x
|
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
o
|
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
Nevada
(State
of Incorporation)
|
|
87-0420774
(I.R.S.
Employer Identification No.)
|
|
|
|
No.
9, Xin Yi Street, Ganjingzi District
Dalian
City, Liaoning Province, PRC 116039
(Address
of principal executive offices)
|
|
N/A
(Zip
Code)
|
|
|
Page Number
|
PART
I. Financial Statements
|
|
|
|
|
|
Item
1.
|
Financial
Information
|
3 |
|
|
|
|
Consolidated
Balance Sheets as of March 31, 2008 (Unaudited) and December 31,
2007
|
3 |
|
|
|
|
Consolidated
Statements of Operations for the Three Months Ended March 31, 2008
and
March 31, 2007 (Unaudited)
|
5 |
|
|
|
|
Consolidated
Statements of Shareholders' Equity
|
6 |
|
|
|
|
Consolidated
Statements of Cash Flows for the Three Months Ended March 31, 2008
and
March 31, 2007 (Unaudited)
|
7 |
|
|
|
|
Notes
to Consolidated Financial Statements - March 31, 2008
(Unaudited)
|
8 |
|
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
29 |
|
|
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
41 |
|
|
|
Item
4.
|
Controls
and Procedures
|
42 |
|
|
|
PART
II. Other Information
|
||
|
|
|
Item
1.
|
Legal
Proceedings
|
43 |
|
|
|
Item
1A.
|
Risk
Factors
|
43 |
|
|
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
60 |
|
|
|
Item
3.
|
Defaults
Upon Senior Securities
|
60 |
|
|
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
60 |
|
|
|
Item
5.
|
Other
Information
|
60 |
|
|
|
Item
6.
|
Exhibits
|
60 |
|
|
|
Signatures
|
|
62 |
Note
|
||||||||||
3/31/2008
|
12/31/07
|
|||||||||
ASSETS
|
||||||||||
Cash
|
$
|
7,039,089
|
$
|
14,031,851
|
||||||
Restricted
Cash
|
3
|
2,157,831
|
4,250,000
|
|||||||
Accounts
Receivable
|
4
|
3,004,163
|
622,433
|
|||||||
Other
Receivable
|
1,638,132
|
1,068,939
|
||||||||
Related
Party Receivable
|
6
|
15,506,766
|
3,964,357
|
|||||||
Inventory
|
5
|
4,466,012
|
2,916,016
|
|||||||
Purchase
Deposit
|
7,824,478
|
267,807
|
||||||||
Prepaid
Expenses
|
134,450
|
46,401
|
||||||||
Prepaid
Taxes
|
156,787
|
-
|
||||||||
Deferred
Tax Asset
|
639,360
|
613,844
|
||||||||
Total
current assets
|
42,567,071
|
27,781,648
|
||||||||
Property,
Plant & Equipment, net
|
7
|
25,724,989
|
24,836,496
|
|||||||
Land
Use Rights, net
|
8
|
13,326,162
|
12,855,980
|
|||||||
Construction
in Progress
|
994,917
|
927,866
|
||||||||
Other
Assets
|
33,975
|
32,619
|
||||||||
TOTAL
ASSETS
|
$
|
82,647,114
|
$
|
66,434,609
|
||||||
LIABILITIES
|
||||||||||
Bank
Loans & Notes
|
9
|
$
|
14,881,376
|
$
|
7,383,095
|
|||||
Accounts
Payable
|
3,659,840
|
3,779,274
|
||||||||
Accrued
Liabilities
|
3,605,852
|
3,347,013
|
||||||||
Taxes
Payable
|
2,097,757
|
1,491,876
|
||||||||
Other
Payable
|
1,458,926
|
1,471,381
|
||||||||
Customer
Deposits
|
82,042
|
24,161
|
||||||||
Total
current liabilities
|
25,785,792
|
17,496,800
|
||||||||
TOTAL
LIABILITIES
|
$
|
25,785,792
|
$
|
17,496,800
|
Note
|
3/31/2008
|
|
12/31/07
|
|||||||
STOCKHOLDERS'
EQUITY
|
||||||||||
Preferred
Stock - $0.001 par value 10,000,000 shares authorized; 0 shares
issued
& outstanding at March 31, 2008 and December 31, 2007,
respectively.
Common
Stock $0.001 par value 21,739,130 shares authorized; 21,136,392
shares
issued & outstanding at March 31, 2008 and December 31, 2007,
respectively.
