UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, DC 20549
FORM 10-Q
[X] Quarterly Report pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
For the period ended:December 31, 2010.
[ ] Transition Report pursuant to 13 or 15(d) of the Securities Exchange Ac of 1934
For the transition period from to
Commission File Number: 333-171741
China Complant Group Inc
__________________________________________________
(Exact name of registrant as specified in its charter)
Nevada 27-4052171
-------------------------------- ----------------------------------
(State or other jurisdiction of (IRS Employer Identification No.)
incorporation or organization)
Room 51,_Floor 12 of Building B, FuTian Oriental Plaza,
HangHai East Road, ZhenZhou, Henan, 450000, China
(Address of principal executive offices)
Registrant's telephone number, including area code: 86-371-6911-2138
Indicated by check whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the issuer was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days
Yes [x] No [ ]
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer"," accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act. (Check one):
Large accelerated filer [ ] Accelerated filer [ ]
Non-accelerated filer [ ](Do not Small reporting company [x]
check if smaller reporting company)
|
|
|
Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes [] No [x]
The number of shares outstanding of each of the issuer's classes of common stock, as of the close of the latest practicable date: 25,000,000 shares of common stock with par value of $0.0001 per share outstanding as of February 21, 2011.
- 1 -
TABLE OF CONTENTS
TO QUARTERLY REPORT ON FORM 10-Q
FOR QUARTER ENDED December 31, 2010
Part I – FINANCIAL INFORMATION
Page
Item 1. Financial Statements
Balance Sheets
4
Statement of Operations
5
Statement of Cash Flows
6
Condensed Notes to Consolidated Financial Statement
7
Item 2. Management's Discussion And Analysis Of Financial
Condition And Results Of Operation
22
Item 3. Quantitative And Qualitative Disclosure About Market Risk 23
Item 4T. Controls and Procedures
23
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
24
Item 2. Unregistered Sale of Equity Securities and Use of Proceeds 24
Item 3. Defaults Upon Senior Securities
24
Item 4. Submission of Matters to a Vote of Security Holders
24
Item 5. Other Information
24
Item 6. Exhibits
24
- 2 -
China Complant Group Inc | |||||||
Consolidated Balance Sheets | |||||||
| (Expressed in US Dollars) |
|
|
| |||
| December31, |
| September30, |
| |||
| 2010 |
| 2010 |
| |||
| (Unaudited) |
| (Audited) |
| |||
ASSETS |
|
|
|
| |||
|
|
|
|
| |||
Current assets |
|
|
|
| |||
Cash and cash equivalents | $ 962,336 |
| $ 41,208 |
| |||
Restricted cash | 2,318,118 |
| 1,821,055 |
| |||
Accounts receivable | 1,016,820 |
| 1,004,923 |
| |||
Deposits | 2,457,022 |
| 1,868,060 |
| |||
Due from directors | 1,020,914 |
| 676,446 |
| |||
Other receivables | 2,813,288 |
| 463,282 |
| |||
Inventories | 223,048 |
| 3,567,845 |
| |||
Net investment in direct financing lease - current | 887,855 |
| 877,468 |
| |||
|
|
|
|
| |||
Total current assets | 11,699,401 |
| 10,320,287 |
| |||
|
|
|
|
| |||
Net investment in direct financing lease – non-current | 3,648,660 |
| 3,825,339 |
| |||
Property, plant and equipment – net | 6,191,076 |
| 6,254,876 |
| |||
Construction-in-progress | 722,955 |
| 744,343 |
| |||
Intangible assets | 136,254 |
| 135,410 |
| |||
|
|
|
|
| |||
Total assets | $22,398,345 |
| $21,280,255 |
| |||
|
|
|
|
| |||
LIABILITIES AND SHAREHOLDERS’ EQUITY |
|
|
|
| |||
|
|
|
|
| |||
Current liabilities |
|
|
|
| |||
Bank loans | $ 2,823,622 |
| $ 2,089,209 |
| |||
Notes payable | 3,005,242 |
| 1,523,493 |
| |||
Accounts payable | 2,260,116 |
| 559,084 |
| |||
Other accounts payable and accrued liabilities | 395,307 |
| 686,591 |
| |||
Advance from customers | 28,587 |
| 4,979,968 |
| |||
Income tax payable | 464,522 |
|
|
| |||
Other taxes payable | (159,757) |
| 49,583 |
