Category: Medical Devices

China Medical Technologies Reports Second Fiscal Quarter Financial Results

China Medical Technologies, Inc. (the "Company") (Nasdaq: CMED ), a leading China -based advanced in-vitro diagnostic ("IVD") company, announced its unaudited financial results for the second fiscal quarter ended September 30, 2011 ("2Q FY2011") today.

2Q FY2011 and Six Months Ended September 30, 2011 Highlights

 

   
 

For   the   Three   Months   Ended

     
 

September   30,
2010

 

September   30,
2011

 

September   30,
2011

     
 

RMB

 

RMB

 

US$

 

%   change

 
 

(in thousands except for per ADS information)

     

Net   revenues

201,834

 

238,450

 

37,386

 

18.1%

 

Net   income   (loss)

(2,936)

 

33,343

 

5,228

 

n/a

 

Diluted   earnings   (loss)   per   ADS*

(0.11)

 

1.26

 

0.20

 

n/a

 

Non-GAAP   net   income

65,401

 

89,557

 

14,042

 

36.9%

 

Non-GAAP   diluted   earnings   per   ADS*

2.50

 

3.38

 

0.53

 

35.2%

 

Adjusted   EBITDA

116,314

 

151,351

 

23,730

 

30.1%

 
                 
 

For   the   Three   Months   Ended

     
 

June   30,
2011

 

September   30,
2011

 

September   30,
2011

     
 

RMB

 

RMB

 

US$

 

%   change

 
 

(in   thousands)

     

Net   cash   provided   by   operating  
activities

62,243

 

79,053

 

12,395

 

27.0%

 
                 
 

For   the   Six   Months   Ended

     
 

September   30,
2010

 

September   30,
2011

 

September   30,
2011

     
 

RMB

 

RMB

 

US$

 

%   change

 
 

(in   thousands   except   for   per   ADS   information)

     

Net   revenues

388,004

 

475,561

 

74,563

 

22.6%

 

Net   income

30,742

 

69,071

 

10,830

 

124.7%

 

Diluted   earnings   per   ADS*

1.18

 

2.61

 

0.41

 

121.2%

 

Non-GAAP   net   income

122,412

 

180,009

 

28,224

 

47.1%

 

Non-GAAP   diluted   earnings   per   ADS*

4.68

 

6.79

 

1.07

 

45.1%

 

Adjusted   EBITDA

221,466

 

305,640

 

47,921

 

38.0%

 
   
               

 

Outlook for the Third Fiscal Quarter Ending December 31, 2011

   
 

For   the   Three   Months   Ending   December   3 1 ,   2011

Year   over   Year

 
 

RMB

US$

%   change

 
 

(in   millions   except   for   per   ADS   information)

   

Target   n et   revenues

245.0 – 250.0

38.4 – 39.2

9.4 – 11.6 %

 

Target   n on-GAAP   net   income

85.0 –   88.0

13.3 – 13.8

12.4 – 16.3 %

 

Target   n on-GAAP   diluted   earnings   per   ADS *

3.20 –   3.30

0.50 – 0.52

11.5 – 15.0 %

 
   
       

 

Outlook for the Full Fiscal Year Ending March 31, 2012

   
 

For   the   Fiscal   Year   Ending   March   31,   201 2

Year   over   Year

 
 

RMB

US$

%   change

 
 

(in   millions   except   for   per   ADS   information)

   

Target   net   revenues

970.0 – 980.0

152.1 – 153.7

15.2 – 16.3%

 

Target   non-GAAP   net   income

335.0 – 340.0

52.5 –   53.3

22.7 – 24.5%

 

Target   non-GAAP   diluted   earnings   per   ADS *

12.40 – 12.60

1.94 –   1.98

19.3 – 21.3%

 
   
       

 

The above targets are based on the Company's current views on operating and market conditions, which are subject to change.

*One American Depositary Share ("ADS") = 10 ordinary shares

See "Non-GAAP Measure Disclosures" below, where the impact of certain items on reported results is discussed.

"We are pleased to receive SFDA approval on our second PCR-based companion diagnostic assay on KRAS mutation for colorectal cancer targeted drug. We see huge potential on personalized medicine for cancer patients in China and will continue to develop this market segment." commented Mr. Xiaodong Wu , Chairman and Chief Executive Officer of the Company.

2Q FY2011 Unaudited Financial Results

The Company reported net revenues of RMB238.5 million ( US$37.4 million ) for 2Q FY2011, representing an 18.1% increase from the corresponding period of FY2010.

The Company's revenues are currently generated from two segments, molecular diagnostic systems and immunodiagnostic systems. The molecular diagnostic system segment mainly includes FISH products and SPR products while the immunodiagnostic system segment consists of ECLIA products.

Molecular diagnostic system sales for 2Q FY2011 were RMB164.0 million ( US$25.7 million ), representing a 38.5% increase from the corresponding period of FY2010. The year-over-year increase was primarily due to the increase in usage of the Company's FISH probes by hospitals as well as the significant increase in sales of SPR-based HPV-DNA chips to hospitals during 2Q FY2011.

Immunodiagnostic system sales for 2Q FY2011 were RMB74.5 million ( US$11.7 million ), representing a 10.8% decrease from the corresponding period of FY2010. The year-over-year decrease was primarily due to more stringent control over credit sales to distributors so as to mitigate the risk and magnitude of bad debts.

Gross margin was 64.9% for 2Q FY2011 which increased year-over-year from 55.2% for the corresponding period of FY2010. Non-GAAP gross margin was 84.8% for 2Q FY2011 which increased year-over-year from 79.7% for the corresponding period of FY2010. The year-over-year increase in gross margins was primarily due to more contribution from the sales of FISH probes and HPV-DNA chips which generated higher gross margin and a substantial reduction in the Company's provision of free ECLIA analyzers and SPR analyzers. The reduction in the provision of free analyzers resulted from the above-mentioned more stringent control over credit sales to ECLIA distributors and the research and development of a new generation of SPR analyzer.

