FORM 6-K
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
Date
of Report: August 18, 2008
Commission File Number: 001-33328
XINHUA FINANCE MEDIA
LIMITED
2201, Tower D, Central International Trade Center,
6A Jian Wai Avenue, Chaoyang District,
Beijing 100022, Peoples Republic of China
(Address of principal executive offices)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
Form 20-F
þ
Form 40-F
o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(1):
o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by
Regulation S-T Rule 101(b)(7):
o
Indicate by check mark whether by furnishing the information contained in this Form, the registrant
is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the
Securities Exchange Act of 1934.
Yes
o
No
þ
If Yes is marked, indicate below the file number assigned to the registrant in connection with
Rule 12g3-2(b):
82-
TABLE OF CONTENTS
XINHUA FINANCE MEDIA LIMITED
Form 6-K
Xinhua Finance Media Limited (XFML) is furnishing, under the cover of Form 6-K, the press release
issued by XFML on August 18, 2008 regarding its financial results for the second quarter ended June
30, 2008.
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly
caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
|
|
|
|
|
|
XINHUA FINANCE MEDIA LIMITED
|
|
|
By:
|
/s/ Fredy Bush
|
|
Name:
|
Fredy Bush
|
|
|
Title:
|
Chief Executive Officer
|
|
Date: August 18, 2008
|
|
|
|
|
[FOR IMMEDIATE RELEASE]
XFMedia announces financial results for the second quarter 2008
BEIJING,
August 18, 2008
Xinhua Finance Media Limited (XFMedia or the Company; NASDAQ:
XFML), a leading media group in China, today announced its unaudited financial results for the
second quarter ended June 30, 2008.
Second Quarter 2008 Highlights
|
|
Strong year over year growth with 69% increase in net revenue to US$48.9 million from US$29.0 million.
|
|
|
|
Strong year-over-year and sequential growth of 97% and 248% for adjusted EBITDA.
|
|
|
|
Adjusted net income per diluted ADS exceeding previous guidance at $0.10.
|
|
|
|
Company provides third quarter guidance and raises full year guidance.
|
Despite a challenging operating environment for the quarter, we are proud to announce adjusted EPS
expectations above our Q2 guidance, said Ms. Fredy Bush, XFMedias Chief Executive Officer.
The Broadcast Group continues to deliver high margins, and we intend to further invest and expand
the television business with a particular focus on sports. We believe this will be a significant
driving force to our business over the next several years, Ms. Bush added.
We expect our future growth to be driven by the expansion of our media assets and distribution
channels, and the integration and coordination of such efforts across our operating groups. Our
television viewer demographics are very strong and combined with our existing core competence,
XFMedia today is able to penetrate a significant group of households in China, providing us with a
strategic entry point to build on our advertising revenue, Ms. Bush said.
Page 1 of 16
Second Quarter 2008 Financial Results
The following is a summary of our financial results for the second quarter of 2008:
Chart 1: Summary of financial results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 months ended
|
|
3 months ended
|
|
|
|
|
|
|
|
|
Jun 30,
|
|
Jun 30,
|
|
3 months ended
|
|
08Q2 vs 07Q2
|
|
08Q2 vs 08Q1
|
In US millions
|
|
2008
|
|
2007
|
|
Mar 31, 2008
|
|
growth %
|
|
growth %
|
Net revenue
|
|
|
48.9
|
|
|
|
29.0
|
|
|
|
36.7
|
|
|
|
69
|
%
|
|
|
33
|
%
|
Adjusted EBITDA
1
|
|
|
10.7
|
|
|
|
5.4
|
|
|
|
3.1
|
|
|
|
97
|
%
|
|
|
248
|
%
|
Net income (loss)
2
|
|
|
0.8
|
|
|
|
2.3
|
|
|
|
(8.3
|
)
|
|
|
-66
|
%
|
|
|
n/a
|
|
Net income (loss) per ADS diluted
3
|
|
|
|
|
|
$
|
0.03
|
|
|
$
|
(0.13
|
)
|
|
|
-100
|
%
|
|
|
n/a
|
|
Adjusted net income
1
|
|
|
7.6
|
|
|
|
6.3
|
|
|
|
1.4
|
|
|
|
22
|
%
|
|
|
437
|
%
|
Adjusted net income per ADS diluted
3
|
|
$
|
0.10
|
|
|
$
|
0.09
|
|
|
$
|
0.02
|
|
|
|
11
|
%
|
|
|
400
|
%
|
|
|
|
1.
|
|
Please refer to Chart 8 for a detailed calculation of adjusted EBITDA and adjusted net
income.
|
|
2.
|
|
The year-on-year decrease in net income is primarily due to an increase in net interest
expenses, costs for Sarbanes-Oxley compliance, and tax expenses.
|
|
3.
|
|
Please refer to Chart 9 for weighted average number of ADS on a diluted basis. For
computation of the net income per ADS and adjusted net income per ADS and per share, dividends
on convertible preference shares of $0.2 million and $0.6 million in the first and second
quarter of 2008 respectively were taken into account.
|
Net Revenue
Net revenue for the second quarter of 2008 was $48.9 million, up 69% year-over-year from $29.0
million in the second quarter of 2007, or up 33% sequentially from $36.7 million in the first
quarter of 2008.
