333-138111
(Commission
File Number)
|
20-4672080
(IRS
Employer Identification No.)
|
Item
2.01
|
Completion
of Acquisition or Disposition of
Assets
|
·
|
charging
our clients fixed monthly fees to advertise on
28.com;
|
·
|
charging
productions fees for television and web video
spots;
|
·
|
selling
advertising time slots on our television shows and bank
kiosks;
|
·
|
reselling
Internet space and television space at a discount to the direct cost of
any individual space or time slot, but at a mark-up to our cost due to
purchase of these items in bulk;
and
|
·
|
collecting
fees associated with lead
generation.
|
Advertising
Spending in 2007
|
||||||||
Per
Capita
(US$) |
As
a %
of GDP |
|||||||
China
|
$ | 11.62 | 0.5 | % | ||||
Hong
Kong
|
438.63 | 1.5 | % | |||||
South
Korea
|
206.71 | 1.0 | % | |||||
Japan
|
320.76 | 0.9 | % | |||||
Asia
Pacific (weighted average)
|
29.98 | 0.8 | % | |||||
United
States
|
586.11 | 1.3 | % | |||||
United
Kingdom
|
419.79 | 0.9 | % |
·
|
Bundled
advertising campaign services, comprised of 28.com, our Internet
advertising portal, and our television and web advertisement
services;
|
·
|
Agency
services, whereby
we re-sell to our customers
web advertising space on third-party
Internet sites and television advertising
space; and
|
·
|
In-bank
advertising services conducted through our network of kiosks located in
bank branches.
|
·
|
Allows entrepreneurs
interested in inexpensive franchise and business opportunities to find
in-depth details about these opportunities in various
industries;
|
·
|
Provides
one-stop
shopping for SMEs and entrepreneurs by providing customized services such
as design, website setup, and advertisement placement through promoting;
and
|
·
|
Bundles with 28.com
video production, advanced traffic generation techniques and search-engine
optimization.
|
·
|
Client-based innovation.
Our services, which bundle for a set fee Internet ads, television
shows and other services, including lead generation, simplifies the
targeting process for our clients by allowing them to use one vendor for
their Internet and television ad
buys.
|
·
|
Target market innovation and
expansion of audience base. We believe
that by offering multiple advertising media platforms, we enable
advertisers to reach a wide range of consumers with complementary and
mutually
reinforcing advertising campaigns. We are better able to attract
advertisers who want to reach targeted consumer groups through a number of
different advertising media in different venues and at different times of
the day.
|
·
|
Award winning R&D
team. We have a R&D team with extensive experience in China’s
advertising and marketing industry. Bin Zhang, Vice President of China-Net
TV, has been actively engaged in technology research and development in
this area since 1998.
|
·
|
Advanced campaign tracking
& monitoring tools. We have deployed advanced tracking, search
engine optimization, resource scheduling, content management and ad
campaign management tools so as to achieve effective and efficient
advertising effects.
|
·
|
Valuable intellectual
property. We have three copyright certificates and property rights
for three software products in connection with the Internet advertising
business which were developed by our research and development
team.
|
·
|
Experienced management
team. We have an experienced management team. In particular,
Handong Cheng, our founder, chairman and chief executive officer has over
ten years’ experience in management. He demonstrated his entrepreneurship
and business leadership by starting up our business and he has
successfully grown our business to become a pioneer in online media
marketing and advertising services. He also secured our status as the sole
strategic alliance partner of China Construction Bank with respect to bank
kiosk advertising. Zhige Zhang, our chief financial officer has over six
years’ experience in software development and Internet ad
technology.
|
·
|
Early Market Entrant as a
vertically integrated ad portal and
Internet agency. We have over 4 years of
operations as a vertically integrated ad portal and ad agency. We have 6
years of experience as an Internet advertising agency. We commenced
our Internet advertising services business in 2003 and was among the first
companies in China to create a site and a business focused on Internet
advertising. We rapidly established a sizeable nationwide network, secured
a significant market share and enhanced awareness of our brand. Our early
entry into the market has also enabled us to accumulate a significant
amount of knowledge and experience in this nascent segment of the
advertising industry.
|
·
|
Early mover advantage in bank
kiosk. We are one of earlier advertising agents to have
established an in-bank advertising network. We believe that the
establishment of our in-bank kiosk gives us a competitive edge over
competing networks as well as over many other forms of traditional
advertising.
|
·
|
Exclusive Strategic
Partnership with Top Chinese banks. In 2008, we entered
into an eight-year strategic partnership with China Construction Bank to
be its strategic partner in the establishment of a nationwide network of
bank kiosks displaying our clients’ advertising on large LCD screens and
providing bank customers with free internet access to on-line banking
services. We pay for the kiosks and then provide them to China
Construction Bank for free in exchange for the exclusive right to display
advertising on the kiosks. We have already placed 200 kiosks at branches
in Henan Province. We are also negotiating similar deals with Bank of
Communications and Agricultural Bank of China. We believe exclusivity with
the top Chinese banks will create higher barriers to entry for potential
competitors.
|
·
|
The quality and
coverage of our network has attracted a broad base of advertising clients.
As of June 1, 2009, more than 500 long term customers have purchased
advertising time slots on our 28.com portal, China-Net TV and our bank kiosks.
We derive all of our revenues from charging our clients fixed
monthly fees to advertise on
28.com;
|
·
|
charging
productions fees for television and web video
spots;
|
·
|
selling
advertising time slots on our television shows and bank
kiosks;
|
·
|
reselling
Internet space and television space at a discount to the direct cost of
any individual space or time slot, but at a mark-up to our cost due to
purchase of these items in bulk;
and
|
·
|
collecting
fees associated with lead
generation.
|
Industry
|
Percentage
of
total revenue |
|||
Food
and beverage
|
25.0 | % | ||
Women
Accessories
|
9.0 | % | ||
Footwear,
apparel and garments
|
19.0 | % | ||
Home
Goods and Construction Materials
|
13.0 | % | ||
Environmental
Protection Equipment
|
13.0 | % | ||
Cosmetic
and Health Care
|
8.0 | % | ||
Education
Network
|
6.0 | % | ||
Others
|
7.0 | % | ||
Total
|
100.0 | % |
Name
of Softwares
|
Registration
Number
|
基于互联网广告效果投放综合监测及管理平台软件V1.0
Software
V1.0 of General Monitoring and Management Platform on Internet Advertising
Effect
|
2008SRBJ4073
|
基于效果的搜索引擎服务平台软件V1.0
Software
V1.0 of Effect-based Search Engine Service Platform
|
2008SRBJ4084
|
基于互联网广告留言综合分析及管理平台软件V1.0
Software
V1.0 of General Analysis and Management Platform on Internet Based
Advertising Message
|
2008SRBJ4084
|
Item
|
Address
|
Leased/Owned
|
||
1
|
No.
3 Min Zhuang Road, Building 6, Yu Quan Hui Gu Tuspark, Haidian District,
Beijing, PRC, 1st
Floor
|
Leased
|
||
2
|
No.
3 Min Zhuang Road, Building 6, Yu Quan Hui Gu Tuspark, Haidian District,
Beijing, PRC, 2nd
Floor
|
Leased
|
||
3
|
No.
3 Min Zhuang Road, Building 6, Yu Quan Hui Gu Tuspark, Haidian District,
Beijing, PRC, Basement
|
Leased
|
||
·
|
utilize
traffic safety facilities and traffic
signs;
|
·
|
impede
the use of public facilities, traffic safety facilities and traffic
signs;
|
·
|
obstruct
commercial and public activities or create an unpleasant sight in urban
areas;
|
·
|
be
placed in restrictive areas near government offices, cultural landmarks or
historical or scenic sites; or
|
·
|
be
placed in areas prohibited by the local governments from having outdoor
advertisements.
|
|
•
|
the
CSRC approval requirement applies to SPVs that acquire equity interests in
PRC companies through share exchanges and cash, and seek overseas
listings; and
|
|
•
|
based
on their understanding of the current PRC laws, rules and regulations and
the M&A Rules, unless there are new PRC laws and regulations or clear
requirements from the CSRC in any form that require the prior approval of
the CSRC for the listing and trading of any overseas SPV’s securities on
an overseas stock exchange, the M&A Rules do not require that we
obtain prior CSRC approval because: (i) the Share Exchange is a
purely foreign related transaction governed by foreign laws, not subject
to the jurisdiction of PRC laws and regulations; (ii) we are not a special
purpose vehicle formed or controlled by PRC companies or PRC individuals;
and (iii) we are owned or substantively controlled by
foreigners.
|
·
|
a
general decline in economic
conditions;
|
·
|
a
decline in economic conditions in the particular cities where we conduct
business;
|
·
|
a
decision to shift advertising expenditures to other available less
expensive advertising media; and
|
·
|
a
decline in advertising spending in
general.
|
·
|
increased
sales and sales support activities;
|
·
|
improved
administrative and operational
systems;
|
·
|
enhancements
to our information technology
system;
|
·
|
stringent
cost controls and sufficient working
capital;
|
·
|
strengthening
of financial and management controls;
and
|
·
|
hiring
and training of new personnel.
|
·
|
investors’
perception of, and demand for, securities of alternative advertising media
companies;
|
·
|
conditions
of the U.S. and other capital markets in which we may seek to raise
funds;
|
·
|
our
future results of operations, financial condition and cash
flow;
|
·
|
PRC
governmental regulation of foreign investment in advertising service
companies in China;
|
·
|
economic,
political and other conditions in China;
and
|
·
|
PRC
governmental policies relating to foreign currency
borrowings.
