x
|
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
|
N/A
|
|
Dalian
City, Liaoning Province, PRC 116039
|
||
(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
|
1
|
|
Item
1.
|
Financial
Statements
|
1
|
Consolidated
Balance Sheets
|
4-5
|
|
Consolidated
Statements of Income
|
6
|
|
Consolidated
Statements of Changes in Stockholders’ Equity
|
7
|
|
Consolidated
Statements of Cash Flows
|
8
|
|
Notes
to Consolidated Financial Statements
|
9-32
|
|
Item
2.
|
Management’s
Discussion and Analysis of Financial Condition and Results of
Operations
|
33-48
|
Item
3.
|
Quantitative
and Qualitative Disclosures About Market Risk
|
48
|
Item
4T.
|
Controls
and Procedures
|
48
|
PART
II. Other Information
|
49
|
|
Item
1.
|
Legal
Proceedings
|
49
|
Item
1A.
|
Risk
Factors
|
49
|
Item
2.
|
Unregistered
Sales of Equity Securities and Use of Proceeds
|
49
|
Item
3.
|
Defaults
Upon Senior Securities
|
49
|
Item
4.
|
Submission
of Matters to a Vote of Security Holders
|
49
|
Item
5.
|
Other
Information
|
49
|
Item
6.
|
Exhibits
|
49
|
Signatures
|
50
|
ITEM 1.
|
FINANCIAL
STATEMENTS
|
Contents
|
Page
|
Report
of Registered Independent Public Accounting Firm
|
3
|
Consolidated
Balance Sheets
|
4 -
5
|
Consolidated
Statements of Income
|
6
|
Consolidated
Statements of Changes in Stockholders’ Equity
|
7
|
Consolidated
Statements of Cash Flows
|
8
|
Notes
to Consolidated Financial Statements
|
9 –
32
|
To:
|
Board
of Directors and Stockholders
|
South
San Francisco, California
|
Samuel
H. Wong & Co., LLP
|
July
17, 2009
|
Certified
Public Accountants
|
At
|
At
|
|||||||||
June 30,
|
December 31,
|
|||||||||
Note
|
2009
|
2008
|
||||||||
ASSETS
|
||||||||||
Current
Assets
|
||||||||||
Cash
|
$ | 22,946,069 | $ | 5,695,798 | ||||||
Restricted
Cash
|
2(D),3
|
2,175,127 | 2,177,091 | |||||||
Accounts
Receivable
|
2(E),4
|
14,567,491 | 18,661,065 | |||||||
Other
Receivable
|
1,175,840 | 2,162,412 | ||||||||
Related
Party Receivable
|
5
|
12,292,485 | 10,919,777 | |||||||
Inventory
|
2(F),6
|
5,108,055 | 6,051,109 | |||||||
Purchase
Deposit
|
2(G)
|
1,596,497 | 1,453,861 | |||||||
Prepaid
Expenses
|
30,422 | 62,734 | ||||||||
Prepaid
Taxes
|
366,399 | 334,413 | ||||||||
Deferred
Tax Asset
|
644,492 | 643,609 | ||||||||
Total
Current Assets
|
60,902,877 | 48,161,869 | ||||||||
Non-Current
Assets
|
||||||||||
Property,
Plant & Equipment, net
|
2(H),7
|
24,782,354 | 25,794,151 | |||||||
Land
Use Rights, net
|
2(I),8
|
13,317,115 | 13,430,435 | |||||||
Construction
in Progress
|
2(J)
|
6,638,758 | 3,262,146 | |||||||
Other
Assets
|
- | 34,807 | ||||||||
TOTAL
ASSETS
|
$ | 105,641,105 | $ | 90,683,408 | ||||||
LIABILITIES
|
||||||||||
Current
Liabilities
|
||||||||||
Bank
Loans & Notes
|
9
|
$ | 10,811,127 | $ | 6,419,422 | |||||
Accounts
Payable
|
4,016,253 | 7,695,208 | ||||||||
Accrued
Liabilities
|
2,311,431 | 1,724,266 | ||||||||
Taxes
Payable
|
4,259,519 | 2,341,971 | ||||||||
Other
Payable
|
2,454,734 | 2,318,142 | ||||||||
Customer
Deposits
|
2(L)
|
3,974,547 | 3,258,752 | |||||||
Total
Current Liabilities
|
27,827,610 | 23,757,761 | ||||||||
TOTAL
LIABILITIES
|
$ | 27,827,610 | $ | 23,757,761 |
At
|
At
|
|||||||||
June 30,
|
December 31,
|
|||||||||
Note
|
2009
|
2008
|
||||||||
STOCKHOLDERS' EQUITY
|
||||||||||
Preferred
Stock - $0.001 par value 10,000,000 shares authorized; 0 shares issued
& outstanding at June 30, 2009 and December 31, 2008,
respectively.
|
$ | - | $ | - | ||||||
Common
Stock $0.001 par value 21,739,130 shares authorized; 21,136,392 shares
issued & outstanding at June 30, 2009 and December 31, 2008,
respectively.
|
21,137 | 21,137 | ||||||||
Additional
Paid in Capital
|
34,280,564 | 26,062,337 | ||||||||
Statutory
Reserve
|
2(M),11
|
2,077,488 | 2,077,488 | |||||||
Retained
Earnings
|
36,242,323 | 35,275,457 | ||||||||
Accumulated
Other Comprehensive Income
|
2(N)
|
5,191,984 | 3,489,228 | |||||||
TOTAL
STOCKHOLDERS' EQUITY
|
77,813,495 | 66,925,647 | ||||||||
TOTAL
LIABILITIES AND STOCKHOLDERS'
EQUITY
|
$ | 105,641,105 | $ | 90,683,408 |
3 months
|
3 months
|
6 months
|
6 months
|
|||||||||||||||
ended
|
ended
|
ended
|
ended
|
|||||||||||||||
Note
|
June 30, 2009
|
June 30, 2008
|
June 30, 2009
|
June 30, 2008
|
||||||||||||||
Sales
|
2(O)
|
$ | 48,137,671 | $ | 43,076,524 | $ | 89,031,594 | $ | 86,583,622 | |||||||||
Cost
of Sales
|
2(P)
|
41,200,068 | 36,600,428 | 76,369,536 | 73,074,852 | |||||||||||||
Gross
Profit
|
6,937,604 | 6,476,097 | 12,662,058 | 13,508,771 | ||||||||||||||
Selling
Expenses
|
2(Q)
|
(507,404 | ) | (759,778 | ) | (1,372,363 | ) | (2,585,055 | ) | |||||||||
General
& Administrative Expenses
|
2(R)
|
(711,732 | ) | (653,187 | ) | (1,270,845 | ) | (1,146,161 | ) | |||||||||
Operating
Income
|
5,718,467 | 5,063,132 | 10,018,850 | 9,777,555 | ||||||||||||||
Other
Income
|
- | 358,850 | 28,348 | 383,119 | ||||||||||||||
Interest
Income
|
4,330 | 631,707 | 117,565 | 635,692 | ||||||||||||||
Other
Expenses
|
(33,343 | ) | (72,085 | ) | (63,709 | ) | (100,735 | ) | ||||||||||
Interest
Expense
|
(85,376 | ) | (300,613 | ) | (302,595 | ) | (607,078 | ) | ||||||||||
Government
Subsidy Income
|
141,820 | - | 141,820 | - | ||||||||||||||
Release
of Make Good Shares
|
(4,716,074 | ) | - | (8,218,227 | ) | - | ||||||||||||
Earnings
before Tax
|
1,029,823 | 5,680,991 | 1,722,052 | 10,088,553 | ||||||||||||||
Income
Tax
|
2(V),13
|
(474,978 | ) | (66,023 | ) | (755,186 | ) | (232,368 | ) | |||||||||
Net
Income
|
$ | 554,845 | $ | 5,614,968 | $ | 966,866 | $ | 9,856,185 | ||||||||||
Earnings
Per Share
|
2(Y),16
|
|||||||||||||||||
Basic
|
$ | 0.032 | $ | 0.325 | $ | 0.056 | $ | 0.571 | ||||||||||
Diluted
|
