China Dredging Group Co., Ltd. Reports Unaudited First Quarter 2012 Results
FUZHOU, China, Sep. 21, 2012 /PRNewswire-Asia/ — China Dredging Group Co., Ltd. (together with its consolidated subsidiaries and variable interest entities, "China Dredging," the "Company," "we," "us" and "our"), one of the leading independent (non-state-owned) providers of dredging services in the PRC, today announced its unaudited financial results for the first quarter of 2012.
Three Months Ended March 31, 2012 Highlights
| · | Revenues of $59.5 million, a 18.7% period-over-period increase |
| · | Gross profit of $31.5 million, a 8.2% period-over-period increase |
| · | Net income of $21.7 million, a 18.7% period-over-period decrease |
| · | Operating cash flow of $33.8 million, a 175.8% period-over-period increase |
| · | Cash of $146.1 million and working capital of $159.4 million as of March 31, 2012 |
"I am very pleased that we were able to deliver strong quarterly results in revenue in the first quarter of 2012," said Mr. Xinrong Zhuo, Chairman and Chief Executive Officer of China Dredging. "We believe this revenue growth reflects our strong strategic relationship with our main contractors, and we are committed to enhancing our market share in China’s dredging industry."
Recent Developments
In July 2012, we did not renew two dredgers lease agreements when the contracts expired, and terminated leasing one dredger in the consideration of its working efficiency. We try to integrate our management and technology for new projects. These three dredgers are not suitable for the new upcoming projects. As a result, we currently have 10 dredgers in our fleet, including 6 non-self-propelling cutter suction dredgers, 2 trailer suction hopper dredgers and 2 grab dredgers.
2012 First Quarter Operating Results
| | For the Three Months Ended | |
| | March 31, | |
| | 2012 | | | 2011 | |
| | | | | | |
Contract Revenue | | $ | 59,499,531 | | | $ | 50,131,369 | |
Percentage Change | | | 18.7 | % | | | | |
Contract revenue increased by $9.4 million, or 18.7% (13.7% without foreign exchange effect) to $59.5 million for the three monthsended March 31, 2012, compared to $50.1 million for the three months ended March 31,2012. The increased contract revenue primarily resulted from the increase of our dredging volume and unit construction price, which is a price negotiated with the contractor for each specific project. We completed 32.5 million cubic meters of dredging volume for the three months ended March 31, 2012, as compared to 28.5 million cubic meters for the three months ended March 31, 2011, representing an increase of 13.9% in dredging volume. In addition, the unit construction price per cubic meter increased by $0.07, or 4.0% (-0.2% without foreign exchange effect), to $1.83 for the three months ended March 31, 2012 from $1.76 for the same period of 2011. The increase was primarily due to an increase of demand for our dredging services and general market conditions.
| | For the Three Months Ended | |
| | March 31, | |
| | 2012 | | | 2011 | |
| | | | | | |
Gross Profit | | $ | 31,477,413 | | | $ | 29,091,405 | |
Gross Profit Margin | | | 52.9 | % | | | 58.0 | % |
Gross profit increased by $2.4 million, or 8.2% (3.7% without foreign exchange effect), to $31.5 million for the three months ended March 31, 2012, compared to $29.1 million for the same period of 2011. Our cost of contract revenue for three months ended March 31, 2012 increased by $7.0 million, or 33.2% (27.5% without foreign exchange effect), to $28.0 million for the three months ended March 31, 2012, compared to $21.0 million for the same period of 2011. As a percentage of revenue, our cost of contract revenue increased from 42.0% for the three months ended March 31, 2011 to 47.1% for the same period of 2012 due to the increased headcount of employee and vessel leasing fee, the increasing price of consumable parts as well as the increased quantity demands for the projects. As a result, our gross profit margin decreased from 58.0% for the three months ended March 31, 2011 to 52.9% for the same period in 2012.