|
•
|
revoking
the business and operating licenses of Rise King WFOE and/or the PRC
Operating Subsidiaries;
|
||
•
|
discontinuing
or restricting the operations of Rise King WFOE and/or the PRC Operating
Subsidiaries;
|
||
•
|
imposing
conditions or requirements with which we, Rise King WFOE and/or our PRC
Operating Subsidiaries may not be able to comply;
|
||
•
|
requiring
us or Rise King WFOE and/or PRC Operating Subsidiaries to restructure the
relevant ownership structure or operations; or
|
||
•
|
restricting
or prohibiting our use of the proceeds of this offering to finance our
business and operations in
China.
|
·
|
Control
of the market for the security by one or a few broker-dealers that are
often related to the promoter or
issuer;
|
·
|
Manipulation
of prices through prearranged matching of purchases and sales and false
and misleading press releases;
|
·
|
“Boiler
room" practices involving high pressure sales tactics and unrealistic
price projections by inexperienced sales
persons;
|
·
|
Excessive
and undisclosed bid-ask differentials and markups by selling
broker-dealers; and
|
·
|
Wholesale
dumping of the same securities by promoters and broker-dealers after
prices have been manipulated to a desired level, along with the inevitable
collapse of those prices with consequent investor
losses.
|
·
|
28.com - Our Internet
advertising portal;
|
·
|
China Net TV - Our TV
production and advertising unit;
and
|
·
|
Banking Kiosk Unit - Our
newly launched bank kiosk advertising division operating as an advertising
platform for clients in the financial services
industry.
|
(a)
|
Internet
advertising and related services via 28.com. Our website portal
sells advertising spaces and related
technical support that include (but are not limited
to) advanced
tracking, advanced traffic generation technologies, search engine
optimization, resource scheduling, content management and ad campaign
management tools. We believe that this website is one of the
most popular portal websites in the Chinese marketplace. It
provides information about small business opportunities and the tools to
build sales channels and develop direct direct relationships with agents,
distributors, resellers and franchises for small and medium enterprises
and investors in China. (Revenue generated from this sales
channel is indicated as “Internet advertisement” in the tables
below.)
|
(b)
|
Television
advertising. Our China Net TV advertising unit resells
advertising time that we originally purchased from approximately ten
provincial TV stations. Our advertising time slots are spread
over fifteen investment consultancy TV programs that are intended to help
our clients build sales channels and develop direct agent relationships,
distributors and resellers. This business was started in May
2008. (Revenue generated from this sales channel is indicated
as “TV advertisement” revenue in the tables
below.)
|
(c)
|
Resale of Internet advertising
resources. This sales channel focuses on the resale of both
sponsored search resources and advertising portal resources purchased from
other portal websites. These websites include Baidu, Tengxun
(QQ), Google, Sina, Sohu and other advertising clients. This business was
also originally started in May 2008. (Revenue from this sales
channel is indicated as “Internet advertisement resell” revenue in the
tables below.)
|
(d)
|
Advertisement revenue from bank
kiosks. Beijing CNET Online signed a cooperation
agreement in June 2008 with Shanghai Borongdingsi, followed up with a
supplementary agreement in December 2008, to conduct the e-banking
advertisement business. Through this arrangement, the parties collectively
perform a bank kiosk under an eight-year cooperation agreement between
Shanghai Borongdingsi and Henan provincial branch of China Construction
Bank dated as of August 2008. Our target clients in this unit are banks,
insurance companies, communication companies and auto manufacturers. As of
March 31, 2009, this business is still in the initial testing
stages.
|
Revenue
type
|
For
the year ended December 31,
|
|||||||||||||||
2008
|
2007
|
|||||||||||||||
(Amount
expressed in thousand of US dollars, except percentages)
|
||||||||||||||||
Internet
advertisement
|
11,292 | 52.5 | % | 7,570 | 100 | % | ||||||||||
TV
advertisement
|
7,007 | 32.6 | % | - | - | |||||||||||
Internet
advertisement resell
|
3,081 | 14.3 | % | - | - | |||||||||||
Bank
kiosks
|
128 | 0.6 | % | - | - | |||||||||||
Total
|
21,508 | 100 | % | 7,570 | 100 | % |
Revenue
type
|
For
the year ended December 31,
|
|||||||||||||||
2008
|
2007
|
|||||||||||||||
(Amount
expressed in thousands of US dollars, except percentages)
|
||||||||||||||||
Internet
advertisement
|
11,292 | 100 | % | 7,570 | 100 | % | ||||||||||
--From
unrelated parties
|
10,740 | 95 | % | 7,259 | 96 | % | ||||||||||
--From
related parties
|
552 | 5 | % | 311 | 4 | % | ||||||||||
TV
advertisement
|
7,007 | 100 | % | - | - | |||||||||||
--From
unrelated parties
|
6,112 | 87 | % | - | - | |||||||||||
--From
related parties
|
895 | 13 | % | - | - | |||||||||||
Internet
advertisement resell
|
3,081 | 100 | % | - | - | |||||||||||
--From
unrelated parties
|
3,081 | 100 | % | - | - | |||||||||||
--From
related parties
|
- | - | - | - | ||||||||||||
Bank
kiosks
|
128 | 100 | % | - | - | |||||||||||
--From
unrelated parties
|
128 | 100 | % | - | - | |||||||||||
--From
related parties
|
- | - | - | - | ||||||||||||
Total
|
21,508 | 100 | % | 7,570 | 100 | % | ||||||||||
--From
unrelated parties
|
20,061 | 93 | % | 7,259 | 96 | % | ||||||||||
--From
related parties
|
1,447 | 7 | % | 311 | 4 | % |
Revenue
type
|
For
the three months ended March 31,
|
|||||||||||||||
2009
(Unaudited)
|
2008
(Unaudited)
|
|||||||||||||||
(Amount
expressed in thousands of US dollars, except percentages)
|
||||||||||||||||
Internet
advertisement
|
3,684 | 37.6 | % | 1,516 | 100 | % | ||||||||||
TV
advertisement
|
5,742 | 58.6 | % | - | - | |||||||||||
Internet
advertisement resell
|
371 | 3.8 | % | - | - | |||||||||||
Bank
kiosks
|
- | - | - | - | ||||||||||||
Total
|
9,797 | 100 | % | 1,516 | 100 | % |
Revenue
type
|
For
the three months ended March 31,
|
|||||||||||||||
2009
(Unaudited)
|
2008
(Unaudited)
|
|||||||||||||||
(Amount
expressed in thousands of US dollars, except percentages)
|
||||||||||||||||
Internet
advertisement
|
3,684 | 100 | % | 1,516 | 100 | % | ||||||||||
--From
unrelated parties
|
3,435 | 93 | % | 1,516 | 100 | % | ||||||||||
--From
related parties
|
249 | 7 | % | - | - | |||||||||||
TV
advertisement
|
5,742 | 100 | % | - | - | |||||||||||
--From
unrelated parties
|
5,497 | 96 | % | - | - | |||||||||||
--From
related parties
|
245 | 4 | % | - | - | |||||||||||
Internet
advertisement resell
|
371 | 100 | % | - | - | |||||||||||
--From
unrelated parties
|
371 | 100 | % | - | - | |||||||||||
--From
related parties
|
- | - | - | - | ||||||||||||
Bank
kiosks
|
- | - | - | - | ||||||||||||
--From
unrelated parties
|
- | - | - | - | ||||||||||||
--From
related parties
|
- | - | - | - | ||||||||||||
Total
|
9,797 | 100 | % | 1,516 | 100 | % | ||||||||||
--From
unrelated parties
|
9,303 | 95 | % | 1,516 | 100 | % | ||||||||||
--From
related parties
|
494 | 5 | % | - | - |
·
|
Macro-economy
environment. The overall macro-economic environment has a large
impact on the advertising service revenue. When the
macro-economy is strong, business entities are typically more willing to
invest in advertising for a better distribution of their products and
services. Unlike traditional advertising service providers and,
given our target market of SMEs, we have been able to remain relatively
competitively dominant during the recent global economy crisis
period. We believe that, since our service typically requires a
smaller initial investment than other forms of marketing, growth
opportunities will continue to exist in the current economic
environment.
|
·
|
Governmental Advertising
Industry Policy. In conjunction with the development of
the advertising industry of China, increasing levels of compliance
policies are being promulgated by the relevant government authorities in
relation to advertisement contents. The new policies require
the advertising publishers to set stricter standards for client selection
and advertising content
supervision.
|
·
|
Industry
Competition. The rapid development of the outdoor
advertising business has caused new advertising service providers to enter
into the market. This may increase competition for traditional advertising
business and require us to keep a relatively competitive price to retain
our client base.
|
·
|
Seasonal
Factor. Based on our past
experience, our business reaches a seasonal low in and around the Chinese
New Year. This is traditionally a period where business
activities are suspended for many people as they begin to prepare for the
most important Chinese festival for the year. Additionally, our
business typically sees reduced revenues in and around the summer season
(July and August) when many Chinese workers and families take
their annual summer leaves.