| |||
Due to directors |
|
|
|
| |||
Total current liabilities | 8,817,639 |
| 9,887,928 |
| |||
|
|
|
|
| |||
Long-term liabilities | 161,916 |
| 192,653 |
| |||
|
|
|
|
| |||
Total liabilities | $8,979,555 |
| $10,080,581 |
| |||
i |
|
|
|
| |||
Commitments and contingencies Stockholders’ Equity |
|
|
|
| |||
Common stock | 14,493,465 |
| 14,493,465 |
| |||
Additional paid-in capital | 1,856,244 |
| 1,856,244 |
| |||
Accumulated losses | (3,459,096) |
| (5,451,996) |
| |||
Accumulated other comprehensive income | 528,176 |
| 301,961 |
| |||
|
|
|
|
| |||
Total shareholders’ Equity | 13,418,789 |
| 11,199,674 |
| |||
|
|
|
|
| |||
Total liabilities and shareholders’ equity | $22,398,345 |
| $21,280,255 |
| |||
|
|
|
| ||||
China Complant Group Inc Consolidated Statements of Operations | |||||||
(Expressed in US Dollars) |
|
|
| ||||
| Three Months Ended December 31, 2010 |
| Three Months Ended December 31, 2009 |
| |||
| (Unaudited) |
| (Unaudited) |
| |||
|
|
|
|
| |||
Net Revenues | $ 9,047,871 |
| $ 21,970 |
| |||
|
|
|
|
| |||
Cost of Revenues | (6,337,399) |
| (1,186) |
| |||
|
|
|
|
| |||
Gross Profit | $ 2,710,473 |
| $ 20,784 |
| |||
|
|
|
|
| |||
General and Administrative Expenses | (175,604) |
| (323,231) |
| |||
|
|
|
|
| |||
Operating Income (Loss)Loss | 2,534,869 |
| (302,447) |
| |||
|
|
|
|
| |||
Other Income | 1,684 |
| 537,842 |
| |||
|
|
|
|
| |||
Interest Income | 0 |
| 16,856 |
| |||
|
|
|
|
| |||
Other expenses | 0 |
| (48,899) |
| |||
|
|
|
|
| |||
Interest Expenses | (73,308) |
| (11,443) |
| |||
|
|
|
|
| |||
Income Before Income Tax | $2,463,244.59 |
| $191,909.00 |
| |||
|
|
|
|
| |||
Income Tax | (470,344) |
| (775) |
| |||
|
|
|
|
| |||
Net Income | $ 1,992,901 |
| $191,134 |
| |||
|
|
|
|
|
China Complant Group Inc | ||||
Consolidated Statements of Cash Flows | ||||
Increase/(Decrease) in Cash and Cash Equivalents | ||||
(Expressed in US Dollars) |
|
|
|
|
| Three Months Ended December 31 |
| Three Months Ended December 31 |
|
| 2010 |
| 2009 |
|
| (Unaudited) |
| (Unaudited) |
|
|
|
|
| |
Cash flows from operating activities |
|
|
|
|
Net Loss | $1,992,901 |
| $191,134 |
|
Adjustments to reconcile net loss to |
|
|
|
|
net cash used in operating activities |
|
|
|
|
Depreciation of property, plant and equipment | 147,117 |
| 13,185 |
|
Bad debt | - |
| 40,438 |
|
Change in: |
|
|
|
|
Restricted cash | (473,513) |
| 681,934 |
|
Accounts receivable | (1) |
| (40,437) |
|
Deposits | (564,473) |
| (387,790) |
|
Due from directors | (335,050) |
| (676,516) |
|
Other receivables | (2,334,698) |
| 114,891 |
|
Inventories | 3,372,841 |
| (593,156) |
|
Notes payable | 1,457,581 |
| 1,507,809 |
|
Accounts payable | 1,687,314 |
| (63,004) |
|
Advance from customers | (4,989,340) |
| (418,226) |
|
Income tax payable | 462,576 |
|
|
|
Other taxes payable | (209,048) |
| 232,067 |
|
Due to directors |
|
|
|
|
Other payable and accrued expenses | (298,158) |
| (699,651) |
|
Net cash used in operating activities | (83,951) |
| (97,322) |
|
|
|
|
|
|
Cash flows from investing activities |
|
|
|
|
Acquisition of plant and Intangible assets | (9,173) |
| (3,369) |
|
Proceeds from finance lease | 221,034 |
|
|
|
|
|
|
|
|
Net cash generated from investing activities | 211,861 |
| (3,369) |
|
|
|
|
|
|
Cash flows from financing activities |
|
|
|
|
Cash receipts from investors | 706,707 |
| 0 |
|
Net cash provided by/ (used in) financing activities | 706,707 |
| 0 |
|
|
|
|
|
|
Effect of exchange rate changes on cash and cash equivalents | 86,510 |
| 17,240 |
|
|
|
|
|
|
Net increase/(decrease) in cash and cash equivalents | 921,126 |
| 3,245 |
|
Cash and cash equivalents at beginning of period | 41,208 |
| 47,512 |
|
Cash and cash equivalents at end of period | $962,335 |
| $50,757 |
|
Supplemental disclosure of cash flow information |
|
|
|
|
Cash paid during the period: |
|
|
|
|
Income tax paid | 5,146 |
|
|
|
Interest paid | 73,308 |
| 11,925 |
|
NOTE 1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