|
$
|
21,136
|
$
|
21,136
|
||||||
Additional
Paid in Capital
|
10
|
15,440,043
|
15,440,043
|
|||||||
Statutory
Reserve
|
1,692,660
|
751,444
|
||||||||
Retained
Earnings
|
33,064,237
|
29,764,236
|
||||||||
Accumulated
Other Comprehensive Income
|
6,643,246
|
2,960,951
|
||||||||
TOTAL
STOCKHOLDERS' EQUITY
|
56,861,322
|
48,937,810
|
||||||||
TOTAL
LIABILITIES AND
|
||||||||||
STOCKHOLDERS'
EQUITY
|
$
|
82,647,114
|
$
|
66,434,610
|
Note
|
||||||||||
|
3/31/2008
|
|
|
3/31/2007
|
||||||
Revenue
|
||||||||||
Sales
|
$
|
43,507,098
|
$
|
23,187,994
|
||||||
Cost
of Sales
|
(36,474,424
|
)
|
(19,025,632
|
)
|
||||||
Gross
Profit
|
7,032,674
|
4,162,362
|
||||||||
Operating
Expenses
|
||||||||||
Selling
Expenses
|
1,825,277
|
229,419
|
||||||||
General
& Administrative Expenses
|
492,973
|
305,136
|
||||||||
Total
Operating Expense
|
2,318,250
|
534,555
|
||||||||
Operating
Income/(Loss)
|
4,714,423
|
3,627,807
|
||||||||
Other
Income (Expenses)
|
||||||||||
Other
Income
|
24,269
|
2,728
|
||||||||
Interest
Income
|
3,985
|
-
|
||||||||
Other
Expenses
|
(28,650
|
)
|
(28,173
|
)
|
||||||
Interest
Expense
|
(306,465
|
)
|
(592,978
|
)
|
||||||
Total
Other Income (Loss) and Expense
|
(306,861
|
)
|
(618,423
|
)
|
||||||
Earnings
before Tax
|
4,407,562
|
3,009,384
|
||||||||
Income
Tax/Deferred Tax Benefit
|
(166,345
|
)
|
-
|
|||||||
Net
Income
|
$
|
4,241,217
|
$
|
3,009,384
|
||||||
Earnings
Per Share
|
||||||||||
Basic
|
$
|
0.25
|
$
|
0.22
|
||||||
Diluted
|
0.20
|
0.17
|
||||||||
Weighted
Average Shares Outstanding
|
||||||||||
Basic
|
17,272,756
|
13,409,120
|
||||||||
Diluted
|
21,182,756
|
17,272,756
|
Common
|
||||||||||||||||||||||
Stock
|
Accumulated
|
|||||||||||||||||||||
Common Stock
|
Additional
|
Other
|
||||||||||||||||||||
Shares
|
Paid in
|
Statutory
|
Retained
|
Comprehensive
|
||||||||||||||||||
Outstanding
|
Amount
|
Capital
|
Reserve
|
Earnings
|
Income
|
Total
|
||||||||||||||||
Balance,
January 1, 2007
|
17,272,756
|
17,273
|
2,396,079
|
751,444
|
18,112,089
|
896,679
|
22,173,563
|
|||||||||||||||
Issuance
of Common Stock & Warrants
|
3,863,636
|
3,863
|
13,043,964
|
13,047,828
|
||||||||||||||||||
Net
Income
|
11,652,147
|
11,652,147
|
||||||||||||||||||||
Appropriations
of Retained Earnings
|
-
|
-
|
-
|
|||||||||||||||||||
Foreign
Currency Translation Adjustment
|
2,064,272
|
2,064,272
|
||||||||||||||||||||
Balance,
December 31, 2007
|
21,136,392
|
21,136
|
15,440,043
|
751,444
|
29,764,236
|
2,960,951
|
48,937,810
|
|||||||||||||||
Balance,
January 1, 2008
|
21,136,392
|
21,136
|
15,440,043
|
751,444
|
29,764,236
|
2,960,951
|
48,937,810
|
|||||||||||||||
Issuance
of Common Stock & Warrants
|
-
|
|||||||||||||||||||||
Net
Income
|
4,241,217
|
4,241,217
|
||||||||||||||||||||
Appropriations
of Retained Earnings
|
941,216
|
(941,216
|
)
|
-
|
||||||||||||||||||
Foreign
Currency Translation Adjustment
|
3,682,295
|
3,682,285
|
||||||||||||||||||||
Balance,
March 31, 2008
|
21,136,392
|
21,136
|
15,440,043
|
1,692,660
|
33,064,237
|
6,643,246
|
56,861,312
|
|||||||||||||||
|
Accumulated
Comprehensive Income
|
|||||||||||||||||||||
|
12/31/2007
|
3/31/2008
|
Total
|
|||||||||||||||||||
Comprehensive
Income
|
||||||||||||||||||||||
Net
Income
|
11,652,147
|
4,241,217
|
15,893,364
|
|||||||||||||||||||
Comprehensive
Other Income
|
||||||||||||||||||||||
Foreign
Currency Translation Adjustment
|
2,064,272
|
3,682,295
|
5,746,557
|
|||||||||||||||||||
13,716,419
|
7,923,512
|
21,639,921
|
3/31/2008
|
3/31/2007
|
||||||
Cash
Flow from Operating Activities
|
|||||||
Cash
Received from Customers
|
$
|
29,072,645
|
$
|
23,498,395
|
|||
Cash
Paid to Suppliers & Employees
|
(47,912,070
|
)
|
(17,639,438
|
)
|
|||
Interest
Received
|
3,985
|
-
|
|||||
Interest
Paid (net of amount capitalized)
|
(1,075,461
|
)
|
413,282
|
||||
Income
Tax Paid
|
(191,861
|
)
|
-
|
||||
Miscellaneous
Receipts
|
24,269
|
2,728
|
|||||
Cash
Sourced/(Used) in Operating Activities
|
(20,079,493
