x
|
QUARTERLY
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
o
|
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT
|
Delaware
|
35-2089848
|
|
(State
or other jurisdiction of
incorporation
or organization)
|
|
(IRS
Employer
Identification
No.)
|
Page
|
|||
PART
I
|
|||
FINANCIAL
INFORMATION
|
|||
ITEM
1.
|
FINANCIAL
STATEMENTS
|
||
Condensed
Consolidated Balance Sheet as of March 31, 2007.
|
2
|
||
Condensed
Consolidated Statements of Income and Comprehensive Income for the Three
Months Ended March 31, 2007 and 2006 and Six Months Ended March 31, 2007
and 2006
|
3
|
||
Condensed
Consolidated Statements of Cash Flows for the Six Months Ended March 31,
2007 and 2006
|
4
|
||
Notes
to Condensed Consolidated Financial Statements
|
5
|
||
ITEM
2.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
|
23
|
|
ITEM
3(A)(T).
|
CONTROLS
AND PROCEDURES
|
39
|
|
PART
II
|
|||
OTHER
INFORMATION
|
|||
ITEM
1.
|
LEGAL
PROCEEDINGS
|
40
|
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
40
|
|
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
40
|
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
40
|
|
ITEM
5.
|
OTHER
INFORMATION
|
40
|
|
ITEM
6.
|
EXHIBITS
|
40
|
|
SIGNATURES
|
41
|
March
31, 2007
|
||||
|
||||
Restated
|
||||
(Unaudited)
|
||||
ASSETS
|
||||
Current
assets:
|
||||
Cash
|
$
|
651,962
|
||
Accounts
receivable - related company
|
480,000
|
|||
-
others, less allowance for bad debts of $3,360,307
|
3,474,555
|
|||
Due
from related companies
|
197,660
|
|||
Prepaid
expenses
|
3,297,178
|
|||
Other
current assets
|
227,943
|
|||
Total
Current Assets
|
8,329,298
|
|||
Property,
plant and equipment, net
|
12,260,195
|
|||
Intangible
assets
|
2,393,496
|
|||
Total
Assets
|
$
|
22,982,989
|
||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
Current
liabilities:
|
||||
Accounts
payable
|
$
|
1,542,458
|
||
Accrued
expenses
|
34,175
|
|||
Other
current liabilities
|
123,897
|
|||
Total
Current Liabilities
|
1,700,530
|
|||
Total
Liabilities
|
1,700,530
|
|||
Minority
interest in consolidated subsidiary
|
3,580,322
|
|||
Stockholders'
equity :
|
||||
Preferred
stock ($0.001 Par Value: 50,000,000 shares authorized;
|
||||
no
shares issued and outstanding)
|
-
|
|||
Common
stock ($0.001 Par Value: 300,000,000 shares authorized;
|
||||
123,088,000
shares issued and outstanding)
|
123,088
|
|||
Additional
paid in capital
|
20,302,089
|
|||
Deferred
stock-based compensation
|
(1,798,208
|
)
|
||
Accumulated
other comprehensive income
|
6,124
|
|||
Retained
earnings
|
(930,956
|
)
|
||
Total
Stockholders’ Equity
|
17,702,137
|
|||
Total
Liabilities and Stockholders’ Equity
|
$
|
22,982,989
|
Six Months Ended
|
Three Months Ended
|
|||||||||||||||
March 31
|
March 31
|
|||||||||||||||
2007
|
2006
|
2007
|
2006
|
|||||||||||||
(Restated)
|
(Restated)
|
(Restated)
|
(Restated)
|
|||||||||||||
Revenue
|
||||||||||||||||
Net
Revenue - affiliate
|
$ | 720,000 | $ | 720,000 | $ | 360,000 | $ | 360,000 | ||||||||
-
others
|
8,677,481 | 7,379,917 | 3,073,350 | 3,411,818 | ||||||||||||
Total
Revenue
|
9,397,481 | 8,099,917 | 3,433,350 | 3,771,818 | ||||||||||||
Cost
of sales
|
||||||||||||||||
Depreciation
|
2,270,203 | 935,031 | 1,262,142 | 467,516 | ||||||||||||
Other
cost of sales
