x
|
Quarterly
Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934
|
o
|
Transition
Report Pursuant to Section 13 or 15(d) of the Securities Exchange Act of
1934
|
Nevada
|
87-0420774
|
|
(State
or Other Jurisdiction of
Incorporation
or Organization)
|
(I.R.S.
Employer
Identification
No.)
|
Large
Accelerated Filer o
|
Accelerated
Filer o
|
Non-Accelerated
Filer o
(Do
not check if a smaller reporting company)
|
Smaller
reporting company x
|
Page
|
||
PART
I FINANCIAL
INFORMATION
|
||
ITEM
1 FINANCIAL
STATEMENTS
|
2
|
|
ITEM
2 MANAGEMENT’S
DISCUSSION AND ANAITEM 2 LYSIS OF FINANCIAL
CONDITION
AND RESULTS OF OPERATIONS
|
33
|
|
ITEM 3 QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
46
|
|
ITEM
4T. CONTROLS
AND PROCEDURES
|
46
|
|
PART
II OTHER
INFORMATION
|
47
|
|
ITEM
1 LEGAL
PROCEEDINGS
|
47
|
|
ITEM
1A. RISK
FACTORS
|
47
|
|
ITEM 2 UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
47
|
|
ITEM
3 DEFAULTS
UPON SENIOR SECURITIES
|
47
|
|
ITEM
4 OTHER
INFORMATION
|
47
|
|
ITEM
5 EXHIBITS
|
47
|
ITEM
1
|
FINANCIAL
STATEMENTS
|
Contents
|
Pages
|
Report
of Registered Public Accounting Firm
|
1
|
Consolidated
Balance Sheets
|
2 -
3
|
Consolidated
Statements of Operations
|
4
|
Consolidated
Statements of Changes in Stockholders’ Equity
|
5
|
Consolidated
Statements of Cash Flows
|
6 – 7
|
Notes
to Consolidated Financial Statements
|
8 – 32
|
South
San Francisco, California
|
Samuel
H. Wong & Co., LLP
|
May
9, 2010
|
Certified
Public Accountants
|
Notes
|
At
|
At
|
||||||||
March 31,
|
December 31,
|
|||||||||
|
2010
|
2009
|
||||||||
ASSETS
|
||||||||||
Current
Assets
|
||||||||||
Cash
|
2(D)
|
$ | 12,637,572 | $ | 41,984,101 | |||||
Restricted
Cash
|
3
|
13,879,340 | 2,176,224 | |||||||
Accounts
Receivable
|
2(E),4
|
23,804,756 | 39,876,187 | |||||||
Other
Receivable
|
376,481 | 591,025 | ||||||||
Related
Party Receivable
|
5
|
- | - | |||||||
Inventory
|
2(F),6
|
3,782,416 | 3,683,989 | |||||||
Advance
to Suppliers
|
2(G),7
|
63,142,510 | 844,964 | |||||||
Prepaid
Expenses
|
959,228 | 30,103 | ||||||||
Prepaid
Taxes
|
631 | 231,568 | ||||||||
Deferred
Tax Asset
|
2(Q)
|
468,998 | 468,922 | |||||||
Total
Current Assets
|
119,051,932 | 89,887,082 | ||||||||
Non-Current
Assets
|
||||||||||
Property,
Plant & Equipment, net
|
2(H),8
|
23,287,915 | 23,727,484 | |||||||
Land
Use Rights, net
|
2(I),9
|
13,105,600 | 13,175,559 | |||||||
Construction
in Progress
|
2(J)
|
6,703,935 | 6,692,837 | |||||||
Total
Assets
|
$ | 162,149,382 | $ | 133,482,962 | ||||||
LIABILITIES
& STOCKHOLDERS' EQUITY
|
||||||||||
Current
Liabilities
|
||||||||||
Bank
Loans
|
10(A)
|
$ | 30,572,988 | $ | 15,942,197 | |||||
Notes
Payable
|
11
|
11,702,579 | 7,312,935 | |||||||
Accounts
Payable
|
4,058,650 | 3,272,626 | ||||||||
Taxes
Payable
|
8,632,779 | 6,987,848 | ||||||||
Other
Payable
|
1,957,800 | 2,096,958 | ||||||||
Accrued
Liabilities
|
1,900,222 | 1,922,103 | ||||||||
Customer
Deposits
|
2(L)
|
2,896,615 | 2,416,615 | |||||||
Related
Party Payable
|
5
|
2,675,626 | 2,307,429 | |||||||
Total
Current Liabilities
|
64,397,263 | 42,258,711 | ||||||||
Long
Term Liabilities
|
||||||||||
Bank
Loans
|
10(B)
|
- | - | |||||||
Total
Liabilities
|
$ | 64,397,263 | $ | 42,258,711 |
At
|
At
|
|||||||||
Notes
|
March 31,
|
December 31,
|
||||||||
Stockholders' Equity
|
2010
|
2009
|
||||||||
Preferred
Stock - $0.001 Par Value 10,000,000 Shares Authorized; 0 Shares Issued
& Outstanding at March 31, 2010 and December 31, 2009.
|
$ | - | $ | - | ||||||
Common
Stock - $0.001 Par Value 21,739,130 Shares Authorized; 21,136,392 Shares
Issued & Outstanding at March 31, 2010 and December 31,
2009.