|
For
the year ended December 31,
|
||||||||||||||||||||||||
2008
|
2007
|
|||||||||||||||||||||||
(Amount
expressed in thousands of US dollars, except percentages)
|
||||||||||||||||||||||||
Revenue
|
Cost
|
GP
ratio
|
Revenue
|
Cost
|
GP
ratio
|
|||||||||||||||||||
Internet
advertisement
|
11,292 | 4,671 | 59 | % | 7,570 | 4,674 | 38 | % | ||||||||||||||||
TV
advertisement
|
7,007 | 5,939 | 15 | % | - | - | - | |||||||||||||||||
Internet
advertisement resell
|
3,081 | 3,154 | (2 | %) | - | - | - | |||||||||||||||||
Bank
kiosk
|
128 | 22 | 83 | % | - | - | - | |||||||||||||||||
Total
|
21,508 | 13,786 | 36 | % | 7,570 | 4,674 | 38 | % |
For
the three months ended March 31,
|
||||||||||||||||||||||||
2009
|
2008
|
|||||||||||||||||||||||
(Unaudited)
|
(Unaudited)
|
|||||||||||||||||||||||
(Amount
expressed in thousands of US dollars, except percentages)
|
||||||||||||||||||||||||
Revenue
|
Cost
|
GP
ratio
|
Revenue
|
Cost
|
GP
ratio
|
|||||||||||||||||||
Internet
advertisement
|
3,684 | 858 | 77 | % | 1,516 | 1,378 | 9 | % | ||||||||||||||||
TV
advertisement
|
5,742 | 5,040 | 12 | % | - | - | - | |||||||||||||||||
Internet
advertisement resell
|
371 | 364 | 2 | % | - | - | - | |||||||||||||||||
Bank
kiosk
|
- | 15 | N/A | - | - | - | ||||||||||||||||||
Total
|
9,797 | 6,277 | 36 | % | 1,516 | 1,378 | 9 | % |
For
the year ended December 31,
|
||||||||||||||||
2008
|
2007
|
|||||||||||||||
(Amount
expressed in thousands of US dollars
except
percentage)
|
||||||||||||||||
Amount
|
%
of total revenue
|
Amount
|
%
of total revenue
|
|||||||||||||
Total
Revenue
|
21,508 | 100 | % | 7,570 | 100 | % | ||||||||||
Gross
Profit
|
7,722 | 36 | % | 2,896 | 38 | % | ||||||||||
Selling
expenses
|
2,705 | 13 | % | 2,132 | 28 | % | ||||||||||
General
and administrative expenses
|
1,041 | 5 | % | 410 | 5 | % | ||||||||||
Research
and development expenses
|
202 | 1 | % | 106 | 1 | % | ||||||||||
Total
operating expenses
|
3,948 | 19 | % | 2,648 | 34 | % |
For
the three months ended March 31,
|
||||||||||||||||
2009
(Unaudited)
|
2008
(Unaudited)
|
|||||||||||||||
(Amount
expressed in thousands of US dollars,
except
percentage)
|
||||||||||||||||
Amount
|
%
of total revenue
|
Amount
|
%
of total revenue
|
|||||||||||||
Total
Revenue
|
9,797 | 100 | % | 1,516 | 100 | % | ||||||||||
Gross
Profit
|
3,520 | 36 | % | 138 | 9 | % | ||||||||||
Selling
expenses
|
1,462 | 15 | % | 197 | 13 | % | ||||||||||
General
and administrative expenses
|
349 | 4 | % | 137 | 9 | % | ||||||||||
Research
and development expenses
|
50 | 0 | % | 31 | 2 | % | ||||||||||
Total
operating expenses
|
1,861 | 19 | % | 365 | 24 | % |
l
|
Rise King WFOE is a
newly established software company qualified by the related PRC
governmental authorities and was entitled to a two-year EIT exemption from
its first profitable year and a 50% reduction of its applicable EIT rate,
which is 25% of its taxable income for the exceeding three years. Rise
King WFOE is exempt from EIT in 2008 and the first quarter of
2009.
|
l
|
Business Opportunity
Online (“28.com”) was qualified as a High and New Technology
Enterprise in the Beijing High-Tech Zone and was entitled to a
preferential tax rate of 15% and is further entitled to a three year EIT
exemption for its first three years of operations and a 50% reduction of
its applicable EIT rate for the succeeding three years. The
exemption tax holiday for 28.com was from fiscal year 2005 to
2007.
|
l
|
The
applicable income tax rate for Beijing CNET Online was 25% for the years
ended December 31, 2008, the first quarter of 2009, and 33% for the year
ended December 31, 2007.
|
·
|
Acquisition
costs will be generally expensed as
incurred;
|
·
|
Non-controlling
interests (formerly known as “minority
interests”) will be
valued at fair value at the acquisition
date;
|
·
|
Acquired
contingent liabilities will be recorded at fair value at the acquisition
date and subsequently measured at either the higher of such amount or the
amount determined under existing guidance for non-acquired
contingencies;
|
·
|
In
process research and development will be recorded at fair value as an
indefinite-lived intangible asset at the acquisition
date;
|
·
|
Restructuring
costs associated with a business combination will be generally expensed
subsequent to the acquisition date;
|
·
|
Changes
in deferred tax asset valuation allowances and income tax uncertainties
after the acquisition date generally will affect income tax
expense.
|
A.
|
Results
of Operations
|
For
the Years
Ended December 31, |
||||||||
2008
|
2007
|
|||||||
(US
$)
|
(US
$)
|
|||||||
Sales
|
21,508 | 7,570 | ||||||
Cost
of sales
|
13,786 | 4,674 | ||||||
Gross
margin
|
7,722 | 2,896 | ||||||
Operating
expenses
|
||||||||
Selling
expenses
|
2,705 | 2,132 | ||||||
General
and administrative expenses
|
1,041 | 410 | ||||||
Research
and development expenses
|
202 | 106 | ||||||
3,948 | 2,648 | |||||||
Income from
operations
|
3,774 | 248 | ||||||
Other
income (expenses):
|
||||||||
Interest
income
|
8 | 2 | ||||||
Other
income
|
- | - | ||||||
Other
expenses
|
(20 | ) | (61 | ) | ||||
(12 | ) | (59 | ) | |||||
Income
before income tax expense
|
3,762 | 189 | ||||||
Income
tax expense
|
962 | 405 | ||||||
Net
income (loss)
|
2,800 | (216 | ) | |||||
Other
comprehensive income (loss)
|
||||||||
Foreign
currency translation gain (loss)
|
71 | 15 | ||||||
Comprehensive
income (loss)
|
2,871 | (201 | ) | |||||
Earnings
(loss) per share
|
||||||||
Earnings
(loss) per common stock
|
||||||||
Basic
and diluted
|
280 | (22 | ) | |||||
Weighted
average number of common stock outstanding
|
||||||||
Basic
and diluted
|
10,000 | 10,000 |
For
the three months
ended March 31, |
||||||||
2009
|
2008
|
|||||||
(US
$)
|
(US
$)
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Sales
|
9,797 | 1,516 | ||||||
Cost
of sales
|
6,277 | 1,378 | ||||||
Gross
margin
|
3,520 | 138 | ||||||
Operating
expenses
|
||||||||
Selling
expenses
|
1,462 | 197 | ||||||
General
and administrative expenses
|
349 | 137 | ||||||
Research
and development expenses
|
50 | 31 | ||||||
1,861 | 365 | |||||||
Income (loss) from
operations
|
1,659 | (227 | ) | |||||
Other
income (expenses):
|
||||||||
Interest
income
|
2 | 1 | ||||||
Other
income
|
4 | - | ||||||
Other
expenses
|
- | - | ||||||
6 | 1 | |||||||
Income
(loss) before income tax expense
|
1,665 | (226 | ) | |||||
Income
tax expense
|
386 | 33 | ||||||
Net
income/(loss)
|
1,279 | (259 | ) | |||||
Other
comprehensive income (loss)
|
||||||||
Foreign
currency translation gain (loss)
|
3 | 12 | ||||||
Comprehensive
income (loss)
|
1,282 | (247 | ) | |||||
Earnings
(loss) per share
|
||||||||
Earnings
(loss) per common stock
|
||||||||
Basic
and diluted
|
128 | (26 | ) | |||||
Weighted
average number of common stock outstanding:
|
||||||||
Basic
and diluted shares
|
10,000 | 10,000 |
l
|
Our
new TV advertising services segment began in May 2008 and resulted in
roughly US$7 million revenue in 2008. We generated this US$7
million of TV advertising revenue by selling about 15,000 minutes of
advertising time that we purchased from about ten provincial TV stations
to about 230-240 of our TV advertisement clients in
2008. Approximately 60 percent of our TV advertising clients
were existing Internet advertising clients. The other 40
percent were new clients that were developed by our sales
team.
|
l
|
Our
Internet advertising revenues also increased by over 4% to US$11.3 million
in 2008 from US$7.6 million in 2007. This was primarily the
result of a successful brand building effort for 28.com that started in
2007 using both TV and the other well-known portal websites in China, more
mature client service technologies, and a more experienced sale
team.
|
l
|
In
May 2008, we initiated an Internet advertisement agency that produced US$3
million of revenue. This business unit focuses on the re-sale
certain Internet resources that are purchased from other portal
websites. These resources include sponsored search, search
engine traffic generation techniques and other portal resources to help
our clients promote their businesses. Although this business
contributed about 14% of our total revenue in 2008, it is not considered a
core business since it does not contribute in the brand building of
28.com and has
low or even negative margins due to the high purchase cost of these
Internet resources.
|
l
|
Our
Internet resources cost for Internet advertising revenue was approximately
US$4.7 million and US$4.7 million (excluding business tax) in 2008 and
2007 respectively. In 2007, because we were formerly an Internet
advertising agency that resold Internet advertising space on third-party
site before we established our own portal website, we had less experience
in running an Internet advertising business on our own portal website
28.com. In 2007, due to our relative inexperience, we
over-purchased Internet resources and could not use the resources to
generate sufficient revenue due to the lack of a stable client
base. However, as we began developing 28.com and gained a
better understanding of the Internet advertising marketplace, we changed
our strategy and used these over-purchased resources to promote 28.com to
many well known Chinese portal websites (including Sina, Baidu, Sohu, QQ,
etc.). We believe that this resulted in the significant
increase of our revenue and client base in the following year
2008.