Research and development expenses were RMB11.0 million ( US$1.7 million ) for 2Q FY2011, representing a 1.3% year-over-year increase. Non-GAAP research and development expenses were RMB10.4 million ( US$1.6 million ) for 2Q FY2011, representing a 6.9% year-over-year increase.

Sales and marketing expenses were RMB30.2 million ( US$4.7 million ) for 2Q FY2011, representing a 40.6% year-over-year increase. Non-GAAP sales and marketing expenses were RMB30.0 million ( US$4.7 million ) for 2Q FY2011, representing a 41.0% year-over-year increase. The year-over-year increases were primarily due to the increase in direct sales efforts for molecular diagnostic systems and sales incentives to direct sales personnel.

General and administrative expenses were RMB21.9 million ( US$3.4 million ) for 2Q FY2011, representing a 12.7% year-over-year decrease. The year-over-year decrease was primarily due to a decrease in stock compensation expense. Non-GAAP general and administrative expenses were RMB17.2 million ( US$2.7 million ) for 2Q FY2011, representing a 0.4% year-over-year decrease.

Interest expense on convertible notes was RMB32.7 million ( US$5.1 million ) for 2Q FY2011. Non-GAAP interest expense on convertible notes was RMB31.8 million ( US$5.0 million ) for 2Q FY2011. As of September 30, 2011 , the Company had outstanding convertible notes of US$16.7 million in principal value which bore interest at 3.5% and matured in November 2011 , and US$246.5 million and US$150.0 million in principal value of outstanding convertible notes which bear interest at 4% and 6.25% per annum, respectively, and matured or will mature in August 2013 and December 2016 , respectively.

Interest expense related to amortization of convertible notes issuance costs was RMB3.9 million ( US$0.6 million ) for 2Q FY2011.

Interest expense related to amortization of share lending costs was RMB2.3 million ( US$0.4 million ) for 2Q FY2011.

Other income was RMB1.2 million ( US$0.2 million ) for 2Q FY2011.

Income tax expense was RMB29.4 million ( US$4.6 million ) for 2Q FY2011. The consistently high effective tax rate was due to the fact that certain expenses of the Company such as stock compensation expense, amortization of acquired intangible assets and interest expense of convertible notes were not deductible for income tax purpose. In addition, the Company accrues for withholding income tax on distributable earnings generated in China which the Company does not intend to permanently reinvest in China .

Net income was RMB33.3 million ( US$5.2 million ) for 2Q FY2011, compared to net loss of RMB2.9 million for the corresponding period of FY2010. Non-GAAP net income was RMB89.6 million ( US$14.0 million ) for 2Q FY2011, representing a 36.9% increase from the corresponding period of FY2010. The year-over-year increases were primarily due to the increase in molecular diagnostic system sales and other reasons mentioned above.

Earnings before interest, taxes, depreciation and amortization ("EBITDA") was RMB145.5 million ( US$22.8 million ) for 2Q FY2011, representing a 35.9% increase from the corresponding period of FY2010. The year-over-year increase was primarily due to the increase in molecular diagnostic system sales.

Adjusted EBITDA was RMB151.4 million ( US$23.7 million ) for 2Q FY2011, representing a 30.1% increase from the corresponding period of FY2010. The year-over-year increase was primarily due to the increase in molecular diagnostic system sales.

Stock compensation expense for 2Q FY2011 was RMB5.9 million ( US$0.9 million ), of which RMB0.4 million was allocated to cost of revenues, RMB0.6 million to research and development expenses, RMB0.2 million to sales and marketing expenses and RMB4.7 million to general and administrative expenses. The Company approved the grant of 4,500,000 restricted shares, equivalent to 450,000 ADSs, to directors, officers and certain employees on November 7, 2011 . The restricted shares vest at the end of a two-year period.

Amortization of acquired intangible assets for 2Q FY2011 was RMB47.2 million ( US$7.4 million ) which was all allocated to cost of revenues.

As of September 30, 2011 , the Company's cash and cash equivalents were RMB1,316.8 million ( US$206.5 million ). Net cash generated from operating activities for 2Q FY2011 was RMB79.1 million ( US$12.4 million ). Net cash used in investing activities for 2Q FY2011 was RMB0.6 million ( US$0.1 million ). There was no financing activity for 2Q FY2011.

As of September 30, 2011 , the Company's net accounts receivable balance was RMB638.5 million ( US$100.1 million ), representing an increase of 13.0% from the balance at June 30, 2011 . The increase in net accounts receivable was primarily due to the increase in molecular diagnostic system sales to hospital customers which normally pay in 6 to 12 months and slower payments from certain distributors of immunodiagnostic systems.

The Company evaluates the collectability of its accounts receivable based on the aging of account balances, collection history, credit quality of the customer and current economic conditions that may affect a customer's ability to pay. The Company has recognized an allowance for doubtful accounts in its consolidated financial statements. The allowance for doubtful accounts increased by RMB4.8 million ( US$0.8 million ) to RMB33.6 million ( US$5.3 million ) as of September 30, 2011 from RMB28.8 million as of June 30, 2011 .

Six Months Ended September 30, 2011 Unaudited Financial Results

Revenues were RMB475.6 million ( US$74.6 million ) for the six months ended September 30, 2011 , representing a 22.6% increase from the corresponding period of FY2010. The year-over-year increase in revenues was primarily due to the increase in molecular diagnostic system sales which was offset in part by the decrease in immunodiagnostic system sales.