China Complant Group Holdings Inc (“China Complant” or “the Company”) was incorporated in the State of Nevada on December 16, 2009 under the name of FangXing Holding Inc. On December 20, 2010, JianXun Si purchased 97% of the outstanding shares of FangXing Holding Inc., became the Chairman and President, and changed the name of the company to China Complant Group Holdings Inc.
China Complant has not conducted any substantive operations of its own, and conducts its primary business operations through its variable interest entity (“VIE”), Henan Complant Mechanical & Electrical Equipment Group Co., Ltd (“Henan Complant”). Before September 8, 2010, Henan Complant was named as Henan Weilong Air Separation Equipment Co., Ltd. (“Henan Weilong”). Henan Weilong was incorporated in ZhenZhou, Henan, China by JianXun Si on November 27, 2001, and its business was manufacturing and sale of pressure containers, air separators, environmental equipment, lower temperature equipment, chemical equipment and metallurgical equipment, and air supplying investment, and undertaking internationally contracted projects, and exports and imports of goods and technologies. In August 2010, Henan Weilong established its subsidiary USA Weilong Electromechanically Trade Inc., in 9157 Las Turnas Dr., Temple City, CA 91780 for exports and imports purpose.
Following is the organization figure of this company.
NOTE 2 - BASIS OF PRESENTATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis of Accounting and Principles of Consolidation
The consolidated financial statements are prepared in accordance with generally accepted accounting principles in the United States of America that include the financial statements of Weilong and its subsidiaries and VIE, namely, . All inter-company transactions and balances have been eliminated.
Minority interests at the balance sheet date, being the portion of the net assets of subsidiaries attributable to equity interests that are not owned by Weilong, whether directly or indirectly through subsidiaries, are presented in the consolidated balance sheet separately from liabilities and the shareholders’ equity. Minority interests in the results of the Company for the years are also separately presented in the income statement.
Use of Estimates
The preparation of financial statements in accordance with generally accepted accounting principles requires management to make estimates and assumptions that affect reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Foreign Currency Translation and Transactions
The functional currency of Weilong (USA) is US Dollar (“US$”) and the financial records are maintained and the financial statements prepared in US$. The functional currency of Weilong is RENMINBI (“RMB”) and their financial records are maintained, and their financial statements are prepared, in RMB.
Foreign currency transactions during the period are translated into each company’s denominated currency at the exchange rates at the transaction dates. Gain and loss resulting from foreign currency transactions are included in the consolidated statement of operations. Assets and liabilities denominated in foreign currencies at the balance sheet date are translated into each company’s denominated currency at the yearend exchange rates. All exchange differences are dealt with in the consolidated statements of operations.
The financial statements of the Company’s operations based outside of the United States have been translated into US$ in accordance with ASC 830. Management has determined that the functional currency for each of the Company’s foreign operations is its applicable local currency. When translating functional currency financial statements into US$, year-end exchange rates are applied to the consolidated balance sheets, while average period rates are applied to consolidated statements of operations. Translation gains and losses are recorded in translation reserve as a component of stockholders’ equity.