|
11
|
21,137 | 21,137 | |||||||
Additional
Paid in Capital
|
42,530,331 | 42,530,331 | ||||||||
Statutory
Reserve
|
2(M),13
|
2,077,488 | 2,077,488 | |||||||
Retained
Earnings
|
47,843,505 | 41,329,899 | ||||||||
Accumulated
Other Comprehensive Income
|
2(N)
|
5,279,658 | 5,265,396 | |||||||
Total
Stockholders' Equity
|
97,752,119 | 91,224,251 | ||||||||
Total
Liabilities & Stockholders' Equity
|
$ | 162,149,382 | $ | 133,482,962 |
For three
|
For three
|
|||||||||
Months ended
|
Months ended
|
|||||||||
Note
|
March 31,
|
March 31,
|
||||||||
2010
|
2009
|
|||||||||
Sales
|
2(O),22
|
$ | 55,510,121 | $ | 40,893,923 | |||||
Cost
of Sales
|
2(P)
|
47,212,872 | 35,169,469 | |||||||
Gross
Profit
|
8,297,249 | 5,724,454 | ||||||||
Operating Expenses
|
||||||||||
Selling
Expenses
|
2(Q)
|
341,016 | 864,959 | |||||||
General
& Administrative Expenses
|
2(R)
|
576,370 | 559,113 | |||||||
Total
Operating Expense
|
917,386 | 1,424,072 | ||||||||
Operating
Income/(Loss)
|
7,379,863 | 4,300,382 | ||||||||
Other Income (Expenses)
|
||||||||||
Other
Income
|
9,482 | 44,606 | ||||||||
Interest
Income
|
2,229 | 113,235 | ||||||||
Other
Expenses
|
(8,323 | ) | (46,623 | ) | ||||||
Interest
Expense
|
(417,898 | ) | (217,219 | ) | ||||||
Release
of Escrowed Make Good Shares
|
- | (3,502,152 | ) | |||||||
Total
Other Income and Expense
|
(414,510 | ) | (3,608,153 | ) | ||||||
Earnings
before Tax
|
6,965,353 | 692,229 | ||||||||
(Income
Tax Expense)/Deferred Tax Benefit
|
2(V),15
|
(451,747 | ) | (280,208 | ) | |||||
Net
Income
|
$ | 6,513,606 | $ | 412,021 | ||||||
Earnings
Per Share
|
2(Z),18
|
|||||||||
- Basic
|
$ | 0.31 | $ | 0.03 | ||||||
- Diluted
|
$ | 0.31 | $ | 0.02 | ||||||
Weighted
Average Shares Outstanding
|
||||||||||
- Basic
|
21,136,392 | 17,272,756 | ||||||||
- Diluted
|
21,136,392 | 21,136,392 |
For the
|
For three
|
|||||||||||
year ended
|
Months Ended
|
|||||||||||
December 31,
|
March 31,
|
Accumulated
|
||||||||||
Comprehensive Income
|
2009
|
2010
|
Totals
|
|||||||||
Net
Income
|
$ | 6,054,442 | $ | 6,513,606 | $ | 12,568,048 | ||||||
Other Comprehensive Income
|
||||||||||||
Foreign
Currency Translation Adjustment
|
1,776,168 | 14,262 | 1,790,430 | |||||||||
$ | 7,830,610 | $ | 6,527,868 | $ | 14,358,478 |
Accumulated
|
||||||||||||||||||||||||||||
Common
|
Additional
|
Comprehensive
|
||||||||||||||||||||||||||
Shares
|
Paid in
|
Statutory
|
Retained
|
Other
|
||||||||||||||||||||||||
Outstanding
|
Amount
|
Capital
|
Reserve
|
Earnings
|
Income
|
Total
|
||||||||||||||||||||||
Balance
at 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
|
- | - | 16,467,994 | - | - | - | 16,467,994 | |||||||||||||||||||||
Net
Income
|
- | - | - | - | 6,054,442 | - | 6,054,442 | |||||||||||||||||||||
Appropriations
of Retained Earnings
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Foreign
Currency Translation Adjustment
|
- | - | - | - | - | 1,776,168 | 1,776,168 | |||||||||||||||||||||
Balance
at December 31, 2009
|
21,136,392 | $ | 21,137 | $ | 42,530,331 | $ | 2,077,488 | $ | 41,329,899 | $ | 5,265,396 | $ | 91,224,251 | |||||||||||||||
Balance
at January 1, 2010
|
21,136,392 | $ | 21,137 | $ | 42,530,331 | $ | 2,077,488 | $ | 41,329,899 | $ | 5,265,396 | $ | 91,224,251 | |||||||||||||||
Release
of Shares Placed in Escrow
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Net
Income
|
- | - | - | - | 6,513,606 | - | 6,513,606 | |||||||||||||||||||||
Appropriations
of Retained Earnings
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Foreign
Currency Translation Adjustment
|
- | - | - | - | - | 14,262 | 14,262 | |||||||||||||||||||||
Balance
at March 31, 2010
|
21,136,392 | $ | 21,137 | $ | 42,530,331 | $ | 2,077,488 | $ | 47,843,505 | $ | 5,279,658 | $ | 97,752,119 |
For three
|
For three
|
|||||||
Months ended
|
Months ended
|
|||||||
March 31,
|
March 31,
|
|||||||
2010
|
2009
|
|||||||
Cash
Flow from Operating Activities
|
||||||||
Cash
Received from Customers
|
$ | 72,276,096 | $ | 36,366,161 | ||||
Cash
Paid to Suppliers & Employees
|
(103,990,669 | ) | (39,601,549 | ) | ||||
Interest
Received
|
2,229 | 113,235 | ||||||
Interest
Paid (net of amount capitalized)
|
(459,049 | ) | 645,353 | |||||
Income
Tax Paid
|
488 | (19,360 | ) | |||||
Miscellaneous
Receipts
|
9,482 | 44,606 | ||||||
Cash
Sourced/(Used) in Operating Activities
|
(32,161,423 | ) | (2,451,554 | ) | ||||
Cash
Flows from Investing Activities
|
||||||||
Escrowed
Funds from Private Placement Placed in Restricted Cash
|
(537 | ) | 2,607 | |||||
Increase
of Funds in Restricted Cash
|
(11,702,579 | ) | - | |||||
Payments
for Purchases of Equipment & Construction of Plant
|
(124,671 | ) | (3,481,309 | ) | ||||
Payments
for Purchases of Intangible Assets
|
(2,371 | ) | (18,100 | ) | ||||
Payments/Withdraw
of Deposits
|
- | (43 | ) | |||||
Cash
Sourced/(Used) in Investing Activities
|
(11,830,158 | ) | (3,496,845 | ) | ||||
Cash
Flows from Financing Activities
|
||||||||
Proceeds
from Bank Borrowings
|
14,630,790 | 4,390,442 | ||||||
Cash
Sourced/(Used) in Financing Activities
|
14,630,790 | 4,390,442 | ||||||
Net
Increase/(Decrease) in Cash & Cash Equivalents for the
Year
|
(29,360,791 | ) | (1,557,957 | ) | ||||
Effect
of Currency Translation
|
14,262 | 1,057 | ||||||
Cash
& Cash Equivalents at Beginning of Period
|
41,984,101 | 5,695,798 | ||||||
