QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Nevada
|
87-0420774
|
|
(State
of Incorporation)
|
(I.R.S.
Employer Identification No.)
|
No.
9, Xin Yi Street, Ganjingzi District
Dalian
City, Liaoning Province, PRC 116039
|
N/A
|
|
(Address
of principal executive offices)
|
(Zip
Code)
|
Large
Accelerated filer o
|
Accelerated
Filer o
|
Non-Accelerated
Filer o
|
Smaller
Reporting Company x
|
Page
Number
|
||
PART
I. Financial Information
|
1
|
|
Item
1.
|
Financial
Statements
|
1
|
Consolidated
Balance Sheets
|
3-4
|
|
Consolidated
Statements of Operations
|
5
|
|
Consolidated
Statements of Changes in Shareholders’ Equity
|
6
|
|
Consolidated
Statements of Cash Flows
|
7-8
|
|
Notes
to Consolidated Financial Statements
|
9-28
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
29
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
39
|
Item
4T.
|
Controls
and Procedures
|
40
|
PART
II. Other Information
|
41
|
|
Item
1.
|
Legal
Proceedings
|
41
|
Item
1A.
|
Risk
Factors
|
41
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
41
|
Item
3.
|
Defaults
Upon Senior Securities
|
41
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
41
|
Item
5.
|
Other
Information
|
41
|
Item
6.
|
Exhibits
|
41
|
Signatures
|
42
|
ITEM
1.
|
FINANCIAL
STATEMENTS
|
South
San Francisco, California
|
Samuel
H. Wong & Co., LLP
|
April
24, 2009
|
Certified
Public Accountants
|
Notes
|
At
|
At
|
||||||||||
March
31,
|
December
31,
|
|||||||||||
ASSETS
|
2009
|
2008
|
||||||||||
Current
Assets
|
||||||||||||
Cash
|
2(D)
|
$ | 4,138,898 | $ | 5,695,798 | |||||||
Restricted
Cash
|
3
|
2,174,484 | 2,177,091 | |||||||||
Accounts
Receivable
|
2(E),4
|
16,589,324 | 18,661,065 | |||||||||
Other
Receivable
|
2,151,917 | 2,162,412 | ||||||||||
Related
Party Receivable
|
5
|
17,846,965 | 10,919,777 | |||||||||
Inventory
|
2(F),6
|
5,893,860 | 6,051,109 | |||||||||
Advance
to Suppliers
|
2(G)
|
1,574,308 | 1,453,861 | |||||||||
Prepaid
Expenses
|
396,848 | 62,734 | ||||||||||
Prepaid
Taxes
|
206,626 | 334,413 | ||||||||||
Deferred
Tax Asset
|
2(Q)
|
644,417 | 643,609 | |||||||||
Total
Current Assets
|
51,617,647 | 48,161,869 | ||||||||||
Non-Current
Assets
|
||||||||||||
Property,
Plant & Equipment, net
|
2(H),7
|
25,337,388 | 25,794,151 | |||||||||
Land
Use Rights, net
|
2(I),8
|
13,381,433 | 13,430,435 | |||||||||
Construction
in Progress
|
2(J)
|
6,635,061 | 3,262,146 | |||||||||
Other
Assets
|
34,852 | 34,807 | ||||||||||
Total
Assets
|
$ | 97,006,381 | $ | 90,683,408 | ||||||||
LIABILITIES
& STOCKHOLDERS' EQUITY
|
||||||||||||
Current
Liabilities
|
||||||||||||
Bank
Loans
|
9(A)
|
$ | 10,809,863 | $ | 6,419,422 | |||||||
Accounts
Payable
|
3,915,369 | 7,695,208 | ||||||||||
Taxes
Payable
|
3,126,867 | 2,341,971 | ||||||||||
Other
Payable
|
2,129,765 | 2,318,142 | ||||||||||
Accrued
Liabilities
|
2,607,695 | 1,724,266 | ||||||||||
Customer
Deposits
|
2(L)
|
3,575,945 | 3,258,752 | |||||||||
Total
Current Liabilities
|
26,165,504 | 23,757,761 | ||||||||||
Long
Term Liabilities
|
- | - | ||||||||||
Total
Liabilities
|
$ | 26,165,504 | $ | 23,757,761 |
At
|
At
|
|||||||||||
Notes
|
March
31,
|
December
31,
|
||||||||||
Stockholders'
Equity
|
2009
|
2008
|
||||||||||
Preferred
Stock - $0.001 Par Value 10,000,000
Shares Authorized; 0
Shares Issued & Outstanding at March 31, 2009 and December 31, 2008,
respectively.
|
$ | - | $ | - | ||||||||
Common
Stock - $0.001 Par Value 21,739,130 Shares Authorized; 21,136,392 Shares
Issued & Outstanding at March 31, 2009 and December 31, 2008,
respectively.
|
10
|
21,137 | 21,137 | |||||||||
Additional
Paid in Capital
|
|
29,564,489 | 26,062,337 | |||||||||
Statutory
Reserve
|
2(M),11
|
2,077,488 | 2,077,488 | |||||||||
Retained
Earnings
|
|
35,687,478 | 35,275,457 | |||||||||
Accumulated
Other Comprehensive Income
|
|
2(N)
|
3,490,285 | 3,489,228 | ||||||||
Total
Stockholders' Equity
|
70,840,877 | 66,925,647 | ||||||||||
Total
Liabilities & Stockholders' Equity
|
$ | 97,006,381 | $ | 90,683,408 |
For
three
|
For
three
|
|||||||||||
Months
ended
|
Months
ended
|
|||||||||||
Note
|
March
31,
|
March
31,
|
||||||||||
2009
|
2008
|
|||||||||||
Sales
|
2(O)
|
$ | 40,893,923 | $ | 43,507,098 | |||||||
Cost
of Sales
|
2(P)
|
(35,169,469 | ) | (36,474,424 | ) | |||||||
Gross
Profit
|
5,724,454 | 7,032,674 | ||||||||||
Operating
Expenses
|
||||||||||||
Selling
Expenses
|
2(Q)
|
864,959 | 1,825,277 |
|
||||||||
General
& Administrative Expenses
|
2(R)
|
559,113 | 492,974 | |||||||||
Total
Operating Expense
|
1,424,072 | 2,318,251 | ||||||||||
Operating
Income/(Loss)
|
4,300,382 | 4,714,423 | ||||||||||
Other Income
(Expenses)
|
||||||||||||
Other
Income
|
44,606 | 24,269 | ||||||||||
Interest
Income
|
113,235 | 3,985 | ||||||||||
Other
Expenses
|
(46,623 | ) | (28,650 | ) | ||||||||
Interest
Expense
|
(217,219 | ) | (306,465 | ) | ||||||||
Release
of Escrowed Make Good Shares
|
(3,502,152 | ) | - | |||||||||
Total
Other Income (Loss) and Expense
|
(3,608,153 | ) | (306,861 | ) | ||||||||
Earnings
before Tax
|
692,229 | 4,407,562 | ||||||||||
(Income
Tax Expense)/Deferred Tax Benefit
|
2(V),13
|
(280,208 | ) | (166,345 | ) | |||||||
Net
Income
|
$ | 412,021 | $ | 4,241,217 | ||||||||
Earnings
Per Share
|
2(Z),16
|
|||||||||||
-
Basic
|
$ | 0.024 | $ | 0.25 | ||||||||
-
Diluted
|
$ | 0.019 | $ | 0.20 | ||||||||
Weighted
Average Shares Outstanding
|
||||||||||||
-
Basic
|
17,272,756 | 17,272,756 | ||||||||||
-
Diluted
|
21,136,392 | 21,182,756 |
Accumulated
|
||||||||||||||||||||||||||||
Common
|
Additional
|