Net Revenue by type and business group
The following is a summary of net revenue by business group reconciled to types of revenue provided
in the accompanying consolidated financial statements for the second quarter of 2008.
Chart 2: Revenue breakdown by type and business group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In US millions
|
|
Advertising
|
|
Broadcast
|
|
Print
|
|
Total
|
Net revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising services
|
|
|
23.7
|
|
|
|
2.0
|
|
|
|
1.1
|
|
|
|
26.8
|
|
Content production
|
|
|
|
|
|
|
2.9
|
|
|
|
|
|
|
|
2.9
|
|
Advertising sales
|
|
|
6.2
|
|
|
|
9.1
|
|
|
|
3.8
|
|
|
|
19.1
|
|
Publishing services
|
|
|
|
|
|
|
|
|
|
|
0.1
|
|
|
|
0.1
|
|
|
|
|
Total net revenue:
|
|
|
29.9
|
|
|
|
14.0
|
|
|
|
5.0
|
|
|
|
48.9
|
|
|
|
|
Advertising Group
Net revenue for the Advertising Group for the second quarter of 2008 was $29.9 million, up 79%
year-over-year from $16.7 million in the second quarter of 2007, or up 39% sequentially from $21.5
million in the first quarter of 2008.
Page 2 of 16
Chart 3: Revenue breakdown of the Advertising Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 months
|
|
3 months
|
|
|
|
|
|
3 months
|
|
3 months
|
|
|
|
|
ended
|
|
ended
|
|
Growth
|
|
ended
|
|
ended
|
|
Growth
|
In US millions
|
|
Jun 30, 2008
|
|
Jun 30, 2007
|
|
%
|
|
Jun 30, 2008
|
|
Mar 31, 2008
|
|
%
|
Advertising:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
|
|
|
|
|
4.8
|
|
|
|
-100
|
%
|
|
|
|
|
|
|
|
|
|
|
N/A
|
|
Print/Online
|
|
|
12.2
|
|
|
|
6.0
|
|
|
|
105
|
%
|
|
|
12.2
|
|
|
|
6.4
|
|
|
|
90
|
%
|
Outdoor/Other
|
|
|
8.2
|
|
|
|
3.7
|
|
|
|
118
|
%
|
|
|
8.2
|
|
|
|
6.5
|
|
|
|
27
|
%
|
BTL Marketing
|
|
|
7.9
|
|
|
|
0.8
|
|
|
|
906
|
%
|
|
|
7.9
|
|
|
|
7.4
|
|
|
|
6
|
%
|
Research
|
|
|
1.6
|
|
|
|
1.5
|
|
|
|
11
|
%
|
|
|
1.6
|
|
|
|
1.2
|
|
|
|
32
|
%
|
|
|
|
Subtotal:
|
|
|
29.9
|
|
|
|
16.8
|
|
|
|
79
|
%
|
|
|
29.9
|
|
|
|
21.5
|
|
|
|
39
|
%
|
|
|
|
Broadcast Group
Net revenue for the Broadcast Group for the second quarter of 2008 was $14.0 million, up 92%
year-over-year from $7.2 million in the second quarter of 2007 or up 29% sequentially from $10.8
million in the first quarter of 2008.
Chart 4: Revenue breakdown of the Broadcast Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 months
|
|
3 months
|
|
|
|
|
|
3 months
|
|
3 months
|
|
|
|
|
ended
|
|
ended
|
|
Growth
|
|
ended
|
|
ended
|
|
Growth
|
In US millions
|
|
Jun 30, 2008
|
|
Jun 30, 2007
|
|
%
|
|
Jun 30, 2008
|
|
Mar 31, 2008
|
|
%
|
Broadcast:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Television
|
|
|
6.5
|
|
|
|
2.3
|
|
|
|
176
|
%
|
|
|
6.5
|
|
|
|
5.8
|
|
|
|
12
|
%
|
Radio
|
|
|
2.7
|
|
|
|
1.2
|
|
|
|
132
|
%
|
|
|
2.7
|
|
|
|
1.6
|
|
|
|
70
|
%
|
Mobile
1
|
|
|
2.5
|
|
|
|
0.7
|
|
|
|
266
|
%
|
|
|
2.5
|
|
|
|
2.8
|
|
|
|
-12
|
%
|
Production
|
|
|
2.3
|
|
|
|
3.0
|
|
|
|
-27
|
%
|
|
|
2.3
|
|
|
|
0.6
|
|
|
|
291
|
%
|
|
|
|
Subtotal:
|
|
|
14.0
|
|
|
|
7.2
|
|
|
|
92
|
%
|
|
|
14.0
|
|
|
|
10.8
|
|
|
|
29
|
%
|
|
|
|
|
|
|
1.