Cash
& Cash Equivalents at End of Period
|
$ | 12,637,572 | $ | 4,138,898 | ||||
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,
|
|||||||
2010
|
2009
|
|||||||
Net
Income
|
$ | 6,513,606 | $ | 412,021 | ||||
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 | ||||||
Amortization
|
72,330 | 67,102 | ||||||
Depreciation
|
553,144 | 565,157 | ||||||
Provision
for Bad Debt
|
(162,338 | ) | (99 | ) | ||||
Decrease/(Increase)
in Accounts Receivable
|
16,233,768 | 2,071,840 | ||||||
Decrease/(Increase)
in Other Receivable
|
214,543 | 10,494 | ||||||
Decrease/(Increase)
in Related Party Receivable
|
- | (6,927,188 | ) | |||||
Decrease/(Increase)
in Inventory
|
(98,427 | ) | 157,249 | |||||
Decrease/(Increase)
in Advance to Suppliers
|
(62,297,547 | ) | (120,446 | ) | ||||
Decrease/(Increase)
in Prepaid Taxes
|
230,937 | 127,788 | ||||||
Decrease/(Increase)
in Prepaid Expenses
|
(929,126 | ) | (334,114 | ) | ||||
Decrease/(Increase)
in Deferred Tax Benefit
|
(75 | ) | (809 | ) | ||||
Increase/(Decrease)
in Notes Payable
|
4,389,644 | - | ||||||
Increase/(Decrease)
in Accounts Payable
|
786,024 | (3,779,839 | ) | |||||
Increase/(Decrease)
in Taxes Payable
|
1,644,930 | 784,896 | ||||||
Increase/(Decrease)
in Other Payable
|
(139,157 | ) | (188,377 | ) | ||||
Increase/(Decrease)
in Related Party Payable
|
368,197 | - | ||||||
Increase/(Decrease)
in Accrued Liabilities
|
(21,877 | ) | 883,429 | |||||
Increase/(Decrease)
in Customer Advances
|
480,001 | 317,190 | ||||||
Total
of all adjustments
|
(38,675,029 | ) | (2,863,575 | ) | ||||
Net
Cash Provided by/(Used in) Operating Activities
|
$ | (32,161,423 | ) | $ | (2,451,554 | ) |
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
|
|
The
Company reviews the recoverability of its long-lived assets, such as
property and equipment, when events or changes in circumstances occur that
indicate the carrying value of the asset group may not be
recoverable. The assessment of possible impairment is based on
the Company’s ability to recover the carrying value of the asset from the
expected future cash flows, undiscounted and without interest charges, of
the related operations. If these cash flows are less than the
carrying value of such assets, an impairment loss is recognized for the
difference between estimated fair value and carrying value. The
measurement of impairment requires management to estimate future cash
flows and the fair value of long-lived
assets.
|
|
(L)
|
Customer
Deposit
|
|
(M)
|
Statutory
Reserve
|
|
(N)
|
Other
Comprehensive Income
|
|
Comprehensive
income is defined to include all changes in equity except those resulting
from investments by owners and distributions to owners. Among other
disclosures, all items that are required to be recognized under current
accounting standards as components of comprehensive income are required to
be reported in a financial statement that is presented with the same
prominence as other financial statements. The Company’s current
component of other comprehensive income is the foreign currency
translation adjustment.
|
|
(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
|
|
(W)
|
Economic
and Political Risks
|
|
(X)
|
Foreign
Currency Translation
|
Exchange Rates
|
3/31/2010
|
12/31/2009
|
||||||
Period
end RMB : US$ exchange rate
|
6.8361 | 6.8372 | ||||||
Average
period RMB : US$ exchange rate
|
6.8360 | 6.8409 |
|
(Y)
|
Earnings
Per Share
|
|
(Z)
|
Recent
Accounting Pronouncements
|
3.
|
Restricted
Cash
|
4.
|
Accounts
Receivable
|
At
|
At
|
|||||||
March
31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
Accounts
Receivable – Trade
|
$ | 24,045,208 | $ | 40,278,976 | ||||
Less:
Allowance for Doubtful Accounts
|
(240,452 | ) | (402,789 | ) | ||||
Net
Accounts Receivable
|
$ | 23,804,756 | $ | 39,876,187 |
At
|
At
|
|||||||
March 31,
|
December 31,
|
|||||||
|
2010
|
2009
|
||||||
Allowance
for Bad
Debts
|
||||||||
Beginning
Balance
|
$ | (402,789 | ) | $ | (188,495 | ) | ||
Allowance
Provided
|
- | (214,294 | ) | |||||
Charged
Against Allowance
|
162,337 | - | ||||||
Ending
Balance
|
$ | (240,452 | ) | $ | (402,789 | ) |
At
|
At
|
|||||||
March
31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
1-30 Days
|
$ | 12,591,025 | $ | 17,757,223 | ||||
30-60 Days
|
5,305,588 | 12,643,466 | ||||||
61-90
Days
|
2,383,173 | 5,004,370 | ||||||
91-120 Days
|
352,405 | 4,833,711 | ||||||
121-365 Days
|
3,413,017 | 40,206 | ||||||
Over 365 Days
|
- | - | ||||||
Total
|
$ | 24,045,208 | $ | 40,278,976 |
5.
|
Related Party
Receivable and Payable
|
Ref.
|
Subsidiary Due to:
|
Nature of Balance
|
Related Party
|
Balance
|
Description of
Transaction
|
||||||
A
|
Food
|
Sale
of Products resulting in Trade Receivable from
|
Dalian
Huayu Seafood Food Co., Ltd.
|
$ | 5,516,296 |
Food
Co. sold cooked food to Huayu dating back to 1/2007.
|
|||||
Subtotal
of Related Party Sales
|
5,516,296 | ||||||||||
B
|
Food
|
Loan
Receivable from
|
Dalian
Fodder Co., Ltd.
|
256,715 |
Food
Co. advanced prepayment to Fodder Co. for purchase of raw materials dating
back to 7/2009
|
||||||
C
|
Food
|
Loan
Receivable from
|
Dalian
Mingxing Livestock Product Co., Ltd.
|
183,285 |
Food
Co. purchased material on behalf of Mingxing Dating back to
6/2009
|
||||||
D
|
Food
|
Loan
Receivable from
|
Dalian
Chuming Industrial Development Co., Ltd.