$ | 0.026 | $ | 0.265 | $ | 0.046 | $ | 0.465 | ||||||||||
Weighted
Average Shares Outstanding
|
||||||||||||||||||
Basic
|
17,272,756 | 17,272,756 | 17,272,756 | 17,272,756 | ||||||||||||||
Diluted
|
21,136,392 | 21,182,756 | 21,136,392 | 21,182,756 |
Accumulated
|
||||||||||||||||||||||||||||
Common Stock
|
Additional
|
Other
|
||||||||||||||||||||||||||
Shares
|
Paid in
|
Statutory
|
Retained
|
Comprehensive
|
||||||||||||||||||||||||
Outstanding
|
Amount
|
Capital
|
Reserve
|
Earnings
|
Income
|
Total
|
||||||||||||||||||||||
Balance,
January 1, 2008
|
21,136,392 | $ | 21,137 | $ | 15,440,043 | $ | 751,444 | $ | 29,764,236 | $ | 2,960,951 | $ | 48,937,811 | |||||||||||||||
Release
of Shares Placed in Escrow
|
- | - | 10,622,294 | - | - | - | 10,622,294 | |||||||||||||||||||||
Net
Income
|
- | - | - | - | 6,837,265 | - | 6,837,265 | |||||||||||||||||||||
Appropriations
of Retained Earnings
|
- | - | - | 1,326,044 | (1,326,044 | ) | - | - | ||||||||||||||||||||
Foreign
Currency Translation Adjustment
|
- | - | - | - | - | 528,277 | 528,277 | |||||||||||||||||||||
Balance,
December 31, 2008
|
21,136,392 | $ | 21,137 | $ | 26,062,337 | $ | 2,077,488 | $ | 35,275,457 | $ | 3,489,228 | $ | 66,925,647 | |||||||||||||||
Balance,
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
|
- | - | 8,218,227 | - | - | - | 8,218,227 | |||||||||||||||||||||
Net
Income
|
- | - | - | - | 966,866 | - | 966,866 | |||||||||||||||||||||
Appropriations
of Retained Earnings
|
- | - | - | - | - | - | - | |||||||||||||||||||||
Foreign
Currency Translation Adjustment
|
- | - | - | - | - | 1,702,756 | 1,702,756 | |||||||||||||||||||||
Balance,
June 30, 2009
|
21,136,392 | $ | 21,137 | $ | 34,280,564 | $ | 2,077,488 | $ | 36,242,323 | $ | 5,191,984 | $ | 77,813,495 |
Note
|
12 months
|
6 months
|
||||||||||||
ended
|
ended
|
|||||||||||||
December 31, 2008
|
June 30, 2009
|
Total
|
||||||||||||
Comprehensive Income
|
2(M)
|
|||||||||||||
Net
Income
|
$ | 6,837,265 | $ | 966,866 | $ | 7,804,131 | ||||||||
Other Comprehensive Income
|
||||||||||||||
Foreign
Currency Translation Adjustment
|
528,277 | 1,702,756 | 2,231,033 | |||||||||||
Total
Comprehensive Income
|
$ | 7,365,542 | $ | 2,669,622 | $ | 10,035,165 |
3
months
|
3
months
|
6
months
|
6
months
|
|||||||||||||
ended
|
ended
|
ended
|
ended
|
|||||||||||||
June 30, 2009
|
June 30, 2008
|
June 30, 2009
|
June 30, 2008
|
|||||||||||||
Cash
Flow from Operating Activities
|
||||||||||||||||
Net
Income
|
$ | 554,845 | $ | 5,614,968 | $ | 966,866 | $ | 9,856,185 | ||||||||
Non
Cash Expense Recorded for the Release of Escrow Shares
|
4,716,074 | - | 8,218,227 | - | ||||||||||||
Amortization
|
357,504 | 92,630 | 424,606 | 185,260 | ||||||||||||
Depreciation
|
594,746 | 739,953 | 1,159,903 | 1,407,774 | ||||||||||||
Decrease/(Increase)
in Accounts & Other Receivables
|
8,552,388 | (2,925,264 | ) | 3,707,436 | (17,418,597 | ) | ||||||||||
Decrease/(Increase)
in Inventory & Purchase Deposit
|
763,616 | 6,384,900 | 800,418 | (2,721,767 | ) | |||||||||||
Decrease/(Increase)
in Prepaid Taxes & Expenses
|
206,579 | (64,415 | ) | (556 | ) | (149,450 | ) | |||||||||
Increase/(Decrease)
Accounts, Taxes & Other Payables
|
1,558,503 | 4,989,385 | (1,624,816 | ) | 5,278,059 | |||||||||||
Increase/(Decrease)
in Accrued Liabilities
|
(296,264 | ) | (105,365 | ) | 587,165 | 153,474 | ||||||||||
Increase
in Customer Deposits
|
398,604 | 1,612,260 | 715,795 | 1,670,140 | ||||||||||||
Cash
Sourced/(Used) in Operating Activities
|
17,406,597 | 16,339,051 | 14,955,043 | (1,738,923 | ) | |||||||||||
Cash
Flows from Investing Activities
|
||||||||||||||||
Funds
Released from/(Interest Earned in) Escrow Account
|
(643 | ) | (72,836 | ) | 1,964 | 2,019,333 | ||||||||||
Purchases
of Property, Equipment, and Construction of Plants
|
(43,409 | ) | (291,927 | ) | (3,524,718 | ) | (646,814 | ) | ||||||||
Purchase
of Land Use Rights
|
(293,186 | ) | - | (311,286 | ) | - | ||||||||||
Payments/(Withdraw)
of Deposits
|
34,852 | (58,952 | ) | 34,808 | (60,308 | ) | ||||||||||
Cash
Sourced/(Used) in Investing Activities
|
(302,387 | ) | (423,715 | ) | (3,799,233 | ) | 1,312,211 | |||||||||
Cash
Flows from Financing Activities
|
||||||||||||||||
Proceeds
from Bank Borrowings
|
1,263 | - | 4,391,705 | 7,605,795 | ||||||||||||
Repayment
of Bank Loans
|
- | (8,585,910 | ) | - | (8,585,910 | ) | ||||||||||
Cash
Sourced/(Used) in Financing Activities
|
1,263 | (8,585,910 | ) | 4,391,705 | (980,115 | ) | ||||||||||
Net
Increase/(Decrease) in Cash & Cash Equivalents for the
Period
|
17,105,473 | 7,329,427 | 15,547,515 | (1,406,826 | ) | |||||||||||
Effect
of Currency Translation
|
1,701,699 | (3,097,786 | ) | 1,702,756 | (1,354,295 | ) | ||||||||||
Cash
& Cash Equivalents at Beginning of Period
|
4,138,898 | 7,039,089 | 5,695,798 | 14,031,851 | ||||||||||||
Cash
& Cash Equivalents at End of Period
|
$ | 22,946,069 | $ | 11,270,730 | $ | 22,946,069 | $ | 11,270,730 | ||||||||
Supplementary
information:
|
||||||||||||||||
Interest
Received
|
$ | 4,330 | $ | 631,707 | $ | 117,565 | $ | 635,692 | ||||||||
Interest
Paid
|
182,607 | 86,435 | 365,214 | 557,582 | ||||||||||||
Income
Tax Paid
|
- | - | - | - |
1.
|
The Company and
Principal Business
Activities
|
2.
|
Summary of Significant
Accounting Policies
|
|
(A)
|
Method
of Accounting
|
|
(B)
|
Principles
of Consolidation
|
Name of Company
|
Place
of
Incorporation
|
Attributable
Equity
Interest
|
Registered
Capital
|
|||||
Precious
Sheen Investments Limited
|
BVI
|
100 | % |
USD
10,000
|
||||
Dalian
Chuming Precious Sheen Investment Consulting Co., Ltd.
|
PRC
|
100 | % |
RMB
91,009,955
|
||||
Dalian
Chuming Slaughtering & Pork Packaging Co.