| | For the Three Months Ended | |
| | March 31, | |
| | 2012 | | | 2011 | |
| | | | | | |
General and Administrative Expenses | | $ | 2,435,274 | | | $ | 1,950,684 | |
Percentage Change | | | 24.8 | % | | | | |
General and administrative expenses increased by $0.5 million, or 24.8%, from $2.0 million, or 3.9% of revenues, for the three months ended March 31, 2011 to $2.4 million, or 4.1% of revenues, for the same period of 2012. The increase in general and administrative expenses was primarily attributable to an increase in other taxes, such as business tax, which is levied in the PRCbased on revenue.
| | For the Three Months Ended | |
| | March 31, | |
| | 2012 | | | 2011 | |
| | | | | | |
Gain on Obligation under Make-Good Escrow | | $ | - | | | $ | 6,298,527 | |
Loss on Derivative | | $ | (192,957 | ) | | $ | (22,852 | ) |
For the three months ended March 31, 2012, we had $0.2 million in net losses from the reductions of estimated obligations to investors that had been incurred as a result of our fourth quarter 2010 Private Placement, as compared to $6.3 million in net gains for the three months ended March 31, 2011. The gain on obligation under the make-good escrow related to our meeting earnings targets both in 2010 and 2011, resulting in release of the contingent liability and a resulting gain, which significantly impacted our other income (expense) for the three months ended March 31, 2011. There is no such gain or loss in 2012 as the make-good escrow expired on December 31, 2011. The loss on derivative related to the fair value adjustment to the embedded derivatives in our preferred shares issued in our 2010 Private Placement. These gains or losses have no income tax effect.
Taxable income increased by 7.3% for the three months ended March 31, 2012, compared to the same period of 2011. Income tax expense increased by $0.5 million, or 7.1%, to $7.3 million for the three months ended March 31, 2012, compared to $6.8 million for the same period of 2011. The applicable income tax was 25%, which was effective on January 1, 2008 in the PRC.
| | For the Three Months Ended | |
| | March 31, | |
| | 2012 | | | 2011 | |
| | | | | | |
Net Income | | $ | 21,668,818 | | | $ | 26,647,614 | |
Percentage Change | | | -18.7 | % | | | | |
Earnings per Diluted Ordinary Share | | $ | 0.35 | | | $ | 0.40 | |
As a result of the foregoing, our net income decreased by $5.0 million, or 18.7% (22.0% without foreign exchange effect), to $21.7 million for the three months ended March 31, 2012, compared to $26.6 million for the same period of 2011.
As of March 31, 2012, we had cash of $146.1 million, total current assets $181.5 million, total assets of $302.6 million, total current liabilities of $22.1 million, no non-current liabilities, and a balance to Class A Preferred Shares of $50.0 million. We had a positive operating cash flow for the three months ended March 31, 2012 of $33.8 million, primarily attributable to the decrease in accounts receivable, cost and estimated earnings in excess of billings on contracts in progress, and prepaid expenses.
About China Dredging
China Dredging is one of the leading independent (non-state-owned) providers of specialized dredging services to the Chinese marine infrastructure market. With a modern fleet of ten dredging vessels, China Dredging has broad capabilities with which it is able to address diverse types of dredging projects. Its services, which require significant engineering and project management expertise, include on-site investigation and measurement, cost estimation, sediment and obstruction removal and transport and disposal of dredged material in an environmentally responsible manner. China Dredging conducts dredging operations through Fujian Xing Gang Port Service Co., Ltd., in which it holds a 50% equity interest, with the remaining 50% interest controlled by China Dredging pursuant to variable interest entity agreements.