Comprehensive
|
||||||||||||||||||||||||||
Shares
|
Paid
in
|
Statutory
|
Retained
|
Other
|
||||||||||||||||||||||||
Outstanding
|
Amount
|
Capital
|
Reserve
|
Earnings
|
Income
|
Total
|
||||||||||||||||||||||
Balance,
January 1, 2008
|
$ | 21,136,392 | $ | 21,137 | $ | 15,440,043 | $ | 751,444 | $ | 29,764,236 | $ | 2,960,951 | $ | 48,937,811 | ||||||||||||||
Release
of Shares Placed in Escrow
|
- | - | 10,622,294 | - | - | - | 10,622,294 | |||||||||||||||||||||
Net
Income
|
- | - | - | - | 6,837,265 | - | 6,837,265 | |||||||||||||||||||||
Appropriations
of Retained Earnings
|
- | - | - | 1,326,044 | (1,326,044 | ) | - | - | ||||||||||||||||||||
Foreign
Currency Translation Adjustment
|
- | - | - | - | - | 528,277 | 528,277 | |||||||||||||||||||||
Balance,
December 31, 2008
|
$ | 21,136,392 | $ | 21,137 | $ | 26,062,337 | $ | 2,077,488 | $ | 35,275,457 | $ | 3,489,228 | $ | 66,925,647 | ||||||||||||||
Balance,
January 1, 2009
|
$ | 21,136,392 | $ | 21,137 | $ | 26,062,337 | $ | 2,077,488 | $ | 35,275,457 | $ | 3,489,228 | $ | 66,925,647 | ||||||||||||||
Release
of Shares Placed in Escrow
|
- | - | 3,502,152 | - | - | - | 3,502,152 | |||||||||||||||||||||
Net
Income
|
- | - | - | - | 412,021 | - | 412,021 | |||||||||||||||||||||
Appropriations
of Retained Earnings
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Foreign
Currency Translation Adjustment
|
- | - | - | - | - | 1,057 | 1,057 | |||||||||||||||||||||
Balance,
March 31, 2009
|
$ | 21,136,392 | $ | 21,137 | $ | 29,564,489 | $ | 2,077,488 | $ | 35,687,478 | $ | 3,490,285 | $ | 70,840,877 |
At
|
At
|
|||||||||||
March
31,
|
December
31,
|
Accumulated
|
||||||||||
Comprehensive
Income
|
2009
|
2008
|
Totals
|
|||||||||
Net
Income
|
$ | 412,021 | $ | 6,837,265 | $ | 7,249,286 | ||||||
Other
Comprehensive Income:
|
||||||||||||
Foreign
Currency Translation Adjustment
|
1,057 | 528,277 | 529,334 | |||||||||
$ | 413,078 | $ | 7,365,542 | $ | 7,778,620 |
For
three
|
For
three
|
|||||||
Months
ended
|
Months
ended
|
|||||||
March
31,
|
March
31,
|
|||||||
2009
|
2008
|
|||||||
Cash
Flow from Operating Activities
|
||||||||
Cash
Received from Customers
|
$ | 36,366,161 | $ | 29,071,645 | ||||
Cash
Paid to Suppliers & Employees
|
(39,601,549 | ) | (47,912,070 | ) | ||||
Interest
Received
|
113,235 | 3,985 | ||||||
Interest
Paid (net of amount capitalized)
|
645,353 | (1,075,461 | ) | |||||
Income
Tax Paid
|
(19,360 | ) | (191,861 | ) | ||||
Miscellaneous
Receipts
|
44,606 | 24,269 | ||||||
Cash
Sourced/(Used) in Operating Activities
|
(2,451,554 | ) | (20,079,493 | ) | ||||
Cash
Flows from Investing Activities
|
||||||||
Escrowed
Funds from Private Placement Placed in Restricted Cash
|
2,607 | 2,092,169 | ||||||
Payments
for Purchases of Equipment & Construction of Plant
|
(3,481,309 | ) | (1,623,365 | ) | ||||
Payments
for Purchases of Land Use Rights
|
(18,100 | ) | (261,294 | ) | ||||
Payments
for Deposits
|
(43 | ) | (1,356 | ) | ||||
Cash
Sourced/(Used) in Investing Activities
|
(3,496,845 | ) | 206,154 | |||||
Cash
Flows from Financing Activities
|
||||||||
Financing
Transaction - Proceeds Allocated to
|
||||||||
Accrued
Liabilities for Liquidated Damages
|
- | 1,700,000 | ||||||
Proceeds
from Bank Borrowings
|
4,390,442 | 18,223,009 | ||||||
Repayment
of Bank Loans
|
- | (10,724,727 | ) | |||||
Cash
Sourced/(Used) in Financing Activities
|
4,390,442 | 9,198,282 | ||||||
Net
Increase/(Decrease) in Cash & Cash Equivalents for the
Period
|
(1,557,957 | ) | (10,675,057 | ) | ||||
Effect
of Currency Translation
|
1,057 | 3,682,295 | ||||||
Cash
& Cash Equivalents at Beginning of Period
|
5,695,798 | 14,031,851 | ||||||
Cash
& Cash Equivalents at End of Period
|
$ | 4,138,898 | $ | 7,039,089 | ||||
Non-Cash Financing
Activity:
|
||||||||
Release
of shares held in escrow
|
$ | 3,502,152 | $ | - |
For
three
|
For
three
|
|||||||
Months
ended
|
Months
ended
|
|||||||
March
31,
|
March
31,
|
|||||||
2009
|
2008
|
|||||||
Net
Income
|
$ | 412,021 | $ | 4,241,217 | ||||
Adjustments
to Reconcile Net Income to Net Cash Provided by Cash
Activities:
|
||||||||
Non
Cash Expense Recorded for the Release of Escrowed Shares
|
3,502,152 | - | ||||||
Liquidated
Damages Included in Accrued Liabilities
|
- | (1,700,000 | ) | |||||
Amortization
|
67,102 | (208,889 | ) | |||||
Depreciation
|
565,157 | 667,821 | ||||||
Provision
for Bad Debt
|
(99 | ) | 3,522 | |||||
Decrease/(Increase)
in Accounts Receivable
|
2,071,840 | (2,385,252 | ) | |||||
Decrease/(Increase)
in Other Receivable
|
10,494 | (569,194 | ) | |||||
Decrease/(Increase)
in Related Party Receivable
|
(6,927,188 | ) | (11,542,409 | ) | ||||
Decrease/(Increase)
in Inventory
|
157,249 | (1,549,996 | ) | |||||
Decrease/(Increase)
in Advance to Suppliers
|
(120,446 | ) | (7,556,671 | ) | ||||
Decrease/(Increase)
in Prepaid Taxes
|
127,788 | (88,049 | ) | |||||
Decrease/(Increase)
in Prepaid Expenses
|
(334,114 | ) | 28,530 | |||||
Decrease/(Increase)
in Deferred Tax Benefit
|
(809 | ) | (25,516 | ) | ||||
Increase/(Decrease)
in Accounts Payable
|
(3,779,839 | ) | (119,434 | ) | ||||
Increase/(Decrease)
in Taxes Payable
|
784,896 | 420,563 | ||||||
Increase/(Decrease)
in Other Payable
|
(188,377 | ) | (12,455 | ) | ||||
Increase/(Decrease)
in Accrued Liabilities
|
883,429 | 258,839 | ||||||
Increase/(Decrease)
in Customer Advances
|
317,190 | 57,880 | ||||||
Total
of all adjustments
|
(2,863,575 | ) | (24,320,710 | ) | ||||
Net
Cash Provided by/(Used in) Operating Activities
|
$ | (2,451,554 | ) | $ | (20,079,493 | ) |
1.