Ltd.
|
PRC
|
100 | % |
RMB
10,000,000
|
||||
Dalian
Chuming Processed Foods Co. Ltd.
|
PRC
|
100 | % |
RMB
5,000,000
|
||||
Dalian
Chuming Sales Co. Ltd.
|
PRC
|
100 | % |
RMB
5,000,000
|
|
(C)
|
Use
of Estimates
|
|
(D)
|
Cash
Equivalents
|
|
(E)
|
Accounts
Receivable
|
|
(F)
|
Inventory
Carrying Value
|
|
(G)
|
Purchase
Deposit
|
|
(H)
|
Property,
Plant, and Equipment
|
Fixed Asset Classification
|
Useful Life
|
|
Land
Improvements
|
10
years
|
|
Buildings
|
20
years
|
|
Building
Improvements
|
10
years
|
|
Manufacturing
Machinery & Equipment
|
10
years
|
|
Office
Equipment
|
5
years
|
|
Furniture
& Fixtures
|
5
years
|
|
Vehicles
|
5
years
|
|
(I)
|
Land
Use Rights
|
|
(J)
|
Construction
in Progress
|
|
(K)
|
Accounting
for Impairment of Assets
|
|
The
Company reviews the recoverability of its long-lived assets, such as
property and equipment, when events or changes in circumstances occur that
indicate the carrying value of the asset group may not be
recoverable. The assessment of possible impairment is based on
the Company’s ability to recover the carrying value of the asset from the
expected future cash flows, undiscounted and without interest charges, of
the related operations. If these cash flows are less than the
carrying value of such assets, an impairment loss is recognized for the
difference between estimated fair value and carrying value. The
measurement of impairment requires management to estimate future cash
flows and the fair value of long-lived
assets.
|
|
(L)
|
Customer
Deposits
|
|
(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
|
|
·
|
Chuming
and Chuming Operating Subsidiaries are located in the PRC and PSI is
located in the British Virgin Islands; all of these entities are subject
to the relevant tax laws and regulations of the PRC and British Virgin
Islands in which the related entity domiciled. The maximum tax
rates of the subsidiaries pursuant to the countries in which they domicile
are: -
|
Subsidiary
|
Country of Domicile
|
Income Tax
Rate
|
||||
Chuming
and Chuming Subsidiaries
|
PRC
|
25.00 | % | |||
PSI
|
British
Virgin Islands
|
0.00 | % |
|
·
|
Effective
January 1, 2008, PRC government implements a new 25% tax rate across the
board for all enterprises regardless of whether domestic or foreign
enterprise without any tax holiday which is defined as "two-year exemption
followed by three-year half exemption" hitherto enjoyed by tax payers. As
a result of the new tax law of a standard 25% tax rate, tax holidays
terminated as of December 31, 2007. However, PRC government has
established a set of transition rules to allow enterprises already started
tax holidays before January 1, 2008, to continue enjoying the tax holidays
until being fully utilized.
|
|
·
|
Since
Energroup Holdings Corporation is primarily a holding company without any
business activities in the United States, the Company shall not be subject
to income tax.
|
|
(W)
|
Economic
and Political Risks
|
|
(X)
|
Foreign
Currency Translation
|
Exchange Rates
|
6/30/2009
|
12/31/2008
|
6/30/2008
|
|||||||||
Period
end RMB : US$ exchange rate
|
6.8448 | 6.8542 | 6.8718 | |||||||||
Average
period RMB : US$ exchange rate
|
6.8432 | 6.9623 | 7.0726 |
|
(Y)
|
Earnings
Per Share
|
|
(Z)
|
Recent
Accounting Pronouncements
|
3.
|
Restricted
Cash
|
4.
|
Accounts
Receivable
|
At
|
At
|
|||||||
June 30,
|
December 31,
|
|||||||
2009
|
2008
|
|||||||
Accounts
Receivable – Trade
|
$ | 14,714,638 | $ | 18,849,560 | ||||
Less:
Allowance for Doubtful Accounts
|
(147,147 | ) | (188,495 | ) | ||||
Net
Accounts Receivable
|
$ | 14,567,491 | $ | 18,661,065 |
At
|
At
|
|||||||
June 30,
|
December 31,
|
|||||||
Allowance for Bad Debts
|
2009
|
2008
|
||||||
Beginning
Balance
|
$ | (188,495 | ) | $ | (84,723 | ) | ||
Allowance
Provided
|
- | $ | (103,772 | ) | ||||
Reverse
|
41,348 | - | ||||||
Ending
Balance
|
$ | (147,174 | ) | $ | (188,495 | ) |
1-30 Days
|
$ | 13,307,409 | ||
30-60 Days
|
332,151 | |||
61-90 Days
|
72,601 | |||
91-120 Days
|
5,581 | |||
121-365 Days
|
696,499 | |||
Over 365 Days
|
153,250 | |||
Total
|
$ | 14,567,491 |
5.
|
Related Party
Receivable
|
Ref.
|
Subsidiary
Due to:
|
Nature of Balance
|
Related Party
|
Balance
|
Description of
Transaction
|
||||||
A
|
Food
|
Sale
of Products resulting in Trade Receivable from
|
Dalian
Mingxing Livestock Product Co. Ltd.,
|
235,016 |
Food
Co. sold cooked food to Mingxing dating back to 1/2007.
|
||||||
Subtotal
of Related Party Sales
|
$ | 235,016 | |||||||||
B
|
Food
|
Loan
Receivable from
|
Dalian
Huayu Seafood Co., Ltd.
|
283,427 |
Huayu
borrowed loan from Food Co. back to 11/2008
|
||||||
C
|
Meat
|
Loan
Receivable from
|
Dalian
Chuming Industrial Development Co., Ltd.
|
20,804,891 |
Meat
Co. paid bank loan principal and interest on behalf of Industrial Co.
dating back to 4/2009
|
||||||
D
|
Meat
|
Loan
Receivable from
|
Dalian
Chuming Fodder Co., Ltd.
|
139,161 |
Meat
Co. paid utility fees for Fodder Co. dating back to
7/2008.
|
||||||
E
|
Meat
|
Loan
Receivable from
|
Dalian
Chuming Stockbreeding Combo Development Co., Ltd.
|
3,218,164 |
Prepayment
to Stockbreeding Combo for Purchase of hogs dating back to
7/2008.
|
||||||
F
|
Meat
|
Loan
Receivable from
|
Dalian
Chuming Group Co., Ltd.
|
9,838,657 |
Meat
Co. advanced payments to Group for the purchase of hogs dating back to
4/2009
|
||||||
G
|
Food
|
Loan
Receivable from
|
Dalian
Chuming Industrial Development Co., Ltd.
|
10,948,559 |
Food
Co. paid bank loan principal and interest on behalf of Industrial Co.