|
4,188,898 | 1,048,650 | 1,870,196 | 365,311 | ||||||||||||
6,459,101 | 1,983,681 | 3,132,338 | 832,827 | |||||||||||||
Gross
Profit
|
2,938,380 | 6,116,236 | 301,012 | 2,938,991 | ||||||||||||
Operating
Expenses:
|
||||||||||||||||
Allowance
for bad debts
|
3,030,049 | 977,074 | 1,890,724 | 857,914 | ||||||||||||
Depreciation
|
52,943 | 36,373 | 43,901 | 7,773 | ||||||||||||
Salaries
|
335,785 | 386,940 | 179,679 | 127,193 | ||||||||||||
Stock-based
compensation expenses
|
1,707,154 | 1,574,975 | 680,124 | 743,529 | ||||||||||||
Other
selling and administrative expenses
|
989,278 | 259,509 | 404,539 | 70,768 | ||||||||||||
Total
operating expenses
|
6,115,209 | 3,234,871 | 3,198,967 | 1,807,177 | ||||||||||||
(Loss)
Income from operations
|
(3,176,829 | ) | 2,881,365 | (2,897,955 | ) | 1,131,814 | ||||||||||
Other
income and (expenses)
|
||||||||||||||||
Interest
income
|
2,934 | 2,387 | 1,313 | 1,108 | ||||||||||||
Other
income (expenses)
|
23,854 |
-
|
3,895 | (9,426 | ) | |||||||||||
Total
other income (expenses)
|
26,788 | 2,387 | 5,208 | (8,318 | ) | |||||||||||
(Loss)
income from operations before income taxes
|
(3,150,041 | ) | 2,883,752 | (2,892,747 | ) | 1,123,496 | ||||||||||
Income
tax
|
(1,159 | ) |
-
|
(286 | ) | - | ||||||||||
(Loss)
income from continuing operations before minority interest
|
(3,151,200 | ) | 2,883,752 | (2,893,033 | ) | 1,123,496 | ||||||||||
Minority
interest in (income) loss of subsidiary
|
$ | (319,014 | ) | $ | - | $ | 181,923 | $ | - | |||||||
(Loss)
income from continuing operations
|
(3,470,214 | ) | 2,883,752 | (2,711,110 | ) | 1,123,496 | ||||||||||
Loss
from discontinuing operations
|
||||||||||||||||
Net
loss from the discontinued
|
||||||||||||||||
operations
of subsidiary
|
- | (239,775 | ) | - | (239,775 | ) | ||||||||||
(Loss)
Income
|
(3,470,214 | ) | 2,643,977 | (2,711,110 | ) | 883,721 | ||||||||||
Other
comprehensive income
|
||||||||||||||||
Foreign
currency translation difference
|
5,877 | 3 | (1,017 | ) | (3 | ) | ||||||||||
Comprehensive
income (loss)
|
(3,464,3337 | ) | 2,643,980 | (2,712,127 | ) | 883,718 | ||||||||||
(Loss)
Earnings per Common Share:
|
||||||||||||||||
Basic
|
$ | (0.03 | ) | $ | 0.03 | $ | (0.02 | ) | $ | 0.01 | ||||||
Fully
Diluted
|
$ | (0.03 | ) | $ | 0.03 | $ | (0.02 | ) | $ | 0.01 | ||||||
Weighted
Average Common Share:
|
||||||||||||||||
Outstanding-
Basic
|
117,363,549 | 80,040,000 | 117,363,549 | 82,455,000 | ||||||||||||
Outstanding-
Fully Diluted
|
117,363,549 | 90,004,000 | 117,363,549 | 92,455,000 |
2007
|
2006
|
|||||||
Restated
(Unaudited)
|
Restated
(Unaudited)
|
|||||||
Cash
Flows From Operating Activities
|
|
|
||||||
Net
(Loss) Income
|
$ | (3,470,214 | ) | 2,643,977 | ||||
Adjustments
to Reconcile Net Income (Loss) to Net Cash Used In Operating
Activities:
|
||||||||
Minority
Interests
|
319,014 | - | ||||||
Depreciation
|
2,323,146 | 971,404 | ||||||
Bad
Debt Expense
|
3,030,049 | 977,074 | ||||||
Amortization
of Stock Based Compensation
|
1,707,154 | 1,574,975 | ||||||
Changes
in Operating Assets and Liabilities:
|
||||||||
Accounts
Receivable
|
(2,569,502 | ) | (5,117,624 | ) | ||||
Other
Assets
|
25,086 | - | ||||||
Prepaid
Expenses
|
(750,223 | ) | (781,633 | ) | ||||
Accounts