|
21,962,912 |
Food
Co. paid bank loan principal and interest on behalf of Industrial Co.
dating back to 1/2008
|
||||||
E
|
Food
|
Loan
Receivable from
|
Dalian
Chuming Trading Co., Ltd
|
7,021,547 |
Food
Co. paid material on behalf of Trading dating back to
3/2010
|
||||||
F
|
Meat
|
Loan
Receivable from
|
Dalian
Chuming Industrial Development Co., Ltd.
|
6,172,349 |
Meat
Co. paid bank loan principal and interest on behalf of Industrial Co.
dating back to 4/2009
|
||||||
G
|
Meat
|
Loan
Receivable from
|
Dalian
Chuming Stockbreeding Combo Development Co., Ltd.
|
2,364,732 |
Prepayment
to Stockbreeding Combo for Purchase of hogs dating back to
7/2008.
|
||||||
H
|
Sales
|
Loan
Receivable from
|
Dalian
Huayu Seafood Co., Ltd.
|
2,717,126 |
Sales
Co. help Huayu purchase materials dating back to
9/2008.
|
||||||
I
|
Sales
|
Loan
Receivable from
|
Dalian
Chuming Group Co., Ltd.
|
8,357,926 |
Sales
Co. purchased hogs and paid general and administrative expenses on behalf
of Group dating back to 7/2008.
|
||||||
J
|
Sales
|
Loan
Receivable from
|
Dalian
Chuming Stockbreeding Combo Development Co., Ltd.
|
15,927,008 |
Sales
Co. paid for Stockbreeding to buy hogs from farmer dating back
7/2008
|
||||||
K
|
Sales
|
Loan
Receivable from
|
Dalian
Chuming Industrial Development Co., Ltd.
|
5,594,980 |
Sales
Co. purchased materials for Industrial Co. dating back to
7/2009
|
||||||
Subtotal
loans to related parties
|
70,558,580 | ||||||||||
Gross
related party receivables
|
$ | 76,074,876 |
Ref.
|
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
Stockbreeding Combo Development Co., Ltd.
|
$ | 8,487,806 |
Meat
Co. purchased of hogs from Stockbreeding Combo dating back to
12/2009
|
|||||
M
|
Meat
|
Purchase
of Raw Materials resulting in Trade Payable to
|
Dalian
Chuming Group Co., Ltd.
|
28,895,745 |
Purchase
of hogs from Group dating back to 7/2008.
|
||||||
Subtotal
of Purchases from Related Parties
|
37,383,551 | ||||||||||
N
|
Food
|
Loan
Payable to
|
Dalian
Chuming Group Co., Ltd.
|
1,566,161 |
Food
borrowed from Group to purchase materials dating back to
4/2009.
|
||||||
O
|
Food
|
Loan
Payable to
|
Dalian
Chuming Stockbreeding Combo Development Co., Ltd.
|
2,047,951 |
Stockbreeding
Combo bought raw materials on behalf of Food Co. dating back to
4/2009
|
||||||
P
|
Food
|
Loan
Payable to
|
Dalian
Huayu Seafood Co., Ltd.
|
8,425,912 |
Food
Company collected customer deposits on behalf of Huayu Co. dating back to
7/2009
|
||||||
Q
|
Meat
|
Loan
Payable to
|
Dalian
Chuming Group Co., Ltd.
|
7,314,119 |
Group
loaned to Meat Co. dating back to 4/2009
|
||||||
R
|
Meat
|
Loan
Payable to
|
Dalian
Huayu Seafood Co., Ltd.
|
2,950,978 |
Huayu
Co. loaned to Meat Co. dating back to 7/2009
|
||||||
S
|
Meat
|
Loan
Payable to
|
Dalian
Mingxing Livestock Product Co., Ltd.
|
610,716 |
Mingxing
Co. paid the operation expense on behalf of Meat Co., dating back to
7/2009
|
||||||
T
|
Meat
|
Loan
Payable to
|
Dalian
Chuming Fodder Co., Ltd.
|
1,259,958 |
Fodder
Co. paid the fodder materials on behalf of Meat dating back to
3/2010
|
||||||
U
|
Sales
|
Loan
Payable to
|
Dalian
Mingxing Livestock Product Co. Ltd.,
|
1,602,016 |
Sales
Co. collected bank loans on behalf of Mingxing dating back to
8/2008
|
||||||
V
|
Sales
|
Loan
Payable to
|
Dalian
Chuming Fodder Co., Ltd.
|
5,071,862 |
Fodder
Co. bought materials on behalf of Sales Co. dating back to
4/2009
|
||||||
W
|
WFOE
|
Loan
Payable to
|
Dalian
Chuming Group Co.
|
10,517,278 |
Group
loaned funds to WFOE (includes funds transferred from Meat for US
RTO.)
|
||||||
Subtotal
of Loans from Related Parties
|
41,366,951 | ||||||||||
Gross
Related Party Payable
|
78,750,502 | ||||||||||
Setoff Related Party Payable (Receivables have been set-off against Payables) | $ | 2,675,626 |
|
A.
|
The
Food Company sold USD 5.5 million (RMB 37.71 million) cooked food to Huayu
Company on credit.
|
|
B.
|
Food
Company prepaid USD 256 thousand (RMB 1.75 million) to Fodder Company in
third quarter of 2009 for the purchase of raw
materials.
|
|
C.
|
Food
Co. purchased material USD 183 thousand(RMB 1.25Million) on behalf of
Mingxing dating back to 6/2009
|
|
D.
|
Food
Company paid USD 21.96 million (RMB 150 million) bank loan principal and
interest on behalf of Industrial Development
Company.
|
|
E.
|
Food
Co. paid USD 7 million (RMB 48 million) for materials on behalf of Trading
Company.
|
|
F.
|
Meat
Co. paid USD 6.17 million (RMB 42.2 million) bank loan principal and
interest on behalf Industrial Development
Company.
|
|
G.
|
The
prepayment of USD 2.36 million (RMB 16.16 million) from Meat Company to
the Stockbreeding Combo Development Company was for the purchase of
hogs.
|
|
H.
|
Sales
Company bought USD 2.7 million (RMB 18.6 million) raw materials on behalf
of Huayu Seafood Company.
|
|
I.