|
The
Company and Principal Business
Activities
|
2.
|
Summary
of Significant Accounting Policies
|
|
(A)
|
Method of
Accounting
|
|
(B)
|
Principles of
Consolidation
|
Name
of Company
|
Place
of
Incorporation
|
Attributable
Equity
Interest
|
Registered
Capital
|
|||
Precious
Sheen Investments Limited
|
BVI
|
100%
|
USD
10,000
|
|||
Dalian
Chuming Precious Sheen Investment Consulting Co., Ltd.
|
PRC
|
100%
|
RMB
91,009,955
|
|||
Dalian
Chuming Slaughtering & Pork Packaging Co.
Ltd.
|
PRC
|
100%
|
RMB
10,000,000
|
|||
Dalian
Chuming Processed Foods Co. Ltd.
|
PRC
|
100%
|
RMB
5,000,000
|
|||
Dalian
Chuming Sales Co. Ltd.
|
PRC
|
100%
|
RMB
5,000,000
|
|
(C)
|
Use of
Estimates
|
|
(D)
|
Cash
Equivalents
|
|
(E)
|
Accounts
Receivable
|
|
(F)
|
Inventory Carrying
Value
|
|
(G)
|
Purchase
Deposit
|
|
(H)
|
Property, Plant, and
Equipment
|
Fixed Asset
Classification
|
Useful
Life
|
|
Land
Improvements
|
10
years
|
|
Buildings
|
20
years
|
|
Building
Improvements
|
10
years
|
|
Manufacturing
Machinery & Equipment
|
10
years
|
|
Office
Equipment
|
5
years
|
|
Furniture
& Fixtures
|
5
years
|
|
Vehicles
|
5
years
|
|
(I)
|
Land Use
Rights
|
|
(J)
|
Construction in
Progress
|
|
(K)
|
Accounting for Impairment of
Assets
|
|
(L)
|
Customer
Deposits
|
|
(M)
|
Statutory
Reserve
|
|
(N)
|
Other Comprehensive
Income
|
|
(O)
|
Recognition of
Revenue
|
|
(P)
|
Cost of
Sales
|
|
(Q)
|
Selling
Expense
|
|
(R)
|
General &
Administrative
|
|
(S)
|
Shipping and
handling
|
|
(T)
|
Advertising
Expense
|
|
(U)
|
Retirement
Benefits
|
|
(V)
|
Income
Taxes
|
|
§
|
Chuming
and Chuming Operating Subsidiaries are located in the PRC and PSI is
located in the British Virgin Islands; all of these entities are subject
to the relevant tax laws and regulations of the PRC and British Virgin
Islands in which the related entity domiciled. The maximum tax
rates of the subsidiaries pursuant to the countries in which they domicile
are: -
|
Subsidiary
|
Country of
Domicile
|
Income Tax
Rate
|
Chuming
and Chuming Subsidiaries
|
PRC
|
25.00%
|
PSI
|
British
Virgin Islands
|
0.00%
|
|
§
|
Effective
January 1, 2008, PRC government implements a new 25% tax rate across the
board for all enterprises regardless of whether domestic or foreign
enterprise without any tax holiday which is defined as “two-year exemption
followed by three-year half exemption” hitherto enjoyed by tax payers. As
a result of the new tax law of a standard 25% tax rate, tax holidays
terminated as of December 31, 2007. However, PRC government has
established a set of transition rules to allow enterprises already started
tax holidays before January 1, 2008, to continue enjoying the tax holidays
until being fully utilized.
|
|
§
|
The
Company is subject to United States Tax according to Internal Revenue Code
Sections 951 and 957. Corporate income tax is imposed on progressive rates
in the range of: -
|
Taxable
Income
|
|||||||
Rate
|
Over
|
But Not
Over
|
Of Amount
Over
|
||||
15%
|
0
|
50,000
|
0
|
||||
25%
|
50,000
|
75,000
|
50,000
|
||||
34%
|
75,000
|
100,000
|
75,000
|
||||
39%
|
100,000
|
335,000
|
100,000
|
||||
34%
|
335,000
|
10,000,000
|
335,000
|
||||
35%
|
10,000,000
|
15,000,000
|
10,000,000
|
||||
38%
|
15,000,000
|
18,333,333
|
15,000,000
|
||||
35%
|
18,333,333
|
-
|
-
|
|
(W)
|
Economic and Political
Risks
|
|
(X)
|
Foreign Currency
Translation
|
Exchange
Rates
|
3/31/2009
|
12/31/2008
|
||||||
Period
end RMB : US$ exchange rate
|
6.8456 | 6.85420 | ||||||
Average
period RMB : US$ exchange rate
|
6.8466 | 6.96225 |
|
(Y)
|
Earnings Per
Share
|
|
(Z)
|
Recent Accounting
Pronouncements
|
3.
|
Restricted
Cash
|
4.
|
Accounts
Receivable
|
At
|
At
|
|||||||
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Accounts
Receivable – Trade
|
$ | 16,777,721 | $ | 18,849,560 | ||||
Less: Allowance for
Doubtful Accounts
|
(188,397 | ) | (188,495 | ) | ||||
Net
Accounts Receivable
|
$ | 16,589,324 | $ | 18,661,065 |
At
|
At
|
|||||||
March
31,
|
December
31,
|
|||||||
Allowance for Bad
Debts
|
2009
|
2008
|
||||||
Beginning
Balance
|
$ | (188,495 | ) | $ | (84,723 | ) | ||
Allowance
Provided
|
- | $ | (103,772 | ) | ||||
Reverse
|
98 | - | ||||||
Ending
Balance
|
$ | (188,397 | ) | $ | (188,495 | ) |
1-30 Days
|
30-60 Days
|
61-90 Days
|
91-120 Days
|
121-365 Days
|
Over 365 Days
|
Total
|
||||||||||||||||||||
11,081,468 | 4,488,286 | 652,698 | 179,636 | 170,629 | 16,607 | 16,589,324 |
5.
|
Related
Party Receivable
|
Ref.
|
Subsidiary
Due to:
|
Nature of Balance
|
Related Party
|
Balance
|
Description of
Transaction
|
||||||
A
|
Food
|
Sale
of Products resulting in Trade Receivable from
|
Dalian
Mingxing Livestock Product Co. Ltd.,
|
234,989 |
Food
Co. sold cooked food to Mingxing dating back to 1/2007.