|
)
|
5,448,403
|
||||
Cash
Flows from Investing Activities
|
|||||||
Escrowed
Funds from Private Placement Placed in Restricted Cash
|
2,092,169
|
-
|
|||||
Payments
for Purchases of Plant & Equipment
|
(1,623,365
|
)
|
(126,241
|
)
|
|||
Payments
for Purchases of Land Use Rights
|
(261,294
|
)
|
643,388
|
||||
Payments
for Deposits
|
(1,356
|
)
|
-
|
||||
Cash
Used/(Sourced) in Investing Activities
|
206,155
|
(769,629
|
)
|
||||
Cash
Flows from Financing Activities
|
|||||||
Proceeds
Allocated to Accrued Liabilities for Liquidated Damages from Issuance
of
Stock & Warrants
|
1,700,000
|
-
|
|||||
Proceeds
from Bank Borrowings
|
14,881,376
|
-
|
|||||
Repayment
of Bank Loans
|
(7,383,095
|
)
|
(1,286,776
|
)
|
|||
Cash
Sourced/(Used) in Financing Activities
|
9,198,281
|
(1,286,776
|
)
|
||||
Net
Increase/(Decrease) in Cash & Cash Equivalents for the
Year
|
(10,675,047
|
)
|
3,391,998
|
||||
Effect
of Currency Translation
|
3,682,285
|
43,783
|
|||||
Cash
& Cash Equivalents at Beginning of Year
|
14,031,851
|
3,075,787
|
|||||
Cash
& Cash Equivalents at End of Year
|
$
|
7,039,089
|
$
|
6,511,568
|
3/31/2008
|
3/31/2007
|
||||||
Net
Income
|
$
|
4,241,217
|
$
|
3,009,384
|
|||
Adjustments
to Reconcile Net Income to
|
|||||||
Net
Cash Provided by Cash Activities:
|
|||||||
Liquidated
Damages Included in Accrued Liabilities
|
(1,700,000
|
)
|
-
|
||||
Amortization
|
(208,889
|
)
|
43,429
|
||||
Depreciation
|
667,821
|
434,629
|
|||||
Provision
for Bad Debt
|
3,522
|
-
|
|||||
Decrease/(Increase)
in Accounts Receivable
|
(2,385,252
|
)
|
1,307,287
|
||||
Decrease/(Increase)
in Other Receivable
|
(569,194
|
)
|
(220,811
|
)
|
|||
Decrease/(Increase)
in Related Party Receivable
|
(11,542,409
|
)
|
262,229
|
||||
Decrease/(Increase)
in Inventory
|
(1,549,996
|
)
|
589,689
|
||||
Decrease/(Increase)
in Advance to Suppliers
|
(7,556,671
|
)
|
916,407
|
||||
Decrease/(Increase)
in Prepaid Taxes
|
28,530
|
-
|
|||||
Decrease/(Increase)
in Prepaid Expenses
|
(88,049
|
)
|
(51,843
|
)
|
|||
Decrease/(Increase)
in Deferred Tax Benefit
|
(25,516
|
)
|
-
|
||||
Increase/(Decrease)
in Accounts Payable
|
(119,434
|
)
|
(709,758
|
)
|
|||
Increase/(Decrease)
in Taxes Payable
|
420,563
|
509,418
|
|||||
Increase/(Decrease)
in Other Payable
|
(12,455
|
)
|
(294,428
|
)
|
|||
Increase/(Decrease)
in Related Party Payable
|
-
|
694,075
|
|||||
Increase/(Decrease)
in Accrued Liabilities
|
258,839
|
(1,038,304
|
)
|
||||
Increase/(Decrease)
in Customer Advances
|
57,880
|
-
|
|||||
Total
of all adjustments
|
(24,320,710
|
)
|
2,439,019
|
||||
Net
Cash Provided by/(Used in) Operating Activities
|
$
|
(20,079,493
|
)
|
$
|
5,448,403
|
2. |
Summary
of Significant Accounting
Policies
|
(A)
|
Method
of Accounting
|
(B)
|
Principles
of Consolidation
|
Name of Company
|
Place of
Incorporation
|
Attributable
Equity
Interest
|
Registered
Capital
|
|||||||
Precious
Sheen Investments Limited
|
BVI
|
100
|
%
|
USD
|
10,000
|
|||||
Dalian
Chuming Precious Sheen Investment Consulting Co., Ltd.
|
PRC
|
100
|
%
|
RMB
|
29,400,682
|
|||||
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)
|
Advances
to Suppliers
|
(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
|
(J) |
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.
|
(K) |
Customer
Deposits
|
(L) |
Statutory
Reserve
|
(M) |
Other
Comprehensive Income
|
(N)
|
Recognition
of Revenue
|
(O)
|
Cost
of Sales
|
(P)
|
Selling
Expense
|
(Q)
|
General
& Administrative
|
(R)
|
Shipping
and handling
|
(S) |
Advertising
Expense
|
(T) |
Retirement
Benefits
|
(U)
|
Income
Taxes
|
(V) |
Economic
and Political Risks
|
(W)
|
Foreign
Currency Translation
|
Exchange
Rates
|
Quarter
Ending
3/31/2008
|
Year
Ending
12/31/2007
|
Quarter
Ending
3/31/2007
|
||||||
RMB
: US$ exchange rate (at period ending)
|
7.0222
|
7.3141
|
7.7409
|
||||||
Average
RMB : US$ exchange rate
|
7.1757
|
7.6172
|
7.8753
|
(X) |
Earnings
Per Share
|
3. |
Restricted
Cash
|
4. |
Accounts
Receivable
|
