FOR IMMEDIATE RELEASE
Contact:
Linda Chien
Investor Relations
51job, Inc.
+(86-21) 5292-0720
investor.relations@51job.com
51job, Inc. Reports Second Quarter 2006 Financial Results
SHANGHAI, China, August 7, 2006–51job, Inc. (Nasdaq: JOBS), a leading provider of integrated human resource services in China, announced today unaudited financial results for the second quarter of 2006 ended June 30, 2006.
| | |
Second Quarter 2006 Financial Highlights:
|
| | |
l l l l l | | Total revenues increased 17.6% over Q2 2005 to RMB173.4 million (US$21.7 million), in line with the Company’s guidance range of RMB170 to RMB180 million Gross margin increased to 56.0% compared with 50.2% in Q2 2005 Net income increased 63.4% over Q2 2005 to RMB26.0 million (US$3.2 million) Fully diluted earnings per common share were RMB0.46 (US$0.12 per ADS) Excluding share-based compensation expense and foreign currency translation loss, non-GAAP adjusted fully diluted earnings per common share were RMB0.62 (US$0.16 per ADS), at the high end of the Company’s guidance range of RMB0.52 to RMB0.62 |
Commenting on the results, Rick Yan, President and Chief Executive Officer of 51job, Inc., said, “We are pleased that we achieved revenues and profitability within our expectations for the second quarter. We achieved solid growth in our online recruitment services business in the second quarter by successfully attracting new employers to the online platform, consistently delivering tangible results to HR managers and providing job seekers with the largest and most up-to-date jobs database in China.”
“While we continue to invest meaningful time and resources to strengthen our business for the long term, we are pleased that our efforts to improve efficiency and leverage the scalability of our operating model have resulted in another quarter of significant margin improvement. Gross margin for the second quarter of 2006 improved to 56% from 50% for the same quarter in 2005 and operating margin increased to 18% from 13% for the second quarter of 2005. We remain focused on profitable growth, strategic execution and superior customer service for the remainder of the year,” said Mr. Yan.
Second Quarter 2006 Unaudited Financial Results
Total revenues for the second quarter ended June 30, 2006 were RMB173.4 million (US$21.7 million), an increase of 17.6% from RMB147.4 million for the same quarter in 2005.
Print advertising revenues for the second quarter of 2006 increased 7.2% to RMB97.1 million (US$12.1 million) compared with RMB90.5 million for the same quarter in 2005. The increase was primarily due to a decrease in price discounts for recruitment advertisements placed in51job Weeklyin some cities and price increases for certain products in select markets. The estimated number of print advertising pages generated in the second quarter of 2006 was 3,068 compared with 3,191 pages in the same quarter in 2005. Average revenue per page in the second quarter of 2006 increased 11.5% over the second quarter of 2005 due to higher pricing.
Online recruitment services revenues for the second quarter of 2006 were RMB55.1 million (US$6.9 million), representing a 41.7% growth from RMB38.9 million for the same quarter last year. The increase was principally attributable to greater customer demand for online recruitment services resulting in a higher number of employers using the Company’s online services. Unique employers using the Company’s online recruitment services increased to 43,891 in the second quarter of 2006 compared with 31,098 in the same period last year.
Executive search revenues for the second quarter of 2006 decreased 35.5% to RMB4.5 million (US$0.6 million) from RMB7.1 million for the same quarter last year due to fewer candidate assignments and fewer completed cases. For the second quarter of 2006, other human resource related revenues grew 51.8% to RMB16.7 million (US$2.1 million) from RMB11.0 million in the second quarter last year mainly as a result of increased customer demand for corporate training and business process outsourcing services.
Gross profit for the second quarter of 2006 was RMB91.8 million (US$11.5 million), representing an increase of 31.3% from RMB69.9 million for the same quarter last year. Gross margin, which is equal to gross profit divided by net revenues, was 56.0% in the second quarter of 2006 compared with 50.2% in the same quarter in 2005. The increase in gross margin was mainly due to greater economies of scale, higher prices we charged for print advertising compared with the same period last year and increased revenue contribution from the online services business.