Gross margin was 63.9% for the six months ended September 30, 2011 which increased year-over-year from 60.9% for the corresponding period of FY2010. Non-GAAP gross margin was 84.0% for the six months ended September 30, 2011 which increased year-over-year from 79.4% for the corresponding period of FY2010. The year-over-year increase in gross margins was primarily due to more contribution from the sales of FISH probes and HPV-DNA chips which generated higher gross margin and the substantial reduction in the Company's provision of free ECLIA analyzers and SPR analyzers as noted above.

Research and development expenses were RMB21.8 million ( US$3.4 million ) for the six months ended September 30, 2011 , representing a 1.2% year-over-year increase. Non-GAAP research and development expenses were RMB20.1 million ( US$3.2 million ) for the six months ended September 30, 2011 , representing a 6.1% year-over-year increase.

Sales and marketing expenses were RMB53.4 million ( US$8.4 million ) for the six months ended September 30, 2011 , representing a 34.5% year-over-year increase. Non-GAAP sales and marketing expenses were RMB53.0 million ( US$8.3 million ) for the six months ended September 30, 2011 , representing a 34.3% year-over-year increase. The year-over-year increase was primarily due to the increase in direct sales efforts for molecular diagnostic systems and sales incentives to direct sales personnel.

General and administrative expenses were RMB44.5 million ( US$7.0 million ) for the six months ended September 30, 2011 , representing an 11.4% year-over-year decrease. The year-over-year decrease was primarily due to a decrease in stock compensation expense. Non-GAAP general and administrative expenses were RMB33.5 million ( US$5.3 million ) for the six months ended September 30, 2011 , representing a 0.5% year-over-year decrease.

Net income was RMB69.1 million ( US$10.8 million ) for the six months ended September 30, 2011 , which improved significantly from RMB30.7 million for the corresponding period of FY2010. Non-GAAP net income was RMB180.0 million ( US$28.2 million ) for the six months ended September 30, 2011 , representing a 47.1% increase from the corresponding period of FY2010.

EBITDA was RMB296.1 million ( US$46.4 million ) for the six months ended September 30, 2011 , representing an 18.9% increase from the corresponding period of FY2010.

Adjusted EBITDA was RMB305.6 million ( US$47.9 million ) for the six months ended September 30, 2011 , representing a 38.0% increase from the corresponding period of FY2010.

Stock compensation expense for the six months ended September 30, 2011 was RMB13.7 million ( US$2.1 million ), of which RMB0.6 million was allocated to cost of revenues, RMB1.7 million to research and development expenses, RMB0.4 million to sales and marketing expenses and RMB11.0 million to general and administrative expenses.

Amortization of acquired intangible assets for the six months ended September 30, 2011 was RMB94.8 million ( US$14.9 million ), which was all allocated to cost of revenues.

For the convenience of readers, certain RMB amounts have been translated into U.S. dollars at the rate of RMB6.3780 to US$1.00 , the noon buying rate in New York City for cable transfers of RMB per U.S. dollar as set forth in the H.10 weekly statistical release of the Federal Reserve Board, as of Friday, September 30, 2011 . No representation is made that the RMB amounts could have been or could be converted into U.S. dollars at that rate or at any other rate on September 30, 2011 or at any other dates.

Non-GAAP Measure Disclosures

The Company reported its operating results in accordance with U.S. generally accepted accounting principles ("GAAP") for the three months and six months ended September 30, 2010 and 2011, respectively. The Company also presented non-GAAP information for the three months and six months ended September 30, 2010 and 2011. The non-GAAP measures are defined below:

  • Non-GAAP gross profit represents gross profit reported in accordance with GAAP, excluding the effects of stock compensation expense and amortization of acquired intangible assets.

 

  • Non-GAAP gross margin represents non-GAAP gross profit divided by net revenues.

 

  • Non-GAAP research and development expenses represent research and development expenses reported in accordance with GAAP, excluding the effects of stock compensation expense.

 

  • Non-GAAP sales and marketing expenses represent sales and marketing expenses reported in accordance with GAAP, excluding the effects of stock compensation expense.

 

  • Non-GAAP general and administrative expenses represent general and administrative expenses reported in accordance with GAAP, excluding the effects of stock compensation expense.

 

  • Non-GAAP operating income represents operating income reported in accordance with GAAP, excluding the effects of stock compensation expense and amortization of acquired intangible assets.

 

  • Non-GAAP interest expense on convertible notes represents interest expense on convertible notes reported in accordance with GAAP, excluding the effects of non-cash interest expense of convertible notes.

 

  • Non-GAAP interest expense on amortization of share lending costs represents the exclusion of interest expense on amortization of share lending costs reported in accordance with GAAP, as this item is non-cash.

 

  • Non-GAAP other income (expense), net represents other income and expense, net reported in accordance with GAAP, excluding the effects of gain on repurchase of convertible notes.

 

  • Non-GAAP net income represents net income reported in accordance with GAAP, excluding the effects of stock compensation expense, amortization of acquired intangible assets, non-cash interest expense of convertible notes, interest expense for amortization of share lending costs as well as gain on repurchase of convertible notes.

 

  • Non-GAAP earnings per ADS represents non-GAAP net income divided by the weighted average number of ADSs used in computing basic and diluted earnings per ADS in accordance with GAAP.

 

  • EBIT represents net income reported in accordance with GAAP, excluding the effects of interest income, interest expense and income tax expense.

 

  • EBITDA represents net income reported in accordance with GAAP, excluding the effects of interest income, interest expense, income tax expense, depreciation and amortization.

 

  • Adjusted EBITDA represents EBITDA excluding the effects of stock compensation expense as well as gain on repurchase of convertible notes.