dating back to
1/2008
|
H
|
Sales
|
Loan
Receivable from
|
Dalian
Huayu Seafood Co., Ltd.
|
2,613,571 |
Sales
Co. paid Huayu to help it buy materials dating back to
9/2008.
|
||||||
I
|
Sales
|
Loan
Receivable from
|
Dalian
Chuming Group Co., Ltd.
|
8,621,598 |
Sales
Co. paid the Group to help it buy materials dating back to
7/2008.
|
||||||
J
|
Sales
|
Loan
Receivable from
|
Dalian
Chuming Stockbreeding Combo Development Co., Ltd.
|
20,354,486 |
Sales
Co. paid for Stockbreeding to buy hogs from farmer dating back
7/2008
|
||||||
K
|
Sales
|
Loan
Receivable from
|
Dalian
Chuming Industrial Development Co., Ltd.
|
5,587,869 |
Sales
Co. paid the Industrial Co. to help it buy materials dating back to
5/2009
|
||||||
Subtotal
of Loans to Related Parties
|
$ | 82,410,383 | |||||||||
Gross
Related Party Receivable
|
$ | 82,645,399 |
Subsidiary
Due from:
|
Nature of Balance
|
Related Party
|
Balance
|
Description of
Transaction
|
|||||||
L
|
Meat
|
Purchase
of Raw Materials resulting in Trade Payable to
|
Dalian
Mingxing Livestock Product Co. Ltd.,
|
609,697 |
Mingxing
purchased raw materials for Meat Co. dating back to
12/1/2004.
|
||||||
M
|
Meat
|
Purchase
of Raw Materials resulting in Trade Payable to
|
Dalian
Chuming Group Co., Ltd.
|
8,295,662 |
Purchase
of hogs from Group dating back to 7/2008.
|
||||||
N
|
Food
|
Purchase
of Raw Materials resulting in Trade Payable to
|
Dalian
Huayu Seafood Food Co., Ltd
|
2,866,472 |
Advance
from Huaya for the purchase of product dating back to
12/2007.
|
||||||
Subtotal
of Purchases from Related Parties
|
$ | 11,771,831 |
O
|
Food
|
Loan
Payable to
|
Dalian
Chuming Group Co., Ltd.
|
4,804,074 |
Food
borrowed from Group to purchase materials dating back to
4/2009.
|
|||||
P
|
Meat
|
Loan
Payable to
|
Dalian
Chuming Fodder Co., Ltd.
|
6,462,323 |
Group
advanced payments for Meat Co. for the purchase of hogs dating back to
6/2009
|
|||||
Q
|
Meat
|
Loan
Payable to
|
Dalian
Chuming Group Co., Ltd.
|
11,687,705 |
Group
loaned to Meat Co. dating back to
4/2009
|
R
|
Sales
|
Loan
Payable to
|
Dalian
Mingxing Livestock Product Co. Ltd.,
|
906,073 |
Sales
Co. collected bank loans on behalf of Mingxing dating back to
8/2008
|
||||||
S
|
Meat
|
Loan
Payable to
|
Dalian
Chuming Industrial Development Co., Ltd.
|
18,916,658 |
Industrial
Co. lent funds to Meat Co. for necessary operation activities dating
4/2009
|
||||||
T
|
Food
|
Loan
Payable to
|
Dalian
Mingxing Livestock Product Co. Ltd.,
|
2,149 |
Food
Co. borrowed funds from Mingxing for operations purpose dating back to
12/2008
|
||||||
U
|
WFOE
|
Loan
Payable to
|
Dalian
Chuming Group Co.
|
12,183,641 |
Group
loaned funds to WFOE (incl. funds transferred from Meat for US
RTO.
|
||||||
V
|
Sales
|
Loan
Payable to
|
Dalian
Chuming Fodder Co., Ltd.
|
2,864,606 |
Fodder
Co. bought materials on behalf of Sales Co. dating back to
4/2009
|
||||||
W
|
Food
|
Loan
Payable to
|
Dalian
Chuming Stockbreeding Combo Development Co., Ltd.
|
753,854 |
Stockbreeding
bought raw materials on behalf of Food Co. dating back to
4/2009
|
||||||
Subtotal
of Loans from Related Parties
|
$ | 58,581,083 | |||||||||
Gross
Related Party Payable
|
$ | 70,352,914 | |||||||||
Setoff Related Party
Receivable (Receivables have been set-off against
payables)
|
$ | 12,292,485 |
|
A.
|
The
Food Co. sold USD 235 thousand (RMB 1.6 million) cooked food to Mingxing
Co. on credit. This transaction had impact on statement of income. By
applying 17% valued added tax, the Food Co., generated USD 200 thousand
(RMB 1.4 million) sales revenue.
|
|
B.
|
Food
Co. issued loans of USD 238 thousand (RMB 1.9 million) to Huayu in
November 2008.
|
|
C.
|
Meat
Co. paid loans of USD 20.8 million (RMB 142 million) for Industrial
Co.
|
|
D.
|
The
Meat Co. paid USD 139 thousand (RMB 952 thousand) utility fees for Fodder
Co.
|
|
E.
|
The
prepayment of USD 3.2 million (RMB 22 million) from Meat Co. to the
Stockbreeding Combo was for the purchase of
hogs.
|
|
F.
|
The
balance of USD 9.8 million (RMB 67 million) was hog payment
made by Meat Co. to the Group.
|
|
G.
|
The
balance of USD 10.9 million (RMB 74.9 million) which Food Co., paid bank
loan principal and interest on behalf of Industrial Co. was still
outstanding as of June 30, 2009
|
|
H.
|
The
Sales Co. paid USD 2.6 million (RMB17.8 million) in advance to Huayu Co.
for the purchase of raw materials.
|
|
I.
|
The
balance of USD 8.6 million (RMB 59 million) receivable from Group to Sales
Co. was payment made by Sales Co. for the Group to buy
materials.
|
J.
|
Sales
Co. help the Group to pay USD 20 million (RMB 140 million) to local
farmers for the purchase of
hogs.
|
K.
|
The
receivable of USD 5.6 million (RMB39 million) due from Fodder Co. to Sales
Co. consisted of following transactions: USD 2.6 million (RMB 17.7
million) was paid to buy feeding materials and USD 3 million (RMB 20
million) was paid for bank loan principal and
interest.
|
|
L.
|
The
balance of USD 609 thousand (RMB 4.2 million) payment owed by the Meat Co.
to the Group was for the purchase of raw
materials.
|
|
M.
|
The
Group sold the hogs to Meat Co. for 8.2 million (RMB 55
million).
|
|
N.
|
The
USD 2.8 million (RMB 19 million) deposits owed to Huayu was still
outstanding at June 30, 2009.
|
|
O.
|
Food
Co. borrowed USD 4.8 million (RMB 33 million) from Group to purchase
materials.
|
|
P.
|
Group
paid USD 6.4 million (RMB 43 million) for Meat Co. to purchase
hogs.
|
|
Q.
|
The
balance owed of USD 11.6 million (RMB 80 million) by Meat Co. to Group was
for the purchase of hogs.
|
|
R.
|
Sales
Co. collected bank loans on behalf of Mingxing dating back to
8/2008
|
|
S.
|
Meat
Co. borrowed USD 18.9 million (RMB 133 million) operation funds from
Group.
|
|
T.
|
Food
Co. borrowed USD 2 thousand (RMB 14 thousand) from Mingxing in December
2008.
|
|
U.
|
The
outstanding payable balance of USD 12.2 million (RMB 83.2 million) due to
the Group has been transferred to the books of
Chuming.
|
|
V.
|
Fodder
Co. bought USD 2.9 million (RMB 20 million) materials on behalf of Sales
Co.