|
|
The quarter-on-quarter decrease of Mobile business is mainly due to seasonality and industry
environment.
|
Print Group
Net revenue for the Print Group for the second quarter of 2008 was $5.0 million, up 1%
year-over-year from the second quarter of 2007, or up 14% sequentially from $4.4 million in the
first quarter of 2008. The year-over-year decrease in the magazine group is mainly due to the
regulatory environment which causes delay in launch of certain marketing events.
Chart 5: Revenue breakdown of the Print Group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 months
|
|
3 months
|
|
|
|
|
|
3 months
|
|
3 months
|
|
|
|
|
ended
|
|
ended
|
|
Growth
|
|
ended
|
|
ended
|
|
Growth
|
In US millions
|
|
Jun 30, 2008
|
|
Jun 30, 2007
|
|
%
|
|
Jun 30, 2008
|
|
Mar 31, 2008
|
|
%
|
Print:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Newspaper
|
|
|
2.7
|
|
|
|
2.2
|
|
|
|
24
|
%
|
|
|
2.7
|
|
|
|
2.3
|
|
|
|
15
|
%
|
Magazines
|
|
|
2.3
|
|
|
|
2.8
|
|
|
|
-17
|
%
|
|
|
2.3
|
|
|
|
2.1
|
|
|
|
12
|
%
|
|
|
|
Subtotal:
|
|
|
5.0
|
|
|
|
5.0
|
|
|
|
1
|
%
|
|
|
5.0
|
|
|
|
4.4
|
|
|
|
14
|
%
|
|
|
|
Page 3 of 16
Gross Profit
Gross profit for the second quarter of 2008 was $21.1 million, up 80% year-over-year from $11.8
million in the second quarter of 2007, or up 61% sequentially from $13.1 million in the first
quarter of 2008. Adjusted gross profit (non-GAAP), defined as gross profit before amortization of
intangible assets from acquisitions, for the second quarter of 2008 was $22.9 million, up 77%
year-over-year from $12.9 million in the second quarter of 2007 or up 51% sequentially from $15.1
million in the first quarter of 2008. We provide adjusted gross profit to break out the
amortization of intangible assets from acquisitions charged within the cost of revenue. Chart 6
provides a breakdown of adjusted gross profit by business group.
Chart 6: Reconciliation for adjusted gross profit by business group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In US millions
|
|
Advertising
|
|
Broadcast
|
|
Print
|
|
Total
|
Gross Profit
|
|
|
11.3
|
|
|
|
6.1
|
|
|
|
3.7
|
|
|
|
21.1
|
|
Amortization of
intangible assets from
acquisitions
1
|
|
|
0.2
|
|
|
|
1.4
|
|
|
|
0.2
|
|
|
|
1.8
|
|
|
|
|
Adjusted gross profit
|
|
|
11.5
|
|
|
|
7.5
|
|
|
|
3.9
|
|
|
|
22.9
|
|
|
|
|
1.
|
|
Amortization of intangible assets from acquisitions includes assets such as client database,
brand names, and production inventory.
|
Operating Expenses
Operating expenses for the second quarter of 2008 were $16.9 million, up 87% year-over-year from
$9.0 million in the second quarter of 2007 or down 13% sequentially from $19.3 million in the first
quarter of 2008. The year-on-year increase is mainly due to an increase in selling and marketing
expenses in line with increased revenue, and costs for Sarbanes-Oxley compliance. Operating
expenses were down 13% sequentially because share-based compensation expenses were mainly accounted
for in the first quarter of 2008.
Total operating expenses were composed of selling and marketing expenses and general and
administrative expenses. Selling and marketing expenses for the second quarter of 2008 were $5.6
million, up 76% year-over-year from $3.2 million in the second quarter of 2007, or up 8%
sequentially from $5.1 million in the first quarter of 2008.