Payable and Accrued Expenses
|
(1,799,048 | ) | (2,047,684 | ) | ||||
Net
Cash Used In Operating Activities
|
(1,184,538 | ) | (1,779,511 | ) | ||||
Cash
Flows From Investing Activities:
|
||||||||
Purchase
of Property and Equipment
|
(8,153 | ) | (73,084 | ) | ||||
Net
Cash Used In Investing Activities
|
(8,153 | ) | (73,084 | ) | ||||
Cash
Flows From Financing Activities
|
||||||||
Repayments
to Related Party
|
(57,854 | ) | - | |||||
Repayments
on Lease Agreement
|
- | (10,199 | ) | |||||
Proceeds
From Loan
|
- | 64,103 | ||||||
Proceeds
From Issuance of Common Stock
|
695,000 | - | ||||||
Net
Cash Flows Provided by Financing Activities:
|
637,146 | 53,904 | ||||||
Effect
of Exchange Rate Changes on Cash
|
(4,035 | ) | 3 | |||||
Net
Decrease in Cash
|
(559,580 | ) | (1,798,688 | ) | ||||
Cash
- Beginning of Period
|
1,211,542 | 2,000,847 | ||||||
Cash
- End of Period
|
$ | 651,962 | $ | 202,159 | ||||
Supplemental
Disclosure of Cash Flow Information:
|
||||||||
Taxes
Paid
|
$ | - | $ | - | ||||
Interest
Paid
|
$ | - | $ | - | ||||
Non
Cash Investing and Financing Activities:
|
||||||||
Common
Stock Issued in Lieu of Cash Payment of Accounts Payable
|
$ | 705,000 | $ | - | ||||
Issuance
of Stock for Services, Deferred Compensation
|
$ | 415,500 | $ | 2,210,000 | ||||
Acquisition
of Websites Through Issuance of Common Stock
|
$ | 2,619,000 | $ | - |
|
1.
|
Persuasive
evidence of a sale or licensing arrangement with a customer
exists.
|
|
2.
|
The
film is complete and, in accordance with the terms of the arrangement, has
been delivered or is available for immediate and unconditional
delivery.
|
|
3.
|
The
license period of the arrangement has begun and the customer can begin its
exploitation, exhibition, or sale.
|
|
4.
|
The
arrangement fee is fixed or
determinable.
|
|
5.
|
Collection
of the arrangement fee is reasonably
assured.
|
Carrying value
|
||||
Copyrights
- film productions
|
$
|
2,039,445
|
||
Goodwill
|
354,051
|
|||
Total
|
$
|
2,393,496
|
March
31
|
||||
2007
|
||||
Accounts
receivable - affiliate
|
$
|
1,035,000
|
||
Less:
allowances for bad debts - affiliate
|
(555,000
|
)
|
||
Sub
total
|
480,000
|
|||
Accounts
receivable - others
|
6,834,862
|
|||
Less:
allowances for bad debts
|
(3,360,307
|
)
|
||
Sub
total
|
3,474,555
|
|||
Total
|
$
|
3,954,555
|
a)
Names and relationship of related parties
|
Existing
relationships with the Company
|
|
TaiKang
Capital Management Corporation
|
Shareholder
of the Company
|
March
31
|
||||
2007
|
||||
Sales
of products to:
|
||||
TaiKang
Capital Management Corporation
|
$
|
720,000
|
March
31
|
||||
2007
|
||||
(Restated)
|
||||
At
cost:
|
||||
Computer
equipment
|
$
|
157,057
|
||
Computer
software
|
8,497,295
|
|||
Web
sites
|
8,528,676
|
|||
Motor
vehicles
|
168,307
|
|||
Furniture,
fixtures and equipment
|
26,306
|
|||
Leasehold
improvements
|
160,000
|
|||
Total
|
17,537,641
|
|||
Less:
accumulated depreciation and amortization
|
(5,277,446
|
)
|
||
Total
net book value
|
$
|
12,260,195
|
March
31
|
||||
2007
|
||||
(Restated)
|
||||
MI
of minority stockholders
|
$
|
2,800,322
|
||
MI
of preferred stock
|
780,000
|
|||
Minority
interest in consolidated subsidiaries
|
$
|
3,580,322
|
Year
ended September 30, 2007
|
||||
2007