|
l
|
Our
TV advertisement business launched in May 2008. As a result,
our TV advertising time purchased from TV stations increased from zero in
2007 to roughly US$5.9 million (excluding business tax) in
2008. Management believes that this increase is in
line with new revenue generated by our TV advertising business
unit.
|
l
|
In
May 2008, we also launched our Internet advertisement
agency. This new business unit had cost of revenues of
approximately US$3.1 million (excluding business tax) in
2008. These costs were associated with Internet advertising
resources that we purchased from other portal websites
(including Sina, Baidu, 163 and Google.). We normally purchase these
Internet resources to provide value-added services to our Internet
advertising clients who use 28.com. However, besides placing
advertisements on 28.com, some of our advertising clients also
seek direct channels for their promotion. As such,
they purchase Internet resources from us because we can provide a lower
price compared with market price for these direct channels. These resold
resources include portal resources on other portal website that directly
link to our client’s website and sponsored search
resources.
|
l
|
Our
business tax and surcharges increased significantly to US$0.8 million in
2008 from US$0.3 million in 2007. This increase was a direct
result of the increase in our revenues. Business tax and surcharges have
not increased as significantly as our total revenue because business tax
and surcharges for TV advertising revenues are calculated net of service
income after deducting the amount paid to ending media providers as
stipulated in the related business tax law of
PRC.
|
l
|
The
gross margin of our Internet advertising revenue increased to 59% in 2008
from 38% in 2007. With the successful brand building effort
that we made in 2007, 28.com has already been recognized as one of the
most well known websites for SMEs and investors to find business
opportunities and business parties in China. This brand effect
allowed us to significantly reduce the amount Internet sources that we
need to purchase from other portal website to maintain the same
visit volume that we achieved via
28.com.
|
l
|
The
gross margin of our TV advertising revenue is relatively stable at about
12%-15%, due to the relatively fixed time cost purchased from TV stations
and the relatively stable selling price to our
clients.
|
l
|
Internet
advertising agency resale business is not our core business, and the gross
margin for this part of business is relatively low at about
2%.
|
l
|
The
gross margin of our bank kiosk unit is about 80%. This relatively high
margin is achievable because of the higher fees generated from the larger,
more sophisticated class of advertisers and the higher-end business
outlets featured in this business. Our advertising clients in this
business segment are banks, insurance companies and large auto
manufactures.
|
l
|
Selling expenses:
Selling expenses increased to US$2.7 million in 2008 from US$2.1 million
in 2007. The increase in our selling expenses was mainly due to
increased brand development expenses for 28.com, higher staff
performance bonuses caused by increased revenues, traveling expenses and
other marketing expense due to expansion of our revenue and staff salary
and benefits due to expansion of our sales
force.
|
l
|
General and administrative
expenses: General and administrative expenses increased
significantly in 2008 to US$1 million from US$0.4 million in
2007. The increase in our general and administrative expenses
was mainly due to increased staff salaries and benefits increased office,
entertainment and travel expenses, in each case due to expansion of the
business, and professional service charges due to upcoming SEC reporting
and filing requirements.
|
l
|
Research and development
expenses. Research and development expenses increased to US$0.2
million in 2008 from US$0.1 million in 2007. This increase was
a result of development costs related to our client services based
Internet technology in 2008.
|
l
|
Our
new TV advertising services segment began in May 2008, which resulted in
roughly US$5.7 million revenue in the first quarter of 2009. We
generated this US$5.7 million of TV advertising revenue by selling minutes
of advertising time that we purchased from about ten provincial TV
stations to about 180 of our TV advertisement clients in the first quarter
of 2009.
|
l
|
Our
Internet advertising revenues increased by approximately 146%
from US$3.7 million in the first quarter of 2009 from US$1.5
million in the first quarter of 2008. This was primarily the
result of our successful brand building effort for 28.com in 2007 and 2008
both on TV and via other well known websites in China, more mature client
service technologies and a more experienced sale
team.
|
l
|
Our
Internet advertisement agency segment, also a new business of our Company,
and was started in May 2008. Through this segment, we re-sell some
Internet resources purchased from other portal websites to our existing
Internet advertising clients to promote their businesses directly through
sponsored search, search engine traffic generation techniques and portal
resources of other portal website. Since this business is not
considered a core business and the gross margin of this business is very
low, we only achieved US$0.37 million of revenue from this segment in the
first quarter of 2009.
|
l
|
Our
Internet resources cost for Internet advertising revenue was approximately
US$0.9 million for the three months ending March 31, 2009 as compared to
approximately US$1.4 million in the same period of 2008. The change period
over period reflects our growing experience and efficiency in managing our
own portal website, 28.com, as well as in better purchasing and allocating
third-party Internet resources for such
website.
|
l
|
Our
TV advertisement business started in May 2008. As a result, our
TV advertising time purchased from TV stations increased from zero in the
first three months of 2008 to approximately US$5.0 million (excluding
business tax) in same period of 2009. Management believes that
this increase is in line with new revenue generated by our TV advertising
business unit.
|
l
|
In
May 2008, we also launched our Internet advertising
agency. This new business unit had cost of revenues of roughly
US$0.36 million in the first quarter of 2009. These costs were
associated with the Internet advertising resources that we purchased from
other portal websites.
|
l
|
Selling expenses: In the
first three months of 2009, our selling expenses increased to US$1.5
million from US$0.2 million in the first quarter of 2008. The increase was
mainly due to increased brand development expenses for 28.com, traveling
expenses and other marketing expense due to expansion of our revenue and
staff salaries and benefits due to the expansion of our sales
force.
|
l
|
General and administrative
expenses: General and administrative expenses increased to US$0.3
million in the first quarter of 2009 from US$0.1 million in the first
quarter of 2008. This increase of approximately US$0.2 million
was mainly due to increased staff salary and benefits and increased
office expenses and travel expenses due to expansion of the
business.
|
l
|
Research and development
expenses. For the three months ending March 31, 2009,
our research and development expenses were approximately US$0.05
million. This was an increase of approximately US$0.02 million
as compared to the same period in 2008. Most of the increase
was caused by increased development costs of our client services based
Internet technology.
|
Year
ended December 31,
|
||||||||
2008
|
2007
|
|||||||
Amount
in thousand of US dollars
|
||||||||
Net
cash provided by operating activities
|
821 | 557 | ||||||
Net
cash used in investing activities
|
(497 | ) | (103 | ) | ||||
Net
cash provided by (used in) financing actives
|
1,981 | (238 | ) | |||||
Effect
of foreign currency exchange rate changes on cash
|
57 | 14 | ||||||
Net
increase in cash and cash equivalents
|
2,362 | 230 |
Three
Months Ended March 31,
|
||||||||
2009
Unaudited
|
2008
Unaudited
|
|||||||
Amount
in thousand of US dollars
|
||||||||
Net
cash provided by operating activities
|
1,493 | (146 | ) | |||||
Net
cash used in investing activities
|
(34 | ) | (22 | ) | ||||
Net
cash provided by (used in) financing actives
|
(1,457 | ) | 282 | |||||
Effect
of foreign currency exchange rate changes on cash
|
4 | 15 | ||||||
Net
increase in cash and cash equivalents
|
6 | 129 |
C.
|
Off-Balance
Sheet Arrangements
|
l
|
Our
Company signed new contracts with Internet resources providers and TV
advertisement providers in 2009, which bind our Company to contractual
obligations of US$5.9 million and US$0.2 million in year 2009 and 2010,
respectively.
|
l
|
In April 19 2009, some
franchisors were reported by China Central Television (“CCTV”) to have
engaged in fraudulent franchise business advertising and the report also
mentioned that one of the Company’s PRC Operating Subsidiaries, 28.com was
suspected of being an accomplice in such fraud by
posting franchisors' advertisement on its Internet advertisement
platform. As for this matter, per the PRC Advertising Law, our Company as
the publisher of advertisement has the obligation to check relevant
documents and verify the content of the advertisement. The Internet
information services regulations and anti unfair competition regulations
have similar requirements for Internet advertisement publishers. However,
based on the laws and regulations above, there is no mandatory requirement
that the Company bears any responsibility for the franchiser’s business
activities. Nevertheless, the possibility remains that 28.com may be
subject to civil and administrative responsibilities per Articles 37 and
38 of the PRC Advertising Law, depending upon possible further
investigation of competent
authorities.
|
D.
|
Tabular
Disclosure of Contractual
Obligations
|
Office
rental
payments
|
Server
hosting and board-band lease payments
|
Internet
resources
and
TV advertisement purchase payments
|
Total
|
|||||||||||||||
US$(’000)
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
|||||||||||||||
For
the year ended
December
31,
|
||||||||||||||||||
-2009
|
260 | 133 | 17,903 | 18,296 | ||||||||||||||
-2010
|
260 | - | 1,459 | 1,719 | ||||||||||||||
-2011
|
260 | - | 1,459 | 1,719 | ||||||||||||||
Total
|
780 | 133 | 20,821 | 21,734 |
Office
rental
payments
|
Server
hosting and board-band lease payments
|
Internet
resources
and
TV advertisement purchase payments
|
Total
|
|||||||||||||||
US$(’000)
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
|||||||||||||||
Nine
months ended
December
31, 2009
|
196 | 79 | 17,235 | 17,510 | ||||||||||||||
Year
ended December 31,
|
||||||||||||||||||
-2010
|
260 | - | 1,702 | 1,962 | ||||||||||||||
-2011
|
260 | - | 1,459 | 1,719 | ||||||||||||||
Total
|
716 | 79 | 20,396 | 21,191 |
(1)
|
a
willful failure to deal fairly with the company or its shareholders in
connection with a matter in which the director has a material conflict of
interest;
|
(2)
|
a
violation of criminal law (unless the director had reasonable cause to
believe that his or her conduct was lawful or no reasonable cause to
believe that his or her conduct was
unlawful);
|
(3)
|
a
transaction from which the director derived an improper personal profit;
and
|
(4)
|
willful
misconduct.