3/31/2008
|
12/31/2007
|
||||||
Accounts
Receivable – Trade
|
$
|
3,092,407
|
$
|
707,156
|
|||
Less:
Allowance for Doubtful Accounts
|
(88,244
|
)
|
(84,723
|
)
|
|||
Net
Accounts Receivable
|
$
|
3,004,163
|
$
|
622,433
|
Allowance
for Bad Debts
|
3/31/2008
|
12/31/2007
|
|||||
Beginning
Balance
|
$
|
84,723
|
$
|
79,267
|
|||
Allowance
Provided
|
3,521
|
5,456
|
|||||
Charged
Against Allowance
|
-
|
||||||
Ending
Balance
|
$
|
88,244
|
$
|
84,723
|
5. |
Inventory
|
3/31/2008
|
12/31/2007
|
||||||
Raw
Materials
|
$
|
1,591,950
|
$
|
1,039,440
|
|||
Work
in Progress
|
839,117
|
547,889
|
|||||
Finished
Goods
|
2,034,946
|
1,328,688
|
|||||
$
|
4,466,012
|
$
|
2,916,016
|
6. |
Related
Party Receivable
|
3/31/2008
|
||||
Related
Party Receivable
|
$
|
61,863,588
|
||
Related
Party Payable
|
(46,356,821
|
)
|
||
Related
Party Receivable, net
|
$
|
15,506,766
|
7. |
Property,
Plant & Equipment
|
March
31, 2008
|
Accumulated
|
|||||||||
Cost
|
Depreciation
|
Net
|
||||||||
Land
Improvements
|
$
|
516,717
|
$
|
93,066
|
$
|
423,651
|
||||
Building
Improvements
|
80,873
|
17,938
|
62,935
|
|||||||
Buildings
|
20,352,594
|
2,750,551
|
17,602,044
|
|||||||
Manufacturing
Equipment
|
9,540,457
|
2,316,345
|
7,224,111
|
|||||||
Office
Equipment
|
128,502
|
68,409
|
60,092
|
|||||||
Vehicles
|
686,293
|
364,338
|
321,955
|
|||||||
Furniture
& Fixture
|
51,774
|
21,573
|
30,201
|
|||||||
$
|
31,357,209
|
$
|
5,632,220
|
$
|
25,724,989
|
December
31, 2007
|
Accumulated
|
|||||||||
Cost
|
Depreciation
|
Net
|
||||||||
Land
Improvements
|
$
|
491,071
|
$
|
82,031
|
$
|
409,040
|
||||
Building
Improvements
|
76,859
|
15,811
|
61,048
|
|||||||
Buildings
|
19,342,461
|
2,424,415
|
16,918,046
|
|||||||
Manufacturing
Equipment
|
9,066,948
|
2,041,694
|
7,025,254
|
|||||||
Office
Equipment
|
122,124
|
60,298
|
61,826
|
|||||||
Vehicles
|
652,231
|
321,138
|
331,093
|
|||||||
Furniture
& Fixture
|
49,204
|
19,015
|
30,189
|
|||||||
$
|
29,800,898
|
$
|
4,964,402
|
$
|
24,836,496
|
8. |
Land
Use Right
|
3/31/2008
|
12/31/2007
|
||||||
Land
Use Rights, at Cost
|
$
|
13,762,873
|
$
|
13,501,580
|
|||
less:
Accumulated Amortization
|
(
436,711
|
)
|
(645,600
|
)
|
|||
$
|
13,326,162
|
$
|
12,855,980
|
9. |
Bank
Loans
|
(A) |
Short
Term Bank Loans
|
Bank
|
Interest
Rate
|
Due
Date
|
Amount
|
|||||||
Bank
of China
|
8.217
|
%
|
12/11/2008
|
$
|
2,919,313
|
|||||
Bank
of China
|
8.217
|
%
|
11/27/2008
|
$
|
4,272,165
|
|||||
Bank
of China
|
8.019
|
%
|
1/18/2009
|
$
|
1,993,677
|
|||||
Shanghai
Pudong Development Bank
|
7.182
|
%
|
7/23/2008
|
$
|
5,696,220
|
|||||
$
|
14,881,376
|
(B) |
Bank
Loan through Group
|
10. |
Capitalization
|
Name
of Shareholder
|
Number of
Shares
|
Common
Stock
Capital
|
Additional
Paid in
Capital
|
Equity
%
|
|||||||||
Operating
Companies Founders
|
14,688,948
|
$
|
14,689
|
$
|
2,396,079
|
69.50
|
%
|
||||||
PRE-RTO
Shell Shareholders
|
422,756
|
423
|
-
|
2.00
|
%
|
||||||||
Advisors
& Consultants
|
2,161,052
|
2,161
|
-
|
10.22
|
%
|
||||||||
Private
Investors
|
3,863,636
|
3,863
|
13,043,964
|
18.28
|
%
|
||||||||
21,136,392
|
$
|
21,136
|
$
|
15,440,043
|
100.00
|
%
|
11 |
Commitments
of Statutory Reserve
|
3/31/2008
|
12/31/2007
|
||||||
PRC
Registered Capital
|
$
|
3,643,866
|
$
|
3,642,866
|
|||
-
Statutory Reserve Ceiling
|
|||||||
based on 50% of
|
|||||||
Registered Capital
|
1,821,433
|
1,821,433
|
|||||
Less:
- Retained Earnings
|
|||||||
appropriated
to
|
|||||||
Statutory
Reserve
|
1,692,660
|
751,444
|
|||||
Reserve
Commitment
|
|||||||
Outstanding
|
$
|
128,773
|
$
|
1,069,989
|
12. |
Advertising
Costs
|
13. |
Income
Taxes
|
March
31, 2008
|
Tax
expense
|
$
|
166,344
|
|||||||
ii.
|
March
31, 2007
|
Tax
expense
|
$
|
0
|
14.
|
Commitments
|
Year
|
Hogs
|
Price
Per Hog
|
Amount
|
|||||||
2008
|
630,000
|
$
|
162.81
|
$
|
102,572,116
|
|||||
2009
|
800,000
|
$
|
187.13
|
$
|
149,704,306
|
|||||
2010
|
800,000
|
$
|
205.84
|
$
|
164,674,737
|
|||||
$
|
416,951,159
|
15.