General and administrative expenses for the second quarter of 2008 were $11.3 million, up 94%
year-over-year from $5.8 million in the second quarter of 2007, or down 20% sequentially from $14.1
million in the first quarter of 2008.
Page 4 of 16
Adjusted EBITDA (non-GAAP)
Adjusted EBITDA (non-GAAP), defined as earnings before one time items, other income, interest
income and expense, taxes, depreciation, amortization of intangible assets from acquisitions and
share-based compensation expenses, for the second quarter of 2008 was $10.7 million, up 97%
year-over-year from $5.4 million in the second quarter of 2007, or up 248% sequentially from $3.1
million in the first quarter of 2008. For a reconciliation to adjusted EBITDA from income from
operations, refer to Chart 8.
Chart 7: Adjusted EBITDA by business group
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
In US millions
|
|
Advertising
|
|
Broadcast
|
|
Print
|
|
Total
|
Adjusted EBITDA by business group
|
|
|
8.4
|
|
|
|
4.8
|
|
|
|
2.6
|
|
|
|
15.8
|
|
Less: net head office expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(5.1
|
)
|
Adjusted EBITDA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
10.7
|
|
Net Income and Adjusted Net Income (non-GAAP)
Net income for the second quarter of 2008 was $0.8 million, down 66% year-over-year from $2.3
million in the second quarter of 2007, or up sequentially from a net loss of $8.3 million in the
first quarter of 2008. The primary reasons for the year-on-year decline are an increase in net
interest expenses, costs for Sarbanes-Oxley compliance, and tax expenses.
Adjusted net income (non-GAAP), defined as net income before one-time items, amortization of
intangible assets from acquisitions, share-based compensation expenses and imputed interest, for
the second quarter of 2008 was $7.6 million, up 22% year-over-year from $6.3 million in the second
quarter of 2007 or up 437% sequentially from $1.4 million in the first quarter of 2008. For a
reconciliation from net income to adjusted net income, please refer to Chart 8.
Outlook for third quarter and full year of 2008
XFMedia estimates its net revenue for the third quarter of 2008 will range from $52 million to $54
million. Third quarter adjusted net income per ADS is estimated to range from $0.11 to $0.12 per
diluted ADS.
XFMedia is raising its estimate of net revenue for full year 2008 to range from $198 million to
$208 million, from previously forecasted range of $195 million to $205 million. Adjusted net income
per ADS for full year 2008 is estimated to range from $0.33 to $0.35 per diluted ADS, from
previously forecasted range of $0.31 to $0.33 per diluted ADS.
This forecast reflects XFMedias current and preliminary view, which is subject to change.
Page 5 of 16
Other Corporate Developments
Over the second quarter of 2008, the Company continued to implement its share buyback program,
buying back 691,327 ADSs for $2.0 million. These shares will be canceled in accordance with Cayman
company law.
Conference Call Information
Following the earnings announcement, XFMedias senior management will host a conference call on
August 18, 2008 at 8:00pm (New York) / August 19, 2008 at 8:00am (Beijing) to review the results
and discuss recent business activities.
Interested parties may dial into the conference call at:
(US) +1 800 510 0178 or +1 617 614 3450
(UK) +44 207 365 8426
(Asia Pacific) +852 3002 1672
Passcode: XFML
A telephone replay will be available two hours after the call for one week at:
(US Toll Free) +1 888 286 8010
(International) +1 617 801 6888
Passcode: 51232173
A real-time webcast and replay will be also available at:
www.xfmedia.cn/earnings-webcast
Contacts:
Media Contact
Ms. Joy Tsang, +86 21 6113 5999,
joy.tsang@xfmedia.cn
IR Contact
Mr. Edward Liu, +86 21 6113 5978,
edward.liu@xfmedia.cn
Page 6 of 16
About XFMedia
Xinhua Finance Media (XFMedia; NASDAQ: XFML) is a leading media group in China with nationwide
access to the upwardly mobile demographic. Through its synergistic business groups, Broadcast,
Print, and Advertising, XFMedia offers a total solution empowering clients at every stage of the
media process and connecting them with their target audience. Its unique platform covers a wide
range of media assets, including television, radio, newspaper, magazine, outdoor, online and other
media assets.
Headquartered in Beijing, the company has offices and affiliates in major cities of China including
Beijing, Shanghai, Guangzhou, Shenzhen and Hong Kong. For more information, please visit
www.xfmedia.cn.
