 | 56,526 | 90,948 |
17.
|
INTEREST-
BEARING BANK BORROWINGS
|
As at 31 December
|
||||||||||||||||
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
Current
|
||||||||||||||||
Short-term
bank borrowing
|
||||||||||||||||
Secured
and repayable within one year
|
- | 4,500 | 9,500 | 12,300 |
18.
|
SHARE
CAPITAL
|
As at 31 December
|
||||||||||||||||
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
Combined
paid-up share capital
|
27,900 | 59,980 | 59,980 | * | ||||||||||||
*Amount
less than RMB1,000
|
19.
|
RESERVES
|
|
(a)
|
Statutory
reserve
|
|
(b)
|
Currency
translation reserve
|
19.
|
RESERVES
(CONTINUED)
|
|
(c)
|
Merger
reserve
|
20.
|
DIVIDENDS
|
21.
|
SIGNIFICANT
RELATED PARTY TRANSACTIONS
|
As at 31 December
|
||||||||||||||||
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
Rental
paid to a former related party
|
1,566 | 1,566 | 1,566 | 522 |
22.
|
COMMITMENTS
|
|
(a)
|
Operating
lease commitments
|
As at 31 December
|
||||||||||||||||
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
Not
later than one year
|
11,214 | 13,192 | 13,192 | 13,192 | ||||||||||||
Later
than one year and not later than five years
|
48,310 | 35,118 | 21,926 | 8,734 | ||||||||||||
59,524 | 48,310 | 35,118 | 21,926 |
22.
|
COMMITMENTS
(CONTINUED)
|
|
(b)
|
Other
commitments
|
As at 31 December
|
||||||||||||||||
2005
RMB’000
|
2006
RMB’000
|
2007
RMB’000
|
2008
RMB’000
|
|||||||||||||
Advertising
expenditure contracted
but
not provided for in the financial
statements
|
- | - | 2,700 | 1,800 |
23.
|
FINANCIAL
RISK MANAGEMENT OBJECTIVES -
POLICIES
|
|
(i)
|
Credit
risk
|
23.
|
FINANCIAL
RISK MANAGEMENT OBLIGATIONS - POLICIES
(CONTINUED)
|
|
(ii)
|
Liquidity
risk
|
|
(iii)
|
Interest rate
risk
|
23.
|
FINANCIAL
RISK MANAGEMENT OBLIGATIONS - POLICIES
(CONTINUED)
|
|
(iii)
|
Interest rate risk
(continued)
|
|
(iv)
|
Foreign currency
risk
|
|
(v)
|
Price
risk
|
24.
|
CAPITAL
MANAGEMENT
|
|
(i)
|
To
safeguard the Group’s ability to continue as a going concern and to be
able to service its debts when they are
due;
|
|
(ii)
|
To
maintain an optimal capital structure so as to maximise shareholder value;
and
|
|
(iii)
|
To
maintain a strong credit rating and healthy capital ratios in order to
support the Group’s stability and
growth.
|
24.
|
CAPITAL
MANAGEMENT (CONTINUED)
|
25.
|
FINANCIAL
INSTRUMENTS
|
26.
|
SUBSEQUENT
EVENTS
|
(a)
|
the
accompanying combined balance sheets, combined income statement, combined
statement of changes in equity and the combined cash flow statement,
together with the notes thereon are drawn up so as to give a true and fair
view of the state of affairs of the Group as at 31 December 2005, 2006,
2007 and 2008 and of the results of the business, changes in equity and
cash flows of the Group for the financial years then ended,
and
|
(b)
|
at
the date of this statement, there are reasonable grounds to believe that
the Company will be able to pay its debts as and when they fall
due.