Operating expenses for the second quarter of 2006 were RMB62.4 million (US$7.8 million) compared with RMB51.5 million for the same period last year. Operating expenses as a percentage of net revenues was 38.1% for the second quarter of 2006 compared with 37.0% for the second quarter of 2005. Excluding share-based compensation expenses, operating expenses as a percentage of net revenues was 34.0% for the second quarter of 2006 compared with 34.6% for the second quarter of 2005.
Sales and marketing expenses for the second quarter of 2006 were RMB31.4 million (US$3.9 million) compared with RMB27.4 million for the same quarter in 2005 mainly due to an increase in employee salaries and higher share-based compensation expenses.
General and administrative expenses for the second quarter of 2006 increased to RMB31.0 million (US$3.9 million) from RMB24.2 million in the second quarter last year primarily as a result of higher professional services fees, additional costs from operating a greater number of sales offices, increased share-based compensation expense and higher depreciation expense following the Company’s purchase of the new Zhangjiang office complex.
Income from operations for the second quarter of 2006 increased 60.0% to RMB29.4 million (US$3.7 million) from RMB18.4 million for the same period last year. The Company’s effective tax rate for the second quarter of 2006 decreased to 21.9% from 31.4% in the second quarter of 2005 due to tax exemptions obtained for certain entities.
Net income for the second quarter of 2006 increased 63.4% to RMB26.0 million (US$3.2 million) from RMB15.9 million for the same period in 2005. Fully diluted earnings per common share for the second quarter of 2006 were RMB0.46 (US$0.06) compared with RMB0.28 for the same quarter in 2005. Fully diluted earnings per ADS for the second quarter of 2006 were RMB0.92 (US$0.12) compared with RMB0.55 in the second quarter of 2005.
On January 1, 2006, the Company adopted SFAS No. 123R, which requires companies to measure compensation expense for all share-based payments, including employee stock options, at fair value. The Company recognized total share-based compensation of RMB8.0 million (US$1.0 million) in the second quarter of 2006 compared with RMB3.8 million in the second quarter of 2005 under the previous accounting treatment. Effective from January 1, 2006, the Company has changed its presentation of share-based compensation expense in its statements of operations and has reclassified the expense to cost of services, sales and marketing expenses, and general and administrative expenses.
In the second quarter of 2006, the Company recognized a foreign currency translation loss of RMB1.3 million (US$0.2 million) compared with a translation loss of RMB25,117 in the second quarter of 2005 resulting from an appreciation of the Renminbi against the U.S. dollar.
Excluding share-based compensation and foreign currency translation loss which had no impact on the Company’s cash earnings, non-GAAP adjusted net income for the second quarter of 2006 was RMB35.2 million (US$4.4 million), a 79.0% increase from RMB19.7 million for the second quarter of 2005. Non-GAAP adjusted fully diluted earnings per common share were RMB0.62 (US$0.08) in the second quarter of 2006 compared with RMB0.34 in the second quarter of 2005. Non-GAAP adjusted fully diluted earnings per ADS in the second quarter of 2006 were RMB1.25 (US$0.16) compared with RMB0.69 in the second quarter of 2005.
Six Months 2006 Unaudited Financial Results
Total revenues for the six months ended June 30, 2006 were RMB345.9 million (US$43.3 million), an increase of 19.2% from RMB290.1 million in the comparable period in 2005. Income from operations for the six months ended June 30, 2006 increased 139.7% to RMB63.4 million (US$7.9 million) from RMB26.5 million for the same period last year.