 

Non-GAAP financial measures are used by the Company in its financial and operating decision-making because management believes they reflect the Company's ongoing business in a manner that allows meaningful period-to-period comparison. The Company's management believes that these non-GAAP financial measures provide useful information to investors and others in understanding and evaluating the Company's current operating performance and future prospects in the same manner as management does, if they so choose.

The presentation of this additional financial information is not intended to be considered in isolation or as a substitute for the financial information prepared and presented in accordance with GAAP. For a reconciliation of the non-GAAP financial measures to the most directly comparable GAAP financial measures, please see the financial information included with this earnings announcement.

Conference Call

The Company's senior management team will host an earnings conference call at 8:00 a.m. U.S. Eastern Time on November 18, 2011 (or 9:00 p.m. Beijing / Hong Kong time on the same date) to discuss the results following this earnings announcement.

The dial-in details for the live conference call are as follows:

- U.S. Toll Free Number 1-866-519-4004
- International Dial-in Number 1-718-354-1231
Passcode: CMEDCALL

A live webcast of the conference call will be available on http://ir.chinameditech.com.

A replay of this webcast will be available for one month on this website.

A telephone replay of the call will be available after the conclusion of the conference call through 10:00 a.m. U.S. Eastern Time on November 19, 2011 .  

The dial-in details for the replay are as follows:
- U.S. Toll Free Number 1-866-214-5335
- International Dial-in Number 1-718-354-1232
Passcode: 22980262

About China Medical Technologies, Inc.

China Medical Technologies, Inc. is a leading China -based advanced IVD company using molecular diagnostic technologies including Fluorescent in situ Hybridization (FISH) and Surface Plasmon Resonance (SPR) and an immunodiagnostic technology, Enhanced Chemiluminescence Immunoassay (ECLIA), to develop, manufacture and distribute diagnostic products used for the detection of various cancers, diseases and disorders as well as companion diagnostic tests for targeted cancer drugs. The Company generates all of its revenues in China through the sale of diagnostic consumables including FISH probes, SPR-based DNA chips and ECLIA reagent kits to hospitals which are recurring users of the consumables for their patients. The Company sells FISH probes and SPR chips to large hospitals through its direct sales personnel and ECLIA reagent kits to small and mid-size hospitals through distributors. For more information, please visit http://www.chinameditech.com.

Safe Harbor Statement

This press release contains forward-looking statements. These statements constitute "forward-looking" statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and as defined in the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "expects," "anticipates," "future," "intends," "plans," "believes," "estimates" and similar statements. Among other things, the quotations from management in this press release, as well as its outlook for the third fiscal quarter ending December 31, 2011 and full fiscal year ending March 31, 2012 , contain forward-looking statements. Such statements involve certain risks and uncertainties that could cause actual results to differ materially from those in the forward-looking statements. Further information regarding these and other risks is included in the Company's filings with the U.S. Securities and Exchange Commission, including its annual report on Form 20-F. The Company does not undertake any obligation to update any forward-looking statement as a result of new information, future events or otherwise, except as required under applicable law.

Contacts

Winnie Yam
Tel: 852-2511-9808
Email: This email address is being protected from spambots. You need JavaScript enabled to view it.

China Medical Technologies, Inc.

Unaudited Condensed Consolidated Balance Sheet s

 
 

As   of

 
 

June   30,   2011

 

September 30, 2011

 
 

RMB

 

RMB

 

US$

 
 

(in   thousands)

 

Assets

           

Current   assets

           

Cash   and   cash   equivalents

1,239,458

 

1,316,837

 

206,466

 

Trade   accounts   receivable,   net   (1)

565,061

 

638,506

 

100,110

 

Inventories

20,315

 

20,406

 

3,199

 

Prepayments   and   other   receivables

12,833

 

11,985

 

1,879

 

   Total   current   assets

1,837,667

 

1,987,734

 

311,654

 
             

Property,   plant   and   equipment,   net

134,562

 

129,661

 

20,330

 

Land   use   rights

6,811

 

6,763

 

1,060

 

Goodwill

8,654

 

8,654

 

1,357

 

Intangible   assets,   net  

2,891,353

 

2,810,152

 

440,601

 

Convertible   notes   issuance   costs

51,148

 

46,713

 

7,324

 

Share   lending   costs

19,804

 

17,244

 

2,704

 

     Total   assets

4,949,999

 

5,006,921

 

785,030

 
             

Liabilities  

           

Current   liabilities

           

Trade   accounts   payable

51,575

 

53,385

 

8,370

 

Accrued   liabilities   and   other   payables  

206,260

 

222,334

 

34,860

 

Convertible   notes

107,136

 

106,622

 

16,717

 

Income   taxes   payable

91,939

 

110,749

 

17,364

 

     Total   current   liabilities

456,910

 

493,090

 

77,311

 
             

Convertible   notes

2,562,778

 

2,528,877

 

396,500

 

Deferred   income   taxes

98,985

 

106,155

 

16,644

 

     Total   liabilities

3,118,673

 

3,128,122

 

490,455

 
             

Shareholders '   equity

           

Ordinary shares US$0.1 par value:
     500,000,000   authorized;   322,680,001   issued   and  
     outstanding   as   of   June   30,   2011   and   324,080,001   issued  
     and   outstanding   as   of   September   30,   2011

258,840

 

259,738

 

40,724

 

Additional   paid-in   capital

881,287

 

895,888

 

140,465

 

Treasury   stock

(201,362)

 

(201,362)

 

(31,571)

 

Accumulated   other   comprehensive   loss

(78,120)

 

(79,489)

 

(12,463)

 

Retained   earnings

970,681

 

1,004,024

 

157,420

 

     Total   shareholders '   equity

1,831,326

 

1,878,799

 

294,575

 

     Total   liabilities   and   shareholders '   equity

4,949,999

 

5,006,921

 

785,030

 
             
             

Note:

           
             
 

As   of

 
 

June   30,   2011

 

September   30,   2011

 
 

RMB ' 000

 

RMB ' 000

 

US$ ' 000

 

        (1)   Trade   accounts   receivable

593,814

 

672,154

 

105,386

 

             Allowance   for   doubtful   accounts

(28,753)

 

(33,648)

 

(5,276)

 

                  Trade   accounts   receivable,   net

565,061

 

638,506

 

100,110

 
   
           

 

China Medical Technologies, Inc.