The value of the RMB is subject to changes in China’s central government policies and to international economic and political developments affecting supply and demand in the China Foreign Exchange Trading System market. Since 1994, the conversion of RMB into foreign currencies, including US$, has been based on rates set by the People’s Bank of China, which are set daily based on the previous day’s inter-bank foreign exchange market rates and current exchange rates on the world financial markets. Since 1994, the official exchange rate generally has been stable. In July 2005, the Chinese government announced that it will no longer peg its currency exclusively to US$ but will switch to a managed floating exchange rate based on market supply and demand with reference to a basket of currencies which will likely increase the volatility of RMB as compared to US$.
The exchange rates used as of September 30, 2010 and December 31, 2009 are US$1:RMB6.7011, and US$1:RMB6.829, respectively. The weighted average rates ruling for the periods ended September 30, 2010 and September 30, 2009 are US$1:RMB6.8095, and US$1:RMB6.8313, respectively.
Foreign Currency Risk
The RMB is not a freely convertible currency. The State Administration for Foreign Exchange, under the authority of the People’s Bank of China, controls the conversion of RMB into foreign currencies. The value of the RMB is subject to changes in central government policies and to international economic and political developments affecting supply and demand in the China Foreign Exchange Trading System market.
The PRC subsidiaries conduct their business substantially in the PRC, and their financial performance and position are measured in terms of RMB. Any devaluation of the RMB against the USD would consequently have an adverse effect on the financial performance and asset values of the Company when measured in terms of USD. The PRC subsidiaries’ products are primarily procured, sold and delivered in the PRC for RMB. Thus, their revenues and profits are predominantly denominated in RMB. Should the RMB devalue against USD, such devaluation could have a material adverse effect on the Company’s profits and the foreign currency equivalent of such profits repatriated by the PRC entities to the Company.
Cash and Cash Equivalents
Cash and cash equivalents include cash in hand and all highly liquid investments with an original maturity of three months or less.
Allowance for Doubtful Accounts
We record an allowance for doubtful accounts based on specifically identified amounts that the Company believes to be uncollectible and the aging methods. We have a limited number of customers with individually large amounts due at any given balance sheet date. Any unanticipated change in one of those customers’ credit worthiness or other matters affecting the collectability of amounts due from such customers could have a material effect on the results of operations in the period in which suchchanges or events occur. After all attempts to collect a receivable have failed, the receivable is written off against the allowance.
Aging Of Accounts Receivable (in years) | Proportion of Provision |
Less than 1 | 0 |
1 to 2 | 10% |
2 to 3 | 30% |
More than 3 | 100% |
Inventories
Inventories are stated at the lower of cost or market. Cost is calculated using first-in, first-out method. Cost includes all costs of purchase, cost of conversion and other costs incurred in bringing the inventories to their present location and condition. Market value is determined by reference to the sales proceeds of items sold in the ordinary course of business after the balance sheet date or to management estimates based on prevailing market conditions.
Property, Plant, Equipment and Depreciation
Property, plant and equipment are stated at cost. Depreciation is computed using the straight-line method to allocate the cost of depreciable assets over the estimated useful lives of the assets as follows:
| Estimated useful life (in years) |
|
|
Building | 20 |
Computer equipment | 3 |
Office equipment | 5 |
Motor vehicle | 10 |
Major improvements of property, plant and equipment are capitalized, while expenditures for repair and maintenance and minor renewals and betterments are charged directly to the statements of operations as incurred. When assets are disposed of, the related cost and accumulated depreciation thereon are removed from the accounts and any resulting gain or loss is included in the statement of operations.
Accounting for Leases
The Company follows ASC 840 for accounting for leases. In February 2010, the Company leased out its air separation facility in Wuxi and the lease term is 60 months. According to ASC 840, as a lessor, the Company classified the lease as direct financing lease. The following is the list of components of the Company’s net investment in direct financing lease:
Net minimum lease payments to be received
$3,881,037
Estimated residual values of leased property
837,118
Less: Unearned income
181,639
Net investment in direct financing lease
$ 4,536,515
Intangible Assets
Intangible assets include land use right, and the company amortizes it on a straight-line basis based on the life of the assets.
Fair Values of Financial Instruments
The carrying amounts of financial instruments (cash and cash equivalents, investments, accounts receivable and accounts payable) approximate their fair values as of September 30, 2010 and 2009 because of the relatively short-term maturity of these instruments.