Net income for the first half of 2006 increased 109.3% to RMB52.5 million (US$6.6 million) compared with RMB25.1 million for the same period in 2005. Fully diluted earnings per common share for the first half of 2006 increased to RMB0.93 (US$0.12) from RMB0.44 in the comparable period in 2005. Fully diluted earnings per ADS for the first half of 2006 were RMB1.86 (US$0.23) compared with RMB0.87 in the same period in 2005.
Excluding share-based compensation and foreign currency translation loss, non-GAAP adjusted net income for the six months ended June 30, 2006 increased 112.9% to RMB69.2 million (US$8.7 million) from RMB32.5 million for the six months ended June 30, 2005. Non-GAAP adjusted fully diluted earnings per common share were RMB1.23 (US$0.15) in first half of 2006 compared with RMB0.57 in the same period in 2005. Non-GAAP adjusted fully diluted earnings per ADS in the first half of 2006 were RMB2.46 (US$0.31) compared with RMB1.13 in the same period in 2005.
As of June 30, 2006, the Company’s cash balance was RMB812.5 million (US$101.6 million) compared with RMB830.6 million at December 31, 2005 and RMB785.8 million at March 31, 2006.
In the second quarter of 2006, the Company did not repurchase any ADSs in the open market under a shareholder-approved stock repurchase program which expired in May 2006.
1
Business Outlook
For the third quarter of 2006, based on current market and operating conditions, the Company’s revenue target is in the range of RMB173 to RMB183 million (US$21.6 to US$22.9 million). Excluding share-based compensation expense and any foreign currency translation losses or gains, the Company’s non-GAAP fully diluted earnings target for the third quarter of 2006 is in the range of RMB0.50 to RMB0.60 per common share (US$0.13 to US$0.15 per ADS). The Company expects aggregate share-based compensation expense in the third quarter of 2006 to be approximately RMB8 million.
Other Company News
At the annual shareholders’ meeting on July 28, 2006, the Company’s shareholders approved an increase of 2,000,000 common shares to the Company’s 2000 Stock Option Plan for a total amount of 7,530,578 common shares. In addition, the Company’s shareholders approved the election of Hiroyuki Honda to the Board of Directors and the re-election of David K. Chao, Shan Li, Donald L. Lucas and Rick Yan as directors of the Company. Mr. Honda is a senior vice president and director of Recruit Co., Ltd., a leading human resource services provider in Japan.
Also in July, the Company completed the purchase of its current principal executive offices at 21st Floor, Wen Xin Plaza, 755 Wei Hai Road for approximately RMB27 million (US$3.4 million). This office space will serve as one of the Company’s Shanghai sales office after the Company moves its principal executive offices to an office complex in Zhangjiang later this year.
In late July, the Company terminated its newspaper contractor relationship withModern Expressin the city of Suzhou. Recruitment advertisements from Suzhou employers will be included in the local edition of51job Weeklyin nearby Shanghai and this combined edition will be distributed in both Shanghai and Suzhou. The Company will continue to maintain a sales office in Suzhou.
Currency Convenience Translation
For the convenience of readers, certain Renminbi amounts have been translated into U.S. dollars at the rate of RMB7.9943 to US$1.00, the noon buying rate in the City of New York for cable transfers of Renminbi per U.S. dollar as certified for customs purposes by the Federal Reserve Bank of New York, as of June 30, 2006.
2
Conference Call Information
Management of 51job will host a conference call at 9:00 p.m. Eastern Time on August 7, 2006 (9:00 a.m. Shanghai / Hong Kong time zone on August 8, 2006) to discuss second quarter 2006 results. The call will be available live and on replay through 51job’s investor relations website,ir.51job.com. Please go to the website at least fifteen minutes early to register and download and install any necessary audio software. Participants may also dial into the teleconference at +1-800-946-0713 (+1-719-457-2642 for international callers) and provide the passcode 6419315. An audio replay of the conference call will be available three hours after completion through August 14, 2006, by dialing +1-888-203-1112 (+1-719-457-0820 for international callers) and entering the passcode 6419315.