Safe Harbor
This announcement contains forward-looking statements. These statements are made under the safe
harbor provisions of the U.S. Private Securities Litigation Reform Act of 1995. These
forward-looking statements can be identified by terminology such as will, expects,
anticipates, future, intends, plans, believes, estimates and similar statements. Among
other things, the outlook for third quarter and full year 2008 and quotations from management in
this announcement, as well as XFMedias strategic and operational plans, contain forward-looking
statements. XFMedia may also make written or oral forward-looking statements in its periodic
reports to the U.S. Securities and Exchange Commission, in its annual report to shareholders, in
press releases and other written materials and in oral statements made by its officers, directors
or employees to third parties. Statements that are not historical facts, including statements about
XFMedias beliefs and expectations, are forward-looking statements. Forward-looking statements
involve inherent risks and uncertainties. A number of factors could cause actual results to differ
materially from those contained in any forward-looking statement, including but not limited to the
following: our growth strategies; our future business development, results of operations and
financial condition; our ability to attract and retain customers; competition in the Chinese
advertising and media market; changes in our revenues and certain cost or expense items as a
percentage of our revenues;
the outcome of ongoing, or any future, litigation or arbitration, including those relating to
copyright and other intellectual property rights; the expected growth of the Chinese advertising
and media market; and Chinese governmental policies relating to advertising and media. Further
information regarding these and other risks is included in our annual report on Form F-20-F and
other documents filed with the Securities and Exchange Commission. XFMedia does not undertake any
obligation to update any forward-looking statement, except as required under applicable law.
Page 7 of 16
Non-GAAP Financial Measures
To supplement XFMedias consolidated financial results under U.S. GAAP, XFMedia also provides the
following non-GAAP financial measures: adjusted gross profit, adjusted EBITDA and adjusted net
income. XFMedia has adopted these measures adjusted gross profit, defined as gross profit
excluding amortization of intangible assets from acquisitions, adjusted EBITDA, by defining
adjusted EBITDA as earnings before one time items, other income, interest income and expense,
taxes, depreciation, amortization of intangible assets from acquisitions and share-based
compensation expenses, and adjusted net income, by defining adjusted net income as net income
before amortization of intangible assets from acquisitions, imputed interest, share-based
compensation expenses and one-time items. XFMedia believes that these non-GAAP financial measures provide investors with another method for
assessing XFMedias underlying operational and financial performance. These non-GAAP financial
measures are not intended to be considered in isolation or as a substitute for the financial
results under U.S. GAAP. For more information on these non-GAAP financial measures, please refer to
Chart 8 of this release.
XFMedia believes these non-GAAP financial measures are useful to management and investors in
assessing the performance of the Company and assist management in its financial and operational
decision making. A limitation of using non-GAAP measures which exclude share-based compensation
expenses is that share-based compensation expenses have been and will continue to be a significant
recurring expense in our business. A limitation of using non-GAAP adjusted gross profit, adjusted
EBITDA and adjusted net income is that they do not include all items that impact our net income for
the period. Management compensates for these limitations by providing specific information
regarding the GAAP amounts excluded from each non-GAAP measure. The accompanying tables have more
details on the reconciliations between GAAP financial measures that are most directly comparable to
non-GAAP financial measures.
Page 8 of 16
The following is a reconciliation of our non-GAAP financial results:
Chart 8: Reconciliation of non-GAAP financial results
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 months ended
|
|
3 months ended
|
|
3 months ended
|
In US millions
|
|
Jun 30, 2008
|
|
Jun 30, 2007
|
|
Mar 31, 2008
|
Income (loss) from operations
|
|
|
4.3
|
|
|
|
2.8
|
|
|
|
(6.2
|
)
|
One time items
1
|
|
|
0.6
|
|
|
|
|
|
|
|
|
|
Depreciation
|
|
|
0.6
|
|
|
|
0.3
|
|
|
|
0.8
|
|
Amortization of intangible assets from acquisitions
|
|
|
3.4
|
|
|
|
1.8
|
|
|
|
3.6
|
|
Share-based compensation expenses
|
|
|
1.8
|
|
|
|
0.5
|
|
|
|
4.9
|
|
|
|
|
Adjusted EBITDA
|
|
|
10.7
|
|
|
|
5.4
|
|
|
|
3.1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss)
|
|
|
0.8
|
|
|
|
2.3
|
|
|
|
(8.3
|
)
|
One time items
1
|
|
|
0.6
|
|
|
|
|
|
|
|
|
|
Amortization of intangible assets from acquisitions
|
|
|
3.4
|
|
|
|
1.8
|
|
|
|
3.6
|
|
Share-based compensation expenses
|
|
|
1.8
|
|
|
|
0.5
|
|
|
|
4.9
|
|
Imputed interest
|
|
|
1.0
|
|
|
|
1.7
|
|
|
|
1.2
|
|
|
|
|
Adjusted net income
|
|
|
7.6
|
|
|
|
6.3
|
|
|
|
1.4
|
|
|
|
|
|
|
|
1.