|
|
WONG
KUNG TOK
|
3.23
|
Directors
and Officers
|
27
|
3.24
|
Labor
Matters
|
27
|
3.25
|
Pension
and Benefit Plans
|
28
|
3.26
|
Executive
Officers
|
28
|
3.27
|
Tax
Matters
|
28
|
3.28
|
Fees
|
29
|
3.29
|
Business
Operations
|
29
|
3.30
|
Powers
of Attorney and Suretyships
|
30
|
3.31
|
Other
Information
|
30
|
3.32
|
Certain
Business Practices
|
30
|
3.33
|
Money
Laundering Laws
|
30
|
3.34
|
OFAC
|
31
|
3.35
|
Additional
PRC Representations and Warranties
|
31
|
ARTICLE
IV REPRESENTATIONS AND WARRANTIES OF THE SELLER
|
32
|
|
4.1
|
Ownership
of Stock; Authority
|
32
|
4.2
|
Approvals
|
32
|
4.3
|
Non-Contravention
|
33
|
4.4
|
Litigation
and Claims
|
33
|
4.5
|
Investment
Representations
|
33
|
4.6
|
Tax
|
34
|
ARTICLE
V REPRESENTATIONS AND WARRANTIES OF PARENT
|
34
|
|
5.1
|
Due
Incorporation
|
34
|
5.2
|
Corporate
Authorization
|
35
|
5.3
|
Governmental
Authorization
|
35
|
5.4
|
No
Violation
|
35
|
5.5
|
Consents
|
35
|
5.6
|
Litigation
|
35
|
5.7
|
Issuance
of Parent Common Stock
|
36
|
5.8
|
Charter
Documents; Legality
|
36
|
5.9
|
Capitalization
and Ownership of the Parent
|
36
|
5.10
|
Financial
Statements
|
36
|
5.11
|
Other
Information
|
37
|
5.12
|
Compliance
with Laws
|
37
|
5.13
|
Money
Laundering Laws
|
37
|
5.14
|
Ownership
of Parent Common Stock
|
37
|
5.15
|
Purchaser
|
37
|
ARTICLE
VI COVENANTS OF THE COMPANY AND THE SELLER PENDING CLOSING
|
37
|
|
6.1
|
Conduct
of the Business
|
37
|
6.2
|
Access
to Information
|
39
|
6.3
|
Notices
of Certain Events
|
39
|
6.4
|
SEC
Filings
|
40
|
6.5
|
Financial
Information
|
40
|
6.6
|
Exclusivity
|
41
|
ARTICLE
VII COVENANTS OF THE COMPANY AND THE SELLER
|
41
|
|
7.1
|
Confidentiality
|
41
|
7.2
|
Non-Competition
|
41
|
7.3
|
Reporting
and Compliance With Law
|
42
|
7.4
|
Injunctive
Relief
|
42
|
ARTICLE
VIII COVENANTS OF ALL PARTIES HERETO
|
42
|
|
8.1
|
Best
Efforts; Further Assurances
|
42
|
8.2
|
Confidentiality
|
43
|
8.3
|
Best
Efforts to Obtain Consents
|
43
|
8.4
|
[Reserved]
|
43
|
8.5
|
Registration
|
43
|
8.6
|
Procedures
on Registration
|
44
|
8.7
|
Lock-up
|
44
|
8.8
|
Exclusivity
|
45
|
ARTICLE
IX CONDITIONS TO CLOSING
|
45
|
|
9.1
|
Condition
to the Obligations of Parent, the Purchaser, the Seller, Hengda and the
Company
|
45
|
9.2
|
Conditions
to Obligations of Parent and the Purchaser
|
46
|
9.3
|
Conditions
to Obligations of the Company, Hengda and the Seller
|
47
|
ARTICLE
X RELIANCE ON REPRESENTATIONS AND WARRANTIES
|
48
|
|
10.1
|
Reliance
on Representations and Warranties of the Company and the
Seller
|
48
|
10.2
|
Reliance
on Representations and Warranties of Parent and the
Purchaser
|
48
|
ARTICLE
XI INDEMNIFICATION
|
49
|
|
11.1
|
Indemnification
of Parent, Purchaser
|
49
|
11.2
|
Indemnification
of Seller
|
49
|
11.3
|
Procedure
|
49
|
11.4
|
Periodic
Payments
|
51
|
11.5
|
Insurance
|
51
|
11.6
|
Limitations
on Indemnification
|
51
|
11.7
|
Survival
of Indemnification Rights