|
The
balance of USD 8.35 million (RMB 57.13 million) receivable from Chuming
Group to Sales Company was for the payments of hogs and operation
expense.
|
|
J.
|
Sales
Company help the Combo Development Company to pay USD 15.9 million (RMB
109 million) to local farmers for the purchase of
hogs.
|
|
K.
|
Sales
Company purchased USD 5.6 million (RMB 38 million) materials for
Industrial Development Company.
|
|
L.
|
The
balance of USD 8.48 million (RMB 58 million) payment owed by the Meat
Company to Chuming Stockbreeding Combo Development Company was for the
purchase of hogs.
|
|
M.
|
The
Group sold hogs to Meat Co. for 28.9 million (RMB 197.5
million).
|
|
N.
|
Food
borrowed USD 1.56 million(RMB10.7 million) from Group to
purchase materials
|
|
O.
|
Stockbreeding
Combo Development Company purchased USD 2 million (RMB 14 million) for
Food Company.
|
|
P.
|
Food
Company collected USD 8.43 million (RMB 57 million) customer deposits on
behalf of Huayu Seafood Company.
|
|
Q.
|
Meat
Company borrowed USD 7.3 million (RMB 50 million) operation funds from
Chuming Group.
|
|
R.
|
Meat
Company borrowed USD 2.9 million (RMB 20 million) operation funds from
Huayu Seafood Company.
|
|
S.
|
Mingxing
Livestock Company paid USD 611 thousand (RMB 4.1 million) general and
administrative expenses for Meat
Company.
|
|
T.
|
Fodder
Co. paid USD 1.26 million (RMB 8.61 million) the fodder materials on
behalf of Meat Company.
|
|
U.
|
Sales
Company collected USD 1.6 Million (RMB 10.9 million) bank loans on behalf
of Mingxing Livestock Company.
|
|
V.
|
Fodder
Company bought USD 5.1 million (RMB 34.67 million) materials on behalf of
Sales Company.
|
|
W.
|
The
outstanding payable balance of USD 10.5 million (RMB 71 million) due to
the Group has been transferred to the books of
Chuming.
|
6.
|
Inventory
|
At
|
At
|
|||||||
March 31,
|
December 31,
|
|||||||
2010
|
2009
|
|||||||
Raw
Materials
|
$ | 688,814 | $ | 1,479,197 | ||||
Work
in Progress
|
100,717 | 95,051 | ||||||
Finished
Goods
|
2,992,885 | 2,109,741 | ||||||
$ | 3,782,416 | $ | 3,683,989 |
7.
|
Advance to
Suppliers
|
8.
|
Property, Plant &
Equipment
|
At
|
Accumulated
|
|||||||||||
March
31, 2010:
|
Cost
|
Depreciation
|
Net
|
|||||||||
Buildings
|
$ | 21,737,261 | $ | (4,605,799 | ) | $ | 17,131,462 | |||||
Manufacturing
Equipment
|
10,025,111 | (4,467,176 | ) | 5,557,935 | ||||||||
Office
Equipment
|
480,907 | (418,882 | ) | 62,026 | ||||||||
Vehicles
|
916,258 | (680,144 | ) | 236,114 | ||||||||
Furniture
& Fixture
|
525,408 | (225,029 | ) | 300,378 | ||||||||
$ | 33,684,945 | $ | 10,397,030 | $ | 23,287,915 | |||||||
At
|
Accumulated
|
|||||||||||
December
31, 2009:
|
Cost
|
Depreciation
|
Net
|
|||||||||
Buildings
|
$ | 21,661,732 | $ | (4,341,813 | ) | $ | 17,319,919 | |||||
Manufacturing
Equipment
|
9,983,958 | (4,227,442 | ) | 5,756,516 | ||||||||
Office
Equipment
|
473,623 | (397,488 | ) | 76,135 | ||||||||
Vehicles
|
926,735 | (664,628 | ) | 262,107 | ||||||||
Furniture
& Fixture
|
525,323 | (212,516 | ) | 312,807 | ||||||||
$ | 33,571,371 | $ | (9,843,887 | ) | $ | 23,727,484 |
9.
|
Land Use
Right
|
At
|
At
|
|||||||
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Land
Use Rights, at Cost
|
$ | 14,737,521 | $ | 14,735,150 | ||||
Less: Accumulated
Amortization
|
(1,631,921 | ) | (1,559,591 | ) | ||||
$ | 13,105,600 | $ | 13,175,559 |
10.
|
Bank
Loans
|
(A)
|
Short
Term Bank Loans
|
At
|
|||||||||
March
31,
|
|||||||||
Bank
|
Interest Rate
|
Due
Date
|
2010
|
||||||
Bank
of China - Liaoning Branch
|
5.841 | % |
12/12/2010
|
$ | 4,388,467 | ||||
Bank
of China - Liaoning Branch
|
6.16 | % |
10/27/2010
|
2,047,951 | |||||
Shanghai
Pudong Development Bank - Dalian Branch
|
5.841 | % |
11/25/2010
|
4,388,467 | |||||
Shanghai
Pudong Development Bank - Dalian Branch
|
5.841 | % |
7/16/2010
|
5,851,289 | |||||
Agricultural
Bank of China - Wafangdian Branch
|
5.832 | % |
10/30/2010
|
4,388,467 | |||||
Huaxia
Bank - Dalian Branch
|
5.576 | % |
1/6/2010
|
7,314,112 | |||||
Bank
of East Asia - Dalian Branch
|
7.33 | % |
10/22/2010
|
2,194,235 | |||||
$ | 30,572,988 |
At
|
|||||||||
December
31,
|
|||||||||
Bank
|
Interest
Rate
|
Due
Date
|
2009
|
||||||
Bank
of China - Liaoning Branch
|
5.841 | % |
11/11/2010
|
$ | 2,252,384 | ||||
Bank
of China - Liaoning Branch
|
5.841 | % |
11/18/2010
|
2,135,377 | |||||
Bank
of China - Liaoning Branch
|
5.841 | % |
10/27/2010
|
2,047,620 | |||||
Agricultural
Bank of China - Wafangdian Branch
|
5.310 | % |
10/30/2010
|
2,925,174 | |||||
Shanghai
Pudong Development Bank - Dalian Branch
|
5.841 | % |
7/16/2010
|
4,387,761 | |||||
Bank
of East Asia - Dalian Branch
|
7.33 | % |
10/22/2010
|
2,193,881 | |||||
$ | 15,942,197 |
(B)
|
Bank
Loan through Group
|
11.