|
$
|
192,938
|
||
2008
|
243,853
|
|||
$
|
436,791
|
Six months ended
March 31, 2007
(Restated)
|
Integrated
communications
network solutions
|
Import and
export trading
|
Royalty
income from
film
copyrights
|
Provision of
internet
corporate video
services
|
Corporate/
Others
|
Consolidated
Total
|
||||||||||||||||||
Net
sales
|
$ | 1,539,100 | $ | 3,708,980 | $ | 792,389 | $ | 3,357,012 | $ | - | 9,397,481 | |||||||||||||
Cost
of sales
|
1,282,933 | 3,641,220 | 605,558 | 929,390 | - | 6,459,101 | ||||||||||||||||||
Segment
Income (loss) before taxes
|
(2,310,651 | ) | 1,557 | (205,897 | ) | 1,645,092 | (2,280,142 | ) | (3,150,041 | ) | ||||||||||||||
Segment
assets
|
2,161,068 | 752,379 | 4,728,194 | 13,087,372 | 2,253,976 | 22,982,989 | ||||||||||||||||||
Expenditures
for segment assets
|
$ | - | $ | 20,565 | $ | - | $ | 2,606,588 | $ | - | $ | 2,627,153 |
Six months ended
March 31, 2006 (Restated)
|
Integrated
communications
network solutions
|
Import and
export
trading
|
Royalty
income from
film
copyrights
|
Provision of
internet
corporate
video
services
|
Corporate/
Others
|
Consolidated
Total
|
||||||||||||||||||
Net
sales
|
$ | 8,099,917 | $ | - | $ | - | $ | - | - | 8,099,917 | ||||||||||||||
Cost
of sales
|
1,846,181 | - | - | - | 137,500 | 1,983,681 | ||||||||||||||||||
Segment
Income (loss) before taxes
|
5,349,424 | - | (60,471 | ) | - | (2,405,201 | ) | 2,883,752 | ||||||||||||||||
Segment
assets
|
10,621,398 | - | 366,915 | - | 2,804,859 | 13,793,170 | ||||||||||||||||||
Expenditures
for segment assets
|
$ | - | $ | - | $ | - | $ | - | - | $ | - |
As
Previously
Stated
|
Adjustments
|
As Restated
|
||||||||||
Current
Assets:
|
||||||||||||
Cash
|
$ | 651,962 | - | $ | 651,962 | |||||||
Accounts
Receivable, Related Company
|
480,000 | - | 480,000 | |||||||||
Accounts
Receivable, Less Allowances for Doubtful Accounts
|
3,474,555 | - | 3,474,555 | |||||||||
Due
From Related Companies
|
197,660 | - | 197,660 | |||||||||
Prepaid
Expenses
|
3,297,178 | - | 3,297,178 | |||||||||
Other
Current Assets
|
227,943 | - | 227,943 | |||||||||
Total
Current Assets
|
8,329,298 | - | 8,329,298 | |||||||||
Property
and Equipment, Net of Accumulated Depreciation
|
12,631,951 | (371,756 | ) | 12,260,195 | ||||||||
Intangible
Assets
|
2,393,496 | - | 2,393,496 | |||||||||
TOTAL
ASSETS
|
$ | 23,354,745 | (371,756 | ) | $ | 22,982,989 | ||||||
LIABILITIES
& STOCKHOLDERS’ EQUITY
|
||||||||||||
Current
Liabilities:
|
||||||||||||
Accounts
Payable
|
$ | 1,542,458 | - | $ | 1,542,458 | |||||||
Accrued
Expenses
|
34,175 | - | 34,175 | |||||||||
Other
Current Liabilities
|
123,897 | - | 123,897 | |||||||||
Total
current liabilities
|
1,700,530 | 1,700,530 | ||||||||||
Total
Liabilities
|
1,700,530 | 1,700,530 | ||||||||||
Minority
Interest in Consolidated Subsidiary
|
3,751,813 | (171,491 | ) | 3,580,322 | ||||||||
Commitment
and Contingencies
|
||||||||||||
Stockholders'
Equity:
|
||||||||||||
Preferred
Stock: $0.001 Par Value, Authorized: 50,000,000 Shares, 0 Shares Issued
and Outstanding
|
- | - | - | |||||||||
Common
Stock: $0.001 Par Value, Authorized 300,000,000 Shares, 123,088,000 Shares
Issued and Outstanding
|
123,088 | - | 123,088 | |||||||||
Additional
Paid-in Capital
|