|
52
|
11.8
|
Offset
|
52
|
ARTICLE
XII DISPUTE RESOLUTION
|
52
|
|
12.1
|
Arbitration
|
52
|
12.2
|
Waiver
of Jury Trial; Exemplary Damages
|
54
|
12.3
|
Attorneys’
Fees
|
54
|
|
||
ARTICLE
XIII TERMINATION
|
54
|
|
13.1
|
Termination
Without Default
|
54
|
13.2
|
Termination
Upon Default
|
54
|
13.3
|
Survival
|
55
|
ARTICLE
XIV MISCELLANEOUS
|
55
|
|
14.1
|
Waiver
|
55
|
14.2
|
Notices
|
55
|
14.3
|
Amendments;
No Waivers
|
56
|
14.4
|
Ambiguities
|
56
|
14.5
|
Publicity
|
56
|
14.6
|
Expenses
|
56
|
14.7
|
Successors
and Assigns
|
57
|
14.8
|
Governing
Law; Jurisdiction
|
57
|
14.9
|
Counterparts;
Effectiveness
|
57
|
14.10
|
Entire
Agreement
|
57
|
14.11
|
Severability
|
57
|
14.12
|
Withholding
Rights
|
58
|
14.13
|
Captions
|
58
|
14.14
|
Construction
|
58
|
if
to Parent and Purchaser, to:
|
c/o
China Holdings Acquisition Corp.
|
1000
N. West Street, Suite 1200
|
Wilmington,
DE 19801
|
Attn: Paul
K. Kelly
|
Telecopy: c/o
Knox & Co. (203-226-8022)
|
with
a copy to:
|
Loeb
& Loeb LLP
|
345
Park Avenue
|
New
York, New York 10154
|
Attention: Mitchell
S. Nussbaum
|
Telecopy:
212-407-4990
|
if
to the Company, Hengda or the Seller:
|
Jinjiang
Hengda Ceramics Co., Ltd.
|
Junbing
Industrial Zone,
|
Anhai,
Jinjiang City
|
Fujian
Province, PRC
|
Attention:
Huang Jia
Dong
|
Telecopy:
+86 (595) 8578 3691
|
CHINA
HOLDINGS ACQUISITION CORP.
|
|
By:
|
|
Name:
Paul K. Kelly
|
|
Title:
Chairman and Chief Executive Officer
|
|
CHINA
CERAMICS CO., LTD.
|
|
By:
|
|
Name:
Paul K. Kelly
|
|
Title:
Director
|
|
JINJIANG
HENGDA CERAMICS CO., LTD.
|
|
By:
|
|
Name:
Huang Jia Dong
|
|
Title:
Chairman
|
|
SUCCESS
WINNER LIMITED
|
|
By:
|
|
Name:
Wong Kung Tok
|
|
Title:
Director
|
|
SELLER
|
|
Wong
Kung
Tok
|
Item 20.
|
Indemnification of Directors
and Officers
|
Item 21.
|
Exhibits
and Financial Statement
Schedules
|
2.1
|
Merger
and Stock Purchase Agreement among CHAC, China Ceramics Co., Ltd., Hengda,
Success Winner and the Seller
|
|
3.1
|
Memorandum
of Association of China Ceramics Co., Ltd.
|
|
3.2
|
Articles
of Association of China Ceramics Co., Ltd.
|
|
4.1
|
CHAC
Specimen Unit Certificate*
|
|
4.2
|
CHAC
Specimen Common Stock Certificate*
|
|
4.3
|
CHAC
Specimen Public Warrant Certificate*
|
|
4.4
|
Warrant
Agreement, dated as of November 15, 2007, by and between CHAC and
Continental Stock Transfer & Trust Company **
|
|
5.1
|
Opinion
of
Harney
Westwood & Riegels*****
|
|
10.1
|
Form
of Letter Agreement between CHAC and each of the directors, executive
officers and Initial Stockholders of CHAC*
|
|
10.2
|
Investment
Management Trust Agreement, dated November 15, 2007, by and between CHAC
and Continental Stock Transfer & Trust Company**
|
|
10.3
|
Form
of Services Agreement between CHAC and Stuart Management
Co.*
|
|
10.4
|
Form
of Registration Rights Agreement among CHAC and the
founders*
|
|
10.5
|
Form
of Warrant Purchase Agreement between CHAC and Paul K. Kelly, James D.