About 51job
51job, Inc. (Nasdaq: JOBS) is a leading provider of integrated human resource services in China with a strong focus on recruitment related services. Offering a broad array of products and services, 51job connects millions of job seekers with employment opportunities and streamlines the recruitment process and human resource administration for tens of thousands of companies in China. Through print advertisements in51job Weeklyand online recruitment services atwww.51job.com, both domestic Chinese employers and multinational companies alike are able to attract, identify and recruit new employees. 51job also provides executive search services and a number of other value-added human resource services, including training, business process outsourcing and salary surveys. 51job’s nationwide office network in China spans 25 cities operating 23 local editions of51job Weeklyand Hong Kong.
Use of Non-GAAP Financial Measures
To supplement the consolidated financial statements presented in accordance with United States Generally Accepted Accounting Principles (GAAP), 51job uses non-GAAP measures of adjusted net income, adjusted earnings per common share and adjusted earnings per ADS, which are adjusted from results based on GAAP to exclude the impact of share-based compensation expense and foreign currency translation gain or loss. The Company believes excluding stock-based compensation from its non-GAAP financial measures is useful for its management and investors to assess and analyze the Company’s core operating results as such expense is not directly attributable to the underlying performance of the Company’s business operations and do not impact its cash earnings. The Company believes excluding foreign currency translation gain or loss from its non-GAAP financial measures is useful for its management and investors as such translation gain or loss is unrelated to the Company’s core business operations and will not result in cash settlement nor impact the Company’s cash earnings. 51job also believes these non-GAAP measures excluding share-based compensation expense and foreign currency translation gain or loss are important in helping investors to understand the Company’s current financial performance and future prospects and to compare business trends among different reporting periods on a consistent basis. The presentation of these additional measures should not be considered a substitute for or superior to GAAP results or as being comparable to results reported or forecasted by other companies. The non-GAAP measures have been reconciled to GAAP measures in the attached financial statements.
Safe Harbor Statement
Statements in this release regarding targets for the third quarter of 2006, future business and operating results constitute “forward-looking” statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the Private Securities Litigation Reform Act of 1995. These statements are based upon management’s current expectations, and actual results could differ materially. Among the factors that could cause actual results to differ are the number of recruitment advertisements placed, sales orders received and customer contracts executed during the remaining weeks of the third quarter of 2006; any accounting adjustments that may occur during the quarterly close; fluctuations in the value of the Renminbi against the U.S. dollar and other currencies; behavioral and operational changes of customers in meeting their human resource needs as they respond to evolving social, economic and political changes in China; introduction by its competitors of new or enhanced products or services; price competition in the market for the various human resource services that the Company provides in China; acceptance of new products and services developed or introduced by the Company outside of the human resources industry and fluctuations in general economic conditions. For additional information on these and other factors that may affect the Company’s financial results, please refer to the Company’s filings with the Securities and Exchange Commission. 51job undertakes no obligation to update these targets prior to announcing final results for the third quarter of 2006 or as a result of new information, future events or otherwise.
3
- Financial tables to follow -
51job, Inc.