|
(1)
|
such
indemnification is expressly required to be made by
law;
|
(2)
|
the
proceeding was authorized by our Board of Directors;
|
|
(3)
|
such
indemnification is provided by us, in our sole discretion pursuant to the
powers vested us under Nevada law;
or
|
(4)
|
such
indemnification is required to be made pursuant to the
bylaws.
|
Name
and Address of Beneficial Owner
|
Amount
and
Nature
of
Beneficial
Ownership
|
Percentage
of
Outstanding
Shares of
Common
Stock
|
||||||
Rise
King Investments Limited (1) (6)
|
7,434,940 | 47.13 | % | |||||
Star
(China) Holdings Limited (2)
|
1,279,080 | 8.11 | % | |||||
Surplus
Elegant Investment Limited (3)
|
1,879,080 | 11.91 | % | |||||
Allglad
Limited (4)
|
1,279,080 | 8.11 | % | |||||
Clear
Jolly Holdings Limited (5)
|
1,279,080 | 8.11 | % | |||||
Li Sun (6) | 7,434,940 | 47.13 | % | |||||
Handong
Cheng (6)
|
7,434,940 | 47.13 | % | |||||
Xuanfu
Liu (6)
|
7,434,940 | 47.13 | % | |||||
Kotoi
Horofumi (7)
|
1,279,080 | 8.11 | % | |||||
Hai
Cui
|
* | |||||||
Wen Hu | * | |||||||
Li
Wang
|
* | |||||||
Bing Zhang | * | |||||||
Min Wu | * | |||||||
XinWei Liu | * | |||||||
All
Directors, Executive Officers and Director Nominees, as a group (6)
(7)
|
8,714,020 | 55.24 | % |
(1)
|
The
business address of Rise King Investments Limited is P.O. Box 957,
Offshore Incorporations Center, Road Town, Tortola, British Virgin
Islands.
|
(2)
|
The
business address of Star (China) Holdings Limited is P.O. Box 957,
Offshore Incorporations, Center, Road Town, Tortola, British Virgin
Islands.
|
(3)
|
The
business address of Surplus Elegant Investments Limited is Portcullis
Trustnet Chambers, Road Town, Tortola, British Virgin
Islands.
|
(4)
|
The
Business address of Allglad Limited is P.O. Box 957, Offshore
Incorporations Center, Road Town, Tortola, British Virgin
Islands.
|
(5)
|
The
business address of Clear Jolly Holdings Limited is P.O. Box 957, Offshore
Incorporations Center, Road Town, Tortola, British Virgin
Islands.
|
|
(6)
|
In
accordance with an Entrustment Agreement, dated June 5, 2009, by and
between Rise King Investments Limited (“Rise King”) and Handong Cheng,
Xuanfu Liu and Li Sun (collectively, the “Grantees”), Rise King
collectively delegated to the Grantees its direct or indirect rights as a
stockholder of China Net Online Media Group Limited, CNET Online
Technology Limited, Rise King Century Technology Development (Beijing)
Co., Ltd., or any subsidiaries of such companies (collectively, the
“Covered Companies”), including the direct or indirect right to vote any
equity interest in the Covered Companies, or to designate the management
of such companies. As a result of the delegation of authority under the
Entrustment Agreement, Mr. Cheng, Mr. Liu and Ms. Sun may be deemed to be
beneficial owners of the shares of our common stock held by Rise King.
Each of Mr. Cheng, Mr. Liu and Ms. Sun disclaim such beneficial ownership,
and this Current Report shall not be deemed to be an admission that Mr.
Cheng, Mr. Liu or Ms. Sun is the beneficial owner of any such shares for
any purpose.
|
|
(7)
|
Kotoi Horofumi is the controlling shareholder of Star (China) Holdings Limited and may be deemed to be an indirect beneficial owner of any shares directly held by such entity. Mr. Horofumi disclaims such beneficial ownership, and this Current Report shall not be deemed an admission that Mr. Horofumi is the beneficial owner of any such shares for any purpose. |
Name
|
Age
|
Position
|
||
Handong
Cheng
|
38
|
Chairman
of the Board, Chief Executive Officer and President
|
||
Zhige
Zhang
|
35
|
Chief
Financial Officer, Treasurer and Director Nominee
|
||
Kotoi
Horofumi
|
46
|
Director
Nominee
|
||
Xuanfu
Liu
|
43
|
Chief
Operating Officer and Secretary
|
||
Hai
Cui
|
39
|
Vice
President, Head of Bank Kiosk Unit
|
||
Wen
Hu
|
40
|
Vice
President, Head of Television Operations
|
||
Li
Wang
|
45
|
Vice
President, Head of Human Resources
|
||
Bing
Zhang
|
39
|
Vice
President, Head of Business Development and
Administration
|
||
Min
Wu
|
36
|
Finance
Director
|
||
Xinwei
Liu
|
33
|
Vice
General Manager, Head of 28.com
|
Name
and Principal Position
|
Fiscal
Year
|
Salary
($)
|
Total
($)
|
|||||||||
G.
Edward Hancock
Former
President
|
2008
2007
|
$
$
|
6,300
3,232
|
$
$
|
6,300
3,232
|
|||||||
Handong
Cheng,
Chairman
of the Board,
President,
Chief Executive Officer
|
2008
2007
|
$
$
|
12,009
8,824
|
$
$
|
12,009
8,824
|
|||||||
Zhige
Zhang,
Chief
Financial Officer, Treasurer and Secretary
|
2008
2007
|
-
-
|
-
-
|
|||||||||
Xuanfu
Liu
Chief
Operating Officer and Secretary
|
2008
2007
|
-
-
|
-
-
|
|||||||||
Hai
Cui
Vice
President, Head of Bank Kiosk Unit
|
2008
2007
|
-
-
|
-
-
|
|||||||||
Wen
Hu
Vice
President, Head of Television Operations
|
2008
2007
|
$
$
|
7,531
-
|
$
$
|
7,531
-
|
|||||||
Li
Wang
Vice
President, Head of Human Resources
|
2008
2007
|
$
$
|
8,999
6,096
|
$
$
|
8,999
6,096
|
|||||||
Bing
Zhang
Vice
President, Head of Business Development
and
Administration
|
2008
2007
|
-
-
|
-
-
|
|||||||||
Min
Wu
Finance
Director
|
2008
2007
|
-
-
|
-
-
|
|||||||||
Xinwei
Liu
Vice
General Manager, 28.com
|
2008
2007
|
$
$
|
9,729
7,721
|
$
$
|
9,729
7,721
|
Exhibit
No.
|
Description
|
2.1
|
Share
Exchange Agreement, dated as of June 26, 2009, by and among Emazing
Interactive, Inc., G. Edward Hancock, China Net Online Media Group
Limited, and the shareholders of China Net Online Media Group
Limited.
|
2.2
|
Escrow
Agreement, dated as of June 8, 2009, by and between Emazing Interactive,
Inc., China Net Online Media Group Limited, Edward Hancock and Leser,
Hunter, Taubman & Taubman.
|
3.1
|
Articles
of Incorporation of Emazing Interactive, Inc., as
amended
|
4.1
|
Registration
Rights Agreement, dated as of June 26, 2009, by and among Emazing
Interactive, Inc. and certain stockholders listed
therein.
|
10.1
|
Exclusive
Business Cooperation Agreement, dated October 8, 2008, by and between Rise
King Century Technology Development (Beijing) Co., Ltd. and Beijing CNET
Online Advertising Co., Ltd.
|
10.2
|
Exclusive
Option Agreement, dated as of October 8, 2008, by and among Rise King
Century Technology Development (Beijing) Co., Ltd., Beijing CNET Online
Advertising Co., Ltd. and Handong Cheng with respect to Mr. Cheng’s equity
interest in Beijing CNET Online Advertising Co., Ltd.
|
10.3
|
Exclusive
Option Agreement, dated as of October 8, 2008, by and among Rise King
Century Technology Development (Beijing) Co., Ltd., Beijing CNET Online
Advertising Co., Ltd. and Xuanfu Liu with respect to Mr. Liu’s equity
interest in Beijing CNET Online Advertising Co., Ltd.
|
10.4
|
Exclusive
Option Agreement, dated as of October 8, 2008, by and among Rise King
Century Technology Development (Beijing) Co., Ltd., Beijing CNET Online
Advertising Co., Ltd. and Li Sun with respect to Ms. Sun’s equity interest
in Beijing CNET Online Advertising Co., Ltd.
|
10.5
|
Equity
Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise
King Century Technology Development (Beijing) Co., Ltd., Beijing CNET
Online Advertising Co., Ltd. and Handong Cheng with respect to Mr. Cheng’s
equity interest in Beijing CNET Online Advertising Co.,
Ltd.
|
10.6
|
Equity
Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise
King Century Technology Development (Beijing) Co., Ltd., Beijing CNET
Online Advertising Co., Ltd. and Xuanfu Liu with respect to Mr. Liu’s
equity interest in Beijing CNET Online Advertising Co.,
Ltd.
|
10.7
|
Equity
Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise
King Century Technology Development (Beijing) Co., Ltd., Beijing CNET
Online Advertising Co., Ltd. and Li Sun with respect to Ms. Sun’s equity
interest in Beijing CNET Online Advertising Co., Ltd.