|
|
W.
|
Stockbreeding
Co. bought raw materials for Food Co. dating back to
4/2009.
|
6.
|
Inventory
|
At
|
At
|
|||||||
June
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Raw
Materials
|
$ | 690,718 | $ | 867,549 | ||||
Work
in Progress
|
15,795 | 241,738 | ||||||
Finished
Goods
|
4,401,542 | 4,941,822 | ||||||
$ | 5,108,055 | $ | 6,051,109 |
7.
|
Property, Plant &
Equipment
|
Accumulated
|
||||||||||||
At
June 30, 2009:
|
Cost
|
Depreciation
|
Net
|
|||||||||
Buildings
|
$ | 21,623,071 | $ | 3,789,303 | $ | 17,833,767 | ||||||
Manufacturing
Equipment
|
9,879,240 | 3,726,939 | 6,152,302 | |||||||||
Office
Equipment
|
286,100 | 218,239 | 67,682 | |||||||||
Vehicles
|
959,502 | 609,628 | 349,874 | |||||||||
Furniture
& Fixture
|
699,539 | 320,989 | 378,550 | |||||||||
$ | 33,447,452 | $ | 8,665,098 | $ | 24,782,354 | |||||||
Accumulated
|
||||||||||||
At
December 31, 2008:
|
Cost
|
Depreciation
|
Net
|
|||||||||
Buildings
|
$ | 21,604,325 | $ | (3,607,219 | ) | $ | 17,997,105 | |||||
Manufacturing
Equipment
|
10,061,608 | (3,132,725 | ) | 6,928,883 | ||||||||
Office
Equipment
|
195,577 | (150,670 | ) | 44,907 | ||||||||
Vehicles
|
913,816 | (477,265 | ) | 436,551 | ||||||||
Furniture
& Fixture
|
524,020 | (137,315 | ) | 386,705 | ||||||||
$ | 33,299,346 | $ | (7,505,196 | ) | $ | 25,794,151 |
8.
|
Land Use
Right
|
At
|
At
|
|||||||
June
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
Land
Use Rights, at Cost
|
$ | 14,718,789 | $ | 14,407,503 | ||||
Less: Accumulated
Amortization
|
(1,401,674 | ) | (977,068 | ) | ||||
$ | 13,317,115 | $ | 13,430,435 |
9.
|
Bank
Loans
|
Bank
|
Interest
Rate |
Due
Date
|
Amount
|
||||||
Bank
of China
|
6.1586 | % |
10/26/2009
|
$ | 4,382,889 | ||||
Bank
of Huaxie
|
6.372 | % |
3/3/2010
|
4,382,889 | |||||
Bank
of China
|
7.326 | % |
10/17/2009
|
2,045,349 | |||||
$ | 10,811,127 |
10.
|
Capitalization
|
Name
of Shareholder
|
Number
of
Shares
|
Common
Stock
Capital
|
Additional
Paid
in
Capital
|
Equity
%
|
||||||||||||
Operating
Companies Founders
|
14,688,948 | $ | 14,689 | $ | 21,236,600 | 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 | $ | 34,280,564 | 100.00 | % |
11.
|
Commitments of
Statutory Reserve
|
At
|
At
|
|||||||
June
30,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
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 |
12.
|
Advertising
Costs
|
13.
|
Income
Taxes
|
i.
|
2008
|
Tax
expense
|
(520,089 | ) | ||||
ii.
|
2007
|
Tax
expense
|
(967,539 | ) | ||||
iii.
|
2006
|
Tax
benefit
|
1,609 |
14.
|
Commitments
|
Year
|
Hogs
|
Price
Per Hog
|
Amount
|
|||||||||
2009
(July to December)
|
522,794 | $ | 187.13 | $ | 97,830,441 | |||||||
2010
|
800,000 | $ | 205.84 | 164,674,737 | ||||||||
$ | 262,505,178 |
15.
|
Operating
Segments
|
Results of
Operations
|
WFOE,
|
|||||||||||||||||||
For
the period ended
|
Meat
|
Food
|
Sales
|
PSI,
&
|
||||||||||||||||
June
30, 2009
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Sales
|
$ | 84,722,300 | $ | 12,730,112 | $ | 21,340,072 | $ | (29,760,890 | ) | $ | 89,031,594 | |||||||||
Cost
of Sales
|
73,893,709 | 9,174,006 | 23,062,712 | (29,760,890 | ) | 76,369,536 | ||||||||||||||
Gross
Profit
|
10,828,591 | 3,556,107 | (1,722,640 | ) | - | 12,662,058 | ||||||||||||||
Operating
Expense
|
(538,643 | ) | (455,499 | ) | (1,413,639 | ) | (235,427 | ) | (2,643,208 | ) | ||||||||||
Operating
(Loss)/Profit
|
10,289,947 | 3,100,608 | (3,136,279 | ) | (235,427 | ) | 10,018,850 | |||||||||||||
Other
Income (Expense)
|
24,948 | (74,089 | ) | (30,528 | ) | (8,217,128 | ) | (8,296,798 | ) | |||||||||||
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 | ) | |||||||||||||
Net
Income
|
$ | 10,314,895 | $ | 2,271,333 | $ | (3,166,807 | ) | $ | (8,452,555 | )) | $ | 966,866 |
Eliminated
Intercompany Sales of Products Sold
|
||||||
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 |
Financial
Position
|
WFOE,
|
|||||||||||||||||||
At
|
Meat
|
Food
|
Sales
|
PSI,
&
|
||||||||||||||||
June
30, 2009
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Current
Assets
|
$ | 116,451,431 | $ | 32,351,523 | $ | 42,938,287 | $ | (130,838,363 | ) | $ | 60,902,877 | |||||||||
Non
Current Assets
|
25,407,925 | 19,052,099 | 277,864 | 340 | 44,738,228 | |||||||||||||||
Total
Assets
|
141,859,356 | 51,403,621 | 43,216,151 | (130,838,023 | ) | 105,641,105 | ||||||||||||||
Current
Liabilities
|
76,426,537 | 43,224,097 | 49,983,332 | (141,806,355 | ) | 27,827,610 | ||||||||||||||
Total
Liabilities
|
76,426,537 | 43,224,097 | 49,983,332 | (141,806,355 | ) | 27,827,610 | ||||||||||||||
Net
Assets
|
65,432,819 | 8,179,525 | (6,767,181 | ) | 10,968,332 | 77,813,495 | ||||||||||||||
Total
Liabilities &
Net Assets
|
$ | 141,859,356 | $ | 51,403,621 | $ | 43,216,151 | $ | (130,838,023 | ) | $ | 105,641,105 |
Results
of Operations
|
WFOE,
|
|||||||||||||||||||
For
the period ended
|
Meat
|
Food
|
Sales
|
PSI,
&
|
||||||||||||||||
June
30, 2008
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Sales
|
$ | 86,094,320 | $ | 10,710,188 | $ | 32,809,947 | $ | (43,030,832 | ) | $ | 86,583,622 | |||||||||
Cost
of Sales
|
75,193,539 | 8,612,897 | 32,299,248 | (43,030,832 | ) | 73,074,852 | ||||||||||||||
Gross
Profit
|
10,900,781 | 2,097,291 | 510,699 | - | 13,508,771 | |||||||||||||||
Operating
Expense
|
(1,561,818 | ) | (809,103 | ) | (1,243,301 | ) | (116,994 | ) | (3,731,216 | ) | ||||||||||
Operating
(Loss)/Profit
|
9,338,963 | 1,288,188 | (732,602 | ) | (116,994 | ) | 9,777,555 | |||||||||||||
Other
Income (Expense)
|
601,323 | (494,618 | ) | 124,143 | 80,150 | 310,998 | ||||||||||||||
Earnings
before Tax
|
9,940,286 | 793,570 | -608,460 | -36,843 | 10,088,553 | |||||||||||||||
(Income
Tax Expense)
|
- | 232,368 | - | - | 232,368 | |||||||||||||||
Net
Income
|
$ | 9,940,286 | $ | 561,202 | $ | (608,460 | ) | $ | (36,843 | ) | $ | 9,856,185 |
Eliminated
Intercompany Sales of Products Sold
|
||||||
Sold
From:
|
Sold
To:
|
Amount
|
||||
Food
Company
|
Sales
Company
|
$ | 7,133,567 | |||
Meat
Company
|
Sales
Company
|
28,633,827 | ||||
Meat
Company
|
Food
Company
|
7,263,438 | ||||
$ | 43,030,832 |
Financial
Position
|
WFOE,
|
|||||||||||||||||||
At
|
Meat
|
Food
|
Sales
|
PSI,
&
|
||||||||||||||||
December
31, 2008
|
Company
|
Company
|
Company
|
Eliminations
|
Total
|
|||||||||||||||
Current
Assets
|
$ | 74,713,237 | $ | 21,126,826 | $ | 41,826,291 | $ | (89,504,485 | ) | $ | 48,161,869 | |||||||||
Non
Current Assets
|
22,624,642 | 19,570,329 | 325,480 | 1,088 | 42,521,539 | |||||||||||||||
Total
Assets
|
97,337,879 | 40,697,155 | 42,151,771 | (89,503,397 | ) | 90,683,408 | ||||||||||||||
Current
Liabilities
|
42,293,137 | 34,796,536 | 45,747,946 | (99,079,858 | ) | 23,757,761 | ||||||||||||||
Total
Liabilities
|
42,293,137 | 34,796,536 | 45,747,946 | (99,079,858 | ) | 23,757,761 | ||||||||||||||
Net
Assets
|
55,044,742 | 5,900,619 | (3,596,175 | ) | 9,576,462 | 66,925,647 | ||||||||||||||
Total
Liabilities &
Net Assets
|
$ | 97,337,879 | $ | 40,697,155 | $ | 42,151,771 | $ | (89,503,396 | ) | $ | 90,683,408 |
16.