|
||||||
Subtotal
of Related Party Sales
|
$ | 234,989 | |||||||||
B
|
Food
|
Loan
Receivable from
|
Dalian
Huayu Seafood Co., Ltd.
|
7,303,962 |
Huayu
borrowed loan from Food Co. back to 11/2008
|
||||||
C
|
Food
|
Loan
Receivable from
|
Dalian
Chuming Fodder Co., Ltd.
|
3,651,980 |
Mingxing
borrowed loan from Fodder Co. back to 1/2009
|
||||||
D
|
Meat
|
Loan
Receivable from
|
Dalian
Chuming Fodder Co., Ltd.
|
90,296 |
Meat
Co. paid utility fees for Fodder Co. dating back to
7/2008.
|
||||||
E
|
Meat
|
Loan
Receivable from
|
Dalian
Chuming Stockbreeding Combo Development Co., Ltd.
|
8,854,015 |
Prepayment
to Group for Purchase of hogs dating back to 7/2008.
|
||||||
F
|
Meat
|
Loan
Receivable from
|
Dalian
Chuming Group Co., Ltd.
|
55,714 |
Meat
Co. purchased office supplies on behalf of the Group dating back to
11/2005
|
||||||
G
|
Food
|
Loan
Receivable from
|
Dalian
Chuming Industrial Development Co., Ltd.
|
2,921,585 |
Food
Co. paid bank loan principal and interest on behalf of Industrial Co.
dating back to 1/2008
|
||||||
H
|
Sales
|
Loan
Receivable from
|
Dalian
Huayu Seafood Co., Ltd.
|
1,553,791 |
Sales
Co. paid Huayu to help it buy materials dating back to
9/2008.
|
||||||
I
|
Sales
|
Loan
Receivable from
|
Dalian
Chuming Group Co., Ltd.
|
9,840,256 |
Sales
Co. paid the Group to help it buy materials dating back to
7/2008.
|
||||||
J
|
Sales
|
Loan
Receivable from
|
Dalian
Chuming Stockbreeding Combo Development Co., Ltd.
|
13,750,237 |
Sales
Co. paid for Stockbreeding to buy hogs from farmer dating back
7/2008
|
||||||
K
|
Sales
|
Loan
Receivable from
|
Dalian
Chuming Fodder Co., Ltd.
|
8,172,818 |
Sales
Co. paid for feeding materials on behalf of Fodder dating back
to 9/2008.
|
||||||
Subtotal
of Loans to Related Parties
|
$ | 56,194,654 | |||||||||
Gross
Related Party Receivable
|
$ | 56,429,643 |
Subsidiary
Due from:
|
Nature of Balance
|
Related Party
|
Balance
|
Description of
Transaction
|
|||||||
L
|
Meat
|
Purchase
of Raw Materials resulting in Trade Payable to
|
Dalian
Chuming Group Co., Ltd.
|
1,112,987 |
Group
purchased raw materials for Meat Co. dating back to
12/1/2004.
|
||||||
M
|
Meat
|
Purchase
of Raw Materials resulting in Trade Payable to
|
Dalian
Chuming Group Co., Ltd.
|
3,752,393 |
Purchase
of hogs from Group dating back to 7/2008.
|
||||||
N
|
Food
|
Purchase
of Raw Materials resulting in Trade Payable to
|
Dalian
Huayu Seafood Food Co., Ltd
|
4,180,850 |
Advance
from Huaya for the purchase of product dating back to
12/2007.
|
||||||
Subtotal
of Purchases from Related Parties
|
$ | 9,046,230 | |||||||||
O
|
Food
|
Loan
Payable to
|
Dalian
Chuming Group Co., Ltd.
|
604,074 |
Group
paid for salaries and other G&A expenses on behalf of Food dating back
to 1/2004.
|
||||||
P
|
Meat
|
Loan
Payable to
|
Dalian
Chuming Fodder Co., Ltd.
|
609,438 |
Fodder
paid G&A expense for Meat Co. dating back to 1/2009
|
||||||
Q
|
Meat
|
Loan
Payable to
|
Dalian
Chuming Group Co., Ltd.
|
12,493,512 |
Group
made the hog purchase payment for Meat Co. dating back to
12/2008
|
||||||
R
|
Sales
|
Loan
Payable to
|
Dalian
Mingxing Livestock Product Co. Ltd.,
|
914,182 |
Sales
Co. collected bank loans on behalf of Mingxing dating back to
8/2008
|
||||||
S
|
Meat
|
Loan
Payable to
|
Dalian
Huayu Seafood Food Co., Ltd
|
542,419 |
Huayu
lent funds to Meat Co. for necessary operation activities dating
12/2008
|
||||||
T
|
Food
|
Loan
Payable to
|
Dalian
Mingxing Livestock Product Co. Ltd.,
|
2,190,606 |
Food
Co. borrowed funds from Mingxing for operations purpose dating back to
12/2008
|
||||||
U
|
WFOE
|
Loan
Payable to
|
Dalian
Chuming Group Co.
|
12,182,217 |
Group
loaned funds to WFOE (incl. funds transferred from Meat for US
RTO.
|
||||||
Subtotal
of Loans from Related Parties
|
$ | 29,536,448 | |||||||||
Gross
Related Party Payable
|
$ | 38,582,678 | |||||||||
Setoff Related Party
Receivable (Receivables have been setoff against
payables)
|
$ | 17,846,965 |
|
A.
|
The
Food Co. sold USD 235 thousand (RMB 1.6 million) cooked food to Mingxing
Co. on credit. This transaction had impact on statement of income. By
applying 17% valued added tax, the Food Co., generated USD 200 thousand
(RMB 1.4 million) sales revenue.
|
|
B.
|
Food
Co. issued loans of USD 7.3 million (RMB 50 million) to Huayu in November
2008.
|
|
C.
|
Food
Co. issued loans of USD 3.6 million (RMB 25 million) to Fodder in January
2009.
|
|
D.
|
The
Meat Co. paid USD 90 thousand (RMB 618 thousand) utility fees for Fodder
Co.
|
|
E.
|
The
prepayment of USD 8.8 (RMB 60.6 million) from Meat Co. to the Group was
for the purchase of hogs.
|
|
F.
|
The
balance of USD 55 thousand (RMB 381,401 thousand) office supplies payment
made by Meat Co. for the Group was still outstanding as of March 31,
2009
|
|
G.
|
The
balance of USD 2.9 million (RMB 20 million) which Food Co., paid bank loan
principal and interest on behalf of Industrial Co. was still outstanding
as of March 31, 2009
|
|
H.
|
The
Sales Co. paid USD 1.5 million (RMB10.6 million) in advance to Huayu Co.
for the purchase of raw materials.
|
|
I.
|
The
balance of USD 9.8 million (RMB 67 million) receivable from Group to Sales
Co. was payment made by Sales Co. for the Group to buy
materials.
|
|
J.
|
Sales
Co. help the Group to pay USD 13.7 million (RMB 94.1 million) to local
farmers for the purchase of hogs.
|
|
K.