|
10.8
|
Power
of Attorney of Handong Cheng, dated as of October 8, 2008, appointing Rise
King Century Technology Development (Beijing) Co., Ltd. as his agent and
attorney in connection with his equity interest in Beijing CNET Online
Advertising Co., Ltd.
|
10.9
|
Power
of Attorney of Xuanfu Liu, dated as of October 8, 2008, appointing Rise
King Century Technology Development (Beijing) Co., Ltd. as his agent and
attorney in connection with his equity interest in Beijing CNET Online
Advertising Co., Ltd.
|
10.10
|
Power
of Attorney of Li Sun, dated as of October 8, 2008, appointing Rise King
Century Technology Development (Beijing) Co., Ltd. as her agent and
attorney in connection with her equity interest in Beijing CNET Online
Advertising Co., Ltd.
|
10.11
|
Exclusive
Business Cooperation Agreement, dated October 8, 2008, by and between Rise
King Century Technology Development (Beijing) Co., Ltd. and Business
Opportunity Online (Beijing) Network Technology Co.,
Ltd.
|
10.12
|
Exclusive
Option Agreement, dated as of October 8, 2008, by and among Rise King
Century Technology Development (Beijing) Co., Ltd., Business Opportunity
Online (Beijing) Network Technology Co., Ltd. and Handong Cheng with
respect to Mr. Cheng’s equity interest in Business Opportunity Online
(Beijing) Network Technology Co., Ltd.
|
10.13
|
Exclusive
Option Agreement, dated as of October 8, 2008, by and among Rise King
Century Technology Development (Beijing) Co., Ltd., Business Opportunity
Online (Beijing) Network Technology Co., Ltd. and Xuanfu Liu with respect
to Mr. Liu’s equity interest in Business Opportunity Online (Beijing)
Network Technology Co., Ltd.
|
10.14
|
Exclusive
Option Agreement, dated as of October 8, 2008, by and among Rise King
Century Technology Development (Beijing) Co., Ltd., Business Opportunity
Online (Beijing) Network Technology Co., Ltd. and Li Sun with respect to
Ms. Sun’s equity interest in Business Opportunity Online (Beijing) Network
Technology Co., Ltd.
|
10.15
|
Equity
Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise
King Century Technology Development (Beijing) Co., Ltd., Business
Opportunity Online (Beijing) Network Technology Co., Ltd. and Handong
Cheng with respect to Mr. Cheng’s equity interest in Business Opportunity
Online (Beijing) Network Technology Co., Ltd.
|
10.16
|
Equity
Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise
King Century Technology Development (Beijing) Co., Ltd., Business
Opportunity Online (Beijing) Network Technology Co., Ltd. and Xuanfu Liu
with respect to Mr. Liu’s equity interest in Business Opportunity Online
(Beijing) Network Technology Co., Ltd.
|
10.17
|
Equity
Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise
King Century Technology Development (Beijing) Co., Ltd., Business
Opportunity Online (Beijing) Network Technology Co., Ltd. and Li Sun with
respect to Ms. Sun’s equity interest in Business Opportunity Online
(Beijing) Network Technology Co., Ltd.
|
10.18
|
Power
of Attorney of Handong Cheng, dated as of October 8, 2008, appointing Rise
King Century Technology Development (Beijing) Co., Ltd. as his agent and
attorney in connection with his equity interest in Business Opportunity
Online (Beijing) Network Technology Co., Ltd.
|
10.19
|
Power
of Attorney of Xuanfu Liu, dated as of October 8, 2008, appointing Rise
King Century Technology Development (Beijing) Co., Ltd. as his agent and
attorney in connection with his equity interest in Business Opportunity
Online (Beijing) Network Technology Co., Ltd.
|
10.20
|
Power
of Attorney of Li Sun, dated as of October 8, 2008, appointing Rise King
Century Technology Development (Beijing) Co., Ltd. as her agent and
attorney in connection with her equity interest in Business Opportunity
Online (Beijing) Network Technology Co., Ltd.
|
10.21
|
Entrustment
Agreement, dated June 5, 2009, by and between Rise King Investments
Limited and Handong Cheng, Xuanfu Liu and Li Sun.
|
10.22
|
Share
Transfer Agreement, dated April 28, 2009, by and between Yang Li and
Handong Cheng
|
10.23
|
Share
Transfer Agreement, dated April 28, 2009, by and between Yang Li and
Xuanfu Liu
|
10.24
|
Share
Transfer Agreement, dated April 28, 2009, by and between Yang Li and Li
Sun
|
10.25
|
Internet
Banking Experiencing All-in-One Engine Strategic Cooperation Agreement,
dated August 7, 2008, by and between Henan Branch of China Construction
Bank and Shanghai Borong Dingsi Computer Technology Co.,
Ltd.
|
10.26
|
Cooperation
Agreement, dated July 8, 2008, by and between Beijing CNET Online
Advertising Co., Ltd. and Shanghai Borongdingsi Computer Technology Co.,
Ltd.
|
10.27
|
Supplemental
Agreement to the Cooperation Agreement, dated December 10, 2008, by and
between Beijing CNET Online Advertising Co., Ltd. and Shanghai
Borongdingsi Computer Technology Co., Ltd.
|
10.28
|
Office
Lease Agreement, dated January 1, 2009, by and between Beijing
YuQuanHuiGu Realty Management Ltd. Co. and Business Opportunity
Online (Beijing) Network Technology Ltd. Co.
|
10.29
|
Office
Lease Agreement, dated January 1, 2009, by and between Beijing
YuQuanHuiGu Realty Management Ltd. Co. and Beijing CNET Online
Advertising Co., Ltd.
|
10.30
|
Office
Lease Agreement, dated January 1, 2009, by and between Beijing
YuQuanHuiGu Realty Management Ltd. Co. and Rise King Century
Technology Development (Beijing) Co., Ltd.
|
23.1
|
Consent
of Bernstein & Pinchuk LLP
|
99.1
|
Press
Release dated June 29, 2009
|
Exhibit
No.
|
Description
|
2.1
|
Share
Exchange Agreement, dated as of June 26, 2009, by and among Emazing
Interactive, Inc., G. Edward Hancock, China Net Online Media Group
Limited, and the shareholders of China Net Online Media Group
Limited.
|
2.2
|
Escrow
Agreement, dated as of June 8, 2009, by and between Emazing Interactive,
Inc., China Net Online Media Group Limited, Edward Hancock and Leser,
Hunter, Taubman & Taubman.
|
3.1
|
Articles
of Incorporation of Emazing Interactive, Inc., as
amended
|
4.1
|
Registration
Rights Agreement, dated as of June 26, 2009, by and among Emazing
Interactive, Inc. and certain stockholders listed
therein.
|
10.1
|
Exclusive
Business Cooperation Agreement, dated October 8, 2008, by and between Rise
King Century Technology Development (Beijing) Co., Ltd. and Beijing CNET
Online Advertising Co., Ltd.
|
10.2
|
Exclusive
Option Agreement, dated as of October 8, 2008, by and among Rise King
Century Technology Development (Beijing) Co., Ltd., Beijing CNET Online
Advertising Co., Ltd. and Handong Cheng with respect to Mr. Cheng’s equity
interest in Beijing CNET Online Advertising Co., Ltd.
|
10.3
|
Exclusive
Option Agreement, dated as of October 8, 2008, by and among Rise King
Century Technology Development (Beijing) Co., Ltd., Beijing CNET Online
Advertising Co., Ltd. and Xuanfu Liu with respect to Mr. Liu’s equity
interest in Beijing CNET Online Advertising Co., Ltd.
|
10.4
|
Exclusive
Option Agreement, dated as of October 8, 2008, by and among Rise King
Century Technology Development (Beijing) Co., Ltd., Beijing CNET Online
Advertising Co., Ltd. and Li Sun with respect to Ms. Sun’s equity interest
in Beijing CNET Online Advertising Co., Ltd.
|
10.5
|
Equity
Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise
King Century Technology Development (Beijing) Co., Ltd., Beijing CNET
Online Advertising Co., Ltd. and Handong Cheng with respect to Mr. Cheng’s
equity interest in Beijing CNET Online Advertising Co.,
Ltd.
|
10.6
|
Equity
Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise
King Century Technology Development (Beijing) Co., Ltd., Beijing CNET
Online Advertising Co., Ltd. and Xuanfu Liu with respect to Mr. Liu’s
equity interest in Beijing CNET Online Advertising Co.,
Ltd.
|
10.7
|
Equity
Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise
King Century Technology Development (Beijing) Co., Ltd., Beijing CNET
Online Advertising Co., Ltd. and Li Sun with respect to Ms. Sun’s equity
interest in Beijing CNET Online Advertising Co., Ltd.
|
10.8
|
Power
of Attorney of Handong Cheng, dated as of October 8, 2008, appointing Rise
King Century Technology Development (Beijing) Co., Ltd. as his agent and
attorney in connection with his equity interest in Beijing CNET Online
Advertising Co., Ltd.
|
10.9
|
Power
of Attorney of Xuanfu Liu, dated as of October 8, 2008, appointing Rise
King Century Technology Development (Beijing) Co., Ltd. as his agent and
attorney in connection with his equity interest in Beijing CNET Online
Advertising Co., Ltd.
|
10.10
|
Power
of Attorney of Li Sun, dated as of October 8, 2008, appointing Rise King
Century Technology Development (Beijing) Co., Ltd. as her agent and
attorney in connection with her equity interest in Beijing CNET Online
Advertising Co., Ltd.
|
10.11
|
Exclusive
Business Cooperation Agreement, dated October 8, 2008, by and between Rise
King Century Technology Development (Beijing) Co., Ltd. and Business
Opportunity Online (Beijing) Network Technology Co.,
Ltd.