Revenue Recognition
The Company evaluates revenue recognition on a contract-by-contract basis as the terms of each arrangement vary. The evaluation of the contractual arrangements often requires judgments and estimates that affect the timing of revenue recognized in the statements of operations. Specifically, the Company may be required to make judgments about:
·
whether the fees associated with our products and services are fixed or determinable;
·
whether collection of our fees is reasonably assured;
·
whether we have the ability to make reasonably dependable estimates in the application of the percentage-of-completion method; and
·
whether we have verifiable objective evidence of fair value for our products and services.
Advertising costs
All advertising costs incurred in the promotion of the Company’s products and services are expensed as incurred. Advertising expenses were insignificant for the years ended September 30, 2010 and 2009.
Income Taxes
The Company accounts for income taxes in accordance with ASC 740 “Accounting for Income Taxes.” Under ASC 740, deferred tax liabilities or assets at the end of each period are determined using the tax rate expected to be in effect when taxes are actually paid or recovered. Valuation allowances are established when it is more likely than not that some or all of the deferred tax assets not be realized.
ASC 740 also provides guidance for recognizing and measuring uncertain tax positions, and prescribes a threshold condition that a tax position must meet for any of the benefit of the uncertain tax position to be recognized in the financial statements. Guidance is also provided regarding derecognition, classification and disclosure of these uncertain tax positions.
Earnings per Common Share
The Company computes net earnings per share in accordance with ASC 260, “Earnings per Share” and SEC Staff Accounting Bulletin No. 98 (“SAB 98”). Under the provisions of ASC 260 and SAB 98, basic net earnings per share is computed by dividing the net earnings available to common shareholders for the period by the weighted average number of shares of common stock outstanding during the period. The calculation of diluted net earnings per share gives effect to common stock equivalents, however, potential common stock in the diluted EPS computation are excluded in net loss periods, as their effect is anti-dilutive.
Recent Accounting Pronouncements
On August 17, 2010, the FASB and IASB issued an ED on lease accounting. The ED, released by the FASB as a proposed ASU, creates a new accounting model for both lessees and lessors and eliminates the concept of operating leases. The proposed ASU, if finalized, would converge the FASB’s and IASB’s accounting for lease contracts in most significant areas.
In January 2010, the FASB issued guidance to amend the disclosure requirements related to recurring and nonrecurring fair value measurements. The guidance requires new disclosures on the transfers of assets and liabilities between Level 1 (quoted prices in active market for identical assets or liabilities) and Level 2 (significant other observable inputs) of the fair value measurement hierarchy, including the reasons and the timing of the transfers. Additionally, the guidance requires a roll forward of activities on purchases, sales, issuance, and settlements of the assets and liabilities measured using significant unobservable inputs (Level 3 fair value measurements). The guidance became effective for us with the reporting period beginning January 1, 2010, except for the disclosure on the roll forward activities for Level 3 fair value measurements, which will become effective for us with the r eporting period beginning July 1, 2011. Other than requiring additional disclosures, adoption of this new guidance did not have a material impact on our financial statements.
In October 2009, the FASB issued guidance on revenue recognition that will become effective for us beginning July 1, 2010, with earlier adoption permitted. Under the new guidance on arrangements that include software elements, tangible products that have software components that are essential to the functionality of the tangible product will no longer be within the scope of the software revenue recognition guidance, and software-enabled products will now be subject to other relevant revenue recognition guidance. Additionally, the FASB issued guidance on revenue arrangements with multiple deliverables that are outside the scope of the software revenue recognition guidance. Under the new guidance, when vendor specific objective evidence or third party evidence for deliverables in an arrangement cannot be determined, a best estimate of the selling price is required to separate deliverables and allocate arra ngement consideration using the relative selling price method. The new guidance includes new disclosure requirements on how the application of the relative selling price method affects the timing and amount of revenue recognition.
On July 1, 2009, we adopted guidance issued by the FASB that changes the accounting and reporting for non-controlling interests. Non-controlling interests are to be reported as a component of equity separate from the parent’s equity, and purchases or sales of equity interests that do not result in a change in control are to be accounted for as equity transactions. In addition, net income attributable to a non-controlling interest is to be included in net income and, upon a loss of control, the interest sold, as well as any interest retained, is to be recorded at fair value with any gain or loss recognized in net income. Adoption of the new guidance did not have a material impact on our financial statements.