Consolidated Statements of Operations
| | | | | | | | | | | | |
| | For the Three Months Ended |
| | June 30, 2005 | | June 30, 2006 | | June 30, 2006 |
| | (unaudited) | | (unaudited) | | (unaudited) |
| | RMB | | RMB | | USD (Note 1) |
| | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | |
Print advertising | | | 90,502,452 | | | | 97,061,127 | | | | 12,141,291 | |
Online recruitment services | | | 38,864,411 | | | | 55,059,451 | | | | 6,887,339 | |
Executive search | | | 7,054,774 | | | | 4,549,848 | | | | 569,137 | |
Other human resource related revenues | | | 10,998,124 | | | | 16,692,897 | | | | 2,088,100 | |
Total revenues | | | 147,419,761 | | | | 173,363,323 | | | | 21,685,867 | |
Less: Business and related tax | | | (8,255,549 | ) | | | (9,374,831 | ) | | | (1,172,690 | ) |
Net revenues | | | 139,164,212 | | | | 163,988,492 | | | | 20,513,177 | |
Cost of services (Note 2) | | | (69,249,300 | ) | | | (72,184,698 | ) | | | (9,029,521 | ) |
Gross profit | | | 69,914,912 | | | | 91,803,794 | | | | 11,483,656 | |
| | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | |
Sales and marketing (Note 3) | | | (27,377,882 | ) | | | (31,401,232 | ) | | | (3,927,953 | ) |
General and administrative (Note 4) | | | (24,158,313 | ) | | | (30,997,664 | ) | | | (3,877,470 | ) |
Total operating expenses | | | (51,536,195 | ) | | | (62,398,896 | ) | | | (7,805,423 | ) |
Income from operations | | | 18,378,717 | | | | 29,404,898 | | | | 3,678,233 | |
Loss from foreign currency translation | | | (25,117 | ) | | | (1,257,800 | ) | | | (157,337 | ) |
Interest and investment income | | | 4,763,127 | | | | 4,999,664 | | | | 625,403 | |
Other income | | | 56,931 | | | | 98,184 | | | | 12,282 | |
Income before provision for income tax | | | 23,173,658 | | | | 33,244,946 | | | | 4,158,581 | |
Income tax expense | | | (7,281,976 | ) | | | (7,279,781 | ) | | | (910,621 | ) |
Net income | | | 15,891,682 | | | | 25,965,165 | | | | 3,247,960 | |
| | | | | | | | | | | | |
Earnings per share: | | | | | | | | | | | | |
Basic | | | 0.29 | | | | 0.47 | | | | 0.06 | |
Diluted | | | 0.28 | | | | 0.46 | | | | 0.06 | |
| | | | | | | | | | | | |
Earnings per ADS (Note 5): | | | | | | | | | | | | |
Basic | | | 0.57 | | | | 0.94 | | | | 0.12 | |
Diluted | | | 0.55 | | | | 0.92 | | | | 0.12 | |
| | | | | | | | | | | | |
Weighted average number of common shares outstanding: | | | | | | | | | | | | |
Basic | | | 55,756,056 | | | | 55,138,410 | | | | 55,138,410 | |
Diluted | | | 57,402,431 | | | | 56,450,619 | | | | 56,450,619 | |
1. | | The conversion of RMB amounts into USD amounts is based on the noon buying rate of USD1.00=RMB7.9943 on June 30, 2006 in The City of New York for cable transfers of RMB as certified for customs purposes by the Federal Reserve Bank of New York. |
2. | | Includes share-based compensation expense of RMB409,389 and RMB1,279,327 (US$160,030) for the three months ended June 30, 2005 and 2006, respectively. |
3. | | Includes share-based compensation expense of RMB399,222 and RMB1,099,762 (US$137,568) for the three months ended June 30, 2005 and 2006, respectively. |
4. | | Includes share-based compensation expense of RMB2,950,732 and RMB5,605,952 (US$701,244) for the three months ended June 30, 2005 and 2006, respectively. |
5. | | Each ADS represents two common shares. |
4
51job, Inc.