|
Operating
Segments
|
Meat
Company
|
Food
Company
|
Sales
Company
|
Chuming
WOFE,
PSI
& Eliminations
|
Total
|
||||||||||||
Sales
|
$
|
41,207,696
|
$
|
4,744,501
|
$
|
8,259,335
|
($10,704,434
|
)
|
$
|
43,507,098
|
||||||
Cost
of Sales
|
(35,775,600
|
)
|
(3,311,045
|
)
|
(8,092,214
|
)
|
10,704,434
|
(36,474,424
|
)
|
|||||||
Gross
Profit
|
5,432,096
|
1,433,456
|
167,121
|
-
|
7,032,674
|
|||||||||||
Operating
expense
|
(1,239,863
|
)
|
(588,696
|
)
|
(434,210
|
)
|
(55,481
|
)
|
(2,318,250
|
)
|
||||||
Operating
(Loss)/Profit
|
4,192,233
|
844,760
|
(267,089
|
)
|
(55,481
|
)
|
4,714,424
|
|||||||||
Other
Income (Expenses)
|
(112,149
|
)
|
(179,382
|
)
|
(17,845
|
)
|
2,515
|
(306,862
|
)
|
|||||||
Earnings
before Tax
|
4,080,084
|
665,378
|
(284,934
|
)
|
(52,966
|
)
|
4,407,562
|
|||||||||
Tax
|
-
|
(166,345
|
)
|
-
|
-
|
(166,345
|
)
|
|||||||||
Net
Income
|
$
|
4,080,084
|
$
|
499,033
|
($284,934
|
)
|
($52,966
|
)
|
$
|
4,241,217
|
Eliminated
Intercompany Sales of Products Sold
|
|||||||
Sold
From:
|
Sold
To:
|
Amount
|
|||||
Food
Company
|
Sales
Company
|
$
|
1,330,545
|
||||
Meat
Company
|
Sales
Company
|
$
|
6,663,303
|
||||
Meat
Company
|
Food
Company
|
$
|
2,710,586
|
||||
$
|
10,704,434
|
Meat
Company
|
Food
Company
|
Sales
Company
|
Chuming
WOFE, PSI,
&
Eliminations
|
Total
|
||||||||||||
Current
Assets
|
$
|
44,418,357
|
$
|
25,858,080
|
$
|
33,619,195
|
$
|
(61,328,561
|
)
|
$
|
42,567,071
|
|||||
Non
Current Assets
|
23,094,927
|
16,824,494
|
160,622
|
-
|
40,080,043
|
|||||||||||
Total
Assets
|
$
|
67,513,284
|
$
|
42,682,574
|
$
|
33,779,817
|
$
|
(61,328,561
|
)
|
$
|
82,647,114
|
Current
Liabilities
|
27,144,022
|
37,812,880
|
34,965,778
|
(74,136,888
|
)
|
25,785,792
|
||||||||||
Total
Liabilities
|
$
|
27,144,022
|
$
|
37,812,880
|
$
|
34,965,778
|
$
|
(74,136,888
|
)
|
$
|
25,785,792
|
|||||
Net
Assets
|
40,369,262
|
4,869,694
|
(1,185,961
|
)
|
12,808,327
|
56,861,322
|
||||||||||
Total
Liabilities &
Net Assets
|
$
|
67,513,284
|
$
|
42,682,574
|
$
|
33,779,817
|
$
|
(61,328,561
|
)
|
$
|
82,647,114
|
16. |
Earnings
Per Share
|
|
|
|
Three
Months
Ended
|
||||
|
3/31/2008
|
3/31/2007
|
|||||
Net
Income
|
$
|
4,241,217
|
$
|
3,009,384
|
|||
Original
Shares
|
13,409,120
|
13,409,120
|
|||||
Addition
to Common Stock from Offering on December 31, 2007
|
3,863,636
|
-
|
|||||
Basic
Weighted Average Shares Outstanding
|
17,272,756
|
13,409,120
|
|||||
Addition
to Common Stock if Contingent Shares Held in Escrow Were
Released
|
3,863,636
|
3,863,636
|
|||||
Addition
to Common Stock if Warrants Were Exercised
|
46,364
|
-
|
|||||
Diluted
Weighted Average Shares Outstanding
|
21,182,756
|
17,272,756
|
|||||
Earnings
Per Share
|
|||||||
Basic
|
$
|
0.25
|
$
|
0.22
|
|||
Diluted
|
$
|
0.20
|
$
|
0.17
|
|||
Weighted
Average Shares Outstanding
|
|||||||
Basic
|
17,272,756
|
13,409,120
|
|||||
Diluted
|
21,182,756
|
17,272,756
|
17 |
Concentration
of Risk
|
(A) |
Demand
Risk
|
(B) |
Supply
Risk
|
18. |
Financing
Transaction
|
i.
|
Common
shares outstanding prior to offering of securities
|
17,272,756
|
|||||
ii.
|
Common
shares issued under securities purchase agreement
|
3,863,635
|
|||||
iii.
|
Common
shares issuable upon exercise of placement agent warrants
|
386,364
|
|||||
21,522,755
|
|
1.
|
Dalian
Chuming Slaughter and Packaging Pork Company Ltd. (also referred
to in
this report as “Meat Company”), whose primary business activity is
acquiring, slaughtering and packaging of pork and
cattle;
|
|
|
|
|
2.