|
The
receivable of USD 8.1 million (RMB55.9 million) due from Fodder Co. to
Sales Co. consisted of following transactions: USD 2.6 million (RMB 17.7
million) was paid to buy feeding materials and USD 5.6 million (RMB 38.2
million) was paid for bank loan principal and
interest.
|
|
L.
|
The
balance of USD 1.1 million (RMB 7.6 million) payment owed by the Company
to the Group was for the purchase of raw
materials.
|
|
M.
|
The
Group sold the hogs to Meat Co. for 3.7 million (RMB 25.7
million).
|
|
N.
|
The
USD 4.2 million (RMB 28.6 million) deposits owed to Huayu was still
outstanding at March 31, 2009.
|
|
O.
|
The
Group has paid USD 604 thousand (RMB 4.1 million) salaries and general
administrative expense on behalf of Food
Co.
|
|
P.
|
Fodder
paid USD 609 thousand (RMB 4.2 million) salaries on behalf of Meat Co. in
January 2009.
|
|
Q.
|
The
balance owed of USD 12.5 million (RMB 85.5 million) by Meat Co. to Group
was for the purchase of hogs.
|
|
R.
|
Sales
Co. collected bank loans on behalf of Mingxing dating back to
8/2008
|
|
S.
|
Meat
Co. borrowed USD 542 thousand (RMB 3.7 million) operation funds from Huayu
in December 2008.
|
|
T.
|
Food
Co. borrowed USD 2.2 million (RMB 15 million) from Mingxing in December
2008.
|
|
U.
|
The
outstanding payable balance of USD 12.2 million (RMB 83.2 million) due to
the Group has been transferred to the books of
Chuming.
|
Subsidiary
of the Group
|
Amount
|
|||
Huayu
|
$ | 7,303,962 | ||
Group
|
5,843,169 | |||
Mingxing
|
2,191,189 | |||
$ | 15,338,320 |
6.
|
Inventory
|
At
|
At
|
|||||||
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Raw
Materials
|
$ | 737,975 | $ | 867,549 | ||||
Work
in Progress
|
169,102 | 241,738 | ||||||
Finished
Goods
|
4,986,783 | 4,941,822 | ||||||
$ | 5,893,860 | $ | 6,051,109 |
7.
|
Property,
Plant & Equipment
|
At
|
Accumulated
|
|||||||||||
March
31, 2009:
|
Cost
|
Depreciation
|
Net
|
|||||||||
Buildings
|
$ | 21,591,328 | $ | (3,507,576 | ) | $ | 18,083,752 | |||||
Manufacturing
Equipment
|
9,872,093 | (3,491,884 | ) | 6,380,209 | ||||||||
Office
Equipment
|
246,058 | (162,942 | ) | 83,117 | ||||||||
Vehicles
|
948,345 | (563,707 | ) | 384,639 | ||||||||
Furniture
& Fixture
|
749,915 | (344,244 | ) | 405,672 | ||||||||
$ | 33,407,740 | $ | (8,070,352 | ) | $ | 25,337,388 |
At
|
Accumulated
|
|||||||||||
December
31, 2008:
|
Cost
|
Depreciation
|
Net
|
|||||||||
Buildings
|
$ | 21,604,325 | $ | (3,607,219 | ) | $ | 17,997,105 | |||||
Manufacturing
Equipment
|
10,061,608 | (3,132,725 | ) | 6,928,883 | ||||||||
Office
Equipment
|
195,577 | (150,670 | ) | 44,907 | ||||||||
Vehicles
|
913,816 | (477,265 | ) | 436,551 | ||||||||
Furniture
& Fixture
|
524,020 | (137,315 | ) | 386,705 | ||||||||
$ | 33,299,346 | $ | (7,505,196 | ) | $ | 25,794,151 |
8.
|
Land
Use Right
|
At
|
At
|
|||||||
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Land
Use Rights, at Cost
|
$ | 14,425,602 | $ | 14,407,503 | ||||
Less: Accumulated
Amortization
|
(1,044,169 | ) | (977,068 | ) | ||||
$ | 13,381,433 | $ | 13,430,435 |
9.
|
Bank
Loans
|
|
(A)
|
Short Term Bank
Loans
|
Bank
|
Interest
Rate
|
Due
Date
|
Amount
|
||||||
Bank
of China
|
6.1586 | % |
10/26/2009
|
$ | 4,382,377 | ||||
Bank
of Huaxie
|
6.372 | % |
3/3/2010
|
4,382,377 | |||||
Bank
of China
|
7.326 | % |
10/17/2009
|
2,045,109 | |||||
$ | 10,809,863 |
10.
|
Capitalization
|
Name
of Shareholder
|
Number
of Shares
|
Common
Stock Capital
|
Additional
Paid in Capital
|
Equity
%
|
||||||||||||
Operating
Companies Founders
|
14,688,948 | $ | 14,689 | $ | 2,396,079 | 69.50 | % | |||||||||
PRE-RTO
Shell Shareholders
|
422,756 | 423 | - | 2.00 | % | |||||||||||
Advisors
& Consultants
|
2,161,052 | 2,161 | - | 10.22 | % | |||||||||||
Private
Investors
|
3,863,636 | 3,864 | 13,043,964 | 18.28 | % | |||||||||||
21,136,392 | $ | 21,137 | $ | 15,440,043 | 100.00 | % |
11.
|
Commitments
of Statutory Reserve
|
At
|
At
|
|||||||
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
PRC
Registered Capital
|
15,566,849 | 15,566,849 | ||||||
-
Statutory Reserve Ceiling
|
||||||||
based
on 50% of
|
||||||||
Registered
Capital
|
7,783,424 | 7,783,424 | ||||||
Less: - Retained
Earnings
|
||||||||
appropriated
to
|
||||||||
Statutory
Reserve
|
(2,077,488 | ) | (2,077,488 | ) | ||||
Reserve
Commitment
|
||||||||
Outstanding
|
$ | 5,705,936 | $ | 5,705,936 |
12.
|
Advertising
Costs
|
13.
|
Income
Taxes
|
i.
|
2007
|
Tax
expense
|
(520,089)
|
ii.
|
2006
|
Tax
expense
|
(967,539)
|
iii.
|
2005
|
Tax
benefit
|
1,609
|
14.
|
Commitments
|
Year
|
Hogs
|
Price
Per Hog
|
Amount
|
|||||||||
2009
(April to December)
|
658,148 | $ | 187.13 | $ | 123,159,235 | |||||||
2010
|
800,000 | $ | 205.84 | 164,674,737 | ||||||||
$ | 287,833,972 |
15.