Unaudited Condensed Consolidated Statement s of Income and

Reconciliations of GAAP M easures to Non-GA A P M easures

 
 

For   the   Three   Months   Ended

 

For the Three Months Ended

 
 

September   30,   2010

 

September 30, 2011

 
 

GAAP

 

Adjustments

 

Non-GAAP

 

GAAP

 

Adjustments

 

Non-GAAP

 
 

RMB

 

RMB

 

RMB

 

RMB

 

RMB

 

RMB

 
 

(in   thousands   except   for   per   ADS   information)

 
                         

Net   revenues   (1)

201,834

 

-

 

201,834

 

238,450

 

-

 

238,450

 

Cost   of   revenues   (2)

(90,477)

 

49,539

 

(40,938)

 

(83,713)

 

47,523

 

(36,190)

 

Gross   profit

111,357

 

49,539

 

160,896

 

154,737

 

47,523

 

202,260

 

Operating   expenses

                       

   Research   and

                       

     development   (3)

(10,877)

 

1,145

 

(9,732)

 

(11,014)

 

607

 

(10,407)

 

   Sales   and   marketing   (3)

(21,473)

 

204

 

(21,269)

 

(30,183)

 

191

 

(29,992)

 

   General   and

                       

     administrative   (3)

(25,048)

 

7,772

 

(17,276)

 

(21,877)

 

4,673

 

(17,204)

 

     Total   operating   expenses

(57,398)

 

9,121

 

(48,277)

 

(63,074)

 

5,471

 

(57,603)

 

Operating   income

53,959

 

58,660

 

112,619

 

91,663

 

52,994

 

144,657

 

   Interest   income

5,119

 

-

 

5,119

 

8,820

 

-

 

8,820

 

   Interest   expense   –

                       

     convertible   notes   (4)

(32,019)

 

7,221

 

(24,798)

 

(32,699)

 

908

 

(31,791)

 

   Interest   expense   –  
     amortization   of  
     convertible   notes  
     issuance   costs

(3,906)

 

-

 

(3,906)

 

(3,943)

 

-

 

(3,943)

 

   Interest   expense   –

                       

     amortization   of

                       

     share   lending   costs   (5)

(2,456)

 

2,456

 

-

 

(2,312)

 

2,312

 

-

 

   Other   income   (expense),

                       

     net

(1,802)

 

-

 

(1,802)

 

1,193

 

-

 

1,193

 

Income   before

                       

   income   tax

18,895

 

68,337

 

87,232

 

62,722

 

56,214

 

118,936

 

Income   tax   expense

(21,831)

 

-

 

(21,831)

 

(29,379)

 

-

 

(29,379)

 

Net   income   (loss)

(2,936)

 

68,337

 

65,401

 

33,343

 

56,214

 

89,557

 

Earnings   (loss)   per   ADS

                       

-   basic   (6)

(0.11)

 

2.61

 

2.50

 

1.26

 

2.12

 

3.38

 

-   diluted   (6)

(0.11)

 

2.61

 

2.50

 

1.26

 

2.12

 

3.38

 

Weighted   average
  number of ADS

                       

-   basic   (6)

26,117,308

 

-

 

26,117,308

 

26,495,308

 

-

 

26,495,308

 

-   diluted   (6)

26,117,308

 

-

 

26,117,308

 

26,513,672

 

-

 

26,513,672

 
   
                       

 

China Medical Technologies, Inc.

Unaudited Condensed Consolidated Statement s of Income and

Reconciliations of GAAP Measures to Non-GA A P Measures

Convenien ce Translation for Reference Only

 
 

For   the   Three   Months   Ended

 
 

September   30,   2011

 
 

GAAP

 

Adjustments

 

Non-GAAP

 
 

US$

 

US$

 

US$

 
 

(in   thousands   except   for   per   ADS   information)

 
             

Net   revenues   (1)

37,386

 

-

 

37,386

 

Cost   of   revenues   (2)

(13,125)

 

7,451

 

(5,674)

 

Gross   profit

24,261

 

7,451

 

31,712

 

Operating   expenses

           

   Research   and   development   (3)

(1,727)

 

95

 

(1,632)

 

   Sales   and   marketing   (3)

(4,732)

 

30

 

(4,702)

 

   General   and   administrative   (3)

(3,430)

 

733

 

(2,697)

 

     Total   operating   expenses

(9,889)

 

858

 

(9,031)

 

Operating   income

14,372

 

8,309

 

22,681

 

   Interest   income

1,383

 

-

 

1,383

 

   Interest   expense   –   convertible   notes   (4)

(5,127)

 

143

 

(4,984)

 

   Interest   expense   –   amortization   of

           

     convertible   notes   issuance   costs

(619)

 

-

 

(619)

 

   Interest   expense   –   amortization   of

           

     share   lending   costs   (5)

(362)

 

362

 

-

 

   Other   income   (expense),   net

187

 

-

 

187

 

Income   before   income   tax

9,834

 

8,814

 

18,648

 