Cautionary Note Regarding Forward-Looking Statements
This press release contains "forward-looking" statements regarding China Dredging's operating results and business prospects that involve substantial risks and uncertainties. You can identify some of these forward-looking statements by words or phrases such as "anticipate," "believe," "continue," "could," "estimate," "expect," "future," "intend," "likely to," "may," "plan," "project," "potential," "predict," "should," "scheduled to," "target," "will," "would," or similar words, as well as statements in the future tense, in connection with any discussion of future operating or financial performance. Such forward-looking statements involve known and unknown risks, uncertainties and other important factors that could cause the actual results, performance or achievements of China Dredging, or industry results, to differ materially from those expressed or implied by such forward-looking statements. Important assumptions and other important factors that could cause actual results to differ materially from those forward-looking statements include, but are not limited to: continued public spending on PRC marine infrastructure; our ability to manage costs under our fixed-price contracts; our ability to maintain our concentrated customer base; the variable billing and payment cycles associated with our milestone contracts; our ability to maintain adequate working capital; our ability to expand our dredging fleet; unexpected adjustments or cancellations to our backlog; our ability to meet schedule requirements in our contracts; the significant competition in the markets in which we operate; our ability to attract and retain qualified personnel, including executive officers; extensive regulations of our business in the PRC; and political and economic policies of the Chinese government. Additional information and discussion of these risks, uncertainties, and other factors can be found in China Dredging's Annual Report on Form 20-F for the year ended December 31, 2011 and other filings by China Dredging with the U.S. Securities and Exchange Commission.
The forward-looking statements contained in this press release are made only as of the date hereof and China Dredging does not have or undertake any obligation to update or revise any forward-looking statements whether as a result of new information, subsequent events or otherwise.
CONTACT: Alfred Ho, CFO of China Dredging, +86-591-8727-1266
CHINA DREDGING GROUP CO., LTD AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(IN US DOLLARS)
| | (Unaudited) | | | | |
| | March 31, 2012 | | | December 31, 2011 | |
Assets | | | | | | | | |
Current assets | | | | | | | | |
Cash | | $ | 146,146,866 | | | $ | 112,409,544 | |
Accounts receivable | | | 22,625,611 | | | | 27,020,183 | |
Cost and estimated earnings in excess of billings on contracts in progress | | | 7,041,713 | | | | 14,008,972 | |
Prepaid expenses | | | 1,059,825 | | | | 4,767,072 | |
Inventories | | | 4,630,125 | | | | 2,048,158 | |
Other receivables | | | 3,520 | | | | 3,364 | |
Total current assets | | | 181,507,660 | | | | 160,257,293 | |
| | | | | | | | |
Other assets | | | | | | | | |
Prepaid dredger deposits | | | 23,025,010 | | | | 23,038,180 | |
Security deposits | | | 48,844,780 | | | | 48,872,718 | |
Property, plant and equipment, net | | | 49,242,976 | | | | 51,131,051 | |
Total other assets | | | 121,112,766 | | | | 123,041,949 | |
| | | | | | | | |
Total assets | | $ | 302,620,426 | | | $ | 283,299,242 | |
Liabilities and equity | | | | | | | | |
Liabilities | | | | | | | | |
Current liabilities | | | | | | | | |
Accounts payable | | $ | 3,650,920 | | | $ | 3,653,008 | |
Advance from related companies | | | 13,656 | | | | 13,664 | |