|
Operating
Segments
|
Results
of Operations
|
WFOE,
|
|||||||||||||||||||
For
the period ended
|
Meat
|
Food
|
Sales
|
PSI,
&
|
||||||||||||||||
March
31, 2009
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Sales
|
$ | 39,423,641 | $ | 5,387,671 | $ | 12,366,527 | $ | (16,283,916 | ) | $ | 40,893,923 | |||||||||
Cost
of Sales
|
(34,409,997 | ) | 3,968,091 | (13,075,296 | ) | (16,283,916 | ) | (35,169,469 | ) | |||||||||||
Gross
Profit
|
5,013,643 | 1,419,580 | (708,769 | ) | - | 5,724,454 | ||||||||||||||
Operating
(Loss)/Profit
|
4,763,599 | 1,244,811 | (1,586,117 | ) | (121,911 | ) | 4,300,382 | |||||||||||||
Other
Income (Expense)
|
(24,620 | ) | (63,141 | ) | (18,676 | ) | (3,501,716 | ) | (3,608,153 | ) | ||||||||||
Earnings
before Tax
|
4,738,979 | 1,181,670 | (1,604,793 | ) | (3,623,628 | ) | 692,229 | |||||||||||||
(Income
Tax Expense)
|
- | (280,208 | ) | - | - | (280,208 | ) | |||||||||||||
Extraordinary
Expense
|
- | - | - | - | - | |||||||||||||||
Net
Income
|
$ | 4,738,979 | $ | 901,462 | $ | (1,604,793 | ) | $ | (3,623,628 | ) | $ | 412,021 |
Eliminated
Intercompany Sales of Products Sold
|
|||||
Sold
From:
|
Sold
To:
|
Amount
|
|||
Food
Company
|
Sales
Company
|
$ | 2,741,755 | ||
Meat
Company
|
Sales
Company
|
1,953,126 | |||
Meat
Company
|
Food
Company
|
11,589,035 | |||
$ | 16,283,916 |
Financial
Position
|
WFOE,
|
|||||||||||||||||||
At
|
Meat
|
Food
|
Sales
|
PSI,
&
|
||||||||||||||||
March
31, 2009
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Current
Assets
|
$ | 82,456,443 | $ | 24,561,336 | $ | 42,244,075 | $ | (97,644,208 | ) | $ | 51,617,647 | |||||||||
Non
Current Assets
|
25,728,775 | 19,356,004 | 302,866 | 1,090 | 45,388,734 | |||||||||||||||
Total
Assets
|
$ | 108,185,218 | $ | 43,917,340 | 42,546,941 | (97,643,118 | ) | 97,006,381 | ||||||||||||
Current
Liabilities
|
48,331,659 | 37,107,715 | 47,752,659 | (107,026,530 | ) | 26,165,504 | ||||||||||||||
Total
Liabilities
|
48,331,659 | 37,107,715 | 47,752,659 | (107,026,530 | ) | 26,165,504 | ||||||||||||||
Net
Assets
|
59,853,559 | 6,809,625 | (5,205,718 | ) | 9,383,412 | 70,840,877 | ||||||||||||||
Total
Liabilities
&
Net Assets
|
$ | 108,185,218 | $ | 43,917,340 | $ | 42,546,941 | $ | (97,643,118 | ) | $ | 97,006,381 |
Results
of Operations
|
WFOE,
|
|||||||||||||||||||
For
the period ended
|
Meat
|
Food
|
Sales
|
PSI,
&
|
||||||||||||||||
March
31, 2008
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Sales
|
$ | 41,207,696 | $ | 4,744,501 | $ | 8,259,335 | $ | (10,704,434 | ) | $ | 43,507,098 | |||||||||
Cost
of Sales
|
(35,775,600 | ) | (3,311,044 | ) | (8,092,214 | ) | 10,704,434 | (36,474,424 | ) | |||||||||||
Gross
Profit
|
5,432,096 | 1,433,457 | 167,121 | - | 7,032,674 | |||||||||||||||
Operating
(Loss)/Profit
|
(1,239,863 | ) | (588,697 | ) | (434,210 | ) | (55,481 | ) | (2,318,251 | ) | ||||||||||
Other
Income (Expense)
|
4,192,233 | 844,760 | (267,089 | ) | (55,481 | ) | 4,714,423 | |||||||||||||
Earnings
before Tax
|
(112,149 | ) | (179,382 | ) | (17,845 | ) | 2,515 | (306,861 | ) | |||||||||||
(Income
Tax Expense)
|
4,080,084 | 665,378 | (284,934 | ) | (52,966 | ) | 4,407,562 | |||||||||||||
Extraordinary
Expense
|
- | (166,345 | ) | - | - | (166,345 | ) | |||||||||||||
Net
Income
|
$ | 4,080,084 | $ | 499,033 | $ | (284,934 | ) | $ | (52,966 | ) | $ | 4,241,217 |
Eliminated
Intercompany Sales of Products Sold
|
|||||
Sold
From:
|
Sold
To:
|
Amount
|
|||
Food
Company
|
Sales
Company
|
$ | 1,330,545 | ||
Meat
Company
|
Sales
Company
|
$ | 6,663,303 | ||
Meat
Company
|
Food
Company
|
$ | 2,710,586 | ||
$ | 10,704,434 |
Financial
Position
|
WFOE,
|
|||||||||||||||||||
At
|
Meat
|
Food
|
Sales
|
PSI,
&
|
||||||||||||||||
December
31, 2008
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Current
Assets
|
74,713,237 | 21,126,826 | 41,826,291 | (89,504,485 | ) | 48,161,869 | ||||||||||||||
Non
Current Assets
|
22,624,642 | 19,570,329 | 325,480 | 1,088 | 42,521,539 | |||||||||||||||
Total
Assets
|
$ | 97,337,879 | $ | 40,697,155 | $ | 42,151,771 | $ | (89,503,397 | ) | $ | 90,683,408 | |||||||||
Current
Liabilities
|
42,293,137 | 34,796,536 | 45,747,946 | (99,079,858 | ) | 23,757,761 | ||||||||||||||
Total
Liabilities
|
42,293,137 | 34,796,536 | 45,747,946 | (99,079,858 | ) | 23,757,761 | ||||||||||||||
Net
Assets
|
55,044,742 | 5,900,619 | (3,596,176 | ) | 9,576,462 | 66,925,647 | ||||||||||||||
Total
Liabilities
&
Net Assets
|
$ | 97,337,879 | $ | 40,697,155 | $ | 42,151,770 | $ | (89,503,396 | ) | $ | 90,683,408 |
16.
|
Earnings
Per Share
|
For
three
|
For
three
|
|||||||
months
ended
|
months
ended
|
|||||||
March
31,
|
March
31,
|
|||||||
2009
|
2008
|
|||||||
Net
Income (A)
|
$ | 412,021 | $ | 4,241,217 | ||||
Basic
Weighted Average Shares Outstanding (B)
|
17,272,756 | 17,272,756 | ||||||
Dilutive
Shares:
|
||||||||
-
Addition to Common Stock from Exercise of Placement
Warrants
|
- | 46,364 | ||||||
- Addition to Common Stock from Contingent Shares Held in Escrow
(Please refer to Note 18)
|
3,863,636 | 3,863,636 | ||||||
Diluted
Weighted Average Shares Outstanding: (C)
|
21,136,392 | 21,182,756 | ||||||
Earnings
Per Share:
|
||||||||
- Basic (A)/(B)
|
$ | 0.024 | $ | 0.25 | ||||
- Diluted (A)/(C)
|
$ | 0.019 | $ | 0.20 | ||||
Weighted
Average Shares Outstanding:
|
||||||||
- Basic
|
17,272,756 | 17,272,756 | ||||||
- Diluted
|
21,136,392 | 21,182,756 |
17.
|
Concentration
of Risk
|
|
(A)
|
Demand
risk
|
|
(B)
|
Supply
Risk
|
18.
|
Financing
Transaction
|
i.
|
Common
shares outstanding prior to offering of securities
|
17,272,756 | ||||
ii.
|
Common
shares issued under securities purchase agreement
|
3,863,636 | ||||
iii.
|
Common
shares issuable upon exercise of placement agent warrants
|
- | ||||
21,136,392 |
ITEM
2.