Consolidated Statements of Operations
| | | | | | | | | | | | |
| | For the Six Months Ended |
| | June 30, 2005 | | June 30, 2006 | | June 30, 2006 |
| | (unaudited) | | (unaudited) | | (unaudited) |
| | RMB | | RMB | | USD (Note 1) |
| | | | | | | | | | | | |
Revenues: | | | | | | | | | | | | |
Print advertising | | | 184,192,854 | | | | 203,716,431 | | | | 25,482,710 | |
Online recruitment services | | | 70,669,633 | | | | 103,586,228 | | | | 12,957,512 | |
Executive search | | | 13,992,996 | | | | 9,599,983 | | | | 1,200,853 | |
Other human resource related revenues | | | 21,254,145 | | | | 29,001,915 | | | | 3,627,824 | |
Total revenues | | | 290,109,628 | | | | 345,904,557 | | | | 43,268,899 | |
Less: Business and related tax | | | (16,507,612 | ) | | | (19,099,621 | ) | | | (2,389,155 | ) |
Net revenues | | | 273,602,016 | | | | 326,804,936 | | | | 40,879,744 | |
Cost of services (Note 2) | | | (138,254,440 | ) | | | (144,911,831 | ) | | | (18,126,894 | ) |
Gross profit | | | 135,347,576 | | | | 181,893,105 | | | | 22,752,850 | |
| | | | | | | | | | | | |
Operating expenses: | | | | | | | | | | | | |
Sales and marketing (Note 3) | | | (59,421,352 | ) | | | (60,010,221 | ) | | | (7,506,626 | ) |
General and administrative (Note 4) | | | (49,467,842 | ) | | | (58,463,561 | ) | | | (7,313,156 | ) |
Total operating expenses | | | (108,889,194 | ) | | | (118,473,782 | ) | | | (14,819,782 | ) |
Income from operations | | | 26,458,382 | | | | 63,419,323 | | | | 7,933,068 | |
Loss from foreign currency translation | | | (34,118 | ) | | | (2,871,438 | ) | | | (359,186 | ) |
Interest and investment income | | | 9,636,930 | | | | 9,549,576 | | | | 1,194,548 | |
Other income | | | 487,591 | | | | 33,707 | | | | 4,216 | |
Income before provision for income tax | | | 36,548,785 | | | | 70,131,168 | | | | 8,772,646 | |
Income tax expense | | | (11,481,811 | ) | | | (17,665,371 | ) | | | (2,209,746 | ) |
Net income | | | 25,066,974 | | | | 52,465,797 | | | | 6,562,900 | |
| | | | | | | | | | | | |
Earnings per share: | | | | | | | | | | | | |
Basic | | | 0.45 | | | | 0.95 | | | | 0.12 | |
Diluted | | | 0.44 | | | | 0.93 | | | | 0.12 | |
| | | | | | | | | | | | |
Earnings per ADS (Note 5): | | | | | | | | | | | | |
Basic | | | 0.90 | | | | 1.91 | | | | 0.24 | |
Diluted | | | 0.87 | | | | 1.86 | | | | 0.23 | |
| | | | | | | | | | | | |
Weighted average number of common shares outstanding: | | | | | | | | | | | | |
Basic | | | 55,708,098 | | | | 55,031,824 | | | | 55,031,824 | |
Diluted | | | 57,510,596 | | | | 56,366,314 | | | | 56,366,314 | |
1. | | The conversion of RMB amounts into USD amounts is based on the noon buying rate of USD1.00=RMB7.9943 on June 30, 2006 in The City of New York for cable transfers of RMB as certified for customs purposes by the Federal Reserve Bank of New York. |
2. | | Includes share-based compensation expense of RMB790,182 and RMB2,226,353 (US$278,493) for the six months ended June 30, 2005 and 2006, respectively. |
3. | | Includes share-based compensation expense of RMB738,901 and RMB1,913,861 (US$239,403) for the six months ended June 30, 2005 and 2006, respectively. |
4. | | Includes share-based compensation expense of RMB5,901,856 and RMB9,755,783 (US$1,220,342) for the six months ended June 30, 2005 and 2006, respectively. |
5. | | Each ADS represents two common shares. |
5
51job, Inc.