|
Earnings Per
Share
|
For
six
|
For
six
|
|||||||
months
ended
|
months
ended
|
|||||||
June
30,
|
June
30,
|
|||||||
2009
|
2008
|
|||||||
Net
Income (A)
|
$ | 966,866 | $ | 9,856,185 | ||||
Basic
Weighted Average Shares Outstanding (B)
|
17,272,756 | 17,272,756 | ||||||
Dilutive
Shares:
|
||||||||
-
Addition to Common Stock
from Exercise of Placement Warrants
|
- | 46,364 | ||||||
-
Addition to Common Stock
from Contingent Shares Held in Escrow (Please refer to Note
18)
|
3,863,636 | 3,863,636 | ||||||
Diluted
Weighted Average Shares Outstanding: (C)
|
21,136,392 | 21,182,756 | ||||||
Earnings
Per Share:
|
||||||||
-
Basic
(A)/(B)
|
$ | 0.056 | $ | 0.571 | ||||
-
Diluted
(A)/(C)
|
$ | 0.046 | $ | 0.465 | ||||
Weighted
Average Shares Outstanding:
|
||||||||
-
Basic
|
17,272,756 | 17,272,756 | ||||||
-
Diluted
|
21,136,392 | 21,182,756 |
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
|
3,863,636 | ||||
iii.
|
Common
shares issuable upon exercise of placement agent warrants
|
- | ||||
21,136,392 |
ITEM 2.
|
MANAGEMENT’S DISCUSSION AND
ANALYSIS OF FINANCIAL
CONDITION AND RESULTS OF
OPERATIONS
|
1.
|
Dalian Chuming Slaughter and
Packaging Pork Company Ltd. ( “Meat Company”), whose primary business
activity is acquiring, slaughtering and packaging of pork and
cattle;
|
2.
|
Dalian Chuming Processed Foods
Company Ltd. ( “Food Company”), whose primary business activity is the
processing of raw and cooked meat products;
and
|
3.
|
Dalian Chuming Sales Company Ltd.
(“Sales Company”), which is responsible for our sales, marketing and
distribution
operations.
|
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
|
|
Quarter Ended
June 30,
|
% of
|
Quarter Ended
June 30,
|
% of
|
||||||||||
|
2009
|
Sales
|
2008
|
Sales
|
||||||||||
Sales
|
$
|
48,137,671
|
100.00
|
%
|
$
|
43,076,524
|
100.00
|
%
|
||||||
Cost
of Sales
|
(41,200,068
|
) |
85.59
|
%
|
(36,600,428
|
) |
84.97
|
%
|
||||||
Gross
Profit
|
6,937,604
|
14.41
|
%
|
6,476,097
|
15.03
|
%
|
||||||||
Selling
Expenses
|
(507,404
|
) |
1.05
|
%
|
(759,778
|
) |
1.76
|
%
|
||||||
General
& Administrative Expenses
|
(711,732
|
) |
1.48
|
%
|
(653,187
|
) |
1.52
|
%
|
||||||
Total
Operating Expense
|
(1,219,136
|
) |
2.53
|
%
|
(1,322,965
|
) |
3.07
|
%
|
||||||
Operating
Income / (Loss)
|
5,718,467
|
11.88
|
%
|
5,063,132
|
11.75
|
%
|
||||||||
Other
Income (Expense)
|
0.00
|
%
|
358,850
|
0.83
|
%
|
|||||||||
Earnings
Before Tax
|
1,029,823
|
2.14
|
%
|
5,680,991
|
13.19
|
%
|
||||||||
(Income
Tax Expense) / Deferred Tax Benefit
|
(474,978
|
) |
0.99
|
%
|
(66,023
|
) |
0.15
|
%
|
||||||
Net
Income
|
$
|
554,845
|
1.15
|
%
|
$
|
5,614,968
|
13.03
|
%
|
||||||
Earnings
Per Share
|
||||||||||||||
Basic
|
$
|
0.032
|
$
|
0.325
|
||||||||||
Diluted
|
0.026
|
0.265
|
||||||||||||
Weighted
Average Shares Outstanding
|
||||||||||||||
Basic
|
17,272,756
|
17,272,756
|
||||||||||||
Diluted
|
21,136,392
|
21,182,756
|
Sales by product category, in
dollars:
|
Second
Quarter
2009
(amount)
|
% of Total
Sales
|
Second
Quarter
2008
(amount)
|
% of
Total Sales
|
% of
increase
from
2008 to 2009
|
|||||||||||||||
Fresh
Pork
|
$
|
36,298,849
|
75.41
|
%
|
$
|
35,361,296
|
82.09
|
%
|
2.65
|
%
|
||||||||||
Frozen
Pork
|
4,485,295
|
9.32
|
%
|
2,334,238
|
5.42
|
%
|
92.15
|
%
|
||||||||||||
Processed
Food Products
|
7,353,527
|
15.28
|
%
|
5,380,990
|
12.49
|
%
|
36.66
|
%
|
||||||||||||
Total
Sales
|
$
|
48,137,671
|
100
|
%
|
43,076,524
|
100
|
%
|
11.75
|
%
|
Sales by product category, by
weight of product (metric tons):
|
Second
Quarter
2009
(Weight in
tons)
|
% of
Total Sales
|
Second
Quarter
2008
(Weight in
tons)
|
% of
Total Sales
|
% of change
from
2008 to 2009
|
|||||||||||||||
Fresh
Pork
|
21,904
|
79.08
|
%
|
15,445
|
81.10
|
%
|
41.82
|
%
|
||||||||||||
Frozen
Pork
|
2,986
|
10.78
|
%
|
1,173
|
6.16
|
%
|
154.56
|
%
|
||||||||||||
Processed
Food Products
|
2,807
|
10.13
|
%
|
2,426
|
12.74
|
%
|
15.70
|
%
|
||||||||||||
Total
Sales
|
27,697
|
100
|
%
|
19,044
|
100
|
%
|
45.44
|
%
|
|
Average Per-Kilogram Price to Customers (in $US)
|
|||||||||||||||
|
Second
quarter of
2009
|
Second
quarter of
2008
|
% change
|
Change in
Price
|
||||||||||||
Fresh
Pork
|
$
|
1.66
|
$
|
2.29
|
-0.28
|
%
|
$
|
-0.63
|
||||||||
Frozen
Pork
|
$
|
1.50
|
$
|
1.99
|
-0.25
|
%
|
$
|
-0.49
|
||||||||
Processed
Food Products
|
$
|
2.62
|
$
|
2.22
|
0.18
|
%
|
$
|
0.40
|
|
Sales Channels