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF RESULTS OF
OPERATIONS
|
1.
|
Dalian
Chuming Slaughter and Packaging Pork Company Ltd. ( “Meat Company”), whose
primary business activity is acquiring, slaughtering and packaging of pork
and cattle;
|
|
2.
|
Dalian
Chuming Processed Foods Company Ltd. ( “Food Company”), whose primary
business activity is the processing of raw and cooked meat products;
and
|
|
3.
|
Dalian
Chuming Sales Company Ltd. (“Sales Company”), which is responsible for our
sales, marketing and distribution
operations.
|
Name
of Company
|
Place
of
Incorporation
|
Attributable
Equity
Interest
|
Registered
Capital
|
|||
Precious
Sheen Investments Limited
|
BVI
|
100
|
%
|
USD
10,000
|
||
Dalian
Chuming Precious Sheen Investment Consulting Co., Ltd.
|
PRC
|
100
|
%
|
RMB
91,009,955
|
||
Dalian
Chuming Slaughtering & Pork Packaging Co. Ltd.
|
PRC
|
100
|
%
|
RMB
10,000,000
|
||
Dalian
Chuming Processed Foods Co. Ltd.
|
PRC
|
100
|
%
|
RMB
5,000,000
|
||
Dalian
Chuming Sales Co. Ltd.
|
PRC
|
100
|
%
|
RMB
5,000,000
|
Fixed
Asset Classification
|
Useful
Life
|
|
Land
Improvements
|
10
years
|
|
Buildings
|
20
years
|
|
Building
Improvements
|
10
years
|
|
Manufacturing
Machinery & Equipment
|
10
years
|
|
Office
Equipment
|
5
years
|
|
Furniture
& Fixtures
|
5
years
|
|
Vehicles
|
5
years
|
March
31,
|
%
of
|
March
31,
|
%
of
|
|||||||||||||
2009
|
Sales
|
2008
|
Sales
|
|||||||||||||
Sales
|
$ | 40,893,923 | 100.00 | % | $ | 43,507,098 | 100.00 | % | ||||||||
Cost
of Sales
|
(35,169,469 | ) | 86.00 | % | (36,474,424 | ) | 83.84 | % | ||||||||
Gross
Profit
|
5,724,454 | 14.00 | % | 7,032,674 | 16.16 | % | ||||||||||
Selling
Expenses
|
864,959 | 2.12 | % | 1,825,277 | 4.20 | % | ||||||||||
General
& Administrative Expenses
|
559,113 | 1.37 | % | 492,973 | 1.13 | % | ||||||||||
Total
Operating Expense
|
1,424,072 | 3.48 | % | 2,318,250 | 5.33 | % | ||||||||||
Operating
Income / (Loss)
|
4,300,382 | 10.52 | % | 4,714,423 | 10.84 | % | ||||||||||
Other
Income (Expense)
|
(3,608,153 | ) | 8.82 | % | (306,465 | ) | 0.70 | % | ||||||||
Earnings
Before Tax
|
692,229 | 1.69 | % | 4,407,562 | 10.13 | % | ||||||||||
(Income
Tax Expense) / Deferred Tax Benefit
|
(280,208 | ) | 0.69 | % | (166,345 | ) | 0.38 | % | ||||||||
Net
Income
|
$ | 412,021 | 1.00 | % | $ | 4,241,217 | 9.75 | % | ||||||||
Earnings
Per Share
|
||||||||||||||||
Basic
|
$ | 0.024 | $ | 0.25 | ||||||||||||
Diluted
|
0.019 | 0.20 | ||||||||||||||
Weighted
Average Shares Outstanding
|
||||||||||||||||
Basic
|
17,272,756 | 17,272,756 | ||||||||||||||
Diluted
|
21,136,392 | 21,182,756 |
Sales
by product category, in dollars:
|
First
Quarter 2009 (amount)
|
%
of Total Sales
|
First
Quarter
2008
(amount)
|
%
of
Total
Sales
|
%
of increase
from
2008
to 2009
|
|||||||||||||||
Fresh
Pork
|
$ | 31,550,154 | 77.15 | % | $ | 36,384,986 | 83.63 | % | -13.29 | % | ||||||||||
Frozen
Pork
|
3,956,106 | 9.67 | % | 2,358,085 | 5.42 | % | 67.78 | % | ||||||||||||
Processed
Food Products
|
5,387,663 | 13.17 | % | 4,764,027 | 10.95 | % | 13.09 | % | ||||||||||||
Total
Sales
|
$ | 40,893,293 | 100 | % | 43,507,098 | 100 | % | -6.01 | % |
Sales
by product category, by weight of product (metric
tons):
|
First
Quarter
2009
(Weight
in tons)
|
%
of
Total
Sales
|
First
Quarter
2008
(Weight
in tons)
|
%
of
Total
Sales
|
%
of change
from
2008
to 2009
|
|||||||||||||||
Fresh
Pork
|
14,245 | 76.95 | % | 13,997 | 79.92 | % | 1.77 | % | ||||||||||||
Frozen
Pork
|
2,581 | 13.94 | % | 1,086 | 6.20 | % | 137.66 | % | ||||||||||||
Processed
Food Products
|
1,686 | 9.11 | % | 2430 | 13.88 | % | -30.62 | % | ||||||||||||
Total
Sales
|
18,512 | 100 | % | 17,513 | 100 | % | 5.70 | % |
Average
Per-Kilogram Price to Customers (in $US)
|
||||||||||||||||
First
Quarter of 2009
|
First
Quarter of 2008
|
%
change
|
Change
in Price
|
|||||||||||||
Fresh
Pork
|
$ | 2.21 | $ | 2.59 | -14.76 | % | $ | -0.38 | ||||||||
Frozen
Pork
|
$ | 1.53 | $ | 2.17 | -29.49 | % | $ | -0.64 | ||||||||
Processed
Food Products
|
$ | 3.20 | $ | 1.96 | 63.27 | % | $ | 1.24 |
Sales
Channels
|
||||||||||||
As
of March 31,
|
Showcase
Stores
|
Supermarkets
|
Restaurants
and
Canteens
|
|||||||||
2008
|
635 | 122 | 3,191 | |||||||||
2009
|
873 | 345 | 4,726 |
Cost
of Sales
First
Quarter
|
%
of
Overall
Cost of
|
Cost
of Sales First Quarter
|
%
of
Overall
Cost of
|
%
of increase
from
|
||||||||||||||||
Product
Category
|
2009
|
Sales
|
2008
|
Sales
|
2008
to 2009
|
|||||||||||||||
Fresh
Pork
|
$ | 27,779,537 | 78.99 | % | $ | 31,371,652 | 86.01 | % | -11.45 | % | ||||||||||
Frozen
Pork
|
3,426,644 | 9.74 | % | 1,794,542 | 4.92 | % | 90.95 | % | ||||||||||||
Processed
Food Products
|
3,963,288 | 11.27 | % | 3,308,230 | 9.07 | % | 19.80 | % | ||||||||||||
Total
Cost of Sales
|
$ | 35,169,469 | 100 | % | $ | 36,474,424 | 100 | % | -3.58 | % |
Product
Category:
|
Cost
of Sales First Quarter 2009
|
%
of Product Group Sales
|
Cost