Reconciliation of GAAP and Non-GAAP Results
| | | | | | | | | | | | |
| | For the Three Months Ended |
| | June 30, 2005 | | June 30, 2006 | | June 30, 2006 |
| | (unaudited) | | (unaudited) | | (unaudited) |
| | RMB | | RMB | | USD (Note 1) |
GAAP income before provision for income tax | | | 23,173,658 | | | | 33,244,946 | | | | 4,158,581 | |
Add back: Share-based compensation expense | | | 3,759,343 | | | | 7,985,041 | | | | 998,842 | |
Add back: Loss from foreign currency translation | | | 25,117 | | | | 1,257,800 | | | | 157,337 | |
Non-GAAP income before provision for income tax | | | 26,958,118 | | | | 42,487,787 | | | | 5,314,760 | |
Non-GAAP income tax expense | | | (7,289,511 | ) | | | (7,273,433 | ) | | | (909,827 | ) |
Non-GAAP adjusted net income | | | 19,668,607 | | | | 35,214,354 | | | | 4,404,933 | |
| | | | | | | | | | | | |
Non-GAAP adjusted earnings per share: | | | | | | | | | | | | |
Basic | | | 0.35 | | | | 0.64 | | | | 0.08 | |
Diluted | | | 0.34 | | | | 0.62 | | | | 0.08 | |
| | | | | | | | | | | | |
Non-GAAP adjusted earnings per ADS (Note 2): | | | | | | | | | | | | |
Basic | | | 0.71 | | | | 1.28 | | | | 0.16 | |
Diluted | | | 0.69 | | | | 1.25 | | | | 0.16 | |
| | | | | | | | | | | | |
Weighted average number of common shares outstanding: | | | | | | | | | | | | |
Basic | | | 55,756,056 | | | | 55,138,410 | | | | 55,138,410 | |
Diluted | | | 57,402,431 | | | | 56,450,619 | | | | 56,450,619 | |
| | | | | | | | | | | | |
| | For the Six Months Ended |
| | June 30, 2005 | | June 30, 2006 | | June 30, 2006 |
| | (unaudited) | | (unaudited) | | (unaudited) |
| | RMB | | RMB | | USD (Note 1) |
GAAP income before provision for income tax | | | 36,548,785 | | | | 70,131,168 | | | | 8,772,647 | |
Add back: Share-based compensation expense | | | 7,430,939 | | | | 13,895,997 | | | | 1,738,238 | |
Add back: Loss from foreign currency translation | | | 34,118 | | | | 2,871,438 | | | | 359,185 | |
Non-GAAP income before provision for income tax | | | 44,013,842 | | | | 86,898,603 | | | | 10,870,070 | |
Non-GAAP income tax expense | | | (11,492,046 | ) | | | (17,665,710 | ) | | | (2,209,788 | ) |
Non-GAAP adjusted net income | | | 32,521,796 | | | | 69,232,893 | | | | 8,660,282 | |
| | | | | | | | | | | | |
Non-GAAP adjusted earnings per share: | | | | | | | | | | | | |
Basic | | | 0.58 | | | | 1.26 | | | | 0.16 | |
Diluted | | | 0.57 | | | | 1.23 | | | | 0.15 | |
| | | | | | | | | | | | |
Non-GAAP adjusted earnings per ADS (Note 2): | | | | | | | | | | | | |
Basic | | | 1.17 | | | | 2.52 | | | | 0.32 | |
Diluted | | | 1.13 | | | | 2.46 | | | | 0.31 | |
| | | | | | | | | | | | |
Weighted average number of common shares outstanding: | | | | | | | | | | | | |
Basic | | | 55,708,098 | | | | 55,031,824 | | | | 55,031,824 | |
Diluted | | | 57,510,596 | | | | 56,366,314 | | | | 56,366,314 | |
1. | | The conversion of RMB amounts into USD amounts is based on the noon buying rate of USD1.00=RMB7.9943 on June 30, 2006 in The City of New York for cable transfers of RMB as certified for customs purposes by the Federal Reserve Bank of New York. |
2. | | Each ADS represents two common shares. |
6
51job, Inc.