20,302,089 | - | 20,302,089 | |||||||||
Deferred
Stock Based Compensation
|
(1,798,208 | ) | (1,798,208 | ) | ||||||||
Accumulated
Other Comprehensive Income
|
6,124 | - | 6,124 | |||||||||
Accumulated
Deficit
|
(730,691 | ) | (200,265 | ) | (930,956 | ) | ||||||
Total
Stockholders’ Equity
|
17,902,402 | (200,265 | ) | 17,702,137 | ||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS’ EQUITY
|
$ | 23,354,745 | $ | (371,756 | ) | $ | 22,982,989 |
As
Previously
Stated
|
Adjustment
|
As
Restated
|
||||||||||
Total
Revenues
|
$ | 9,397,481 | - | $ | 9,397,481 | |||||||
Cost
of Sales
|
6,087,345 | 371,756 | 6,459,101 | |||||||||
Gross
Profit
|
3,310,136 | (371,756 | ) | 2,938,380 | ||||||||
Operating
Expenses:
|
||||||||||||
Allowance
for Bad Debts
|
3,030,049 | - | 3,030,049 | |||||||||
Depreciation
|
52,943 | - | 52,943 | |||||||||
Salaries
|
335,785 | - | 335,785 | |||||||||
Stock
Based Compensation
|
1,707,154 | - | 1,707,154 | |||||||||
Selling,
General and Administrative
|
989,278 | - | 989,278 | |||||||||
Total
Operating Expenses
|
6,115,209 | - | 6,115,209 | |||||||||
Loss
From Operations
|
(2,805,073 | ) | (371,756 | ) | (3,176,829 | ) | ||||||
Other
Income and Expenses
|
26,788 | - | 26,788 | |||||||||
Net
Loss From Continuing Operations Before Income Taxes
|
(2,778,285 | ) | (371,756 | ) | (3,150,041 | ) | ||||||
Provision
for Income Taxes
|
(1,159 | ) | - | (1,159 | ) | |||||||
Net
Loss Before Minority Interest
|
(2,779,444 | ) | (371,756 | ) | (3,151,200 | ) | ||||||
Minority
Interest in Income of Subsidiary
|
(490,505 | ) | 171,491 | (319,014 | ) | |||||||
Net
Loss
|
(3,269,949 | ) | (200,265 | ) | (3,470,214 | ) | ||||||
Foreign
Currency Translation Adjustment
|
5,877 | - | 5,877 | |||||||||
Comprehensive
Loss
|
$ | (3,264,072 | ) | $ | (200,265 | ) | $ | (3,464,337 | ) | |||
Net
Loss Per Common Share – Basic
|
$ | (0.03 | ) | $ | (0.03 | ) | ||||||
Net
Loss Per Common Share - Diluted
|
$ | (0.03 | ) | $ | (0.03 | ) | ||||||
Basic
Weighted Average Number of Common Shares
|
117,363,549 | 117,363,549 | ||||||||||
Diluted
Weighted Average Number of Common Shares
|
117,363,549 | 117,363,549 |
As
Previously
Stated
|
Adjustment
|
As
Restated
|
||||||||||
Total
Revenues
|
$ | 3,433,350 | - | $ | 3,433,350 | |||||||
Cost
of Sales
|
2,946,458 | 185,880 | 3,132,338 | |||||||||
Gross
Profit
|
486,892 | 185,880 | 301,012 | |||||||||
Operating
Expenses:
|
||||||||||||
Allowance
for Bad Debts
|
1,890,724 | - | 1,890,724 | |||||||||
Depreciation
|
43,901 | - | 43,901 | |||||||||
Salaries
|
179,679 | - | 179,679 | |||||||||
Stock
Based Compensation
|
680,124 | - | 680,124 | |||||||||
Selling,
General and Administrative
|
404,539 | - | 404,539 | |||||||||
Total
Operating Expenses
|
3,198,967 | - | 3,198,967 | |||||||||
Loss
From Operations
|
(2,712,075 | ) | (185,880 | ) | (2,897,955 | ) | ||||||
Other
Income
|
5,208 | - | 5,208 | |||||||||
NetLoss
From Continuing Operations Before Income Taxes
|
(2,706,867 | ) | (185,880 | ) | (2,892,747 | ) | ||||||
Provision
for Income Taxes
|
(286 | ) | - | (286 | ) | |||||||
Net
Loss Before Minority Interest
|
(2,707,153 | ) | (185,880 | ) | (2,893,033 | ) | ||||||
Minority
Interest in Loss of Subsidiary
|
96,086 | 85,837 | 181,923 | |||||||||
Net
Loss
|
