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
|
3 | ||||
Item
1.
|
Financial
Statements
|
3 | |||
Consolidated
Balance Sheets
|
6-7 | ||||
Consolidated
Statements of Operations
|
8 | ||||
Consolidated
Statements of Changes in Shareholders’ Equity
|
9 | ||||
Consolidated
Statements of Cash Flows
|
10 | ||||
Notes
to Consolidated Financial Statements
|
11-34 | ||||
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
35 | |||
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
49 | |||
Item
4.
|
Controls
and Procedures
|
50 | |||
PART
II. Other Information
|
53 | ||||
Item
6.
|
Exhibits
|
53 | |||
Signatures
|
54 |
ITEM
1.
|
FINANCIAL
STATEMENTS
|
Contents
|
Pages
|
|||
Report
of Registered Public Accounting Firm
|
5 | |||
Consolidated
Balance Sheets
|
6 - 7 | |||
Consolidated
Statements of Incomes
|
8 | |||
Consolidated
Statements of Changes in Stockholders’ Equity
|
9 | |||
Consolidated
Statements of Cash Flows
|
10 | |||
Notes
to Consolidated Financial Statements
|
11 - 34 |
San
Mateo, California
|
Samuel
H. Wong & Co., LLP
|
July
25, 2010
|
Certified
Public Accountants
|
Notes
|
At
June
30,
2010
|
At
December
31,
2009
|
|||||||||||
ASSETS
|
|||||||||||||
Current
Assets
|
|||||||||||||
Cash
|
2(D)
|
$ | 13,530,309 | $ | 41,984,101 | ||||||||
Restricted
Cash
|
3
|
28,640,249 | 2,176,224 | ||||||||||
Accounts
Receivable
|
2(E),4
|
44,776,618 | 39,876,187 | ||||||||||
Other
Receivable
|
372,500 | 591,025 | |||||||||||
Related
Party Receivable
|
5
|
25,899,355 | - | ||||||||||
Inventory
|
2(F),6
|
3,546,281 | 3,683,989 | ||||||||||
Advance
to Suppliers
|
2(G)
|
700,433 | 844,964 | ||||||||||
Prepaid
Expenses
|
6,135 | 30,103 | |||||||||||
Prepaid
Taxes
|
1,236,080 | 231,568 | |||||||||||
Deferred
Tax Asset
|
2(Q)
|
470,892 | 468,922 | ||||||||||
Total
Current Assets
|
119,178,852 | 89,887,082 | |||||||||||
Non-Current
Assets
|
|||||||||||||
Property,
Plant & Equipment, net
|
2(H),7
|
|
22,849,903 | 23,727,484 | |||||||||
Land
Use Rights, net
|
2(I),8
|
|
13,086,163 | 13,175,559 | |||||||||
Construction
in Progress
|
2(J)
|
6,731,013 | 6,692,837 | ||||||||||
Total
Assets
|
$ | 161,845,931 | $ | 133,482,962 | |||||||||
LIABILITIES
& STOCKHOLDERS' EQUITY
|
|||||||||||||
Current
Liabilities
|
|||||||||||||
Bank
Loans
|
9(A)
|
$ | 24,821,549 | $ | 15,942,197 | ||||||||
Notes
Payable
|
10
|
11,749,846 | 7,312,935 | ||||||||||
Accounts
Payable
|
4,060,984 | 3,272,626 | |||||||||||
Taxes
Payable
|
9,890,133 | 6,987,848 | |||||||||||
Other
Payable
|
2,047,471 | 2,096,958 | |||||||||||
Accrued
Liabilities
|
214,613 | 1,922,103 | |||||||||||
Customer
Deposits
|
2(L)
|
2,601,902 | 2,416,615 | ||||||||||
Related
Party Payable
|
5
|
- | 2,307,429 | ||||||||||
Total
Current Liabilities
|
55,386,498 | 42,258,711 | |||||||||||
Long
Term Liabilities
|
|||||||||||||
Bank
Loans
|
9(B)
|
- | - | ||||||||||
Total
Liabilities
|
$ | 55,386,498 | $ | 42,258,711 |
Notes
|
At
June
30,
2010
|
At
December
31,
2009
|
|||||||||||
Stockholders'
Equity
|
|||||||||||||
Preferred
Stock - $0.001 Par Value 10,000,000
Shares Authorized; 0
Shares Issued & Outstanding at June 30, 2010 and December 31,
2009.
|
$ | - | $ | - | |||||||||
Common
Stock - $0.001 Par Value 21,739,130 Shares Authorized; 21,136,392 Shares
Issued & Outstanding at June 30, 2010 and December 31,
2009.