In June 2009, the FASB issued guidance on the consolidation of variable interest entities, which is effective for us beginning July 1, 2010. The new guidance requires revised evaluations of whether entities represent variable interest entities, ongoing assessments of control over such entities, and additional disclosures for variable interests. We believe adoption of this new guidance will not have a material impact on our financial statements.
The Company does not anticipate that the adoption of these statements will have a material effect on the Company's financial condition and results of operations.
NOTE 3 Restricted cash
Restricted cash represent cash reserved for inventory purchases and various projects as follows:
December 31, September 30,
2010
2010
Cash reserved for note issued for inventory
$ 2,318,118
$ 1,731,204
Cash reserved for Yueyi Project
89,851
Total
$ 2,318,118
$ 1,821,055
NOTE 4 – DEPOSITS
Deposits represent the prepayment for inventory purchases. The balances at December 31, 2010 and September 30, 2010 were $2,457,022 and $1,868,060, respectively.
NOTE 5 - OTHER ACCOUNTS RECEIVABLE
|
| December 31, |
| September 30, |
| ||
|
| 2010 |
| 2010 |
| ||
|
|
|
|
|
|
|
|
Advances to staff |
| $ | 614,479 |
| $ | 100,794 |
|
Amount from other company |
|
| 2,081,843 |
|
| 82,738 |
|
Promissory deposits |
|
| 113,270 |
|
| 276,096 |
|
Other receivables |
|
| 3,696 |
|
| 3,653 |
|
|
|
|
|
|
|
|
|
Total |
| $ | 2,813,288 |
| $ | 463,282 |
|
NOTE 6 - INVENTORIES
|
| December 31, |
| September 30, |
| ||
|
| 2010 |
| 2010 |
| ||
|
|
|
|
|
|
|
|
Parts and materials |
| $ | 223,048 |
| $ | 2,741,383 |
|
Finished goods |
|
|
|
|
| 656,715 |
|
Work in process |
|
|
|
|
| 169,748 |
|
|
|
|
|
|
|
|
|
Total |
| $ | 223,048 |
| $ | 3,567,845 |
|
Work-in-process includes payroll and other operating expenses associated with various contracts in progress.
NOTE 7– RELATED PARTY TRANSACTIONS
The Company, from time to time, borrowed money from and made repayment to one major stockholder who is also a management member of the Company. The amounts due to this stockholder do not bear any interest and do not have clearly defined terms of repayment. As of December 31, 2010 and September 30, 2010, the balances due from this stockholder were $1,020,914 and $676,446, respectively.
NOTE 8 - PROPERTY, PLANT AND EQUIPMENT, NET
|
| December 31, |
| September 30, |
| |||||||
|
| 2010 |
| 2010 |
| |||||||
|
|
|
|
|
|
|
| |||||
Building |
| $ | 1,573,690 |
| $ | 1,536,144 |
| |||||
Machine equipments |
|
| 5,304,284 |
|
| 5,274,138 |
| |||||
Computer and office equipment |
|
| 68,746 |
|
| 45,803 |
| |||||
Motor vehicles |
|
| 28,762 |
|
| 28,762 |
| |||||
|
|
| 6,975,482 |
|
| 6,884,847 |
| |||||
Less: Accumulated depreciation |
|
| (784,406) |
|
| (629,971) |
| |||||
|
|
|
|
|
|
|
| |||||
Net Value |
| $ | 6,191,076 |
| $ | 6,254,876 |
|
NOTE 9 - CONSTRUCTION-IN-PROGRESS
|
| December 31, |
| September 30, |
| |||||||
|
| 2010 |
| 2010 |
| |||||||
|
|
|
|
|
|
|
| |||||
Building and Machine equipments |
| $ | 722,9553 |
| $ | 744,343 |
| |||||
|
|
|
|
|
|
|
| |||||
Total |
| $ | 722,9553 |
| $ | 744,343 |
|
Construction-in-progress includes payroll and other costs associated with Guangtai project. Gangtai project is the new air supplying investment in Guangdong province, with a contract signed on April 23, 2009.