|
Notes
Payable
|
At
|
||||||
March
31,
|
||||||
Notes
to
|
Due
Date
|
2010
|
||||
Shanghai
Pudong Development Bank - Liaoning Branch
|
5/18/2010
|
$ | 7,314,112 | |||
Huaxia
Bank
|
7/22/2010
|
4,388,467 | ||||
$ | 11,702,579 |
At
|
||||||
December
31,
|
||||||
Notes
to
|
Due
Date
|
2009
|
||||
Shanghai
Pudong Development Bank - Liaoning Branch
|
5/18/2010
|
$ | 7,312,935 | |||
$ | 7,312,935 |
12.
|
Capitalization
|
Name
of Shareholder
|
Number of
Shares |
Common
Stock Capital |
Additional
Paid in Capital |
Equity %
|
||||||||||||
Operating
Companies Founders
|
14,688,948 | $ | 14,689 | $ | 29,486,367 | 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 | $ | 42,530,331 | 100.00 | % |
|
13.
|
Commitments of
Statutory Reserve
|
At
|
At
|
|||||||
March
31,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
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 |
|
14.
|
Advertising
Costs
|
|
15.
|
Income
Taxes
|
Entity
|
Country of Domicile
|
Income Tax Rate
|
||||
Energroup
Holdings Corporation
|
USA
|
15.00% - 35.00%
|
||||
Precious
Sheen Investments Limited
|
BVI
|
0.00%
|
||||
Dalian
Chuming Precious Sheen Investment Consulting Co., Ltd.
|
PRC
|
25.00%
|
||||
Dalian
Chuming Slaughtering & Pork Packaging Co. Ltd.
|
PRC
|
25.00%
|
||||
Dalian
Chuming Processed Foods Co. Ltd.
|
PRC
|
25.00%
|
||||
Dalian
Chuming Sales Co. Ltd.
|
PRC
|
25.00%
|
i.
|
2010
|
Tax
expense
|
(451,747 | ) | |||
ii.
|
2009
|
Tax
expense
|
(280,208 | ) |
16.
|
Commitments
|
Year
|
Hogs
|
Price
Per Hog
|
Amount
|
|||||||||
2010
(April to Dec)
|
666,735 | $ | 205.84 | 137,240,732 |
|
17.
|
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
|
|||||
Three-month
periods ended March 31, 2009
|
|||||
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 |
Results
of Operations
|
WFOE,
|
|||||||||||||||||||
For
the period ended
|
Meat
|
Food
|
Sales
|
PSI,
&
|
||||||||||||||||
March
31, 2010
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Sales
|
$ | 52,075,237 | 7,547,628 | 4,406,044 | $ | (8,518,787 | ) | $ | 55,510,121 | |||||||||||
Cost
of Sales
|
(45,788,964 | ) | (5,456,549 | ) | (4,486,146 | ) | 8,518,787 | (47,212,872 | ) | |||||||||||
Gross
Profit
|
6,286,273 | 2,091,079 | (80,103 | ) | - | 8,297,249 | ||||||||||||||
Operating
(Loss)/Profit
|
6,036,600 | 1,884,253 | (421,542 | ) | (119,448 | ) | 7,379,863 | |||||||||||||
Other
Income (Expense)
|
(356,530 | ) | (62,573 | ) | 6,947 | (2,354 | ) | (414,510 | ) | |||||||||||
Earnings
before Tax
|
5,680,070 | 1,821,680 | (414,595 | ) | (121,802 | ) | 6,965,353 | |||||||||||||
(Income
Tax Expense)
|
- | (451,747 | ) | - | - | (451,747 | ) | |||||||||||||
Extraordinary
Expense
|
- | - | - | - | - | |||||||||||||||
Net
Income
|
5,680,070 | 1,369,933 | (414,595 | ) | (121,802 | ) | 6,513,606 |
Eliminated
Intercompany Sales of Products Sold
|
||||||
Three-month
periods ended March 31, 2010
|
||||||
Sold
From:
|
Sold
To:
|
Amount
|
||||
Food
Company
|
Sales
Company
|
$ | 2,200,250 | |||
Meat
Company
|
Sales
Company
|
2,256,409 | ||||
Meat
Company
|
Food
Company
|
4,062,128 | ||||
$ | 8,518,787 |
Financial
Position
|
WFOE,
|
|||||||||||||||||||
At
|
Meat
|
Food
|
Sales
|
PSI,
&
|
||||||||||||||||
December
31, 2009
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Current
Assets
|
$ | 175,070,968 | $ | 54,889,689 | $ | 32,573,276 | $ | (172,646,851 | ) | $ | 89,887,082 | |||||||||
Non
Current Assets
|
24,795,021 | 18,567,360 | 232,971 | 528 | 43,595,880 | |||||||||||||||
Total
Assets
|
199,865,989 | 73,457,049 | 32,806,247 | (172,646,323 | ) | 133,482,962 | ||||||||||||||
Current
Liabilities
|
123,737,988 | 61,796,444 | 40,265,515 | (183,541,236 | ) | 42,258,711 | ||||||||||||||
Total
Liabilities
|
123,737,988 | 61,796,444 | 40,265,515 | (183,541,236 | ) | 42,258,711 | ||||||||||||||
Net
Assets
|
76,128,001 | 11,660,605 | (7,459,268 | ) | 10,894,913 | 91,224,251 | ||||||||||||||
Total
Liabilities &
Net Assets
|
$ | 199,865,989 | $ | 73,457,049 | $ | 32,806,247 | $ | (172,646,323 | ) | $ | 133,482,962 |
Financial
Position
|
WFOE,
|
|||||||||||||||||||
At
|
Meat
|
Food
|
Sales
|
PSI,
&
|
||||||||||||||||
March
31, 2010
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Current
Assets
|
$ | 157,130,484 | $ | 60,883,143 | $ | 40,835,827 | $ | (139,797,523 | ) | $ | 119,051,932 | |||||||||
Non
Current Assets
|
24,481,882 | 18,406,638 | 208,542 | 387 | 43,097,450 | |||||||||||||||
Total
Assets
|
181,612,366 | 79,289,781 | 41,044,369 | (139,797,135 | )) | 162,149,382 | ||||||||||||||
Current
Liabilities
|
99,792,104 | 66,257,380 | 48,919,429 | (150,571,650 | ) | 64,397,263 | ||||||||||||||
Total
Liabilities
|
99,792,104 | 66,257,380 | 48,919,429 | (150,571,650 | ) | 64,397,263 | ||||||||||||||
Net
Assets
|
81,820,262 | 13,032,400 | (7,875,060 | ) | 10,774,515 | 97,752,119 | ||||||||||||||
Total
Liabilities &
Net Assets
|
181,612,366 | 79,289,781 | 41,044,369 | (139,797,135 | ) | 162,149,382 |
|
18.