|
21,137 | 21,137 | |||||||||||
Additional
Paid in Capital
|
44,230,331 | 42,530,331 | |||||||||||
Statutory
Reserve
|
2(M),12 | 2,077,488 | 2,077,488 | ||||||||||
Retained
Earnings
|
54,439,947 | 41,329,899 | |||||||||||
Accumulated
Other Comprehensive Income
|
2(N)
|
5,690,530 | 5,265,396 | ||||||||||
Total
Stockholders' Equity
|
106,459,433 | 91,224,251 | |||||||||||
Total
Liabilities & Stockholders' Equity
|
$ | 161,845,931 | $ | 133,482,962 |
Note
|
3
months
ended
June
30, 2010
|
3
months
ended
June
30, 2009
|
6
months
ended
June
30, 2010
|
6
months
ended
June
30, 2009
|
|||||||||||||||||
Sales
|
2(O),21
|
$ | 54,284,455 | $ | 48,279,491 | $ | 109,794,577 | $ | 89,173,413 | ||||||||||||
Cost
of Sales
|
2(P)
|
45,821,654 | 41,200,068 | 93,034,526 | 76,369,536 | ||||||||||||||||
Gross
Profit
|
8,462,801 | 7,079,423 | 16,760,051 | 12,803,877 | |||||||||||||||||
Selling
Expenses
|
2(Q)
|
293,294 | 507,404 | 634,310 | 1,372,363 | ||||||||||||||||
General
& Administrative Expenses
|
2(R)
|
819,634 | 711,732 | 1,396,004 | 1,270,845 | ||||||||||||||||
Total
Operating Expense
|
1,112,928 | 1,219,136 | 2,030,314 | 2,643,208 | |||||||||||||||||
Operating
Income
|
7,349,873 | 5,860,287 | 14,729,737 | 10,160,669 | |||||||||||||||||
Other
Income
|
20,809 | - | 30,291 | 28,348 | |||||||||||||||||
Interest
Income
|
73,421 | 4,330 | 75,649 | 117,565 | |||||||||||||||||
Other
Expenses
|
(98 | ) | (33,344 | ) | (8,421 | ) | (63,708 | ) | |||||||||||||
Interest
Expense
|
(418,794 | ) | (85,376 | ) | (836,691 | ) | (302,595 | ) | |||||||||||||
Release
of Make Good Shares
|
- | (4,716,074 | ) | - | (8,218,227 | ) | |||||||||||||||
Total
Other Income/(expense)
|
(324,662 | ) | (4,830,464 | ) | (739,172 | ) | (8,438,617 | ) | |||||||||||||
Earnings
before Tax
|
7,025,211 | 1,029,823 | 13,990,565 | 1,722,052 | |||||||||||||||||
Income
Tax
|
2(V),14
|
(428,769 | ) | (474,978 | ) | (880,517 | ) | (755,186 | ) | ||||||||||||
Net
Income
|
$ | 6,596,442 | $ | 554,845 | $ | 13,110,048 | $ | 966,866 | |||||||||||||
Earnings
Per Share
|
2(Y),17
|
||||||||||||||||||||
Basic
|
$ | 0.31 | $ | 0.03 | $ | 0.62 | $ | 0.06 | |||||||||||||
Diluted
|
$ | 0.31 | $ | 0.03 | $ | 0.62 | $ | 0.05 | |||||||||||||
Weighted
Average Shares Outstanding
|
|||||||||||||||||||||
Basic
|
21,136,392 | 17,272,756 | 21,136,392 | 17,272,756 | |||||||||||||||||
Diluted
|
21,136,392 | 21,136,392 | 21,136,392 | 21,136,392 |
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 | |||||||||||||||
Reversal
of liquidation damage deduction
|
- | - | 1,700,000 | - | - | - | 1,700,000 | |||||||||||||||||||||
Net
Income
|
- | - | - | - | 13,110,048 | - | 13,110,048 | |||||||||||||||||||||
Appropriations
of Retained Earnings
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Foreign
Currency Translation Adjustment
|
- | - | - | - | - | 425,134 | 425,134 | |||||||||||||||||||||
Balance
at June 30, 2010
|
21,136,392 | $ | 21,137 | $ | 44,230,331 | $ | 2,077,488 | $ | 54,439,947 | $ | 5,690,530 | $ | 106,459,433 |
For
the
|
For
six
|
|||||||||||
year
ended
|
Months
Ended
|
|||||||||||
December
31,
|
June
30,
|
Accumulated
|
||||||||||
Comprehensive
Income
|
2009
|
2010
|
Totals
|
|||||||||
Net
Income
|
$ | 6,054,442 | $ | 13,110,048 | $ | 19,164,490 | ||||||
Other Comprehensive
Income
|
||||||||||||
Foreign
Currency Translation Adjustment
|
1,776,168 | 425,134 | 2,201,302 | |||||||||
$ | 7,830,610 | $ | 13,535,182 | $ | 21,365,792 |
3
months
|
3
months
|
6
months
|
6
months
|
|||||||||||||
ended
|
ended
|
ended
|
ended
|
|||||||||||||
June
30, 2010
|
June
30, 2009
|
June
30, 2010
|
June
30, 2009
|
|||||||||||||
Cash
Flow from Operating Activities
|
||||||||||||||||
Net
Income
|
$ | 6,596,443 | $ | 554,845 | $ | 13,110,049 | $ | 966,866 | ||||||||
Non
Cash Expense Recorded for the Release of Escrow Shares
|
- | 4,716,074 | - | 8,218,227 | ||||||||||||
Reversal
of liquidation damage deduction
|
1,700,000 | - | 1,700,000 | |||||||||||||
Amortization
|
78,962 | 357,504 | 151,292 | 424,606 | ||||||||||||
Depreciation
|
613,359 | 594,746 | 1,166,503 | 1,159,903 | ||||||||||||
Decrease/(Increase)
in Accounts & Other Receivables
|
(46,867,235 | ) | 8,552,388 | (30,581,264 | ) | 3,707,436 | ||||||||||
Decrease/(Increase)
in Inventory & Purchase Deposit
|
62,678,212 | 763,617 | 282,239 | 800,418 | ||||||||||||
Decrease/(Increase)
in Prepaid Taxes & Expenses
|
(284,250 | ) | 206,579 | (982,514 | ) | (556 | ) | |||||||||
Increase/(Decrease)
Accounts, Taxes & Other Payables
|
(1,278,998 | ) | 1,558,503 | 5,770,639 | (1,624,816 | ) | ||||||||||
Increase/(Decrease)
in Accrued Liabilities
|
(1,685,616 | ) | (296,264 | ) | (1,707,492 | ) | 587,165 | |||||||||
Increase
in Customer Deposits
|
(294,714 | ) | 398,604 | 185,287 | 715,795 | |||||||||||
Cash
Sourced/(Used) in Operating Activities
|
21,256,163 | 17,406,596 | (10,905,261 | ) | 14,955,043 | |||||||||||
Cash
Flows from Investing Activities
|
||||||||||||||||
Decrease/(Increase)
Funds in Restricted Cash Account
|
(14,760,909 | ) | (643 | ) | (26,464,025 | ) | 1,964 | |||||||||
Purchases
of Property, Equipment, and Construction of Plants
|
(202,425 | ) | (43,409 | ) | (327,096 | ) | (3,524,718 | ) | ||||||||
Increase
of Land Use Rights
|
(59,525 | ) | (293,186 | ) | (61,896 | ) | (311,286 | ) | ||||||||
Payments/(Withdraw)
of Deposits
|
- | 34,852 | - | 34,808 | ||||||||||||
Cash
Sourced/(Used) in Investing Activities
|
(15,022,859 | ) | (302,387 | ) | (26,853,018 | ) | (3,799,233 | ) | ||||||||
Cash
Flows from Financing Activities
|
||||||||||||||||
Proceeds
from Bank Borrowings
|
- | 1,263 | 8,879,352 | 4,391,705 | ||||||||||||
Repayment
of Bank Loans
|
(5,751,438 | ) | - | - | - | |||||||||||
Cash
Sourced/(Used) in Financing Activities
|
(5,751,438 | ) | 1,263 | 8,879,352 | 4,391,705 | |||||||||||
Net
Increase/(Decrease) in Cash & Cash Equivalents for the
Period
|
481,865 | 17,105,472 | (28,878,926 | ) | 15,547,515 | |||||||||||
Effect
of Currency Translation
|
410,872 | 1,701,699 | 425,134 | 1,702,756 | ||||||||||||
Cash
& Cash Equivalents at Beginning of Period
|
12,637,572 | 4,138,898 | 41,984,102 | 5,695,798 | ||||||||||||
Cash
& Cash Equivalents at End of Period
|
$ | 13,530,309 | $ | 22,946,069 | $ | 13,530,309 | $ | 22,946,069 | ||||||||
Supplementary
information:
|
||||||||||||||||
Interest
Received
|
$ | 73,421 | $ | 4,330 | $ | 75,649 | $ | 117,565 | ||||||||
Interest
Paid
|
418,794 | 182,607 | 836,691 | 365,214 | ||||||||||||
Income
Tax Paid
|
428,769 | 474,978 | 880,516 | 755,186 |
|
(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
|
6/30/2010
|
12/31/2009
|
||||||
Period
end RMB : US$ exchange rate
|
6.8086 | 6.8372 | ||||||
Average
period RMB : US$ exchange rate
|
6.8347 | 6.8409 |
|
(Y)
|
Earnings
Per Share
|
|
(Z)
|
Recent
Accounting Pronouncements
|
|
3.