NOTE 10 – INTANGIBLE ASSETS
|
| December 31, |
| September 30, |
| |||||||
|
| 2010 |
| 2010 |
| |||||||
|
|
|
|
|
|
|
| |||||
land use right |
| $ | 133,356 |
| $ | 132,530 |
| |||||
financial software |
|
| 2,898 |
|
| 2,880 |
| |||||
|
|
|
|
|
|
|
| |||||
Total |
| $ | 136,254 |
| $ | 135,410 |
|
Intangible assets include land use right and financial software.
NOTE 11 – BANK LOANS
The Company obtains loans from banks to fund operational needs. As of December 31 30, 2010 and September 30, 2010, the loan balances were $2,823,622 and $2,089,209, respectively. The loans are one year term and bear interest rates from 5.5410% to 6.3700%.
Interests are paid at the end of each quarter. The interests expenses for the fourth quarter of the 2010 and 2009 were $ 73,308 and $ 11,925, respectively.
In the fourth quarter , a $706,707of new loans was signed between the company and Bank of Communications Co., Ltd., Zhengzhou Branch,and the interest rate were 6.372%.
NOTE 12 - OTHER ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
|
| December 31, |
| September 30, |
| |||||||
|
| 2010 |
| 2010 |
| |||||||
|
|
|
|
|
|
|
| |||||
Accrued staff commission & bonus |
| $ | 320,061 |
| $ | 251,482 |
| |||||
Amount to staff and other company |
|
| 55,523 |
|
| 385,920 |
| |||||
Promissory deposits |
|
| 0 |
|
| 29,697 |
| |||||
Other payables |
|
|
|
|
| 0 |
| |||||
Unearned income |
|
| 19,723 |
|
| 19,492 |
| |||||
|
|
|
|
|
|
|
| |||||
Total |
| $ | 395,307 |
| $ | 686,591 |
|
Other payables include wages payable to employees, rental payable, and utilities payable.
NOTE 13 - INCOME TAX
The Company is incorporated in the United States and is subject to taxes in the United States. The Company conducts all of its business through its PRC VIE Henan Complant Mechanical & Electrical Equipment Group Co., Ltd (Henan Complant) which has its substantial business operations in China.
Henan Complant’s US subsidiary, USA Weilong Electromechenical Inc (USA Weilong), is also subject to US taxes.
Henan Complant (except its US subsidiary USA Weilong) is subject to taxes in the PRC. Henan Complant’s income from sales is subject to income tax at the rate of 25%. The income tax liabilities for three months ended December 31, 2010 and 2009 were $470,344 and $775, respectively. The income tax paid for thefourthquarter of 2010 and 2009 were $5,146 and $ 0 respectively.
NOTE 14 - OTHER TAXES PAYABLE
Other taxes payable comprise mainly of Valued-Added Tax (“VAT”) and Business Tax (“BT”). The Company is subject to output VAT levied at the rate of 17% of its operating revenue. The input VAT paid on purchases of materials and other direct inputs can be used to offset the output VAT levied on operating revenue to determine the net VAT payable. BT is charged at a rate of 5% on the revenue from other services.
As of December 31, 2010 and September 30, 2010, other taxes payable were $-159,757 and $49,583, respectively.
NOTE 15 – COMPREHENSIVE INCOME/(LOSS)
The components of comprehensive income/(loss) were as follows:
| December 31, | September 30 | ||
| 2010 |
| 2010 | |
|
|
| ||
Net profit/(loss) | $1,992,901 |
| ($524,263) | |
Foreign currency translation adjustment | 226,215 |
| 2,090 | |
Comprehensive income/(loss) | $2,219,116 |
| ($522,174) |
NOTE 16- CONCENTRATION OF CUSTOMERS
During the year, the following customers accounted for more than 10% of total sales:
| Three Months Ended December 31, | |||
| 2010 |
| 2009 |
|
Net sales derived from: |
|
| ||
Customer A | $7,259,163 |
|
| |
Customer B |
|
| $21,970 | |
Customer C | 1,788,708 |
|
| |
Customer D |
|
|
| |
Customer E |
|
|
| |
|
|
|
| |
% to total net sales from: |
|
|
| |
Customer A | 80 | % |
| |
Customer B |
|
| 100 | % |
Customer C | 20 | % |
| |
Customer D |
|
|
| |
Customer E |
|
|
| |
|
|
|
| |
Account receivable from: |
|
|
| |
Customer A |
|
|
| |
Customer B | * |
| * | |
Customer C |
|
|
| |
Customer D | * |
|
| |
Customer E |
|
|
| |
|
|
|
| |
% to total accounts receivable from: |
|
|
| |
Customer A | * | % |
| |
Customer B |
|
| * | % |
Customer C | * | % |
| |
Customer D |
|
| ||
Customer E |
|
|
* Less than 10%
Item 2. Management's Discussion And Analysis Of Financial Condition And Results Of Operation
FORWARD-LOOKING STATEMENT
Subject to Section 2 Tt his document contains forward-looking statements. The forward-looking statements are based on our current goals, plans, expectations, assumptions, estimates and predictions regarding the Company.