|
Earnings Per
Share
|
For
the
|
For
the
|
|||||||
Three months
|
Three months
|
|||||||
March
31,
|
March
31,
|
|||||||
2010
|
2009
|
|||||||
Net
Income (A)
|
$ | 6,513,606 | $ | 412,021 | ||||
Basic
Weighted Average Shares Outstanding (B)
|
21,136,392 | 17,272,756 | ||||||
Dilutive
Shares:
|
||||||||
-
Addition to Common Stock from Exercise of Placement
Warrants
|
- | - | ||||||
-
Addition to Common Stock from Contingent Shares Held in Escrow (Please
refer to Note 19)
|
- | 3,863,636 | ||||||
Diluted
Weighted Average Shares Outstanding: (C)
|
21,136,392 | 21,136,392 | ||||||
Earnings
Per Share:
|
||||||||
-
Basic (A)/(B)
|
$ | 0.31 | $ | 0.03 | ||||
-
Diluted (A)/(C)
|
$ | 0.31 | $ | 0.02 | ||||
Weighted
Average Shares Outstanding:
|
||||||||
-
Basic
|
21,136,392 | 17,272,756 | ||||||
-
Diluted
|
21,136,392 | 21,136,392 |
|
19.
|
Concentration of
Risk
|
|
(A)
|
Demand
risk
|
|
(B)
|
Supply
Risk
|
|
20.
|
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 | ||||
21,136,392 | ||||||
iii.
|
Common
shares issuable upon exercise of placement agent warrants
|
386,364 | ||||
21,522,756 |
|
21.
|
Settlement
Agreement
|
|
22.
|
Sales
|
ITEM
2
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND 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.
|
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
|
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,
2010
|
|
|
%
of
Sales
|
|
|
March
31,
2009
|
|
|
%
of
Sales
|
|
||||
Sales
|
$
|
55,510,121
|
100
|
%
|
$
|
40,893,923
|
100.00
|
%
|
||||||||
Cost
of Sales
|
(47,212,872
|
)
|
85.05
|
%
|
(35,169,469
|
)
|
86.00
|
%
|
||||||||
Gross
Profit
|
8,297,249
|
14.95
|
%
|
5,724,454
|
14.00
|
%
|
||||||||||
Selling
Expenses
|
341,016
|
0.61
|
%
|
864,959
|
2.12
|
%
|
||||||||||
General
& Administrative Expenses
|
576,370
|
1.04
|
%
|
559,113
|
1.37
|
%
|
||||||||||
Total
Operating Expense
|
917,386
|
1.65
|
%
|
1,424,072
|
3.48
|
%
|
||||||||||
Operating
Income / (Loss)
|
7,379,863
|
13.29
|
%
|
4,300,382
|
10.52
|
%
|
||||||||||
Other
Income (Expense)
|
(414,510
|
)
|
0.75
|
%
|
(3,608,153
|
)
|
8.82
|
%
|
||||||||
Earnings
Before Tax
|
6,965,353
|
12.55
|
%
|
692,229
|
1.69
|
%
|
||||||||||
(Income
Tax Expense) / Deferred Tax Benefit
|
(451,747
|
)
|
0.81
|
%
|
(280,208
|
)
|
0.69
|
%
|
||||||||
Net
Income
|
$
|
6,513,606
|
11.73
|
%
|
$
|
412,021
|
1.00
|
%
|
||||||||
Earnings
Per Share
|
||||||||||||||||
Basic
|
$
|
0.31
|
$
|
0.03
|
||||||||||||
Diluted
|
0.31
|
0.02
|
||||||||||||||
Weighted
Average Shares Outstanding
|
||||||||||||||||
Basic
|
21,136,392
|
17,272,756
|
||||||||||||||
Diluted
|
21,136,392
|
21,182,756
|
Sales
by product category, in dollars:
|
First
Quarter 2010
(amount) |
%
of Total Sales
|
First
Quarter 2009 (amount)
|
%
of Total Sales
|
%
of increase from 2009 to 2010
|
|||||||||||||||
Fresh
Pork
|
$
|
44,711,975
|
80.55
|
%
|
$
|
31,550,154
|
77.15
|
%
|
41.72
|
%
|
||||||||||
Frozen
Pork
|
$
|
3,279,742
|
5.91
|
%
|
3,956,106
|
9.67
|
%
|
-17.10
|
%
|
|||||||||||
Processed
Food Products
|
$
|
7,518,404
|
13.54
|
%
|
5,387,663
|
13.17
|
%
|
39.55
|
%
|
|||||||||||
Total
Sales
|
$
|
55,510,121
|
100
|
%
|
40,893,293
|
100
|
%
|
35.74
|
%
|
First
Quarter
2010
(Weight
in tons)
|
%
of
Total
Sales
|
First
Quarter
2009
(Weight
in tons)
|
%
of
Total
Sales
|
%
of change
from
2009
to 2010
|
||||||||||||||||
Fresh
Pork
|
21,010
|
81.71
|
%
|
14,245
|
76.95
|
%
|
47.49
|
%
|
||||||||||||
Frozen
Pork
|
2,362
|
9.19
|
%
|
2,581
|
13.94
|
%
|
-8.49
|
%
|
||||||||||||
Processed
Food Products
|
2,341
|
9.10
|
%
|
1,686
|
9.11
|
%
|
38.85
|
%
|
||||||||||||
Total
Sales
|
25,713
|
100
|
%
|
18,512
|
100
|
%
|
38.90
|
%
|
Average
Per-Kilogram Price to Customers (in $US)
|
||||||||||||||||
First
Quarter of 2010
|
First
Quarter of 2009
|
%
change
|
Change
in Price
|
|||||||||||||
Fresh
Pork
|
$
|
2.13
|
$
|
2.21
|
-0.04
|
%
|
$
|
-0.09
|
||||||||
Frozen
Pork
|
$
|
1.39
|
$
|
1.53
|
-0.09
|
%
|
$
|
-0.14
|
||||||||
Processed
Food Products
|
$
|
3.21
|
$
|
3.20
|
0.01
|
%
|
$
|
0.01
|
Sales
Channels
|
||||||||||||
As
of March 31,
|
Showcase
Stores
|
Supermarkets
|
Restaurants
and
Canteens
|
|||||||||
2009
|
873
|
345
|
4,726
|
|||||||||
2010
|
942
|
581
|