|
|
There is a one-time adjustment of $0.6 million, representing legal fees for class action
lawsuit.
|
Net income and adjusted net income per ADS and per share are as follows:
Chart 9: Net income and adjusted net income per ADS and per share
1
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 months ended
|
|
3 months ended
|
|
3 months ended
|
|
|
Jun 30, 2008
|
|
Jun 30, 2007
|
|
Mar 31, 2008
|
Net income (loss) per ADS basic
|
|
|
|
|
|
$
|
0.04
|
|
|
$
|
(0.13
|
)
|
Net income (loss) per ADS diluted
|
|
|
|
|
|
$
|
0.03
|
|
|
$
|
(0.13
|
)
|
Weighted average number of ADS basic
|
|
67.5 million
|
|
63.1 million
|
|
65.6 million
|
Weighted average number of ADS -
diluted
|
|
73.5 million
|
|
72.5 million
|
|
65.6 million
|
Adjusted net income per ADS basic
|
|
$
|
0.10
|
|
|
$
|
0.10
|
|
|
$
|
0.02
|
|
Adjusted net income per ADS diluted
|
|
$
|
0.10
|
|
|
$
|
0.09
|
|
|
$
|
0.02
|
|
Weighted average number of ADS basic
|
|
67.5 million
|
|
63.1million
|
|
65.6 million
|
Weighted average number of ADS -
diluted
|
|
73.5 million
|
|
72.5million
|
|
72.3 million
|
|
|
|
1.
|
|
For computation of the net income per ADS and adjusted net income per ADS and per share,
dividends on convertible preference shares of $0.2 million and $0.6 million in the first and
second quarter of 2008 respectively were taken into account.
|
Page 9 of 16
Condensed Consolidated Balance Sheets
|
|
|
|
|
|
|
|
|
(In U.S. dollars)
|
|
Jun 30,2008
|
|
Dec 31,2007
|
|
|
|
Unaudited
|
|
(Note 1)
|
|
|
|
|
|
|
|
|
|
Assets
|
|
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
|
|
Cash
|
|
|
57,073,797
|
|
|
|
44,436,087
|
|
Restricted cash (Note 2)
|
|
|
51,704,000
|
|
|
|
47,252,191
|
|
Principal protected note (Note 3)
|
|
|
24,958,793
|
|
|
|
|
|
Accounts receivable (Note 4)
|
|
|
50,117,879
|
|
|
|
45,706,766
|
|
Prepaid program expenses
|
|
|
2,415,444
|
|
|
|
5,389,250
|
|
Other current assets
|
|
|
21,143,068
|
|
|
|
16,272,798
|
|
|
|
|
Total current assets
|
|
|
207,412,981
|
|
|
|
159,057,092
|
|
Content production deposit and cost, net
|
|
|
6,945,869
|
|
|
|
8,855,896
|
|
Property and equipment, net
|
|
|
9,059,701
|
|
|
|
9,191,959
|
|
Intangible assets, net (Note 5)
|
|
|
224,998,272
|
|
|
|
233,505,913
|
|
Goodwill
|
|
|
245,491,520
|
|
|
|
180,125,488
|
|
Investment
|
|
|
500,000
|
|
|
|
500,000
|
|
Principal protected note (Note 3)
|
|
|
|
|
|
|
24,909,929
|
|
Deposits for acquisition of subsidiaries
|
|
|
|
|
|
|
25,634,000
|
|
Other long-term asset
|
|
|
10,007,561
|
|
|
|
9,021,936
|
|
|
|
|
Total assets
|
|
|
704,415,904
|
|
|
|
650,802,213
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Liabilities, mezzanine equity and shareholders equity
|
|
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
|
|
Bank borrowings
|
|
|
39,565,977
|
|
|
|
33,780,188
|
|
Bank overdrafts
|
|
|
757,918
|
|
|
|
960,157
|
|
Other current liabilities
|
|
|
65,140,537
|
|
|
|
44,473,366
|
|
|
|
|
Total current liabilities
|
|
|
105,464,432
|
|
|
|
79,213,711
|
|
Deferred tax liabilities
|
|
|
36,035,746
|
|
|
|
37,741,579
|
|
Long term payables, non-current portion
|
|
|
59,491,532
|
|
|
|
65,150,610
|
|
|
|
|
Total liabilities
|
|
|
200,991,710
|
|
|
|
182,105,900
|
|
|
|
|
Minority Interests
|
|
|
2,612,648
|
|
|
|
2,060,745
|
|
Page 10 of 16
|
|
|
|
|
|
|
|
|
(In U.S. dollars)
|
|
Jun 30,2008
|
|
Dec 31,2007
|
|
|
|
Unaudited
|
|
(Note 1)
|
Mezzanine equity:
|
|
|
|
|
|
|
|
|
Series B convertible preferred shares (par value
$0.001; 300,000 shares authorized, issued and