|
Restricted
Cash
|
4.
|
Accounts
Receivable
|
At
|
At
|
|||||||
June
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Accounts
Receivable – Trade
|
$ | 45,228,907 | $ | 40,278,976 | ||||
Less: Allowance for
Doubtful Accounts
|
(452,289 | ) | (402,789 | ) | ||||
Net
Accounts Receivable
|
$ | 44,776,618 | $ | 39,876,187 |
At
|
At
|
|||||||
June
30,
|
December
31,
|
|||||||
Allowance for Bad Debts
|
2010
|
2009
|
||||||
Beginning
Balance
|
$ | (402,789 | ) | $ | (188,495 | ) | ||
Allowance
Provided
|
(49,500 | ) | (214,294 | ) | ||||
Charged
Against Allowance
|
- | - | ||||||
Reversal*
|
- | - | ||||||
Ending
Balance
|
$ | (452,289 | ) | $ | (402,789 | ) |
At
|
At
|
|||||||
June
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
1-30
Days
|
$ | 16,295,539 | $ | 17,757,223 | ||||
30-60
Days
|
11,913,554 | 12,643,466 | ||||||
61-90
Days
|
11,569,251 | 5,004,370 | ||||||
91-120
Days
|
2,214,046 | 4,833,711 | ||||||
121-365
Days
|
3,236,517 | 40,206 | ||||||
Over 365
Days
|
- | - | ||||||
Total
|
$ | 45,228,907 | $ | 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.
|
$ | 5,538,576 |
Food
Co. sold cooked food to Huayu dating back to 1/2007.
|
||||||
Subtotal
of Related Party Sales
|
5,538,576 | |||||||||||
B
|
Food
|
Loan
Receivable from
|
Dalian
Fodder Co., Ltd.
|
15,411 |
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.
|
184,026 |
Food
Co. purchased material on behalf of Mingxing Dating back to
6/2009
|
||||||
D
|
Food
|
Loan
Receivable from
|
Dalian
Chuming Industrial Development Co., Ltd.
|
22,051,625 |
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
|
8,224,892 |
Food
Co. paid material on behalf of Trading Co. dating back to
3/2010
|
|||||||
F
|
Meat
|
Loan
Receivable from
|
Dalian
Chuming Industrial Development Co., Ltd.
|
28,699,968 |
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.
|
8,138,284 |
Prepayment
to Stockbreeding Combo for Purchase of hogs dating back to
7/2008.
|
|||||||
H
|
Meat
|
Loan
Receivable from
|
Dalian
Chuming Group Co., Ltd.
|
48,789,235 |
Chuming
Group borrowed loan from Meat Co. dating back to 1/2008
|
|||||||
I
|
Meat
|
Loan
Receivable from
|
Dalian
Chuming Trading Co., Ltd
|
6,827,516 |
Trading
Co. borrowed loan from Meat Co. dating back to 4/2010
|
|||||||
J
|
Sales
|
Loan
Receivable from
|
Dalian
Huayu Seafood Co., Ltd.
|
2,727,173 |
Sales
Co. help Huayu purchase materials dating back to
9/2008.
|
|||||||
K
|
Sales
|
Loan
Receivable from
|
Dalian
Chuming Group Co., Ltd.
|
847,730 |
Sales
Co. purchased hogs and paid general and administrative expenses on behalf
of Group dating back to 7/2008.
|
|||||||
L
|
Sales
|
Loan
Receivable from
|
Dalian
Chuming Stockbreeding Combo Development Co., Ltd.
|
15,991,337 |
Sales
Co. paid for Stockbreeding to buy hogs from farmer dating back
7/2008
|
|||||||
M
|
Sales
|
Loan
Receivable from
|
Dalian
Chuming Industrial Development Co., Ltd.
|
5,617,578 |
Sales
Co. purchased materials for Industrial Co. dating back to
7/2009
|
|||||||
Subtotal
loans to related parties
|
148,114,775 | |||||||||||
Gross
related party receivables
|
$ | 153,653,351 |
Ref.
|
Subsidiary Due from:
|
Nature of Balance
|
Related Party
|
Balance
|
Description of
Transaction
|
|||||||
N
|
Meat
|
Purchase
of Raw Materials resulting in Trade Payable to
|
Dalian Chuming
Stockbreeding Combo Development Co., Ltd.
|
$ | 17,855,550 |
Meat
Co. purchased of hogs from Stockbreeding Combo dating back to
12/2009
|
||||||
O
|
Meat
|
Purchase
of Raw Materials resulting in Trade Payable to
|
Dalian
Chuming Group Co., Ltd.
|
48,209,065 |
Purchase
of hogs from Group dating back to 7/2008.
|
|||||||
Subtotal
of Purchases from Related Parties
|
$ | 66,064,615 | ||||||||||
P
|
Food
|
Loan
Payable to
|
Dalian
Chuming Group Co., Ltd.
|
2,405,957 |
Food
borrowed from Group to purchase materials dating back to
4/2009.
|
|||||||
Q
|
Food
|
Loan
Payable to
|
Dalian
Chuming Stockbreeding Combo Development Co., Ltd.