|
10.12
|
Exclusive
Option Agreement, dated as of October 8, 2008, by and among Rise King
Century Technology Development (Beijing) Co., Ltd., Business Opportunity
Online (Beijing) Network Technology Co., Ltd. and Handong Cheng with
respect to Mr. Cheng’s equity interest in Business Opportunity Online
(Beijing) Network Technology Co., Ltd.
|
10.13
|
Exclusive
Option Agreement, dated as of October 8, 2008, by and among Rise King
Century Technology Development (Beijing) Co., Ltd., Business Opportunity
Online (Beijing) Network Technology Co., Ltd. and Xuanfu Liu with respect
to Mr. Liu’s equity interest in Business Opportunity Online (Beijing)
Network Technology Co., Ltd.
|
10.14
|
Exclusive
Option Agreement, dated as of October 8, 2008, by and among Rise King
Century Technology Development (Beijing) Co., Ltd., Business Opportunity
Online (Beijing) Network Technology Co., Ltd. and Li Sun with respect to
Ms. Sun’s equity interest in Business Opportunity Online (Beijing) Network
Technology Co., Ltd.
|
10.15
|
Equity
Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise
King Century Technology Development (Beijing) Co., Ltd., Business
Opportunity Online (Beijing) Network Technology Co., Ltd. and Handong
Cheng with respect to Mr. Cheng’s equity interest in Business Opportunity
Online (Beijing) Network Technology Co., Ltd.
|
10.16
|
Equity
Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise
King Century Technology Development (Beijing) Co., Ltd., Business
Opportunity Online (Beijing) Network Technology Co., Ltd. and Xuanfu Liu
with respect to Mr. Liu’s equity interest in Business Opportunity Online
(Beijing) Network Technology Co., Ltd.
|
10.17
|
Equity
Interest Pledge Agreement, dated as of October 8, 2008, by and among Rise
King Century Technology Development (Beijing) Co., Ltd., Business
Opportunity Online (Beijing) Network Technology Co., Ltd. and Li Sun with
respect to Ms. Sun’s equity interest in Business Opportunity Online
(Beijing) Network Technology Co., Ltd.
|
10.18
|
Power
of Attorney of Handong Cheng, dated as of October 8, 2008, appointing Rise
King Century Technology Development (Beijing) Co., Ltd. as his agent and
attorney in connection with his equity interest in Business Opportunity
Online (Beijing) Network Technology Co., Ltd.
|
10.19
|
Power
of Attorney of Xuanfu Liu, dated as of October 8, 2008, appointing Rise
King Century Technology Development (Beijing) Co., Ltd. as his agent and
attorney in connection with his equity interest in Business Opportunity
Online (Beijing) Network Technology Co., Ltd.
|
10.20
|
Power
of Attorney of Li Sun, dated as of October 8, 2008, appointing Rise King
Century Technology Development (Beijing) Co., Ltd. as her agent and
attorney in connection with her equity interest in Business Opportunity
Online (Beijing) Network Technology Co., Ltd.
|
10.21
|
Entrustment
Agreement, dated June 5, 2009, by and between Rise King Investments
Limited and Handong Cheng, Xuanfu Liu and Li Sun.
|
10.22
|
Share
Transfer Agreement, dated April 28, 2009, by and between Yang Li and
Handong Cheng
|
10.23
|
Share
Transfer Agreement, dated April 28, 2009, by and between Yang Li and
Xuanfu Liu
|
10.24
|
Share
Transfer Agreement, dated April 28, 2009, by and between Yang Li and Li
Sun
|
10.25
|
Internet
Banking Experiencing All-in-One Engine Strategic Cooperation Agreement,
dated August 7, 2008, by and between Henan Branch of China Construction
Bank and Shanghai Borong Dingsi Computer Technology Co.,
Ltd.
|
10.26
|
Cooperation
Agreement, dated July 8, 2008, by and between Beijing CNET Online
Advertising Co., Ltd. and Shanghai Borongdingsi Computer Technology Co.,
Ltd.
|
10.27
|
Supplemental
Agreement to the Cooperation Agreement, dated December 10, 2008, by and
between Beijing CNET Online Advertising Co., Ltd. and Shanghai
Borongdingsi Computer Technology Co., Ltd.
|
10.28
|
Office
Lease Agreement, dated January 1, 2009, by and between Beijing
YuQuanHuiGu Realty Management Ltd. Co. and Business Opportunity
Online (Beijing) Network Technology Ltd. Co.
|
10.29
|
Office
Lease Agreement, dated January 1, 2009, by and between Beijing
YuQuanHuiGu Realty Management Ltd. Co. and Beijing CNET Online
Advertising Co., Ltd.
|
10.30
|
Office
Lease Agreement, dated January 1, 2009, by and between Beijing
YuQuanHuiGu Realty Management Ltd. Co. and Rise King Century
Technology Development (Beijing) Co., Ltd.
|
23.1
|
Consent
of Bernstein & Pinchuk LLP
|
99.1
|
Press
Release dated June 29, 2009
|
Pages
|
|
|
|
Report of independent registered public accounting firm
|
F-1
|
Consolidated
balance sheets as at December 31, 2008 and 2007
|
F-2
|
Consolidated
statements of operations and comprehensive income for the years
ended
|
|
December
31, 2008 and 2007
|
F-3
|
Consolidated
statements of cash flows for the years ended December 31, 2008 and
2007
|
F-4
|
Consolidated
statements of changes in stockholders’ equity for the years ended
|
|
December
31, 3008 and 2007
|
F-5
|
Notes
to the consolidated financial statements
|
F-6
|
Unaudited
consolidated balance sheets as at March 31, 2009 and December 31,
2008
|
F-25
|
Unaudited
consolidated statements of operations and comprehensive
|
|
income
for the three months ended March 31, 2009 and 2008
|
F-26
|
Unaudited
consolidated statements of cash flows for the three months
ended
|
|
March
31, 2009 and 2008
|
F-27
|
Notes
to the consolidated financial statements
|
F-28
|
As at December
31,
|
||||||||
2008
|
2007
|
|||||||
(US $)
|
(US $)
|
|||||||
Assets
|
||||||||
Current
assets:
|
||||||||
Cash and cash
equivalents
|
2,679 | 317 | ||||||
Accounts
receivable
|
978 | 211 | ||||||
Other
receivables
|
- | 190 | ||||||
Prepayment
and deposit
to
suppliers
|
4,072 | 419 | ||||||
Due from
related parties
|
109 | - | ||||||
Due from Control Group (see Note
1)
|
243 | 416 | ||||||
Due from
directors
|
- | 513 | ||||||
Inventories
|
1 | 4 | ||||||
Other current
assets
|
46 | 7 | ||||||
Total current
assets
|
8,128 | 2,077 | ||||||
Property and equipment,
net
|
678 | 164 | ||||||
Intangible asset,
net
|
- | 1 | ||||||
Other long-term assets, net
|
7 | - | ||||||
8,813 | 2,242 | |||||||
Liabilities and Stockholders’ Equity
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
37 | 302 | ||||||
Advances from
customers
|
608 | 122 | ||||||
Other
payables
|
1,333 | 4 | ||||||
Accrued payroll and other
accruals
|
66 | 42 | ||||||
Due to related
parties
|
346 | 22 | ||||||
Due to Control Group (See Note
1)
|
1,149 | 561 | ||||||
Due to
director
|
10 | - | ||||||
Taxes
payable
|
1,746 | 768 | ||||||
Total current
liabilities
|
5,295 | 1,821 | ||||||
Long-term borrowing
from director
|
128 | - | ||||||
Stockholders’ equity:
|
||||||||
Common stock ($ 1 par value at December 31,
2008; Authorized-50,000 shares at
December 31, 2008; Issued and outstanding-10,000
shares at December 31, 2008)
|
10 | - | ||||||
Additional paid-in
capital
|
603 | 515 | ||||||
Appropriated retained
earnings
|
304 | 67 | ||||||
Unappropriated retained earnings (deficit)
|
2,370 | (193 | ) | |||||
Accumulated other
comprehensive income
|
103 | 32 | ||||||
Total stockholders’ equity
|
3,390 | 421 | ||||||
8,813 | 2,242 |
For the Years Ended December
31,
|
|||||||||
2008
|
2007
|
||||||||
(US $)
|
(US $)
|
||||||||
Sales
|
21,508 | 7,570 | |||||||
Cost of
sales
|
13,786 | 4,674 | |||||||
Gross margin
|
7,722 | 2,896 | |||||||
Operating
expenses
|
|||||||||
Selling
expenses
|
2,705 | 2,132 | |||||||
General and administrative
expenses
|
1,041 | 410 | |||||||
Research and development
expenses
|
202 | 106 | |||||||
3,948 | 2,648 | ||||||||
Income from
operations
|
3,774 | 248 | |||||||
Other income (expense):
|
|||||||||
Interest
income
|
8 | 2 | |||||||
Other
income
|
- | - | |||||||
Other
expense
|
(20 | ) | (61 | ) | |||||
(12 | ) | (59 | ) | ||||||
Income before income tax
expense
|
3,762 | 189 | |||||||
Income tax
expense
|
962 | 405 | |||||||
Net income (loss)
|
2,800 | (216 | ) | ||||||
Other comprehensive income
|
|||||||||
Foreign currency
translation gain
|
71 | 15 | |||||||
Comprehensive income
(loss)
|
2,871 | (201 | ) | ||||||
Earnings (loss) per
share
|
|||||||||
Earnings (loss) per share
|
|||||||||
Basic and
diluted
|
280 | (22 | ) | ||||||
Weighted average number of
common shares outstanding
|
|||||||||
Basic and
diluted
|
10,000 | 10,000 |
For the Years ended December
31,
|
||||||||
2008