Income tax payable | | | 7,332,457 | | | | 8,295,538 | |
Accrued liabilities and other payables | | | 2,625,817 | | | | 4,045,227 | |
Derivative liability | | | 8,472,784 | | | | 8,279,827 | |
Total current liabilities | | | 22,095,634 | | | | 24,287,264 | |
Total liabilities | | | 22,095,634 | | | | 24,287,264 | |
| | | | | | | | |
Class A Preferred Shares, no par value; 25,000,000 shares authorized; 10,012,987 shares issued and outstanding (liquidation preference $50,064,935, less $0 discount) as of March 31, 2012 and December 31, 2011 | | | 50,064,935 | | | | 50,064,935 | |
| | | | | | | | |
Shareholders' equity | | | | | | | | |
Ordinary shares, no par value; 225,000,000 shares authorized; 52,677,323 shares issued and outstanding as of March 31, 2012 and December 31, 2011 | | | - | | | | - | |
Statutory reserves | | | 15,386,316 | | | | 15,386,316 | |
Additional paid-in capital | | | 79,185,284 | | | | 79,185,284 | |
Retained earnings | | | 120,227,914 | | | | 98,559,096 | |
Accumulated other comprehensive income | | | 15,660,343 | | | | 15,816,347 | |
Total shareholders' equity | | | 230,459,857 | | | | 208,947,043 | |
| | | | | | | | |
Total liabilities and equity | | $ | 302,620,426 | | | $ | 283,299,242 | |
CHINA DREDGING GROUP CO., LTD AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
(IN US DOLLARS)
| | For the Three Months Ended | |
| | March 31, | |
| | 2012 | | | 2011 | |
| | | | | | |
Contract revenue | | $ | 59,499,531 | | | $ | 50,131,369 | |
| | | | | | | | |
Cost of contract revenue, including depreciation of $1,864,560 and $1,727,801 for the three months ended March 31, 2012 and 2011, respectively | | | (28,022,118 | ) | | | (21,039,964 | ) |
| | | | | | | | |
Gross profit | | | 31,477,413 | | | | 29,091,405 | |
| | | | | | | | |
General and administrative expenses | | | (2,435,274 | ) | | | (1,950,684 | ) |
| | | | | | | | |
Income from operations | | | 29,042,139 | | | | 27,140,721 | |
| | | | | | | | |
Other income (expense): | | | | | | | | |
Interest income | | | 149,486 | | | | 72,128 | |
Gain on exchange difference, net | | | 46 | | | | - | |
Gain on obligation under Make-Good Escrow | | | - | | | | 6,298,527 | |
Loss on derivative | | | (192,957 | ) | | | (22,852 | ) |
| | | | | | | | |
Total other (expense) income | | | (43,425 | ) | | | 6,347,803 | |
| | | | | | | | |
Income before income taxes | | | 28,998,714 | | | | 33,488,524 | |
| | | | | | | | |
Income tax expense | | | (7,329,896 | ) | | | (6,840,910 | ) |
| | | | | | | | |
Net income | | | 21,668,818 | | | | 26,647,614 | |
Accretion of discount on Class A Preferred Shares | | | - | | | | (5,734,493 | ) |
| | | | | | | | |
Net income attributable to ordinary shareholders | | $ | 21,668,818 | | | $ | 20,913,121 | |
| | | | | | | | |
Earnings per ordinary share | | | | | | | | |
- Basic | | $ | 0.41 | | | $ | 0.40 | |
| | | | | | | | |
- Diluted | | $ | 0.35 | | | $ | 0.40 | |
| | | | | | | | |
Weighted average number of ordinary shares outstanding | | | | | | | | |
- Basic | | | 52,677,323 | | | | 52,677,323 | |
| | | | | | | | |
- Diluted | | | 62,690,310 | | | | 62,690,310 | |
CHINA DREDGING GROUP CO., LTD AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (UNAUDITED)
(IN US DOLLARS)
| | For the Three Months | |
| | March 31, | |
| | 2012 | | | 2011 | |
| | | | | | |
Net income attributable to ordinary shareholders | | $ | 21,668,818 | | | $ | 20,913,121 | |
| | | | | | | | |
Other comprehensive income | | | | | | | | |
Foreign currency translation (loss) gain | | | (156,004 | ) | | | 1,414,722 | |
| | | | | | | | |
Total comprehensive income | | $ | 21,512,814 | | | $ | 22,327,843 | |
CHINA DREDGING GROUP CO., LTD AND SUBSIDIARIES
CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDERS' EQUITY (UNAUDITED)