Income   tax   expense

(4,606)

 

-

 

(4,606)

 

Net   income

5,228

 

8,814

 

14,042

 

Earnings   per   ADS

           

-   basic   (6)

0.20

 

0.33

 

0.53

 

-   diluted   (6)

0.20

 

0.33

 

0.53

 

Weighted   average   number   of   ADS

           

-   basic   (6)

26,495,308

 

-

 

26,495,308

 

-   diluted   (6)

26,513,672

 

-

 

26,513,672

 
             

For the convenience of readers, certain RMB amounts have been translated into U.S. dollars at the rate of
RMB6.3780 to US$1.00, the noon buying rate in New York City for cable transfers of RMB per U.S. dollar as set
forth in the H.10 weekly statistical release of the Federal Reserve Board, as of Friday, September 30, 2011. No
representation is made that the RMB amounts could have been or could be converted into U.S. dollars at that rate
or at any other rate on September 30, 2011 or at any other dates.

 
             

Notes:

           
             
 

For   the   Three   Months   Ended

 
 

September   30,   2010

 

September   30,   2011

 

(1)     Net   revenues

RMB ' 000

 

RMB ' 000

 

US$ ' 000

 

-   Molecular   diagnostic   systems

118,347

 

163,941

 

25,704

 

-   Immunodiagnostic   systems

83,487

 

74,509

 

11,682

 
 

201,834

 

238,450

 

37,386

 

Molecular   diagnostic   systems

           

  -   HPV-DNA   chips

3,802

 

16,319

 

2,559

 
             

(2)  Non-GAAP numbers exclude stock compensation expense and amortization of acquired intangible assets.

 
             
 

For   the   Three   Months   Ended

 
 

September   30,   2010

 

September   30,   2011

 
 

RMB ' 000

 

RMB ' 000

 

US$ ' 000

 
             

Stock   compensation   expense

117

 

373

 

58

 

Amortization   of   acquired   intangible   assets

49,422

 

47,150

 

7,393

 
 

49,539

 

47,523

 

7,451

 
             

(3)  Non-GAAP numbers exclude stock compensation expense.

 
             

(4)  Non-GAAP numbers exclude non-cash interest expense of convertible notes.

 
             

(5)  Non-GAAP numbers exclude interest expense for amortization of share lending costs.

 
             

(6)  Interest expense and amortization in connection with convertible notes were not added back in computing
GAAP diluted earnings per ADS because they were anti-dilutive. Non-GAAP earnings per ADS represents
non-GAAP net income divided by the weighted average number of ADSs used in computing basic and
diluted earnings per ADS in accordance with GAAP.

 
   
           

 

China Medical Technologies, Inc.

Unaudited Condensed Consolidated Statement s of Income and

Reconciliations of GAAP M easures to Non-GA A P M easures

 
 

For   the   Six   Months   Ended

 

For the Six Months Ended

 
 

September   30,   2010

 

September 30, 2011

 
 

GAAP

 

Adjustments

 

Non-GAAP

 

GAAP

 

Adjustments

 

Non-GAAP

 
 

RMB

 

RMB

 

RMB

 

RMB

 

RMB

 

RMB

 
 

(in   thousands   except   for   per   ADS   information)

 
                         

Net   revenues   (1)

388,004

 

-

 

388,004

 

475,561

 

-

 

475,561

 

Cost   of   revenues   (2)

(151,831)

 

72,005

 

(79,826)

 

(171,593)

 

95,443

 

(76,150)

 

Gross   profit

236,173

 

72,005

 

308,178

 

303,968

 

95,443

 

399,411

 

Operating   expenses

                       

   Research   and

                       

     development   (3)

(21,509)

 

2,563

 

(18,946)

 

(21,766)

 

1,655

 

(20,111)

 

   Sales   and   marketing   (3)

(39,739)

 

295

 

(39,444)

 

(53,446)

 

456

 

(52,990)

 

   General   and

                       

     administrative   (3)

(50,197)

 

16,803

 

(33,394)

 

(44,490)

 

10,943

 

(33,547)

 

   Amortization   of

                       

     SPR   intangible

                       

     assets   (4)

(27,329)

 

27,329

 

-

 

-

 

-

 

-

 

     Total   operating   expenses

(138,774)

 

46,990

 

(91,784)

 

(119,702)

 

13,054

 

(106,648)

 

Operating   income

97,399

 

118,995

 

216,394

 

184,266

 

108,497

 

292,763

 

   Interest   income

9,716

 

-

 

9,716

 

16,156

 

-

 

16,156

 

   Interest   expense   –

                       

     convertible   notes   (5)

(64,524)

 

15,137

 

(49,387)

 

(66,046)

 

1,898

 

(64,148)

 

   Interest   expense   –  
     amortization   of  
     convertible   notes  
     issuance   costs

(7,918)

 

-

 

(7,918)

 

(7,950)

 

-

 

(7,950)

 

   Interest   expense   –

                       

     amortization   of

                       

     share   lending   costs   (6)

(4,931)

 

4,931

 

-

 

(4,655)

 

4,655

 

-

 

   Other   income   (expense),

                       

     net   (7)

41,493

 

(47,393)

 

(5,900)

 

5,987

 

(4,112)

 

1,875

 

Income   before

                       

   income   tax

71,235

 

91,670

 

162,905

 

127,758

 

110,938

 

238,696

 

Income   tax   expense

(40,493)

 

-

 

(40,493)

 

(58,687)

 

-

 

(58,687)

 

Net   income

30,742

 

91,670

 

122,412

 

69,071

 

110,938

 

180,009

 

Earnings   per   ADS

                       

-   basic   (8)

1.18

 

3.52

 

4.70

 

2.62

 

4.20

 

6.82

 

-   diluted   (8)

1.18

 

3.50

 

4.68

 

2.61

 

4.18

 

6.79

 

Weighted   average

                       

   number   of   ADS

                       

-   basic   (8)

26,061,946

 

-

 

26,061,946

 

26,398,319

 

-

 

26,398,319

 

-   diluted   (8)

26,147,246

 

-

 

26,147,246

 

26,499,427

 

-

 

26,499,427

 
   
                       

 

China Medical Technologies, Inc.