|
9,107,599 |
Stockbreeding
Combo bought raw materials on behalf of Food Co. dating back to
4/2009
|
|||||||
R
|
Food
|
Loan
Payable to
|
Dalian
Huayu Seafood Co., Ltd.
|
8,459,944 |
Food
Company collected customer deposits on behalf of Huayu Co. dating back to
7/2009
|
|||||||
S
|
Meat
|
Loan
Payable to
|
Dalian
Chuming Group Co., Ltd.
|
20,562,230 |
Group
loaned to Meat Co. dating back to 4/2009
|
|||||||
T
|
Meat
|
Loan
Payable to
|
Dalian
Huayu Seafood Co., Ltd.
|
2,962,897 |
Huayu
Co. loaned to Meat Co. dating back to 7/2009
|
|||||||
U
|
Meat
|
Loan
Payable to
|
Dalian
Chuming Fodder Co., Ltd.
|
1,245,520 |
Fodder
Co. paid the fodder materials on behalf of Meat dating back to
3/2010
|
|||||||
V
|
Sales
|
Loan
Payable to
|
Dalian
Mingxing Livestock Product Co. Ltd.,
|
8,260 |
Sales
Co. collected bank loans on behalf of Mingxing dating back to
8/2008
|
|||||||
W
|
Sales
|
Loan
Payable to
|
Dalian
Chuming Fodder Co., Ltd.
|
6,362,110 |
Fodder
Co. bought materials on behalf of Sales Co. dating back to
4/2009
|
|||||||
X
|
WFOE
|
Loan
Payable to
|
Dalian
Chuming Group Co.
|
10,574,864 |
Group
loaned funds to WFOE (includes funds transferred from Meat for US
RTO.)
|
|||||||
Subtotal
of Loans from Related Parties
|
61,689,381 | |||||||||||
Gross
Related Party Payable
|
127,753,996 | |||||||||||
Setoff Related Party
Payable (Receivables have been set-off against
Payables)
|
$ | 25,899,355 |
|
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 15 thousand (RMB 105 thousand) to Fodder Company in
third quarter of 2009 for the purchase of raw
materials.
|
|
C.
|
Food
Co. purchased material USD 184 thousand(RMB 1.2 Million) on behalf of
Mingxing dating back to 6/2009
|
|
D.
|
Food
Company paid USD 22 million (RMB 150 million) bank loan principal and
interest on behalf of Industrial Development
Company.
|
|
E.
|
Food
Co. paid USD 8 million (RMB 56 million) for materials on behalf of Trading
Company.
|
|
F.
|
Meat
Co. paid USD 28.70 million (RMB 195 million) bank loan principal and
interest on behalf Industrial Development
Company.
|
|
G.
|
The
prepayment of USD 8.14 million (RMB 55.3 million) from Meat Company to the
Stockbreeding Combo Development Company was for the purchase of
hogs.
|
|
H.
|
Meat
Co. lent USD 48.8 million (RMB 332 million) to Chuming
Group.
|
|
I.
|
Trading
Co. borrowed USD 6.8 million (RMB 46.5 million) from Meat
Company.
|
|
J.
|
Sales
Company bought USD 2.7 million (RMB 18.6 million) raw materials on behalf
of Huayu Seafood Company.
|
|
K.
|
The
balance of USD 847 thousand (RMB 5.8 million) receivable from Chuming
Group to Sales Company was for the payments of hogs and operation
expense.
|
|
L.
|
Sales
Company help the Combo Development Company to pay USD 15.9 million (RMB
109 million) to local farmers for the purchase of
hogs.
|
M.
|
Sales
Company purchased USD 5.6 million (RMB 38 million) materials for
Industrial Development
Company.
|
|
N.
|
The
balance of USD 17.8 million (RMB 121.6 million) payment owed by the Meat
Company to Chuming Stockbreeding Combo Development Company was for the
purchase of hogs.
|
|
O.
|
The
Group sold hogs to Meat Co. for 48 million (RMB 328
million).
|
|
P.
|
Food
borrowed USD 2.4 million(RMB16.4 million) from Group to
purchase materials
|
|
Q.
|
Stockbreeding
Combo Development Company purchased USD 9.1 million (RMB 62 million) for
Food Company.
|
|
R.
|
Food
Company collected USD 8.5 million (RMB 57.6 million) customer deposits on
behalf of Huayu Seafood Company.
|
|
S.
|
Meat
Company borrowed USD 20.5 million (RMB 140 million) operation funds from
Chuming Group.
|
|
T.
|
Meat
Company borrowed USD 2.9 million (RMB 20 million) operation funds from
Huayu Seafood Company.
|
|
U.
|
Fodder
Co. paid USD 1.2 million (RMB 8.4 million) the fodder materials on behalf
of Meat Company.
|
|
V.
|
Sales
Company collected USD 8 thousand (RMB 56 thousand) bank loans on behalf of
Mingxing Livestock Company.
|
W.
|
Fodder
Company bought USD 6.3 million (RMB 40 million) materials on behalf of
Sales Company.
|
|
X.
|
The
outstanding payable balance of USD 10.6 million (RMB 70 million) due to
the Group has been transferred to the books of
Chuming.
|
At
|
At
|
|||||||
June
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Raw
Materials
|
$ | 678,346 | $ | 1,479,197 | ||||
Work
in Progress
|
176,099 | 95,051 | ||||||
Finished
Goods
|
2,691,836 | 2,109,741 | ||||||
$ | 3,546,281 | $ | 3,683,989 |
7.
|
Property, Plant &
Equipment
|
At
|
Accumulated
|
|||||||||||
June
30, 2010:
|
Cost
|
Depreciation
|
Net
|
|||||||||
Buildings
|
$ | 21,849,924 | $ | (4,907,251 | ) | $ | 16,942,673 | |||||
Manufacturing
Equipment
|
10,085,691 | (4,724,117 | ) | 5,361,574 | ||||||||
Office
Equipment
|
484,483 | (428,178 | ) | 56,305 | ||||||||
Vehicles
|
912,665 | (712,376 | ) | 200,289 | ||||||||
Furniture
& Fixture
|
527,530 | (238,468 | ) | 289,062 | ||||||||
$ | 33,860,293 | $ | 11,010,390 | $ | 22,849,903 |
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 |
8.
|
Land Use
Right
|
At
|
At
|
|||||||
June
30,
|
December
31,
|
|||||||
2010
|
2009
|
|||||||
Land
Use Rights, at Cost
|
$ | 14,797,046 | $ | 14,735,150 | ||||
Less: Accumulated
Amortization
|
(1,710,883 | ) | (1,559,591 | ) | ||||
$ | 13,086,163 | $ | 13,175,559 |
9.