FOR THE THREE MONTHS ENDED MARCH 31, 2012
(IN US DOLLARS)
| | Ordinary Shares, | | | | | | | | | | | | Accumulated | | | | |
| | with no Par Value | | | | | | | | | | | | other | | | Total | |
| | Number of | | | | | | Statutory | | | Additional | | | Retained | | | comprehensive | | | shareholders' | |
| | Shares | | | Amount | | | reserves | | | paid-in capital | | | earnings | | | income | | | equity | |
| | | | | | | | | | | | | | | | | | | | | |
Balance as of December 31, 2011 | | | 52,677,323 | | | $ | - | | | $ | 15,386,316 | | | $ | 79,185,284 | | | $ | 98,559,096 | | | $ | 15,816,347 | | | $ | 208,947,043 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Net income | | | - | | | | - | | | | - | | | | - | | | | 21,668,818 | | | | - | | | | 21,668,818 | |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Foreign currency translation loss | | | - | | | | - | | | | - | | | | - | | | | - | | | | (156,004 | ) | | | (156,004 | ) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Balances as of March 31, 2012 | | | 52,677,323 | | | $ | - | | | $ | 15,386,316 | | | $ | 79,185,284 | | | $ | 120,227,914 | | | $ | 15,660,343 | | | $ | 230,459,857 | |
CHINA DREDGING GROUP CO., LTD AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
(IN US DOLLARS)
| | For the Three Months Ended | |
| | March 31, | |
| | 2012 | | | 2011 | |
Cash flows from operating activities: | | | | | | | | |
Net income | | $ | 21,668,818 | | | $ | 26,647,614 | |
Adjustments to reconcile net income to net cash provided by operating activities: | | | | | | | | |
Depreciation of property, plant and equipment | | | 1,846,933 | | | | 1,728,158 | |
Gain on obligation under Make-Good Escrow | | | - | | | | (6,298,527 | ) |
Loss on derivative | | | 192,957 | | | | 22,852 | |
| | | | | | | | |
Changes in operating assets and liabilities: | | | | | | | | |
Accounts receivable | | | 4,377,597 | | | | (807,625 | ) |
Cost and estimated earnings in excess of billings on contracts in progress | | | 6,956,820 | | | | (5,344,982 | ) |
Other receivables | | | (159 | ) | | | (774 | ) |
Prepaid expenses | | | 3,703,227 | | | | (3,903,800 | ) |
Inventories | | | (2,582,235 | ) | | | (3,351,786 | ) |
Accounts payable | | | - | | | | 731,152 | |
Income tax payable | | | (958,004 | ) | | | 2,025,532 | |
Accrued liabilities and other payables | | | (1,416,885 | ) | | | 804,146 | |
Net cash provided by operating activities | | | 33,789,069 | | | | 12,251,960 | |
| | | | | | | | |
Cash flows from investing activities: | | | | | | | | |
Purchase of property, plant and equipment | | | - | | | | (1,123,719 | ) |
Net cash used in investing activities | | | - | | | | (1,123,719 | ) |
| | | | | | | | |
Cash flows from financing activities: | | | | | | | | |
Cash paid for deferred offering expenses | | | - | | | | (437,295 | ) |
Net cash used in financing activities | | | - | | | | (437,295 | ) |
| | | | | | | | |
Net increase in cash | | | 33,789,069 | | | | 10,690,946 | |
| | | | | | | | |
Effect of exchange rate changes on cash | | | (51,747 | ) | | | 639,810 | |
| | | | | | | | |
Cash as of the beginning of the year | | | 112,409,544 | | | | 88,532,472 | |
Cash as of the end of the period | | $ | 146,146,866 | | | $ | 99,863,228 | |
| | | | | | | | |
Supplemental disclosures of cash flow information: | | | | | | | | |
| | | | | | | | |
Cash paid: | | | | | | | | |
Income tax paid | | $ | 8,287,901 | | | $ | 4,815,377 | |
| | | | | | | | |
Supplemental disclosures of non-cash transactions: | | | | | | | | |
| | | | | | | | |
Accretion of discount on Class A Preferred Shares | | $ | - | | | $ | 5,734,493 | |
| | | | | | | | |
Transfer of deposits paid for dredgers to property plant and equipment | | $ | - | | | $ | 12,541,131 | |