of Sales First Quarter 2008
|
%
of Product Group Sales
|
%
Change Product
Group
Sales
|
|||||||||||||||
Fresh
Pork
|
$ | 27,779,537 | 88.05 | % | $ | 31,371,652 | 86.22 | % | -1.83 | % | ||||||||||
Frozen
Pork
|
3,426,644 | 86.62 | % | 1,794,542 | 76.10 | % | 10.52 | % | ||||||||||||
Processed
Food Products
|
3,963,288 | 73.56 | % | 3,308,230 | 69.44 | % | 4.12 | % | ||||||||||||
Total
Cost of Sales
|
$ | 35,169,469 | 86.00 | % | $ | 36,474,424 | 83.84 | % | 2.16 | % |
Average
Unit
Price Per Kilogram in 2008
(in
$US)
|
Average
Unit
Price Per Kilogram in 2007
(in
$US)
|
Price
Increase
(in
$US)
|
%
Increase from 2007 to 2008
|
|||||||||||||
First
Quarter
|
2.2936 | 1.0579 | 1.1357 | 107.35 | % | |||||||||||
Second
Quarter
|
2.2578 | 1.3535 | 0.9043 | 66.81 | % | |||||||||||
Third
Quarter
|
2.2513 | 1.8104 | 0.4409 | 24.35 | % | |||||||||||
Fourth
Quarter
|
2.105 | 1.8656 | 0.2394 | 12.83 | % | |||||||||||
Average
for Year to Date
|
2.2676 | 1.5219 | 0.7457 | 49.00 | % |
Product
Group
|
Gross
Profit
First
Quarter
of
2009
|
%
of Product
Group
Sales
|
Gross
Profit
First
Quarter
of
2008
|
%
of Product
Group
Sales
|
%
of increase from First Quarter of 2008 to First
Quarter
of 2009
|
|||||||||||||||
Fresh
Pork
|
$ | 3,770,617 | 11.95 | % | $ | 5,036,292 | 13.84 | % | -25.13 | % | ||||||||||
Frozen
Pork
|
529,462 | 13.38 | % | 556,052 | 23.58 | % | -4.78 | % | ||||||||||||
Processed
Food Products
|
1,424,375 | 26.44 | % | 1,440,330 | 30.23 | % | -1.11 | % | ||||||||||||
Total
Gross Profit
|
$ | 5,724,454 | 14.00 | % | $ | 7,032,674 | 16.16 | % | -18.60 | % |
Payments
Due by Period
|
||||||||||||||||||||
Less
than 1
|
1-3
|
3-5
|
5
|
|||||||||||||||||
Total
|
Year
|
Years
|
Years
|
Years
+
|
||||||||||||||||
Contractual
Obligations:
|
||||||||||||||||||||
Bank
Indebtedness
|
$ | 10,809,863 | $ | 10,809,863 | $ | _ | $ | _ | $ | _ | ||||||||||
Other
Indebtedness
|
$ | _ | $ | _ | $ | _ | $ | _ | $ | _ | ||||||||||
Capital
Lease Obligations
|
$ | _ | $ | _ | $ | _ | $ | _ | $ | _ | ||||||||||
Operating
Leases
|
$ | _ | $ | _ | $ | _ | $ | _ | $ | _ | ||||||||||
Purchase
Obligations
|
$ | 287,833,972 | $ | 123,159,235 | $ | 164,674,737 | $ | _ | $ | _ | ||||||||||
Total
Contractual Obligations:
|
$ | 298,643,835 | $ | 133,969,098 | $ | 164,674,737 | $ | _ | $ | _ |
Year
|
Hogs
|
Price
Per Hog
|
Amount
|
|||||||||
2009
(April to December)
|
658,148 | $ | 187.13 | $ | 123,159,235 | |||||||
2010
|
800,000 | $ | 205.84 | 164,674,737 | ||||||||
$ | 287,833,972 |
ITEM
3.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET
RISK
|
ITEM
4T.
|
CONTROLS
AND PROCEDURES
|
ITEM
1.
|
LEGAL
PROCEEDINGS
|
ITEM
1A.
|
RISK
FACTORS
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF
PROCEEDS
|
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY
HOLDERS
|
ITEM
5.
|
OTHER
INFORMATION
|
ITEM
6.
|
EXHIBITS
|
Exhibit
Number
|
Description
|
|
2.1
|
Share
Exchange Agreement by and among the Energroup Holdings Corporation, PSI
and PSI and Energroup Shareholders dated December 31, 2007
(1)
|
|
2.2
|
Articles
and Plan of Merger (change in domicile from Utah to Nevada)
(2)
|
|
3.1
|
Articles
of Incorporation of Great Lakes Funding, Inc. (Utah)
(1)
|
|
3.2
|
Bylaws
of Great Lakes Funding, Inc. (1)
|
|
3.3
|
Articles
of Amendment to Articles of Incorporation of Great Lakes Funding, Inc.
(Name Change) (1)
|
|
3.4
|
Articles
of Amendment to Articles of Incorporation of Energroup Technologies, Inc.
(Reverse Split) (2)
|
|
3.5
|
Articles
of Incorporation of Energroup Holdings Corporation (Nevada)
(2)
|
|
3.6
|
Bylaws
of Energroup Holdings Corporation (2)
|
|
3.7
|
Certificate
of Amendment to Articles of Incorporation of Energroup Holdings
Corporation (3)
|
|
4.1
|
Registration
Rights Agreement dated December 2007 among Energroup and the investors
signatory thereto (1)
|
|
4.2
|
Common
Stock Purchase Warrant issued to Placement Agent (December 2007)
(2)
|
|
31.1
|
Rule
13a-14(a) / 15d-14(a)(4) Certification by the Company’s Chief Executive
Officer.*
|
|
31.2
|
Rule
13a-14(a) / 15d-14(a)(4) Certification by the Company’s Chief Financial
Officer.*
|
|
32.1
|
Section
1350 Certification by the Company’s Chief Executive
Officer.*
|
|
32.2
|
Section
1350 Certification by the Company’s Chief Financial
Officer.*
|
|
*
|
Filed
herewith.
|
|
(1)
|
Previously
filed with our Current Report on Form 8-K on January 7, 2008 and
incorporated herein by reference.
|
|
(2)
|
Previously
filed with our Current Report on Form 8-K on August 22, 2007 and
incorporated herein by reference.
|
|
(3)
|
Previously
filed with our Current Report on Form 8-K on December 14, 2007 and
incorporated herein by reference.
|
ENERGROUP
HOLDINGS CORPORATION
|
||
Dated: May
15, 2009
|
By:
|
/s/
Shi Huashan
|
Shi
Huashan
|
||
President
and Chief Executive Officer
|
||
(Principal
Executive Officer)
|
||
Dated: May
15, 2009
|
By:
|
/s/
Wang Shu
|
Wang
Shu
|
||
Chief
Financial Officer
|
||
(Principal
Financial and Accounting Officer)
|