|
Dalian
Chuming Processed Foods Company Ltd. (also referred to in this report
as
“Food Company”), whose primary business activity is the processing of raw
and cooked meat products; and
|
|
|
|
|
3.
|
Dalian
Chuming Sales Company Ltd. (also referred to in this report as “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
29,400,682
|
||||||
|
||||||||||
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
|
|
|
Quarter Ending
|
|
|
|
Quarter Ending
|
|
|
|
||||
|
|
March 31,
|
|
% of
|
|
March 31,
|
|
% of
|
|
||||
|
|
2008
|
|
Sales
|
|
2007
|
|
Sales
|
|
||||
Sales
|
$
|
43,507,098
|
100.00
|
%
|
$
|
23,187,994
|
100.00
|
%
|
|||||
Cost
of Sales
|
(36,474,424
|
)
|
83.84
|
%
|
(19,025,632
|
)
|
82.05
|
%
|
|||||
Gross
Profit
|
7,032,674
|
16.16
|
%
|
4,162,362
|
17.95
|
%
|
|||||||
Selling
Expenses
|
1,825,277
|
4.20
|
%
|
229,419
|
0.99
|
%
|
|||||||
General
& Administrative Expenses
|
492,973
|
1.13
|
%
|
305,136
|
1.32
|
%
|
|||||||
Total
Operating Expense
|
2,318,250
|
5.33
|
%
|
534,555
|
2.31
|
%
|
|||||||
Operating
Income / (Loss)
|
4,714,423
|
10.84
|
%
|
3,627,807
|
15.65
|
%
|
|||||||
Other
Income (Expense)
|
(306,465
|
)
|
0.70
|
%
|
(618,423
|
)
|
2.67
|
%
|
|||||
Earnings
Before Tax
|
4,407,562
|
10.13
|
%
|
3,009,384
|
12.98
|
%
|
|||||||
(Income
Tax Expense) / Deferred Tax Benefit
|
(166,345
|
)
|
0.38
|
%
|
-
|
0.72
|
%
|
||||||
Net
Income
|
$
|
4,241,217
|
9.75
|
%
|
$
|
3,009,384
|
12.98
|
%
|
|||||
Earnings
Per Share
|
|
|
|||||||||||
Basic
|
0.25 | 0.22 | |||||||||||
Diluted
|
0.20 | 0.17 | |||||||||||
Weighted
Average Shares Outstanding
|
|
|
|||||||||||
Basic
|
17,272,756
|
13,409,120 | |||||||||||
Diluted
|
21,182,756 |
17,272,756
|
Sales
by product category, in
dollars:
|
First Quarter
2008 (amount)
|
% of
Total
Sales
|
First Quarter
2007
|
% of
Total
Sales
|
% of increase
from
2007 to 2008
|
||||||||||||
Fresh Pork
|
$
|
36,384,986
|
83.63
|
%
|
$
|
17,653,019
|
76.13
|
%
|
106.11
|
%
|
|||||||
Frozen
Pork
|
2,358,085
|
5.42
|
%
|
1,595,334
|
6.88
|
%
|
47.81
|
%
|
|||||||||
Processed
Food Products
|
4,764,027
|
10.95
|
%
|
3,939,640
|
16.99
|
%
|
20.92
|
%
|
|||||||||
Total
Sales
|
$
|
43,507,098
|
100
|
%
|
$
|
23,187,994
|
100
|
%
|
87.63
|
%
|
Sales
by product category, by weight of
product (metric tons):
|
First Quarter
2008
(Weight in tons)
|
% of
Total
Sales
|
First Quarter
2007
(Weight in tons)
|
% of
Total
Sales
|
% of change
from
2007 to 2008
|
||||||||||||
Fresh Pork
|
13,997 | 79.92 | % | 10,306 | 73.75 | % | 35.81 | % | |||||||||
Frozen
Pork
|
1,086 | 6.20 | % | 878 | 6.28 | % | 23.69 | % | |||||||||
Processed
Food Products
|
2,430 | 13.88 | % | 2,791 | 19.97 | % | -12.93 | % | |||||||||
Total
Sales
|
17,513 | 100 | % |
$
|
13,975
|
100 | % | 25.32 | % |
Average
Per-Kilogram Price to Customers (in $US)
|
|||||||||||||
First
Quarter of 2008
|
First
Quarter of
2007
|
%
change
|
Change
in
Price
|
||||||||||
Fresh
Pork
|
$
|
2.59
|
$
|
1.68
|
54
|
%
|
$
|
0.91
|
|||||
Frozen
Pork
|
$
|
2.17
|
$
|
1.82
|
19
|
%
|
$
|
0.35
|
|||||
Processed
Food Products
|
$
|
1.96
|
$
|
1.41
|
39
|
%
|
$
|
0.55
|
Sales
Channels
|
||||||||||
As
of March 31,
|
Franchise
Stores
|
Supermarkets
|
Restaurants and
Canteens
|
|||||||
2007
|
436
|
93
|
2,482
|
|||||||
2008
|
635
|
122
|
3,191
|
Increase
in Sales from First Quarter of 2007 to First Quarter of
2008
|
|||||
By
Product Group and Sales Channel ($)
|
|||||
Franchise
Operators
|
Sales
Agents
|
Super
Markets
|
Restaurants
and
Canteens
|
Total
Increase ($)
|
|
Fresh
Pork
|
5,449,458
|
4,791,484
|
7,939,765
|
562,512
|
18,743,219
|
Frozen
Pork
|
n/a1
|
70,271
|
n/a1
|
687,895
|
758,166
|
Processed
Food Products
|
63,020
|
368,571
|
185,508
|
200,619
|
817,718
|
|
|||||
Total
Increase in Sales
|
5,512,478
|
5,230,326
|
8,125,273
|
1,451,026
|
20,319,103
|
|
First Quarter
|
% of
Overall
Cost of
|
First Quarter
|
% of
Overall
Cost
of
|
% of increase
from
|
||||||||||||