|
Bank
Loans
|
|
(A)
|
Short
Term Bank Loans
|
At
|
||||||||||
June
30,
|
||||||||||
Bank
|
Interest
Rate
|
Due
Date
|
2010
|
|||||||
Bank
of China - Liaoning Branch
|
5.841 | % |
12/12/2010
|
$ | 4,406,192 | |||||
Bank
of China - Liaoning Branch
|
5.841 | % |
10/27/2010
|
2,056,223 | ||||||
Shanghai
Pudong Development Bank - Dalian Branch
|
5.841 | % |
11/25/2010
|
4,406,192 | ||||||
Huaxia
Bank - Dalian Branch
|
5.576 | % |
1/6/2011
|
7,343,654 | ||||||
Bank
of East Asia - Dalian Branch
|
5.45 | % |
10/22/2010
|
2,203,096 | ||||||
China
Minsheng Banking Corp., Ltd.
|
5.841 | % |
4/12/2011
|
4,406,192 | ||||||
$ | 24,821,549 |
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
|
10.
|
Notes
Payable
|
At
|
||||||
June
30,
|
||||||
Notes
to
|
Due
Date
|
2010
|
||||
Shanghai
Pudong Development Bank - Liaoning Branch
|
11/18/2010
|
$ | 7,343,654 | |||
Huaxia
Bank
|
7/22/2010
|
4,406,192 | ||||
$ | 11,749,846 |
At
|
||||||
December
31,
|
||||||
Notes
to
|
Due
Date
|
2009
|
||||
Shanghai
Pudong Development Bank - Liaoning Branch
|
5/18/2010
|
$ | 7,312,935 | |||
$ | 7,312,935 |
11.
|
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 | % |
12.
|
Commitments of
Statutory Reserve
|
At
|
At
|
|||||||
June,
|
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 |
13.
|
Advertising
Costs
|
14.
|
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
|
(880,517 | ) | |||
ii.
|
2009
|
Tax
expense
|
(755,186 | ) |
15.
|
Commitments
|
Year
|
Hogs
|
Price
Per Hog
|
Amount
|
|||||||||
2010
(July to Dec)
|
508,042 | $ | 205.84 | 104,575,365 |
16.
|
Operating
Segments
|
Results
of Operations
|
WFOE,
|
|||||||||||||||||||
For
the period ended
|
Meat
|
Food
|
Sales
|
PSI,
&
|
||||||||||||||||
June
30, 2009
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Sales
|
$ | 84,864,119 | $ | 12,730,113 | $ | 21,340,072 | $ | (29,760,890 | ) | $ | 89,173,413 | |||||||||
Cost
of Sales
|
73,893,709 | 9,174,006 | 23,062,712 | (29,760,890 | ) | 76,369,536 | ||||||||||||||
Gross
Profit
|
10,970,410 | 3,556,107 | (1,722,640 | ) | - | 12,803,877 | ||||||||||||||
Operating
(Loss)/Profit
|
10,431,767 | 3,100,608 | (3,136,279 | ) | (235,427 | ) | 10,160,669 | |||||||||||||
Other
Income (Expense)
|
(116,872 | ) | (74,089 | ) | (30,528 | ) | (8,217,128 | ) | (8,438,617 | ) | ||||||||||
Earnings
before Tax
|
10,314,895 | 3,026,519 | (3,166,807 | ) | (8,452,555 | ) | 1,722,052 | |||||||||||||
(Income
Tax Expense)
|
- | (755,186 | ) | - | - | (755,186 | ) | |||||||||||||
Extraordinary
Expense
|
- | - | - | - | - | |||||||||||||||
Net
Income
|
$ | 10,314,895 | $ | 2,271,333 | $ | (3,166,807 | ) | $ | (8,452,555 | ) | $ | 966,866 |
Eliminated
Intercompany Sales of Products Sold
|
|||||||
Six-month
periods ended June 30, 2009
|
|||||||
Sold
From:
|
Sold
To:
|
Amount
|
|||||
Food
Company
|
Sales
Company
|
$ | 3,852,759 | ||||
Meat
Company
|
Sales
Company
|
19,209,953 | |||||
Meat
Company
|
Food
Company
|
6,698,178 | |||||
$ | 29,760,890 |
Results
of Operations
|
WFOE,
|
|||||||||||||||||||
For
the period ended
|
Meat
|
Food
|
Sales
|
PSI,
&
|
||||||||||||||||
June
30, 2010
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Sales
|
$ | 103,258,509 | $ | 14,670,857 | $ | 8,873,872 | $ | (17,008,661 | ) | $ | 109,794,577 | |||||||||
Cost
of Sales
|
90,637,493 | 10,692,006 | 8,713,688 | (17,008,661 | ) | 93,034,526 | ||||||||||||||
Gross
Profit
|
12,621,016 | 3,978,851 | 160,184 | - | 16,760,051 | |||||||||||||||
Operating
(Loss)/Profit
|
11,809,785 | 3,620,850 | (463,270 | ) | (237,629 | ) | 14,729,737 | |||||||||||||
Other
Income (Expense)
|
(666,155 | ) | (94,219 | ) | 23,060 | (1,857 | ) | (739,172 | ) | |||||||||||
Earnings
before Tax
|
11,143,630 | 3,526,631 | (440,210 | ) | (239,486 | ) | 13,990,565 | |||||||||||||
(Income
Tax Expense)
|
- | (880,516 | ) | - | - | (880,516 | ) | |||||||||||||
Extraordinary
Expense
|
- | - | - | - | - | |||||||||||||||
Net
Income
|
$ | 11,143,630 | $ | 2,646,115 | $ | (440,210 | ) | $ | (239,486 | ) | $ | 13,110,048 |
Eliminated
Intercompany Sales of Products Sold
|
||||||
Six-month
periods ended June 30, 2010
|
||||||
Sold
From:
|
Sold
To:
|
Amount
|
||||
Food
Company
|
Sales
Company
|
$ | 3,929,542 | |||
Meat
Company
|
Sales
Company
|
4,625,729 | ||||
Meat
Company
|
Food
Company
|
8,453,390 | ||||
$ | 17,008,661 |
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,
&
|
||||||||||||||||
June
30, 2010
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Current
Assets
|
$ | 199,210,041 | $ | 79,460,222 | $ | 34,684,068 | $ | (194,175,480 | ) | $ | 119,178,852 | |||||||||
Non
Current Assets
|
24,246,686 | 18,230,859 | 189,238 | 295 | 42,667,079 | |||||||||||||||
Total
Assets
|
223,456,727 | 97,691,081 | 34,873,306 | (194,175,185 | ) | 161,845,931 | ||||||||||||||
Current
Liabilities
|
135,822,533 | 83,325,220 | 42,805,809 | (206,567,064 | ) | 55,386,498 | ||||||||||||||
Total
Liabilities
|
135,822,533 | 83,325,220 | 42,805,809 | (206,567,064 | ) | 55,386,498 | ||||||||||||||
Net
Assets
|
87,634,194 | 14,365,861 | (7,932,503 | ) | 12,391,879 | 106,459,433 | ||||||||||||||
Total
Liabilities &
Net Assets
|
$ | 223,456,727 | $ | 97,691,081 | $ | 34,873,306 | $ | (194,175,185 | ) | $ | 161,845,931 |
17.