Consolidated Balance Sheets
| | | | | | | | | | | | |
| | December 31, | | June 30, | | June 30, |
| | 2005 | | 2006 | | 2006 |
| | (audited) | | (unaudited) | | (unaudited) |
| | RMB | | RMB | | USD (Note 1) |
ASSETS | | | | | | | | | | | | |
| | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | |
Cash | | | 830,633,550 | | | | 812,489,360 | | | | 101,633,584 | |
Short-term investments | | | 10,554,529 | | | | — | | | | — | |
Accounts receivable (net of allowance of RMB2,860,275 and RMB2,509,062 as of December 31, 2005 and June 30, 2006, respectively) | | | 22,222,865 | | | | 39,301,178 | | | | 4,916,150 | |
Prepayments and other current assets | | | 23,265,437 | | | | 14,670,342 | | | | 1,835,100 | |
Deferred tax assets, current | | | 5,867,820 | | | | 5,424,019 | | | | 678,486 | |
Total current assets | | | 892,544,201 | | | | 871,884,899 | | | | 109,063,320 | |
Property and equipment | | | 32,357,875 | | | | 142,425,312 | | | | 17,815,859 | |
Intangible assets | | | 11,380,835 | | | | 9,731,265 | | | | 1,217,275 | |
Other long-term assets | | | 26,724,335 | | | | 29,310,729 | | | | 3,666,453 | |
Deferred tax assets, non-current | | | 412,314 | | | | 412,314 | | | | 51,576 | |
Total assets | | | 963,419,560 | | | | 1,053,764,519 | | | | 131,814,483 | |
LIABILITIES | | | | | | | | | | | | |
| | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | |
Accounts payable | | | 7,358,046 | | | | 12,528,470 | | | | 1,567,175 | |
Due to related parties | | | 1,505,515 | | | | 735,915 | | | | 92,055 | |
Salary and employee related accrual | | | 19,339,789 | | | | 17,425,036 | | | | 2,179,683 | |
Taxes payable | | | 23,201,967 | | | | 23,177,798 | | | | 2,899,291 | |
Advance from customers | | | 40,619,516 | | | | 61,100,588 | | | | 7,643,019 | |
Other payables and accruals | | | 17,515,264 | | | | 14,766,803 | | | | 1,847,166 | |
Total current liabilities | | | 109,540,097 | | | | 129,734,610 | | | | 16,228,389 | |
Deferred tax liability , non-current | | | — | | | | 22,224 | | | | 2,780 | |
Total liabilities | | | 109,540,097 | | | | 129,756,834 | | | | 16,231,169 | |
Commitments and contingencies | | | — | | | | — | | | | — | |
| | | | | | | | | | | | |
Shareholders’ equity: | | | | | | | | | | | | |
Common shares (US$0.0001 par value; 500,000,000 shares authorized, 54,876,079 and 55,277,137 shares issued and outstanding as of December 31, 2005 and June 30, 2006, respectively) | | | 45,451 | | | | 45,770 | | | | 5,725 | |
Additional paid-in capital | | | 848,423,068 | | | | 842,484,106 | | | | 105,385,600 | |
Deferred share-based compensation | | | (23,141,471 | ) | | | — | | | | — | |
Statutory reserves | | | 3,680,707 | | | | 3,680,707 | | | | 460,416 | |
Other comprehensive loss | | | (318,174 | ) | | | 141,425 | | | | 17,692 | |
Retained earnings | | | 25,189,882 | | | | 77,655,677 | | | | 9,713,881 | |
Total shareholders’ equity | | | 853,879,463 | | | | 924,007,685 | | | | 115,583,314 | |
Total liabilities and shareholders’ equity | | | 963,419,560 | | | | 1,053,764,519 | | | | 131,814,483 | |
| | |
Note 1: | | The conversion of RMB amounts into USD amounts is based on the noon buying rate of USD1.00=RMB7.9943 on June 30, 2006 in The City of New York for cable transfers of RMB as certified for customs purposes by the Federal Reserve Bank of New York. |
| | |
7