Dunning, Jr., Alan G. Hassenfeld, Gregory E. Smith, Feng Xiao, Cheng Yan
Davis, Soopakij (Chris) Chearavanont and Ruey Bin Kao.*
|
|
10.6
|
Promissory
Notes between CHAC and Paul K. Kelly*
|
|
10.7
|
Promissory
Notes between CHAC and James D. Dunning, Jr.*
|
|
10.8
|
Promissory
Note between CHAC and Alan G. Hassenfeld*
|
|
10.9
|
Promissory
Note between CHAC and Gregory E. Smith*
|
|
10.10
|
Promissory
Note between CHAC and Cheng Yan Davis*
|
|
10.11
|
Promissory
Note between CHAC and Xiao Feng*
|
|
10.12
|
Promissory
Note between CHAC and Soopakij (Chris) Chearavanont*
|
|
10.13
|
Promissory
Note between CHAC and Ruey Bin Kao*
|
|
10.14
|
Undertaking
Agreement, dated as of July 20, 2008, among CHAC, World Sharehold Limited,
Wang Wei Yao and Shao Jian Jun***
|
|
10.15
|
Letter
dated July 11, 2008 from CHAC to the Board of Directors of Bright World
Precision Machinery Limited***
|
|
10.16
|
Letter
dated July 15, 2008 from the Board of Directors of Bright World Precision
Machinery Limited to China Holdings Acquisition
Corp.***
|
|
10.17
|
Amendment
to Undertaking Agreement, dated as of October 24, 2008, among China CHAC,
World Sharehold Limited, Wang Wei Yao and Shao Jian
Jun****
|
|
10.18
|
Founders’
Agreement, dated as of October 24, 2008, among CHAC and the members of the
persons whose names are set forth on Exhibit A attached
thereto****
|
|
14
|
CHAC
Code of Business Conduct and Ethics*
|
|
23.1
|
Consent of Foo Kon Tan Grant Thornton, (Singapore), an independent registered public accounting firm | |
23.2
|
Consent of McGladrey & Pullen, LLP, an independent registered public accounting firm | |
23.3 |
Consent
of Harney, Westwood & Riegels (included in Exhibit
5.1)
|
*
|
Incorporated by reference to
exhibits of the same number filed with CHAC’s Registration Statement on
Form S-1 or amendments thereto (File
No. 333-145154)
|
**
|
Incorporated by reference to
CHAC’s Form 8-K, dated November 21,
2007
|
***
|
Incorporated by reference to
CHAC’s Form 8-K, dated July 21,
2008
|
****
|
Incorporated by reference to
CHAC’s Form 8-K, dated October 24, 2008
|
*****
|
To be filed by amendment |
Item 22.
|
Undertakings
|
CHINA CERAMICS CO.,
LTD.
|
||
By:
|
/s/ Paul K. Kelly | |
Name: Paul
K. Kelly
|
||
Title: Chief
Executive Officer, Secretary and
Treasurer
|
Name
|
Title
|
|
/s/ Paul K. Kelly |
Chief
Executive Officer, Secretary and Treasurer (principal executive
officer and principal financial and accounting officer) |
|
Paul
K. Kelly
|
||
/s/ Paul K. Kelly |
Director
|
|
Paul
K. Kelly
|
|
By:
|
/s/ Paul K. Kelly | |
Name: Paul
K. Kelly
|
||
Title: Chief
Executive Officer, Secretary and
Treasurer
|
2.1
|
Merger
and Stock Purchase Agreement among CHAC, China Ceramics Co., Ltd., Hengda,
Success Winner and the Seller
|
|
3.1
|
Memorandum
of Association of China Ceramics Co., Ltd.
|
|
3.2
|
Articles
of Association of China Ceramics Co., Ltd.