outstanding as of June 30, 2008)
|
|
|
29,450,000
|
|
|
|
|
|
Shareholders equity:
|
|
|
|
|
|
|
|
|
Class A common shares and nonvested shares (par value
$0.001; 143,822,874 as of December 31, 2007 and June
30, 2008 shares authorized; 90,061,269 as of December
31, 2007 and 93,942,703 as of June 30, 2008 shares
issued and outstanding)
|
|
|
93,943
|
|
|
|
90,061
|
|
Class B common shares (par value $0.001; 50,054,619
as of as of December 31, 2007 and June 30, 2008
shares authorized; 50,054,618 as of December 31, 2007
and as of June 30, 2008 shares issued and
outstanding)
|
|
|
7,442
|
|
|
|
7,442
|
|
Additional paid-in capital
|
|
|
448,473,469
|
|
|
|
439,516,974
|
|
Retained earnings
|
|
|
15,586,362
|
|
|
|
23,903,560
|
|
Accumulated other comprehensive income
|
|
|
7,200,330
|
|
|
|
3,117,531
|
|
|
|
|
Total shareholders equity
|
|
|
471,361,546
|
|
|
|
466,635,568
|
|
|
|
|
Total liabilities, mezzanine equity and shareholders
equity
|
|
|
704,415,904
|
|
|
|
650,802,213
|
|
|
|
|
Page 11 of 16
Condensed Consolidated Statements of Operations
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 months ended
|
|
3 months ended
|
|
3 months ended
|
(in U.S. Dollars)
|
|
Jun 30, 2008
|
|
Jun 30, 2007
|
|
Mar 31, 2008
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Unaudited
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising services
|
|
|
26,852,171
|
|
|
|
19,165,786
|
|
|
|
21,176,603
|
|
Content production
|
|
|
2,888,164
|
|
|
|
3,050,899
|
|
|
|
573,453
|
|
Advertising sales
|
|
|
19,006,987
|
|
|
|
6,477,426
|
|
|
|
14,738,927
|
|
Publishing services
|
|
|
108,924
|
|
|
|
265,422
|
|
|
|
201,224
|
|
|
|
|
Total net revenue
|
|
|
48,856,246
|
|
|
|
28,959,533
|
|
|
|
36,690,207
|
|
|
|
|
Cost of revenue:
|
|
|
|
|
|
|
|
|
|
|
|
|
Advertising services
|
|
|
18,781,998
|
|
|
|
12,073,200
|
|
|
|
15,697,961
|
|
Content production
|
|
|
1,060,419
|
|
|
|
1,341,785
|
|
|
|
442,057
|
|
Advertising sales
|
|
|
7,644,880
|
|
|
|
3,613,015
|
|
|
|
7,152,328
|
|
Publishing services
|
|
|
254,844
|
|
|
|
180,902
|
|
|
|
294,292
|
|
|
|
|
Total cost of revenue
|
|
|
27,742,141
|
|
|
|
17,208,902
|
|
|
|
23,586,638
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and distribution
|
|
|
5,560,512
|
|
|
|
3,165,211
|
|
|
|
5,140,842
|
|
General and administrative
|
|
|
11,301,796
|
|
|
|
5,828,831
|
|
|
|
14,137,279
|
|
|
|
|
Total operating expenses
|
|
|
16,862,308
|
|
|
|
8,994,042
|
|
|
|
19,278,121
|
|
|
|
|
Other operating income
|
|
|
7,220
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations
|
|
|
4,259,017
|
|
|
|
2,756,589
|
|
|
|
(6,174,552
|
)
|
Other income (expenses) (Note 6) 7
|
|
|
(1,136,041
|
)
|
|
|
(70,368
|
)
|
|
|
(810,563
|
)
|
Income (loss) before provision for income
taxes and minority interest
|
|
|
3,122,976
|
|
|
|
2,686,221
|
|
|
|
(6,985,115
|
)
|
Provision for income taxes (Note 7)
|
|
|
1,989,097
|
|
|
|
202,457
|
|
|
|
1,339,884
|
|
|
|
|
Net income (loss) before minority interest
|
|
|
1,133,879
|
|
|
|
2,483,764
|
|
|
|
(8,324,999
|
)
|
Minority interest
|
|
|
370,913
|
|
|
|
229,355
|
|
|
|
(44,829
|
)
|
Net income (loss)
|
|
|
762,966
|
|
|
|
2,254,409
|
|
|
|
(8,280,170
|
)
|
Dividend on convertible preferred shares
|
|
|
600,000
|
|
|
|
|
|
|
|
200,000
|
|
|
|
|
Net income (loss) attributable to holders
of common shares
|
|
|
162,966
|
|
|
|
2,254,409
|
|
|
|
(8,480,170
|
)
|
Net income (loss) per share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic Common Shares
|
|
|
|