(2,611,067 | ) | (100,043 | ) | (2,711,110 | ) | ||||||
Foreign
Currency Translation Adjustment
|
(1,017 | ) | - | (1,017 | ) | |||||||
Comprehensive
Loss
|
$ | (2,612,084 | ) | $ | (100,043 | ) | $ | (2,712,127 | ) | |||
Net
Loss Per Common Share – Basic
|
$ | (0.02 | ) | $ | (0.02 | ) | ||||||
Net
Loss Per Common Share - Diluted
|
$ | (0.02 | ) | $ | (0.02 | ) | ||||||
Basic
Weighted Average Number of Common Shares
|
117,363,549 | 117,363,549 | ||||||||||
Diluted
Weighted Average Number of Common Shares
|
117,363,549 | 117,363,549 |
As
Previously
Stated
|
Adjustment
|
As Restated
|
||||||||||
CASH
FLOWS FROM OPERATING ACTIVITIES:
|
||||||||||||
Net
Loss
|
$ | (3,269,949 | ) | $ | (200,265 | ) | $ | (3,470,214 | ) | |||
Adjustments
to Reconcile Net Loss to Net Cash Used in Operating
Activities:
|
||||||||||||
Minority
Interest
|
490,505 | (171,491 | ) | 319,014 | ||||||||
Depreciation
|
1,951,390 | 371,756 | 2,323,146 | |||||||||
Bad
Debt Expense
|
3,030,049 | - | 3,030,049 | |||||||||
Amortization
of Stock Based Compensation
|
1,707,154 | - | 1,707,154 | |||||||||
Changes
in Operating Assets and Liabilities:
|
||||||||||||
Accounts
Receivable
|
(2,569,502 | ) | - | (2,569,502 | ) | |||||||
Due
From Related Companies
|
25,086 | 25,086 | ||||||||||
Prepaid
and Other Current Assets
|
(750,223 | ) | - | (750,223 | ) | |||||||
Accounts
Payable
|
(1,799,048 | ) | - | (1,799,048 | ) | |||||||
|
||||||||||||
Net
Cash Used in Operating Activities
|
(1,184,538 | ) | - | (1,184,538 | ) | |||||||
CASH
FLOWS USED IN INVESTING ACTIVITIES:
|
||||||||||||
Purchase
of Property and Equipment
|
(8,153 | ) | - | (8,153 | ) | |||||||
CASH
FLOWS FROM FINANCING ACTIVITIES:
|
||||||||||||
Repayments
to Related Party
|
(57,854 | ) | - | (57,854 | ) | |||||||
Proceeds
From Issuance of Common Stock
|
695,000 | - | 695,000 | |||||||||
Net
Cash Provided By Financing Activities
|
637,146 | - | 637,146 | |||||||||
EFFECT
OF EXCHANGE RATES ON CASH
|
(4,035 | ) | - | (4,035 | ) | |||||||
DECREASE
IN CASH
|
(559,580 | ) | (559,580 | ) | ||||||||
CASH
AT BEGINNING OF PERIOD
|
$ | 1,211,542 | $ | 1,211,542 | ||||||||
CASH
AT END OF PERIOD
|
$ | 651,962 | $ | 651,962 |
|
·
|
"My
Star Friend", where members upload images of their artist friends, create
star profiles, and enter them in a ratings system allowing members to vote
on the my star friend;
|
|
·
|
Fans
Experiences Sharing, where members rate and review their favorite movies,
music, and greetings for the community to
read;
|
|
·
|
Customizable
User Homepages and Profiles, where members track their favorite movies,
music, games, stars and greetings as well as their friends' favorites,
upload photos, check music statistics, view event reminders, and post on
"friends-only" message boards;
|
|
·
|
User
Music Critics, where members review and rate their choices of music, add
their ratings to a community score and compare their reviews and ratings
to those of professional music
critics;
|
|
·
|
Online
& Downloadable Games, where members play single player and multiplayer
games online or download and purchase their favorites;
and
|
|
·
|
User-generated
Content, where developers and creators upload their own music, games and
photographs for the community to enjoy and
review.