Cost of Sales:
|
2008
|
Sales
|
2007
|
Sales
|
2007 to 2008
|
||||||||||||
Fresh Pork
|
$
|
31,371,652
|
86.01
|
%
|
$
|
15,079,715
|
79.26
|
%
|
108.03
|
%
|
|||||||
Frozen
Pork
|
1,794,542
|
4.92
|
%
|
1,253,789
|
6.59
|
%
|
43.13
|
%
|
|||||||||
Processed
Food Products
|
3,308,230
|
9.07
|
%
|
2,692,127
|
14.15
|
%
|
22.89
|
%
|
|||||||||
Total
Cost of Sales
|
$
|
36,474,424
|
100
|
%
|
$
|
19,025,632
|
100
|
%
|
91.71
|
%
|
Average
Unit
Price Per Kilogram in
2007
(in
$US)
|
Average
Unit
Price Per Kilogram in 2006
(in
$US)
|
Price
Increase
(in
$US)
|
%
Increase
|
||||||||||
First
Quarter
|
1.0579
|
0.9165
|
0.1414
|
15.43
|
%
|
||||||||
Second
Quarter
|
1.3535
|
0.8367
|
0.5168
|
61.77
|
%
|
||||||||
Third
Quarter
|
1.8104
|
0.8989
|
0.9115
|
101.40
|
%
|
||||||||
Fourth
Quarter
|
1.8656
|
0.9288
|
0.9368
|
100.86
|
%
|
||||||||
Average
for Year
|
1.5219
|
0.8952
|
0.6267
|
70.01
|
%
|
First
Quarter
|
% of
Product
|
First
Quarter
|
% of
Product
|
||||||||||||||||
Cost
of Sales:
|
of
2008
|
Group
Sales
|
of
2007
|
Group
Sales
|
|||||||||||||||
Fresh
Pork
|
$
|
31,371,652
|
86.22
|
%
|
$
|
15,079,715
|
85.42
|
%
|
|||||||||||
Frozen
Pork
|
1,794,542
|
76.10
|
%
|
1,253,789
|
78.59
|
%
|
|||||||||||||
Processed
Food Products
|
3,308,230
|
69.44
|
%
|
2,692,127
|
68.33
|
%
|
|||||||||||||
Total
Sales
|
$
|
36,474,424
|
83.84
|
%
|
$
|
19,025,632
|
82.05
|
%
|
Gross Profit |
First
Quarter
of
2008
|
% of
Product
Group
Sales
|
First
Quarter
of
2007
|
% of
Product
Group
Sales
|
% of
increase from First Quarter of 2007 to First
Quarter
of 2008
|
||||||||||||
Fresh
Pork
|
$
|
5,036,292
|
13.84
|
%
|
$
|
2,582,018
|
14.63
|
%
|
95.05
|
%
|
|||||||
Frozen
Pork
|
556,052
|
23.58
|
%
|
339,350
|
21.27
|
%
|
63.86
|
%
|
|||||||||
Processed
Food Products
|
1,440,330
|
30.23
|
%
|
1,240,994
|
31.50
|
%
|
16.06
|
%
|
|||||||||
Total
Sales
|
$
|
7,032,674
|
16.16
|
%
|
$
|
4,162,362
|
17.95
|
%
|
68.96
|
%
|
Payments
Due by Period
|
||||||||||||||||
Total
|
Less than 1
year
|
1-3 Years
|
3-5 Years
|
5 Years +
|
||||||||||||
|
|
|
|
|
|
|||||||||||
Contractual
Obligations :
|
||||||||||||||||
Bank
Indebtedness
|
$
|
14,881,376
|
$
|
14,881,376
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Other
Indebtedness
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Capital
Lease Obligations
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Operating
Leases
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
$
|
-
|
||||||
Purchase
Obligations
|
$
|
416,951,159
|
$
|
102,572,116
|
$
|
314,379,043
|
$
|
-
|
$
|
-
|
||||||
Total
Contractual Obligations:
|
$
|
431,832,535
|
$
|
117,453,492
|
$
|
314,379,043
|
$
|
-
|
-
|
·
|
maintain
our market position in the meat business in
China;
|
·
|
offer
new and innovative products to attract and retain a larger customer
base;
|
·
|
attract
additional customers and increase spending per
customer;
|
·
|
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 additional research and
development.
|
|
·
|
limit
our ability to pay dividends or require us to seek consent for
the payment
of dividends;
|
|
·
|
increase
our vulnerability to general adverse economic and industry
conditions;
|
|
·
|
require
us to dedicate a portion of our cash flow from operations to payments
on
our debt, thereby reducing the availability of our cash flow to
fund
capital expenditures, working capital and other general corporate
purposes; and
|
|
·
|
limit
our flexibility in planning for, or reacting to, changes in our
business
and our industry.
|
Structure.
Agriculture still plays an important role in Chinese economy and
employment. Agriculture still represents around 50% of the employment,
which is substantially higher than most developed countries.
|
·
|
Capital
re-investment.
Compared with more highly developed nations, there may be less
availability to Chinese firms of all types of investment capital
within
China.
|
·
|
Government
involvement.