Unaudited Condensed Consolidated Statement s of Income and

Reconciliations of GAAP Measures to Non-GA A P Measures

Convenien ce Translation for Reference Only

 
 

For   the   Six   Months   Ended

 
 

September   30,   2011

 
 

GAAP

 

Adjustments

 

Non-GAAP

 
 

US$

 

US$

 

US$

 
 

(in   thousands   except   for   per   ADS   information)

 
             

Net   revenues   (1)

74,563

 

-

 

74,563

 

Cost   of   revenues   (2)

(26,904)

 

14,964

 

(11,940)

 

Gross   profit

47,659

 

14,964

 

62,623

 

Operating   expenses

           

  Research   and   development   (3)

(3,413)

 

260

 

(3,153)

 

  Sales   and   marketing   (3)

(8,380)

 

72

 

(8,308)

 

  General   and   administrative   (3)

(6,976)

 

1,716

 

(5,260)

 

  Amortization   of   SPR   intangible   assets   (4)

-

 

-

 

-

 

    Total   operating   expenses

(18,769)

 

2,048

 

(16,721)

 

Operating   income

28,890

 

17,012

 

45,902

 

  Interest   income

2,533

 

-

 

2,533

 

  Interest   expense   –   convertible   notes   (5)

(10,355)

 

297

 

(10,058)

 

  Interest   expense   –   amortization   of

           

    convertible   notes   issuance   costs

(1,246)

 

-

 

(1,246)

 

  Interest   expense   –   amortization   of

           

    share   lending   costs   (6)

(730)

 

730

 

-

 

  Other   income   (expense),   net   (7)

939

 

(645)

 

294

 

Income   before   income   tax

20,031

 

17,394

 

37,425

 

Income   tax   expense

(9,201)

 

-

 

(9,201)

 

Net   income

10,830

 

17,394

 

28,224

 

Earnings   per   ADS

           

-   basic   (8)

0.41

 

0.66

 

1.07

 

-   diluted   (8)

0.41

 

0.66

 

1.07

 

Weighted   average   number   of   ADS

           

-   basic   (8)

26,398,319

 

-

 

26,398,319

 

-   diluted   (8)

26,499,427

 

-

 

26,499,427

 
             

For the convenience of readers, certain RMB amounts have been translated into U.S. dollars at the rate of
RMB6.3780 to US$1.00, the noon buying rate in New York City for cable transfers of RMB per U.S. dollar as set
forth in the H.10 weekly statistical release of the Federal Reserve Board, as of Friday, September 30, 2011. No
representation is made that the RMB amounts could have been or could be converted into U.S. dollars at that rate
or at any other rate on September 30, 2011 or at any other dates.

 
             

Notes:

           
             
 

For   the   Six   Months   Ended

 
 

September   30,   2010

 

September   30,   2011

 

(1)     Net   revenues

RMB ' 000

 

RMB ' 000

 

US$ ' 000

 

-   Molecular   diagnostic   systems

226,439

 

320,085

 

50,186

 

-   Immunodiagnostic   systems

161,565

 

155,476

 

24,377

 
 

388,004

 

475,561

 

74,563

 

Molecular   diagnostic   systems

           

  -   HPV-DNA   chips

3,820

 

30,369

 

4,762

 
             

(2)  Non-GAAP numbers exclude stock compensation expense and amortization of acquired intangible assets.

 
             
 

For   the   Six   Months   Ended

 
 

September   30,   2010

 

September   30,   2011

 
 

RMB ' 000

 

RMB ' 000

 

US$ ' 000

 
             

Stock   compensation   expense

169

 

616

 

96

 

Amortization   of   acquired   intangible   assets

71,836

 

94,827

 

14,868

 
 

72,005

 

95,443

 

14,964

 
             

(3)  Non-GAAP numbers exclude stock compensation expense.

 
             

(4)  Non-GAAP numbers exclude amortization of acquired intangible assets.

 
             

(5)  Non-GAAP numbers exclude non-cash interest expense of convertible notes.

 
             

(6)  Non-GAAP numbers exclude interest expense for amortization of share lending costs.

 
             

(7)  Non-GAAP numbers exclude gain on repurchase of convertible notes.

 
             
 

For   the   Six   Months   Ended

 
 

September   30,   2010

 

September   30,   2011

 
 

RMB ' 000

 

RMB ' 000

 

US$ ' 000

 
             

Gain   on   repurchase   of   convertible   notes

47,393

 

4,112

 

645

 
             

(8)  Interest expense and amortization in connection with convertible notes were not added back in computing
GAAP diluted earnings per ADS because they were anti-dilutive. Non-GAAP earnings per ADS represents
non-GAAP net income divided by the weighted average number of ADSs used in computing basic and
diluted earnings per ADS in accordance with GAAP.

 
   
           

 

China Medical Technologies, Inc.