|
|
·
|
largest
corporate video online audience as measured by user
traffic;
|
|
·
|
first
video uploading service provider in the PRC with an extensive customer
base across industries;
|
|
·
|
one
of the most widely recognized internet enterprise video brands−−we sponsor
a movie in the PRC, enhancing our ability to attract both users and
customers;
|
|
·
|
local
market experience and expertise in introducing and expanding our services
across the PRC and operating in the PRC's rapidly evolving internet
industry;
|
|
·
|
leading
technology with a proven platform, providing users with relevant video
showcase and customers with a cost-effective way to reach potential
consumers; and
|
|
·
|
extensive
and effective nationwide network of over 100 regional distributors,
providing high quality and consistent customer
services.
|
|
·
|
growing
our online video marketing business by attracting potential customers and
increasing per customer spending on our services; enhancing user
experience;
|
|
·
|
increasing
traffic through the development and introduction of new video related
features and functions;
|
|
·
|
expanding
Subaye Alliance by leveraging our brand and offering competitive economic
arrangements to Subaye Alliance members;
and
|
|
·
|
pursuing
selective strategic acquisitions and alliances that will allow us to
increase user traffic, enlarge our customer base, expand our product
offerings and reduce customer acquisition
costs.
|
|
·
|
maintain
our leading position in the internet video industry in the
PRC;
|
|
·
|
offer
new and innovative products and services to attract and retain a larger
user base;
|
|
·
|
attract
additional customers and increase per customer
spending;
|
|
·
|
increase
awareness of our brand and continue to develop user and customer
loyalty;
|
|
·
|
respond
to competitive market conditions;
|
|
·
|
respond
to changes in our regulatory
environment;
|
|
·
|
manage
risks associated with intellectual property
rights;
|
|
·
|
maintain
effective control of our costs and
expenses;
|
|
·
|
raise
sufficient capital to sustain and expand our
business;
|
|
·
|
attract,
retain and motivate qualified personnel;
and
|
|
·
|
upgrade
our technology to support increased traffic and expanded
services.
|
Three Months Ended March 31
|
Increase/
|
Percentage
Increase
|
||||||||||||||
2007
|
2006
|
(Decrease)
|
(Decrease)
|
|||||||||||||
(Restated)
|
(Restated)
|
|||||||||||||||
Net
revenues
|
3,433,350 | 3,771,818 | (338,468 | ) | (9 | )% | ||||||||||
Cost
of sales
|
3,132,338 | 832,827 | 2,299,511 | 276 | % | |||||||||||
Gross
profit
|
301,012 | 2,938,991 | (2,637,979 | ) | (90 | )% | ||||||||||
Operating
expenses
|
3,198,967 | 1,807,177 | 1,391,790 | 77 | % | |||||||||||
(Loss)
Income from operations
|
(2,897,955 | ) | 1,131,814 | (4,029,769 | ) | (356 | )% | |||||||||
Other
income (loss)
|
5,208 | (8,318 | ) | 13,526 | (163 | )% | ||||||||||
Provision
for income tax
|
(286 | ) | - | (286 | ) | (100 | )% | |||||||||
Minority
interest in loss of subsidiary
|
181,923 | - | 181,923 | 100 | % | |||||||||||
(Loss)
from continued operations
|
(2,711,110 | ) | 1,123,496 | (3,834,606 | ) | (341 | )% | |||||||||
Net
(loss) from discontinued operations
|
- | (239,775 | ) | 239,775 | (100 | )% | ||||||||||
Net
(loss) income
|
(2,711,110 | ) | 883,721 | (3,594,831 | ) | (407 | )% | |||||||||
Other
comprehensive loss
|
(1,017 | ) | (3 | ) | (1,014 | ) | N/A | |||||||||
Comprehensive
income
|
(2,712,127 | ) | 883,718 | (3,595,845 | ) | (407 | )% | |||||||||
Earnings
(loss)per common shares