|
|
4.1
|
CHAC
Specimen Unit Certificate*
|
|
4.2
|
CHAC
Specimen Common Stock Certificate*
|
|
4.3
|
CHAC
Specimen Public Warrant Certificate*
|
|
4.4
|
Warrant
Agreement, dated as of November 15, 2007, by and between CHAC and
Continental Stock Transfer & Trust Company **
|
|
5.1
|
Opinion
of
Harney
Westwood & Riegels*****
|
|
10.1
|
Form
of Letter Agreement between CHAC and each of the directors, executive
officers and Initial Stockholders of CHAC*
|
|
10.2
|
Investment
Management Trust Agreement, dated November 15, 2007, by and between CHAC
and Continental Stock Transfer & Trust Company**
|
|
10.3
|
Form
of Services Agreement between CHAC and Stuart Management
Co.*
|
|
10.4
|
Form
of Registration Rights Agreement among CHAC and the
founders*
|
|
10.5
|
Form
of Warrant Purchase Agreement between CHAC and Paul K. Kelly, James D.
Dunning, Jr., Alan G. Hassenfeld, Gregory E. Smith, Feng Xiao, Cheng Yan
Davis, Soopakij (Chris) Chearavanont and Ruey Bin Kao.*
|
|
10.6
|
Promissory
Notes between CHAC and Paul K. Kelly*
|
|
10.7
|
Promissory
Notes between CHAC and James D. Dunning, Jr.*
|
|
10.8
|
Promissory
Note between CHAC and Alan G. Hassenfeld*
|
|
10.9
|
Promissory
Note between CHAC and Gregory E. Smith*
|
|
10.10
|
Promissory
Note between CHAC and Cheng Yan Davis*
|
|
10.11
|
Promissory
Note between CHAC and Xiao Feng*
|
|
10.12
|
Promissory
Note between CHAC and Soopakij (Chris) Chearavanont*
|
|
10.13
|
Promissory
Note between CHAC and Ruey Bin Kao*
|
|
10.14
|
Undertaking
Agreement, dated as of July 20, 2008, among CHAC, World Sharehold Limited,
Wang Wei Yao and Shao Jian Jun***
|
|
10.15
|
Letter
dated July 11, 2008 from CHAC to the Board of Directors of Bright World
Precision Machinery Limited***
|
|
10.16
|
Letter
dated July 15, 2008 from the Board of Directors of Bright World Precision
Machinery Limited to China Holdings Acquisition
Corp.***
|
|
10.17
|
Amendment
to Undertaking Agreement, dated as of October 24, 2008, among China CHAC,
World Sharehold Limited, Wang Wei Yao and Shao Jian
Jun****
|
|
10.18
|
Founders’
Agreement, dated as of October 24, 2008, among CHAC and the members of the
persons whose names are set forth on Exhibit A attached
thereto****
|
|
14
|
CHAC
Code of Business Conduct and Ethics*
|
|
23.1
|
Consent of Foo Kon Tan Grant Thornton, (Singapore), an independent registered public accounting firm | |
23.2
|
Consent of McGladrey & Pullen, LLP, an independent registered public accounting firm | |
23.3 |
Consent
of Harney, Westwood & Riegels (included in Exhibit
5.1)
|
*
|
Incorporated by reference to
exhibits of the same number filed with CHAC’s Registration Statement on
Form S-1 or amendments thereto (File
No. 333-145154)
|
**
|
Incorporated by reference to
CHAC’s Form 8-K, dated November 21,
2007
|
***
|
Incorporated by reference to
CHAC’s Form 8-K, dated July 21,
2008
|
****
|
Incorporated by reference to
CHAC’s Form 8-K, dated October 24, 2008
|
*****
|
To be filed by amendment |
Our
Ref : J160/WKK/SCKM/TKC
PRIVATE
& CONFIDENTIAL
|
Foo
Kon Tan Grant Thornton
|
The
Board of Directors
China
Holdings Acquisition Corp.
1000
N. West Street, Suite 1200
Wilmington,
DE 19801
|
47
Hill Street #05-01 Singapore
Chinese
Chamber of Commerce
&
Industry Bldg Singapore
179365
T
+65 6336 3355
F
+65 6337 2197
www.grantthornton.com.sg
|