Unaudited Condensed Consolidated Statement s of Ca sh Flows

 
 

For   the   Three   Months   Ended

 
 

June   30,   2011

 

September 30, 2011

 
 

RMB

 

RMB

 

US$

 
 

(in   thousands)

 

Cash   flow   from   operating   activities:

           

Net   income

35,728

 

33,343

 

5,228

 

Adjustments   to   reconcile   net   income   to   net   cash   provided  
   by   operating   activities:

           

     Exchange   loss   (gain)

1,180

 

(1,193)

 

(187)

 

     Depreciation   and   amortization   of   property,   plant

           

       and   equipment

5,501

 

5,501

 

862

 

     Amortization   of   intangible   assets

47,677

 

47,150

 

7,393

 

     Non-cash   interest   expense   on   convertible   notes

990

 

908

 

143

 

     Amortization   of   convertible   notes   issuance   costs

4,007

 

3,943

 

619

 

     Amortization   of   share   lending   costs

2,343

 

2,312

 

362

 

     Stock   compensation   expense

7,826

 

5,844

 

916

 

     Land   use   rights   expense

48

 

48

 

8

 

     Loss   on   disposal   of   property,   plant   and   equipment

41

 

4

 

1

 

     Deferred   income   taxes

7,389

 

7,170

 

1,124

 

     Gain   on   repurchase   of   convertible   notes

(4,112)

 

-

 

-

 

     Provision   for   allowance   for   doubtful   accounts

2,367

 

4,895

 

767

 

Changes   in   operating   assets   and   liabilities:

           

     Trade   accounts   receivable

(86,332)

 

(78,340)

 

(12,283)

 

     Prepayments   and   other   receivables

1,846

 

749

 

117

 

     Inventories

(1,042)

 

(91)

 

(14)

 

     Accounts   payable

7,073

 

1,810

 

284

 

     Accrued   liabilities   and   other   payables

15,728

 

26,190

 

4,106

 

     Income   taxes   payable

13,985

 

18,810

 

2,949

 

Net   cash   provided   by   operating   activities

62,243

 

79,053

 

12,395

 
             

Cash   flow   from   investing   activities:

           

Purchase   of   property,   plant   and   equipment

(656)

 

(604)

 

(95)

 

Proceeds   from   sale   of   HIFU   business

97,358

 

-

 

-

 

Net   cash   provided   by   (used   in)   investing   activities

96,702

 

(604)

 

(95)

 
             

Cash   flow   from   financing   activities:

           

Payment   for   repurchase   of   convertible   notes

(41,621)

 

-

 

-

 

Net   cash   used   in   financing   activities

(41,621)

 

-

 

-

 
             

Effect   of   foreign   currency   exchange   rate   change   on   cash

           

   and   cash   equivalents

(1,684)

 

(1,070)

 

(167)

 

Net   increase   in   cash   and   cash   equivalents

115,640

 

77,379

 

12,133

 

Cash   and   cash   equivalents   at   beginning   of   period

1,123,818

 

1,239,458

 

194,333

 

Cash   and   cash   equivalents   at   end   of   period

1,239,458

 

1,316,837

 

206,466

 
   
           

 

China Medical Technologies, Inc.

EBITDA and A djusted EBITDA M easures

 
 

For   the   Three   Months   Ended

 
 

September   30,   2010

 

September   30,   2011

 
 

RMB

 

RMB

 

US$

 
 

(in   thousands)

 

Net   income   (loss)

(2,936)

 

33,343

 

5,228

 

Adjustments:

           

Interest   income

(5,119)

 

(8,820)

 

(1,383)

 

Interest   expense   –   convertible   notes

32,019

 

32,699

 

5,127

 

Interest expense – amortization of convertible notes issuance costs

3,906

 

3,943

 

619

 

Interest expense – amortization of share lending costs

2,456

 

2,312

 

362

 

Income tax expense

21,831

 

29,379

 

4,606

 

EBIT (1)

52,157

 

92,856

 

14,559

 

Adjustments:

           

Depreciation

5,497

 

5,501

 

862

 

Amortization

49,422

 

47,150

 

7,393

 

EBITDA (2)

107,076

 

145,507

 

22,814

 
             

EBITDA (2)

107,076

 

145,507

 

22,814

 

Adjustments:

           

Stock compensation expense

9,238

 

5,844

 

916

 

Adjusted EBITDA (3)

116,314

 

151,351

 

23,730

 
             
 

For the Six Months Ended

 
 

September 30, 2010

 

September 30, 2011

 
 

RMB

 

RMB

 

US$

 
 

(in thousands)

 

Net income

30,742

 

69,071

 

10,830

 

Adjustments:

           

Interest income

(9,716)

 

(16,156)

 

(2,533)

 

Interest expense – convertible notes

64,524

 

66,046

 

10,355

 

Interest expense – amortization of convertible notes issuance costs

7,918

 

7,950

 

1,246

 

Interest expense – amortization of share lending costs

4,931

 

4,655

 

730

 

Income tax expense

40,493

 

58,687

 

9,201

 

EBIT (1)

138,892

 

190,253

 

29,829

 

Adjustments:

           

Depreciation

10,972

 

11,002

 

1,725

 

Amortization

99,165

 

94,827

 

14,868

 

EBITDA (2)

249,029

 

296,082

 

46,422

 
             

EBITDA (2)

249,029

 

296,082

 

46,422

 

Adjustments:

           

Stock compensation expense

19,830

 

13,670

 

2,144

 

Gain on repurchase of convertible notes

(47,393)

 

(4,112)

 

(645)

 

Adjusted EBITDA (3)

221,466

 

305,640

 

47,921

 
             

Notes:

           
             

(1)  EBIT represents net income reported in accordance with GAAP, excluding the effects of interest income,
interest expense and income tax expense.

 
             

(2)  EBITDA represents net income reported in accordance with GAAP, excluding the effects of interest income,
interest expense, income tax expense, depreciation and amortization.

 
             

(3)  Adjusted EBITDA represents EBITDA excluding the effects of stock compensation expense and gain on
repurchase of convertible notes.