|
|
|
0.02
|
|
|
|
(0.07
|
)
|
Basic American Depositary Shares
|
|
|
|
|
|
|
0.04
|
|
|
|
(0.13
|
)
|
Diluted Common Shares
|
|
|
|
|
|
|
0.02
|
|
|
|
(0.07
|
)
|
Diluted American Depositary Shares
|
|
|
|
|
|
|
0.03
|
|
|
|
(0.13
|
)
|
Page 12 of 16
Condensed Consolidated Statements of Cash Flows
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
3 months
|
|
3 months
|
|
|
|
|
ended
|
|
ended
|
|
3 months ended
|
(in U.S. Dollars)
|
|
Jun 30, 2008
|
|
Jun 30, 2007
|
|
Mar 31, 2008
|
|
|
|
Unaudited
|
|
Unaudited
|
|
Unaudited
|
Net cash provided by/(used in)
operating activities
|
|
|
7,603,264
|
|
|
|
41,081
|
|
|
|
(1,554,573
|
)
|
|
|
|
Net cash used in investing activities
|
|
|
(19,234,247
|
)
|
|
|
(97,768,365
|
)
|
|
|
(1,908,350
|
)
|
|
|
|
Net cash provided by/(used in)
financing activities
|
|
|
(1,506,267
|
)
|
|
|
2,660,996
|
|
|
|
26,418,367
|
|
|
|
|
Effect of exchange rate changes
|
|
|
666,271
|
|
|
|
546,121
|
|
|
|
2,153,245
|
|
|
|
|
Net increase/(decrease) in cash
|
|
|
(12,470,979
|
)
|
|
|
(94,520,167
|
)
|
|
|
25,108,689
|
|
Cash, as at beginning of the period
|
|
|
69,544,776
|
|
|
|
175,931,874
|
|
|
|
44,436,087
|
|
|
|
|
Cash, as at end of the period
|
|
|
57,073,797
|
|
|
|
81,411,707
|
|
|
|
69,544,776
|
|
|
|
|
Notes to Financial Information
1) 2007 condensed consolidated balance sheets
Information was extracted from the audited financial statements included in Form 20-F of the
Company filed with the Securities and Exchange Commission on May 19, 2008.
2) Restricted cash
Restricted cash is US dollar cash deposits pledged for the RMB loan facilities granted by banks for
RMB working capital purposes.
3) Principal protected note
Principal protected note of $25.0 million represents investment on 100% Principal Protection
Barrier Notes due on January 30, 2009.
4) Accounts receivables and debtors turnover
Debtors turnover for the first quarter of 2008 and second quarter of 2008 were 113 days and 90
days, respectively. Our business groups generally granted 90 days to 180 days average credit period
to major customers, which is in line with the industry practices in the PRC.
Page 13 of 16
5) Intangible assets
Net book value for intangible assets as of June 30, 2008 was $225.0 million. It mainly represents
the fair value of the long-term advertising agreements for the Broadcast and Print Group. The net
book value of the intangible assets were primarily composed of a $95.8 million advertising license
agreement for our TV business, a $71.1 million exclusive advertising agreement for our newspaper
business, and $9.3 million of exclusive advertising agreements we entered for radio advertising
operations in Shanghai, Beijing and Guangdong. We are in the process of obtaining third-party
valuations of certain identifiable intangible assets for the acquisitions we completed in 2007 and
hence the net book value for intangible assets is preliminary and subject to revision once we
complete the valuation exercise.
6) Other income (expenses)
Other income (expenses) includes net interest income (expense) and net other income (expense).
7) Provision for income taxes
Provision for income taxes includes deferred tax credits of $0.8 million and $1.0 million in the
first quarter of 2008 and second quarter of 2008, respectively.
Page 14 of 16
Xinhua Finance Media Limited ADS (MM) (NASDAQ:XFML)
Historical Stock Chart
From Nov 2024 to Dec 2024
Xinhua Finance Media Limited ADS (MM) (NASDAQ:XFML)
Historical Stock Chart
From Dec 2023 to Dec 2024