|
Earnings Per
Share
|
For
the
|
For
the
|
|||||||
Six
months
|
Six
months
|
|||||||
June
30,
|
June
30,
|
|||||||
2010
|
2009
|
|||||||
Net
Income (A)
|
$ | 13,110,048 | $ | 966,866 | ||||
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)
|
$ | 0.62 | $ | 0.06 | ||||
-Diluted
(A)/(C)
|
$ | 0.62 | $ | 0.05 | ||||
Weighted
Average Shares Outstanding:
|
||||||||
-Basic
|
21,136,392 | 17,272,756 | ||||||
-Diluted
|
21,136,392 | 21,136,392 |
18.
|
Concentration of
Risk
|
|
(A)
|
Demand
risk
|
|
(B)
|
Supply
Risk
|
19.
|
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
|
- | ||||
21,136,392 |
20.
|
Settlement
Agreement
|
21.
|
Sales
|
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
|
Three Months ended
June 30,
2010
|
% of Sales
|
Three Months ended
June 30,
2009
|
% of Sales
|
|||||||||||||
Sales
|
$ | 54,284,455 | 100 | % | $ | 48,279,491 | 100.00 | % | ||||||||
Cost
of Sales
|
(45,821,654 | ) | 84.41 | % | (41,200,068 | ) | 85.34 | % | ||||||||
Gross
Profit
|
8,462,801 | 15.58 | % | 7,079,423 | 14.66 | % | ||||||||||
Selling
Expenses
|
(293,294 | ) | 0.54 | % | (507,404 | ) | 1.05 | % | ||||||||
General
& Administrative Expenses
|
(819,634 | ) | 1.51 | % | (711,732 | ) | 1.47 | % | ||||||||
Total
Operating Expense
|
(1,112,928 | ) | 2.05 | % | (1,219,136 | ) | 2.53 | % | ||||||||
Operating
Income / (Loss)
|
7,349,873 | 13.54 | % | 5,860,287 | 12.14 | % | ||||||||||
Other
Income (Expense)
|
(324,662 | ) | 0.6 | % | (4,830,464 |
)
|
10.01 | % | ||||||||
Earnings
Before Tax
|
7,025,211 | 12.94 | % | 1,029,823 | 2.13 | % | ||||||||||
(Income
Tax Expense) / Deferred Tax Benefit
|
(428,769 | ) | 0.79 | % | (474,978 | ) | 0.98 | % | ||||||||
Net
Income
|
$ | 6,596,442 | 12.15 | % | $ | 554,845 | 1.15 | % | ||||||||
Earnings
Per Share
|
||||||||||||||||
Basic
|
$ | 0.31 | $ | 0.03 | ||||||||||||
Diluted
|
0.31 | 0.03 | ||||||||||||||
Weighted
Average Shares Outstanding
|
||||||||||||||||
Basic
|
21,136,392 | 17,272,756 | ||||||||||||||
Diluted
|
21,136,392 | 21,136,392 |
Sales
by product category, in dollars:
|
Second
Quarter 2010 (amount)
|
%
of Total Sales
|
Second
Quarter
2009
(amount)
|
%
of
Total
Sales
|
%
increase
from
2009
to 2010
|
|||||||||||||||
Fresh
Pork
|
$
|
43,700,238
|
80.50
|
%
|
$
|
36,402,736
|
75.40
|
%
|
20.05
|
%
|
||||||||||
Frozen
Pork
|
3,407,836
|
6.28
|
%
|
4,499,649
|
9.32
|
%
|
(24.26)
|
%
|
||||||||||||
Processed
Food Products
|
7,176,381
|
13.22
|
%
|
7,377,106
|
15.28
|
%
|
(2.72)
|
%
|
||||||||||||
Total
Sales
|
$
|
54,284,455
|
100
|
%
|
$ |
48,279,491
|
100
|
%
|
12.44
|
%
|
Sales
by product category, by weight of product (metric tons):
|
Second
Quarter
2010
(Weight
in tons)
|
%
of
Total
Sales
|
Second
Quarter
2009
(Weight
in tons)
|
%
of
Total
Sales
|
%
change
from
2009
to 2010
|
|||||||||||||||
Fresh
Pork
|
29,851
|
84.43
|
%
|
21,904
|
79.08
|
%
|
36.28
|
%
|
||||||||||||
Frozen
Pork
|
2,581
|
7.30
|
%
|
2,986
|
10.78
|
%
|
(13.56)
|
%
|
||||||||||||
Processed
Food Products
|
2,924
|
8.27
|
%
|
2,807
|
10.13
|
%
|
4.17
|
%
|
||||||||||||
Total
Sales
|
35,356
|
100
|
%
|
27,697
|
100
|
%
|
27.65
|
%
|
Average
Per-Kilogram Price to Customers (in US$)
|
||||||||||||||||
Second
quarter of 2010
|
Second
quarter of 2009
|
%
change
|
Change
in Price
|
|||||||||||||
Fresh
Pork
|
$
|
1.46
|
$
|
1.66
|
(12.04)
|
%
|
$
|
(0.20)
|
||||||||
Frozen
Pork
|
$
|
1.32
|
$
|
1.50
|
(12.00)
|
%
|
$
|
(0.18)
|
||||||||
Processed
Food Products
|
$
|
2.45
|
$
|
2.62
|
(6.49)
|
%
|
$
|
(0.17)
|
Sales
Channels
|
||||||||||||
As
of June 30,
|
Showcase
Stores
|
Supermarkets
|
Restaurants
and
Canteens
|
|||||||||
2010
|
956
|
594
|
5,213
|
|||||||||
2009
|
906
|
546
|
4,983
|
Cost
of Sales
Second
quarter
|
%
of
Overall
Cost
|
Cost
of Sales Second quarter
|
%
of
Overall
Cost
|
%
Change
from
|
||||||||||||||||
Product
Category
|
2010
|
of
Sales
|
2009
|
of
Sales
|
2009
to 2010
|
|||||||||||||||
Fresh
Pork
|
$
|
37,759,764
|
82.41
|
%
|
$
|
31,905,635
|
77.44
|
%
|
18.35
|
%
|
||||||||||
Frozen
Pork
|
2,793,917
|
6.10
|
%
|
3,885,010
|
9.43
|
%
|
(28.08)
|
%
|
||||||||||||
Processed
Food Products
|
5,267,973
|
11.50
|
%
|
5,409,423
|
13.13
|
%
|
(2.61)
|
%
|
||||||||||||
Total
Cost of Sales
|
$
|
45,821,654