|
|||||||||||
As of June 30,
|
Showcase
Stores
|
Supermarkets
|
Restaurants
and
Canteens
|
|||||||||
2008
|
682
|
140
|
3,172
|
|||||||||
2009
|
906
|
546
|
4,983
|
|
Cost of Sales
Second
quarter
|
% of
Overall Cost
of
|
Cost of Sales
Second
quarter
|
% of
Overall Cost
of
|
% of
Change
from
|
|||||||||||||||
Product
Category
|
2009
|
Sales
|
2008
|
Sales
|
2008
to 2009
|
|||||||||||||||
Fresh
Pork
|
$
|
31,905,635
|
77.44
|
%
|
$
|
30,442,496
|
83.18
|
%
|
4.81
|
%
|
||||||||||
Frozen
Pork
|
3,885,010
|
9.43
|
%
|
1,960,760
|
5.36
|
%
|
98.14
|
%
|
||||||||||||
Processed
Food Products
|
5,409,423
|
13.13
|
%
|
4,197,172
|
11.47
|
%
|
28.88
|
%
|
||||||||||||
Total
Cost of Sales
|
$
|
41,200,068
|
100
|
%
|
$
|
36,600,428
|
100
|
%
|
12.57
|
%
|
Product Category:
|
Cost of Sales
Second
quarter
2009
|
% of
Product
Group Sales
|
Cost of Sales
Second
quarter
2008
|
% of
Product
Group Sales
|
% Change
Product
Group Sales
|
|||||||||||||||
Fresh
Pork
|
$
|
31,905,635
|
87.90
|
%
|
$
|
30,442,496
|
86.09
|
%
|
1.81
|
%
|
||||||||||
Frozen
Pork
|
3,885,010
|
86.62
|
%
|
1,960,760
|
84.00
|
%
|
2.62
|
%
|
||||||||||||
Processed
Food Products
|
5,409,423
|
73.56
|
%
|
4,197,172
|
78.00
|
%
|
-4.44
|
%
|
||||||||||||
Total
Cost of Sales
|
$
|
41,200,068
|
85.59
|
%
|
$
|
36,600,428
|
84.97
|
%
|
0.62
|
%
|
|
Average
Unit
Price Per
Kilogram
in 2009
(in $US)
|
Average
Unit
Price Per
Kilogram
in 2008
(in $US)
|
Price
Increase
(in $US)
|
%
Increase
from 2008 to 2009
|
||||||||||||
First
Quarter
|
1.7652
|
2.2936
|
-0.5284
|
-23.03
|
%
|
|||||||||||
Second
Quarter
|
1.5032
|
2.2578
|
-0.7546
|
-33.42
|
%
|
|||||||||||
Third
Quarter
|
N/A
|
2.2513
|
N/A
|
N/A
|
|
|||||||||||
Fourth
Quarter
|
N/A
|
2.105
|
N/A
|
N/A
|
|
Product Group
|
Gross
Profit
Second
quarter
of 2009
|
% of
Product
Group
Sales
|
Gross
Profit
Second
quarter
of 2008
|
% of
Product
Group
Sales
|
% of
increase
from
Second
quarter of
2008 to
Second
Quarter of
2009
|
|||||||||||||||
Fresh
Pork
|
$
|
4,393,214
|
12.10
|
%
|
$
|
4,918,801
|
13.91
|
%
|
-10.69
|
%
|
||||||||||
Frozen
Pork
|
600,285
|
13.38
|
%
|
373,478
|
16.00
|
%
|
60.73
|
%
|
||||||||||||
Processed
Food Products
|
1,944,104
|
26.44
|
%
|
1,183,818
|
22.00
|
%
|
64.22
|
%
|
||||||||||||
Total
Gross Profit
|
$
|
6,937,604
|
14.41
|
%
|
$
|
6,476,097
|
15.03
|
%
|
7.13
|
%
|
|
Six
Months Ended
June 30,
|
% of
|
Six
Months Ended
June 30,
|
% of
|
||||||||||
2009
|
Sales
|
2008
|
Sales
|
|||||||||||
Sales
|
$
|
89,031,594
|
100.00
|
%
|
$
|
86,583,622
|
100.00
|
%
|
||||||
Cost
of Sales
|
(76,369,536
|
) |
85.78
|
%
|
(73,074,852
|
) |
84.40
|
%
|
||||||
Gross
Profit
|
12,662,058
|
14.22
|
%
|
13,508,771
|
15.60
|
%
|
||||||||
Selling
Expenses
|
(1,372,363
|
) |
1.54
|
%
|
(2,585,055
|
) |
2.99
|
%
|
||||||
General
& Administrative Expenses
|
(1,270,845
|
) |
1.43
|
%
|
(1,146,161
|
) |
1.32
|
%
|
||||||
Total
Operating Expense
|
(2,643,208
|
) |
2.97
|
%
|
(3,731,216
|
) |
4.31
|
%
|
||||||
Operating
Income / (Loss)
|
10,018,850
|
11.25
|
%
|
9,777,555
|
11.29
|
%
|
||||||||
Other
Income (Expense)
|
28,348
|
0.03
|
%
|
383,119
|
0.44
|
%
|
||||||||
Earnings
Before Tax
|
1,722,052
|
1.93
|
%
|
10,088,553
|
11.65
|
%
|
||||||||
(Income
Tax Expense) / Deferred Tax Benefit
|
(755,186
|
) |
0.85
|
%
|
(232,368
|
) |
0.27
|
%
|
||||||
Net
Income
|
$
|
966,866
|
1.09
|
%
|
$
|
9,856,185
|
11.38
|
%
|
||||||
Earnings
Per Share
|
||||||||||||||
Basic
|
$
|
0.056
|
$
|
0.571
|
||||||||||
Diluted
|
0.046
|
0.465
|
||||||||||||
Weighted
Average Shares Outstanding
|
||||||||||||||
Basic
|
17,272,756
|
17,272,756
|
||||||||||||
Diluted
|
21,136,392
|
21,182,756
|
Sales by product category, in
dollars:
|
Six Months
Ended June
30, 2009
(amount)
|
% of Total
Sales
|
Six Months
Ended June
30, 2008
(amount)
|
% of
Total Sales
|
% of
increase
from
2008 to 2009
|
|||||||||||||||
Fresh
Pork
|
$
|
67,849,003
|
76.21
|
%
|
$
|
71,746,282
|
82.86
|
%
|
-5.43
|
%
|
||||||||||
Frozen
Pork
|
8,441,401
|
9.48
|
%
|
4,692,323
|
5.42
|
%
|
79.90
|
%
|
||||||||||||
Processed
Food Products
|
12,741,190
|
14.31
|
%
|
10,145,017
|
11.72
|
%
|
25.59
|
%
|
||||||||||||
Total
Sales
|
$
|
89,031,594
|
100
|
%
|
86,583,622
|
100
|
%
|
2.83
|
%
|
Sales by product category, by
weight of product (metric tons):
|
Six Months
Ended June
30,2009
(Weight in
tons)
|
% of
Total Sales
|
Six Months
Ended June
30,2008
(Weight in
tons)
|
% of