China is still transitioning from a centrally planned economic
model to
that of a free market. As a result, the Chinese government has
traditionally had a greater degree of regulatory involvement in
the
economic affairs and conduct of firms in China, as compared with
firms in
more advanced market-based economies.
|
·
|
Allocation
of resources.
Related to the above point, the Chinese government may have greater
ability to influence the allocation of capital, labor, materials,
and
other resources than governments of other advanced market-based
economies.
|
·
|
Level
of development.
Although China’s economy has been rapidly growing in recent years, certain
aspects such as public infrastructure, poverty rate, and other
measurements of development still lag behind highly developed nations,
and
this affects how companies must conduct business in China.
|
·
|
Control
of foreign exchange.
China still maintains strict foreign exchange controls which has
been in
place since 1979, although steps have been taken to increase the
exchangeability of the Chinese Renminbi with other currencies.
|
·
|
Growth
rate.
For several years, China’s economy has achieved consistent double digit
growth rates, and this may put strain on infrastructure, availability
on
raw materials, and ability of firms to manage growth.
|
·
|
Rate
of inflation.
According to the Consumer Price Index (CPI) compiled by the National
Statistics Bureau of China, the overall rate of inflation (CPI)
in August
2007 is 6.5% and the rate of inflation for food in August 2007
was 18.2%,
which are substantially higher than most of the developed countries,
and
these factors affect the local market environment in which Chinese
firms
must operate.
|
|
·
|
new
laws and regulations and the interpretation 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; or
|
|
·
|
any
actions which limit our ability to develop, produce, import or
sell our
products in China, or to finance and operate our business in
China.
|
|
·
|
actual
or anticipated fluctuations in our quarterly operating
results;
|
|
·
|
changes
in financial estimates by securities research analysts;
|
|
·
|
conditions
in agricultural markets;
|
|
·
|
changes
in the economic performance or market valuations of other meat
processing
companies;
|
|
·
|
announcements
by us or our competitors of new products, acquisitions, strategic
partnerships, joint ventures or capital commitments;
|
|
·
|
addition
or departure of key personnel;
|
|
·
|
fluctuations
of exchange rates between RMB and the U.S. dollar;
|
|
·
|
intellectual
property litigation; and
|
|
·
|
general
economic or political conditions in
China.
|
Exhibit
Number
|
|
Description
|
2.1
|
Share
Exchange Agreement by and among the Energroup Holdings Corporation,
PSI and PSI and Energroup Shareholders dated December 31, 2007
(1)
|
|
2.2
|
Articles
and Plan of Merger (change in domicile from Utah to Nevada)
(2)
|
|
3.1
|
Articles
of Incorporation of Great Lakes Funding, Inc. (Utah)
(1)
|
|
3.2
|
Bylaws
of Great Lakes Funding, Inc. (1)
|
|
3.3
|
Articles
of Amendment to Articles of Incorporation of Great Lakes Funding,
Inc.
(Name Change) (1)
|
|
3.4
|
Articles
of Amendment to Articles of Incorporation of Energroup Technologies,
Inc.
(Reverse Split) (2)
|
|
3.5
|
Articles
of Incorporation of Energroup Holdings Corporation (Nevada)
(2)
|
|
3.6
|
Bylaws
of Energroup Holdings Corporation (2)
|
|
3.7
|
Certificate
of Amendment to Articles of Incorporation of Energroup Holdings
Corporation (3)
|
|
4.1
|
Registration
Rights Agreement dated December 2007 among Energroup and the investors
signatory thereto (1)
|
|
4.2
|
Common
Stock Purchase Warrant issued to Placement Agent (December 2007)
(2)
|
|
10.11
|
Short-term
Loan Agreement between Shanghai Pu Dong Development Bank Dalian
Branch and
Dalian Chuming Meat Co. * (English summary
translation)
|
|
10.12
|
Short-term
Loan Agreement between Bank of China Liao Ning Branch and Dalian
Chuming
Food Co. * (English summary translation)
|
|
10.13
|
Short-term
Loan Agreement between Bank of China Liao Ning Branch and Dalian
Chuming
Meat Co. * (English summary translation)
|
|
10.14
|
Guarantee Agreement between Dalian Chuming Food Co. and Bank of China Liaoning Branch.* (English summary translation) | |
31.1
|
|
Rule 13a-14(a)
/ 15d-14(a)(4) Certification by the Company’s Chief Executive
Officer.*
|
|
|
|
31.2
|
|
Rule
13a-14(a) / 15d-14(a)(4) Certification by the Company’s Chief Financial
Officer.*
|
|
|
|
32.1
|
|
Section
1350 Certification by the Company’s Chief Executive
Officer.*
|
|
|
|
32.2
|
|
Section
1350 Certification by the Company’s Chief Financial
Officer.*
|
* | Filed herewith. |
(1)
|
(2)
|
Previously
filed with our Current Report on Form 8-K on August 22, 2007 and
incorporated herein by reference.
|
(3)
|
Previously
filed with our Current Report on Form 8-K on December 14, 2007
and
incorporated herein by
reference.
|
|
ENERGROUP
HOLDINGS CORPORATION
|
|
|
|
|
Dated: May
20, 2008
|
By:
|
/s/
Shi Huashan
|
|
|
Shi
Huashan
|
|
|
President and Chief Executive Officer
|
|
|
(Principal Executive Officer)
|
|
|
|
|
|
|
Dated: May
20, 2008
|
By:
|
/s/
Wang Shu
|
|
|
Wang
Shu
|
|
|
Chief Financial Officer
|
|
|
(Principal Financial and Accounting Officer)
|