When used in this document, the words "plan", "believes," "continues," "expects," "anticipates," "estimates," "intends", "should," "would," "could," or "may," and similar expressions are intended to identify forward looking statements.
Such forward-looking statements involve known and unknown risks, uncertainties and other factors that may cause the actual results, events or growths to be materially different from any future results, events or growths expressed or implied in this document. The cautionary statements should not be construed as exhaustive or as any admission regarding the adequacy of disclosures made by the Company. Forward looking statements are beyond the ability of the Company to control and in many cases the Company cannot predict what factors would cause results to differ materially from those indicated by the forward looking statements.
The statements made in this document should be read as being applicable to all forward-looking statements wherever they appear in this document, and any documents incorporated by reference herein
We do not undertake any obligation to update any forward-looking statements contained in this document to reflect new events or circumstances, unless and to the extent required by applicable law.made by us.
Results of Operations:
For the three month ended December 31, 2010, the total shareholders’ Equity increased to $ $ 13,418,789 from $ 11,199,674 of September 30, 2010. The increase was mostly due to the contribution of operating profits.
Revenue for the three month ended December 31, 2010 was $ 9,047,871 compared with $ 21,970 in the same period of last year. The sharp increased mostly was due to the execution of undertaking project of Vietnam GaoPang Iron and Steel Joint-Stock Company to establish the steel production line, and other Chinese projects in progress.
The costs of sale the three month ended December 31, 2010 were $ 6,337,399 sharply increased from costs of 1,186 in the same period of last year. The sharply increase is due to the sharply increase of revenue.
Operating expenses:
For the three month ended December 31
2010 2009
____________________ _________________________
Percent of Percent of
Amount Total revenue Amount Total revenue
Gross Profits $ 2,710,473 30 % 20,784 95 %
General and Administrative Expenses $ 175,604 2 % $ 323,231 1471 %
The gross profits in 2010 were $ 2,710,473, 30% of the revenue, the comparison with 95% of the same quarter of last year is meaningless because that quarter did have little revenue.
General and Administrative Expenses. General and administrative expenses totaled $ 175,604 for this quarter, as compared to $ $ 323,231 for the same period of last year.
Liquidity:
- 3 -
We get the liquidity from the operation margin, cash invest from the investor (officer), and loan from the bank.As of December 31, 2010 and 2009, we have cash $ 962,335 and $50,757respectively.We believe that we have enough cash to meet the demand of next twelve month operation.
Item 3. Quantitative And Qualitative Disclosure About market Risk
None.
Item 4T. Controls and Procedures
An evaluation was performed under the supervision and with the participation of our management, including the Company's Chief Executive Officer and Chief Financial Officer, of the effectiveness of our disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Securities and Exchange act of 1934, as amended) as of the end of period covered by this report. Based on that evaluation, the Company's Chief Executive Officer and Chief Financial Officer concluded that these disclosure controls and procedures were effective. There has been no change in our internal control over financial reporting during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting.
PART II - OTHER INFORMATION
Item 1. Legal Proceedings
None
- 4 -
Item 2. Unregistered Sale of Equity Securities and Use of Proceeds
None
Item 3. Defaults Upon Senior Securities
None
Item 4. Submissions of Matters to a Vote of Security Holders
None
Item 5. Other Information
None
Item 6. Exhibits
31 - Certification of Chief Executive Officer and Chief Financial Officer filed pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.
32 - Certification of Chief Executive Officer and Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
Signature:
Pursuant to the requirements of the Securities Exchange Act of 1934, Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
February 21, 2011 China Complant Holding Inc.
- 5 -
By: /s/ JianXun Si
____________________________
JianXun Si, President
By: /s/ Yang Zhang
Yang Zhang, CFO
- 6 -