Total Sales
|
% of change
from
2008 to 2009
|
|||||||||||||||
Fresh
Pork
|
36,149
|
78.23
|
%
|
29,442
|
80.54
|
%
|
22.78
|
%
|
||||||||||||
Frozen
Pork
|
5,567
|
12.05
|
%
|
2,259
|
6.18
|
%
|
146.44
|
%
|
||||||||||||
Processed
Food Products
|
4,493
|
9.72
|
%
|
4,856
|
13.28
|
%
|
-7.48
|
%
|
||||||||||||
Total
Sales
|
46,209
|
100
|
%
|
36,557
|
100
|
%
|
26.40
|
%
|
|
Average Per-Kilogram Price to Customers (in $US)
|
|||||||||||||||
|
Six
Months
Ended
June
30,
2009
|
Six
Months
Ended
June
30,
2008
|
% change
|
Change in
Price
|
||||||||||||
Fresh
Pork
|
$
|
1.88
|
$
|
2.44
|
-0.23
|
%
|
$
|
-0.56
|
||||||||
Frozen
Pork
|
$
|
1.52
|
$
|
2.08
|
-0.27
|
%
|
$
|
-0.56
|
||||||||
Processed
Food Products
|
$
|
2.84
|
$
|
2.09
|
0.36
|
%
|
$
|
0.75
|
|
Six
Months
Ended
June
30,
|
% of
Overall
Cost of
|
Six
Months
Ended
June
30,
|
% of
Overall Cost
of
|
% of
increase
from
|
|||||||||||||||
Product
Category
|
2009
|
Sales
|
2008
|
Sales
|
2008
to 2009
|
|||||||||||||||
Fresh
Pork
|
$
|
59,685,172.07
|
78.15
|
%
|
$
|
61,814,148
|
84.59
|
%
|
-3.44
|
%
|
||||||||||
Frozen
Pork
|
7,311,653.76
|
9.57
|
%
|
3,755,302
|
5.14
|
%
|
94.70
|
%
|
||||||||||||
Processed
Food Products
|
9,372,711.16
|
12.27
|
%
|
7,505,402
|
10.27
|
%
|
24.88
|
%
|
||||||||||||
Total
Cost of Sales
|
$
|
76,369,536.00
|
100
|
%
|
$
|
73,074,852
|
100
|
%
|
4.51
|
%
|
Product Category:
|
Cost of Sales
Six
Months
Ended
June
30,
|
% of
Product
Group
Sales
|
Cost of Sales
Six
Months
Ended
June
30,
|
% of
Product
Group
Sales
|
% Change
Product
Group
Sales
|
|||||||||||||||
Fresh
Pork
|
$
|
59,685,172.07
|
87.97
|
%
|
$
|
61,814,148
|
86.16
|
%
|
1.81
|
%
|
||||||||||
Frozen
Pork
|
7,311,653.76
|
86.62
|
%
|
3,755,302
|
80.03
|
%
|
6.56
|
%
|
||||||||||||
Processed
Food Products
|
9,372,711.16
|
73.56
|
%
|
7,505,402
|
73.98
|
%
|
-0.42
|
%
|
||||||||||||
Total
Cost of Sales
|
$
|
76,369,537.00
|
85.78
|
%
|
$
|
73,074,852
|
84.40
|
%
|
1.38
|
%
|
Product Group
|
Gross
Profit
Six
Months
Ended
June
30,
2009
|
% of
Product
Group
Sales
|
Gross
Profit
Six
Months
Ended
June
30, 2008 |
% of
Product
Group
Sales
|
% of
Change
from 2008
to 2009
|
|||||||||||||||
Fresh
Pork
|
$
|
8,163,831
|
12.03
|
%
|
$
|
9,932,134
|
13.84
|
%
|
-17.80
|
%
|
||||||||||
Frozen
Pork
|
1,129,747
|
13.38
|
%
|
937,021
|
19.97
|
%
|
20.57
|
%
|
||||||||||||
Processed
Food Products
|
3,368,479
|
26.44
|
%
|
2,639,615
|
26.02
|
%
|
27.61
|
%
|
||||||||||||
Total
Gross Profit
|
$
|
12,662,057
|
14.22
|
%
|
$
|
13,508,770
|
15.60
|
%
|
-6.27
|
%
|
Payments Due by Period
|
||||||||||||||||||||
Less than 1
|
1-3
|
3-5
|
5
|
|||||||||||||||||
Total
|
Year
|
Years
|
Years
|
Years +
|
||||||||||||||||
Contractual Obligations:
|
||||||||||||||||||||
Bank
Indebtedness
|
$ | 10,811,127 | $ | 10,811,127 | $ | _ | $ | _ | $ | _ | ||||||||||
Other
Indebtedness
|
$ | _ | $ | _ | $ | _ | $ | _ | $ | _ | ||||||||||
Capital
Lease Obligations
|
$ | _ | $ | _ | $ | _ | $ | _ | $ | _ | ||||||||||
Operating
Leases
|
$ | _ | $ | _ | $ | _ | $ | _ | $ | _ | ||||||||||
Purchase
Obligations
|
$ | 262,505,178 | $ | 97,830,441 | $ | 164,674,737 | $ | _ | $ | _ | ||||||||||
Total
Contractual Obligations:
|
$ | 273,316,305 | $ | 108,741,568 | $ | 164,674,737 | $ | _ | $ | _ |
Year
|
Hogs
|
Price
Per Hog
|
Amount
|
|||||||||
2009
(July to December)
|
522,794
|
$
|
187.13
|
$
|
97,830,441
|
|||||||
2010
|
800,000
|
$
|
205.84
|
164,674,737
|
||||||||
$
|
262,505,178
|
ITEM
3.
|
QUANTITATIVE AND QUALITATIVE
DISCLOSURES ABOUT MARKET
RISK
|
ITEM
4T.
|
CONTROLS AND
PROCEDURES
|
ITEM
1.
|
LEGAL
PROCEEDINGS
|
ITEM 1A.
|
RISK
FACTORS
|
ITEM 2.
|
UNREGISTERED SALES OF EQUITY
SECURITIES AND USE OF
PROCEEDS
|
ITEM 3.
|
DEFAULTS UPON SENIOR
SECURITIES
|
ITEM 4.
|
SUBMISSION OF MATTERS TO A VOTE
OF SECURITY HOLDERS
|
ITEM 5.
|
OTHER
INFORMATION
|
ITEM 6.
|
EXHIBITS
|
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)
|
|
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)
|
Previously
filed with our Current Report on Form 8-K on January 7, 2008 and
incorporated herein by reference.
|
|
(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: August
14, 2009
|
By:
|
/s/
Shi Huashan
|
Shi
Huashan
|
||
President
and Chief Executive Officer
|
||
(Principal
Executive Officer)
|
||
Dated: August
14, 2009
|
By:
|
/s/
Wang Shu
|
Wang
Shu
|
||
Chief
Financial Officer
|
||
(Principal
Financial and Accounting
Officer)
|