|
100
|
%
|
$
|
41,200,068
|
100
|
%
|
11.22
|
%
|
Product
Category:
|
Cost
of Sales Second quarter
2010
|
%
of Product Group Sales
|
Cost
of Sales Second quarter
2009
|
%
of Product Group Sales
|
%
Change in Product
Group
Sales
|
|||||||||||||||
Fresh
Pork
|
$
|
37,759,264
|
86.41
|
%
|
$
|
31,905,635
|
87.90
|
%
|
(1.49)
|
%
|
||||||||||
Frozen
Pork
|
2,793,917
|
81.99
|
%
|
3,885,010
|
86.62
|
%
|
(4.63)
|
%
|
||||||||||||
Processed
Food Products
|
5,267,973
|
73.41
|
%
|
5,409,423
|
73.56
|
%
|
(0.15)
|
%
|
||||||||||||
Total
Cost of Sales
|
$
|
45,821,654
|
84.41
|
%
|
$
|
41,200,068
|
85.59
|
%
|
1.18
|
%
|
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
|
1.54
|
1.50
|
0.04
|
2.67
|
%
|
|||||||||||
Third
Quarter
|
N/A
|
1.75
|
N/A
|
N/A
|
%
|
|||||||||||
Fourth
Quarter
|
N/A
|
1.70
|
N/A
|
N/A
|
%
|
Product
Group
|
Gross
Profit
Second
quarter of
2010
|
%
of Product
Group
Sales
|
Gross
Profit
Second
quarter of
2009
|
%
of Product
Group
Sales
|
%
increase from Second quarter of 2009 to Second
quarter
of 2010
|
|||||||||||||||
Fresh
Pork
|
$
|
5,940,474
|
13.59
|
%
|
$
|
4,497,101
|
12.35
|
%
|
32.10
|
%
|
||||||||||
Frozen
Pork
|
613,919
|
18.01
|
%
|
614,639
|
13.66
|
%
|
(0.12)
|
%
|
||||||||||||
Processed
Food Products
|
1,908,408
|
26.59
|
%
|
1,967,683
|
26.67
|
%
|
(3.79)
|
%
|
||||||||||||
Total
Gross Profit
|
$
|
8,462,801
|
15.59
|
%
|
$
|
7,079,423
|
14.66
|
%
|
19.54
|
%
|
Six Months
ended
June
30,
2010
|
%
of Sales
|
Six Months ended
June 30,
2009
|
% of Sales
|
|||||||||||||
Sales
|
$ | 109,794,577 | 100.00 | % | $ | 89,173,413 | 100.00 | % | ||||||||
Cost
of Sales
|
(93,034,52 | ) | 84.74 | % | (76,369,536 | ) | 85.64 | % | ||||||||
Gross
Profit
|
16,760,051 | 15.26 | % | 12,803,877 | 14.36 | % | ||||||||||
Selling
Expenses
|
(634,310 | ) | 0.58 | % | (1,372,363 | ) | 1.54 | % | ||||||||
General
& Administrative Expenses
|
(1,396,004 | ) | 1.27 | % | (1,270,845 | ) | 1.43 | % | ||||||||
Total
Operating Expense
|
(2,030,314 | ) | 1.85 | % | (2,643,208 | ) | 2.96 | % | ||||||||
Operating
Income / (Loss)
|
14,729,737 | 13.42 | % | 10,160,669 | 11.39 | % | ||||||||||
Other
Income (Expense)
|
(739,172 | ) | 0.68 | % | (8,218,227 | ) | 9.22 | % | ||||||||
Earnings
Before Tax
|
13,990,565 | 12.74 | % | 1,722,052 | 1.93 | % | ||||||||||
(Income
Tax Expense) / Deferred Tax Benefit
|
(880,517 | ) | 0.8 | % | (755,186 | ) | 0.85 | % | ||||||||
Net
Income
|
$ | 13,110,048 | 11.94 | % | $ | 966,866 | 1.08 | % | ||||||||
Earnings
Per Share
|
||||||||||||||||
Basic
|
$ | 0.62 | $ | 0.06 | ||||||||||||
Diluted
|
0.62 | 0.05 | ||||||||||||||
Weighted
Average Shares Outstanding
|
||||||||||||||||
Basic
|
21,136,392 | 17,272,756 | ||||||||||||||
Diluted
|
21,136,392 | 21,136,392 |
Sales
by product category, in dollars:
|
Six
Months ended
June
30,
2010
|
%
of Total Sales
|
Six
Months ended
June
30,
2009
|
%
of
Total
Sales
|
%
increase
from
2009
to 2010
|
|||||||||||||||
Fresh
Pork
|
$
|
88,529,029
|
80.63
|
%
|
$
|
67,959,058
|
76.21
|
%
|
30.26
|
%
|
||||||||||
Frozen
Pork
|
6,570,763
|
5.98
|
%
|
8,453,640
|
9.48
|
%
|
(22.27)
|
%
|
||||||||||||
Processed
Food Products
|
14,694,785
|
13.38
|
%
|
12,760,715
|
14.31
|
%
|
15.16
|
%
|
||||||||||||
Total
Sales
|
$
|
109,794,577
|
100
|
%
|
89,173,413
|
100
|
%
|
23.12
|
%
|
Sales
by product category, by weight of product (metric tons):
|
Six
Months ended
June
30,
2010
(Weight
in tons)
|
%
of
Total
Sales
|
Six
Months ended
June
30,
2009
(Weight
in tons)
|
%
of
Total
Sales
|
%
change
from
2009
to 2010
|
|||||||||||||||
Fresh
Pork
|
50,861
|
83.28
|
%
|
36,149
|
78.23
|
%
|
40.70
|
%
|
||||||||||||
Frozen
Pork
|
4,943
|
8.09
|
%
|
5,567
|
12.05
|
%
|
(11.21)
|
%
|
||||||||||||
Processed
Food Products
|
5,265
|
8.62
|
%
|
4,493
|
9.72
|
%
|
17.18
|
%
|
||||||||||||
Total
Sales
|
61,069
|
100
|
%
|
46,209
|
100
|
%
|
32.16
|
%
|
Average
Per-Kilogram Price to Customers (in US$)
|
||||||||||||||||
Six
Months ended
June
30,
2010
|
Six
Months ended
June
30,
2009
|
%
change
|
Change
in Price
|
|||||||||||||
Fresh
Pork
|
$
|
1.74
|
$
|
1.88
|
(7.45)
|
%
|
$
|
(0.14)
|
||||||||
Frozen
Pork
|
$
|
1.33
|
$
|
1.52
|
(12.50)
|
%
|
$
|
(0.19)
|
||||||||
Processed
Food Products
|
$
|