5,186
|
Cost
of Sales First Quarter
|
%
of Overall Cost of
|
Cost
of Sales First Quarter
|
%
of Overall Cost of
|
%
of increase from
|
||||||||||||||||
Product
Category
|
2010
|
Sales
|
2009
|
Sales
|
2009
to 2010
|
|||||||||||||||
Fresh
Pork
|
$
|
39,029,801
|
82.67
|
%
|
$
|
27,779,537
|
86.01
|
%
|
40.5
|
%
|
||||||||||
Frozen
Pork
|
2,731,784
|
5.79
|
%
|
3,426,644
|
4.92
|
%
|
-20.28
|
%
|
||||||||||||
Processed
Food Products
|
5,451,287
|
11.55
|
%
|
3,963,288
|
9.07
|
%
|
37.54
|
%
|
||||||||||||
Total
Cost of Sales
|
$
|
47,212,872
|
100
|
%
|
$
|
35,169,469
|
100
|
%
|
34.24
|
%
|
Product
Category:
|
Cost
of Sales First Quarter 2010
|
%
of Product Group Sales
|
Cost
of Sales First Quarter 2009
|
%
of Product Group Sales
|
%
Change Product Group Sales
|
|||||||||||||||
Fresh
Pork
|
$
|
39,029,801
|
87.29
|
%
|
$
|
27,779,537
|
88.05
|
%
|
0.76
|
%
|
||||||||||
Frozen
Pork
|
2,731,784
|
83.29
|
%
|
3,426,644
|
86.62
|
%
|
-3.33
|
%
|
||||||||||||
Processed
Food Products
|
5,451,287
|
72.51
|
%
|
3,963,288
|
73.56
|
%
|
1.05
|
%
|
||||||||||||
Total
Cost of Sales
|
$
|
47,212,872
|
72.51
|
%
|
$
|
35,169,469
|
86.00
|
%
|
13.49
|
%
|
Average
Unit
Price Per Kilogram in 2010
(in
$US)
|
Average
Unit
Price Per Kilogram in 2009
(in
$US)
|
Price
Increase (decrease)
(in
$US)
|
%
Increase(decrease) from 2009 to 2010
|
|||||||||||||
First
Quarter
|
1.59
|
1.77
|
$ |
(0.18)
|
(10.17)%
|
|||||||||||
Second
Quarter
|
-
|
1.50
|
-
|
-
|
||||||||||||
Third
Quarter
|
-
|
1.75
|
-
|
-
|
||||||||||||
Fourth
Quarter
|
-
|
1.70
|
-
|
-
|
Product
Group
|
Gross
Profit
First Quarter of 2010
|
%
of Product Group Sales
|
Gross
Profit First Quarter of 2009
|
%
of Product Group Sales
|
%
of increase from First Quarter of 2009 to First Quarter of
2010
|
|||||||||||||||
Fresh
Pork
|
$
|
5,682,174
|
12.71
|
%
|
$
|
3,770,617
|
11.95
|
%
|
50.70
|
%
|
||||||||||
Frozen
Pork
|
547,958
|
16.71
|
%
|
529,462
|
13.38
|
%
|
3.49
|
%
|
||||||||||||
Processed
Food Products
|
2,067,117
|
27.49
|
%
|
1,424,375
|
26.44
|
%
|
45.12
|
%
|
||||||||||||
Total
Gross Profit
|
$
|
8,297,249
|
14.95
|
%
|
$
|
5,724,454
|
14.00
|
%
|
6.79
|
%
|
|
Payments Due by Period
|
|||||||||||||||||||
|
Total
|
Less than 1
year
|
1-3 Years
|
3-5 Years
|
5 Years +
|
|||||||||||||||
Contractual
Obligations :
|
||||||||||||||||||||
Bank
Indebtedness
|
$
|
30,572,988
|
$
|
30,572,988
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Other
Indebtedness
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Capital
Lease Obligations
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Operating
Leases
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Purchase
Obligations
|
$
|
137,240,732
|
$
|
137,240,732
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||||||
Total
Contractual Obligations:
|
$
|
167,813,720
|
$
|
167,813,720
|
$
|
-
|
$
|
-
|
-
|
Year
|
Hogs
|
Price Per Hog
|
Amount
|
||||||||||
2010
(April to Dec)
|
666,735 | $ | 205.84 | $ | 137,240,732 |
31.1
|
Certification
by Chief Executive Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
31.2
|
Certification
by Principal Financial Officer pursuant to Section 302 of the
Sarbanes-Oxley Act of 2002.
|
32.1
|
Certification
by Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
32.2
|
Certification
by Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as
adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
ENERGROUP
HOLDINGS CORPORATION
|
|||
Dated:
May 17, 2010
|
By:
|
/s/
Shi Huashan
|
|
Name:
Shi Huashan
|
|||
Title:
President and Chief Executive Officer (Principal
Executive Officer)
|
|||
By:
|
/s/
Sharon Tang
|
||
Name:
Sharon Tang
|
|||
Title:
Chief Financial Officer (Principal
Financial and Accounting Officer)
|
Exhibit
No.
|
Description
|
|
31.1
|
Certification
by Chief Executive Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
|
31.2
|
Certification
by Chief Financial Officer pursuant to Section 302 of the Sarbanes-Oxley
Act of 2002.
|
|
32.1
|
Certification
by Chief Executive Officer pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|
|
32.2
|
Certification
by Chief Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted
pursuant to Section 906 of the Sarbanes-Oxley Act of
2002.
|