|
||||||||||||||||
-Basic
|
$ | (0.02 | ) | $ | 0.01 | |||||||||||
-
Fully diluted
|
$ | (0.02 | ) | $ | 0.01 | |||||||||||
Weighted
average common share Outstanding
|
||||||||||||||||
-Basic
|
117,363,549 | 82,455,000 | ||||||||||||||
-
Fully diluted
|
117,363,549 | 92,455,000 |
Six Months Ended March 31
December 31
|
Increase/
Increase
|
Percentage
Increase
|
||||||||||||||
2007
|
2006
|
(Decrease)
|
(Decrease)
|
|||||||||||||
(Restated)
|
(Restated)
|
|||||||||||||||
Net
revenues
|
$ | 9,397,481 | $ | 8,099,917 | $ | 1,297,564 | 16 | % | ||||||||
Cost
of sales
|
6,459,101 | 1,983,681 | 4,475,420 | 226 | % | |||||||||||
Gross
profit
|
2,938,380 | 6,116,236 | (3,177,856 | ) | (52 | )% | ||||||||||
Operating
expenses
|
6,115,209 | 3,234,871 | 2,880,338 | 89 | % | |||||||||||
Income
(Loss) from operations
|
(3,176,829 | ) | 2,881,365 | (6,058,194 | ) | (210 | )% | |||||||||
Other
income
|
26,788 | 2,387 | 24,401 | (1,022 | )% | |||||||||||
Provision
for income taxes
|
(1,159 | ) | - | (1,159 | ) | (100 | )% | |||||||||
Minority
interest in income of subsidiary
|
(319,014 | ) | - | (319,014 | ) | - | ||||||||||
(Loss)
Income from continued operations
|
(3,470,214 | ) | 2,883,752 | (6,353,966 | ) | (220 | )% | |||||||||
Net
(loss) from discontinued operations
|
- | (239,775 | ) | 239,775 | 100 | % | ||||||||||
Net
(loss) income
|
(3,470,214 | ) | 2,643,977 | (6,114,191 | ) | (231 | )% | |||||||||
Other
comprehensive income
|
5,877 | - | 5,877 | 100 | % | |||||||||||
Comprehensive
(loss) income
|
(3,464,337 | ) | 2,643,977 | (6,108,314 | ) | (231 | )% | |||||||||
(Loss)
earnings per common share
|
||||||||||||||||
-Basic
|
$ | (0.03 | ) | 0.03 | ||||||||||||
-
Fully diluted
|
$ | (0.03 | ) | 0.03 | ||||||||||||
Weighted
average common shares Outstanding
|
||||||||||||||||
-Basic
|
$ | 117,363,549 | $ | 80,040,000 | ||||||||||||
-
Fully diluted
|
117,363,549 | 90,040,000 |
Description
|
Useful
Lives
|
|
Computer
hardware
|
3
years
|
|
Computer
software
|
3
years
|
|
Web
site
|
3
years
|
|
Motor
Vehicles
|
3
years
|
|
Furniture
and fixtures
|
5
years
|
|
Leasehold
improvements
|
5
years
|
|
·
|
our
subsidiaries are located in the PRC and have specific risks associated
with that; and
|
|
|
|
·
|
intensifying
competition for our products and services and those of our subsidiaries,
which could lead to the failure of some of our
subsidiaries.
|
|
·
|
investors
may have difficulty buying and selling or obtaining market
quotations;
|
|
·
|
market
visibility for our common stock may be limited;
and
|
|
·
|
a
lack of visibility for our common stock may have a depressive effect on
the market price for our common
stock.
|
|
·
|
new
laws and regulations or new interpretations of those laws and
regulations;
|
|
·
|
the
introduction of measures to control inflation or stimulate
growth;
|
|
·
|
changes
in the rate or method of taxation;
|
|
·
|
the
imposition of additional restrictions on currency conversion and
remittances abroad; and
|
|
·
|
any
actions which limit our ability to conduct lottery operations in the
PRC.
|
31.1
|
Rule
13a-14(a)/15d-14(a) Certification (CEO)*
|
31.2
|
Rule
13a-14(a)/15d-14(a) Certification (CFO)*
|
32.1
|
Section
1350 Certification (CEO)*
|
32.2
|
Section
1350 Certification
(CFO)*
|
MYSTARU.COM,
INC.
|
||
Date:
January 7, 2009
|
By:
|
/s/
Alan R. Lun
|
Alan
R. Lun
|
||
President
and CEO
|
||
(Principal
Executive Officer)
|
||
Date:
January 7, 2009
|
By:
|
/s/
James Crane
|
James
T. Crane
|
||
Chief
Financial Officer
(Principal
Financial and Accounting
Officer)
|