2.79
|
$
|
2.84
|
(1.76)
|
%
|
$
|
(0.05)
|
Product
Category
|
Cost of Sales Six Months
ended
June
30,
2010
|
%
of
Overall
Cost
of
Sales
|
Cost of Sales Six Months
ended
June
30,
2009
|
%
of
Overall
Cost
of
Sales
|
%
increase
From
2009 to 2010
|
|||||||||||||||
Fresh
Pork
|
$
|
76,909,644
|
82.67
|
%
|
$
|
59,685,172
|
78.15
|
%
|
28.86
|
%
|
||||||||||
Frozen
Pork
|
5,405,622
|
5.81
|
%
|
7,311,653
|
9.57
|
%
|
(26.07)
|
%
|
||||||||||||
Processed
Food Products
|
10,719,260
|
11.52
|
%
|
9,372,711
|
12.27
|
%
|
14.37
|
%
|
||||||||||||
Total
Cost of Sales
|
$
|
93,034,526
|
100
|
%
|
$
|
76,369,536
|
100
|
%
|
21.82
|
%
|
Product
Category:
|
Cost
of Sales
Six
Months ended
June
30,
2010
|
%
of Product Group Sales
|
Cost
of Sales
Six
Months ended
June
30,
2009
|
%
of Product Group Sales
|
%
Change in Product
Group
Sales
|
|||||||||||||||
Fresh
Pork
|
$
|
76,909,644
|
86.88
|
%
|
$
|
59,685,172
|
87.97
|
%
|
1.09
|
%
|
||||||||||
Frozen
Pork
|
5,405,622
|
82.27
|
%
|
7,311,654
|
86.62
|
%
|
(4.35)
|
%
|
||||||||||||
Processed
Food Products
|
10,719,260
|
72.95
|
%
|
9,372,711
|
73.56
|
%
|
0.61
|
%
|
||||||||||||
Total
Cost of Sales
|
$
|
93,034,526
|
84.74
|
%
|
$
|
76,369,537.00
|
85.78
|
%
|
1.04
|
%
|
Product
Group
|
Gross
Profit Six Months ended
June
30,
2010
|
%
of Product
Group
Sales
|
Gross
Profit
Six
Months ended
June
30,
2009
|
%
of Product
Group
Sales
|
%
Change from 2009 to 2010
|
|||||||||||||||
Fresh
Pork
|
$
|
11,619,385
|
13.12
|
%
|
$
|
8,273,886
|
12.17
|
%
|
40.43
|
%
|
||||||||||
Frozen
Pork
|
1,165,141
|
17.73
|
%
|
1,141,987
|
13.51
|
%
|
2.03
|
%
|
||||||||||||
Processed
Food Products
|
3,975,525
|
27.05
|
%
|
3,388,004
|
26.40
|
%
|
17.34
|
%
|
||||||||||||
Total
Gross Profit
|
$
|
16,760,051
|
15.26
|
%
|
$
|
12,803,877
|
14.36
|
%
|
30.90
|
%
|
ITEM
3.
|
QUANTITATIVE
AND QUALITATIVE DISCLOSURES ABOUT
MARKET RISK
|
ITEM
4.
|
CONTROLS
AND PROCEDURES
|
·
|
Weakness: The Company’s
board of directors has yet to pass a formal resolution to put in place a
strategic plan and framework in order to comply with the regulations
placed on issuers concerning internal
controls.
|
·
|
Weakness: The Company
accounting department is currently understaffed and lacks personnel with
expertise in US GAAP and SEC reporting
standards.
|
·
|
Weakness: The Company
does not have an internal audit function and
department.
|
·
|
Weakness: The Company’s
present methods and systems for tracking related party transactions are
inadequate. Since the corporate reorganization and separation of Chuming
from the Group occurred recently (at the end of 2007), and the Company’s
accounting system in the past was manually based, only manual records of
related party transactions are currently available. Further, the Company
notes that its current accounting staff is not sufficient in size to
undertake an exercise to completely re-summarize all of the events and
transactions that led to the current related party transaction balances
disclosed in its financial statements. Specifically, paragraph 2(c) of the
Statement of Financial Accounting Standards No. 57 (SFAS 57) requires us
to disclose in our financial statements the dollar amounts of each of the
periods presented, for our related-party transactions. Due to certain
limitations in our historical records, the present capacity of our
accounting staff, and the fact that our historical records relating to
these related party transactions are manually-based, these related party
transactions have been presented according to their general category and
current balance, with each such balance representing one or more prior
transactions culminating in such
balance.
|
ITEM
6.
|
EXHIBITS
|
ENERGROUP
HOLDINGS CORPORATION
|
|||
Dated: August
16, 2010
|
By:
|
/s/
Shi Huashan
|
|
Shi
Huashan
|
|||
President
and Chief Executive Officer
|
|||
(Principal
Executive Officer)
|
Dated: August
16, 2010
|
By:
|
/s/
Sharon Tang
|
|
Sharon
Tang
|
|||
Chief
Financial Officer
|
|||
(Principal
Financial and Accounting Officer)
|
31.1
|
Certification
of Principal Executive Officer
|
31.2
|
Certification
of Principal Financial Officer
|
32
|
Certification
of Principal Executive Officer and Principal Financial
Officer
|