|
2007
|
|||||||
(US $)
|
(US $)
|
|||||||
Cash flows from operating
activities
|
||||||||
Net income (loss)
|
2,800 | (216 | ) | |||||
Adjustments to reconcile net
income (loss)
to net cash
provided by operating
activities
|
||||||||
Depreciation
and
Amortization
|
77 | 25 | ||||||
Disposal of fixed
assets
|
6 | 61 | ||||||
Changes in operating assets and
liabilities
|
||||||||
Accounts receivable
|
(741 | ) | (186 | ) | ||||
Other
receivables
|
200 | 63 | ||||||
Prepayment
and deposit
to
suppliers
|
(3,570 | ) | (292 | ) | ||||
Due from related
parties
|
(107 | ) | - | |||||
Due from/(to) Control Group
|
749 | 122 | ||||||
Other current
assets
|
(33 | ) | (11 | ) | ||||
Accounts
payables
|
(281 | ) | 159 | |||||
Advances from
customers
|
471 | 114 | ||||||
Accrued payroll and
other accruals
|
21 | 21 | ||||||
Due to related
parties
|
317 | 21 | ||||||
Taxes
payable
|
912 | 676 | ||||||
Net cash provided by operating
activities
|
821 | 557 | ||||||
Cash flows from investing
activities
|
||||||||
Purchases of vehicles and office equipment
|
(490 | ) | (102 | ) | ||||
Purchases of Intangible and other
long-term assets
|
(7 | ) | (1 | ) | ||||
Net cash used in investing activities
|
(497 | ) | (103 | ) | ||||
Cash flows from financing
activities
|
||||||||
Increase of long term borrowing from
director
|
126 | - | ||||||
Increase of paid-in capital in
VIEs
|
- | 263 | ||||||
(Increase)/decrease in due from directors
|
548 | (492 | ) | |||||
Increase/(decrease) in other
payables
|
1,307 | (9 | ) | |||||
Net cash provided by (used in) financing
activities
|
1,981 | (238 | ) | |||||
Effect of exchange rate fluctuation on cash and cash
equivalents
|
57 | 14 | ||||||
Net increase in cash and cash
equivalents
|
2,362 | 230 | ||||||
Cash and cash equivalents at
beginning of year
|
317 | 87 | ||||||
Cash and cash equivalents at end
of year
|
2,679 | 317 | ||||||
Supplemental disclosure of cash
flow information
|
||||||||
Interest
paid
|
- | - | ||||||
Income taxes
paid
|
673 | 13 |
Number of
common
stock
|
Common
stock
|
Additional paid-in
Capital
|
Appropriated retained
earnings
|
Unappropriated retained
earnings
|
Accumulated other comprehensive
income
|
Total shareholders’ equity
|
||||||||||||||||||||||
US $
|
US $
|
US $
|
US $
|
US $
|
US $
|
|||||||||||||||||||||||
Balance at January 1, 2007
|
- | - | 241 | 4 | 86 | 17 | 348 | |||||||||||||||||||||
Increase of paid-in capital of
VIE
|
- | - | 274 | - | - | - | 274 | |||||||||||||||||||||
Net loss for the
year
|
- | - | - | - | (216 | ) | - | (216 | ) | |||||||||||||||||||
Statutory surplus reserve
appropriated
|
- | - | - | 63 | (63 | ) | - | - | ||||||||||||||||||||
Foreign currency translation
adjustment
|
- | - | - | - | - | 15 | 15 | |||||||||||||||||||||
Balance at December 31,
2007
|
- | - | 515 | 67 | (193 | ) | 32 | 421 | ||||||||||||||||||||
Balance at January 1, 2008
|
- | - | 515 | 67 | (193 | ) | 32 | 421 | ||||||||||||||||||||
Issue of common
stock
|
10,000 | 10 | - | - | - | - | 10 | |||||||||||||||||||||
Increase of paid-in capital of
VIE
|
- | - | 88 | - | - | - | 88 | |||||||||||||||||||||
Net income for the
year
|
- | - | - | - | 2,800 | - | 2,800 | |||||||||||||||||||||
Statutory surplus reserve
appropriated
|
- | - | - | 237 | (237 | ) | - | - | ||||||||||||||||||||
Foreign currency translation
adjustment
|
- | - | - | - | - | 71 | 71 | |||||||||||||||||||||
Balance at December 31,
2008
|
10,000 | 10 | 603 | 304 | 2,370 | 103 | 3,390 |
1.
|
Organization and principal
activities
|
2.
|
Summary
of significant accounting policies
|
a)
|
Basis of
presentation
|
b)
|
Principles of
Consolidation
|
|
l
|
Attending
the shareholders’ meeting;
|
|
l
|
Exercising
all the shareholder’s rights and shareholder’s voting rights enjoyed by
Rise King BVI under the laws and the articles of associations of the
Company and each Group Companies, (collectively “the Group”) including
without limitation voting for and making decisions on the increase or
reduction of the authorized capital/registered capital, issuing company
bonds, merger, division, dissolution, liquidation of the Group or change
of Group’ type, amendment to the articles of association of the
Group.
|
|
l
|
Designating
and appointing the legal representatives (the chairman of the Board),
directors, supervisors, general managers and other senior officers of the
Group.
|
2008
|
2007
|
|||||||
Year end RMB exchange
rate
|
6.8542 | 7.3141 | ||||||
Average RMB exchange
rate
|
6.9623 | 7.6172 |
c)
|
Use of
estimates
|
d)
|
Cash and
cash
equivalents
|
e)
|
Accounts
receivable
|
f)
|
Inventories
|
g)
|
Property and
equipment
|
Vehicles
|
5 years
|
Office
equipment
|
3-5 years
|
Electronic
devices
|
5
years
|
h)
|
Fair value of
financial instruments
|
i)
|
Revenue
recognition
|
|
The
Group's revenue recognition policies are in compliance with Staff
Accounting Bulletin No. 104, “Revenue Recognition”. (i) persuasive
evidence of an arrangement exists, (ii) the service has been
rendered, (iii) the fees are fixed or determinable, and
(iv) collectability is reasonably
assured.
|
j)
|
Cost of
revenue
|
|
Cost
of sales primarily includes services and media resources purchased from
third parties, labor cost and benefits and PRC business
tax.
|
k)
|
Advertising
cost
|
l)
|
Research and
development expenses
|
m)
|
Lease
|
n)
|
Income
taxes
|
o)
|
Uncertain tax
positions
|
p)
|
Earning per
share
|
q)
|
Comprehensive
income
|
r)
|
Commitments and
contingencies
|
s)
|
Recently issued
accounting pronouncements
|
t)
|
Significant
risks
|
3.
|
Cash
and cash equivalents
|
2008
|
2007
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Cash
|
131 | 21 | ||||||
Deposits with short-term
maturities
|
2,548 | 296 | ||||||
Total
|
2,679 | 317 |
4.
|
Due
from related parties
|
2008
|
2007
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Beijing Saimeiwei Food Equipment
Technology Co., Ltd.
|
49 | - | ||||||
Beijing Zujianwu Technology Co.,
Ltd.
|
15 | - | ||||||
Beijing Xiyue Technology Co.,
Ltd.
|
7 | - | ||||||
Beijing Fengshangyinli Technology
Co., Ltd
|
15 | - | ||||||
Soyilianmei Advertising Co.,
Ltd.
|
23 | - | ||||||
109 | - |
5.
|
Due
from Control Group
|
December
31,
|
||||||||
2008
|
2007
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Due from Control Group
|
243 | 416 |
6.
|
Prepayment
and deposit to suppliers
|
2008
|
2007
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Performance deposit to TV advertisement providers
|
2,268 | - | ||||||
Prepayment to TV advertisement and internet
resources providers
|
1,784 | 359 | ||||||
Other deposits and
prepayments
|
20 | 60 | ||||||
4,072 | 419 |
7.
|
Property
and equipment
|
2008
|
2007
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Vehicles
|
90 | 75 | ||||||
Office
equipment
|
286 | 143 | ||||||
Electronic
devices
|
437 | - | ||||||
Total property and
equipment
|
813 | 218 | ||||||
Less: accumulated
depreciation
|
135 | 54 | ||||||
Total property and equipment, net
|
678 | 164 |
8.
|
Other
payables
|
2008
|
2007
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Due
to third parties
|
1,255 | - | ||||||
Others
|
78 | 4 | ||||||
1,333 | 4 |
9.
|
Due
to related parties
|
2008
|
2007
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Beijing Rongde Information
Technology Co., Ltd.
|
292 | - | ||||||
Beijing Saimeiwei Food Equipments
Technology Co., Ltd
|
54 | - | ||||||
Soyilianmei Advertising Co.,
Ltd.
|
- | 22 | ||||||
346 | 22 |
10.
|
Due
to Control Group
|
December
31,
|
||||||||
2008
|
2007
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Due to Control
Group
|
1,149 | 561 |
11.
|
Taxation
|
|
a)
|
Income
tax
|
|
l
|
Rise
King Century is a newly established software company qualified by the
related PRC governmental authorities and was entitled to a two-year EIT
exemption from its first profitable year and a 50% reduction of its
applicable EIT rate, which is 25% of its taxable income for the exceeding
three years. Rise King Century is exempt from EIT in
2008.
|
|
l
|
28.com was qualified as a High
and New Technology Enterprise in Beijing High-Tech Zone and was entitled
to a preferential tax rate of 15% and is further entitled to a three year
EIT exemption for its first three years of operations and a 50% reduction
of its applicable EIT rate for the exceeding three years. The
exemption tax holiday for 28.com was from fiscal year 2005 to
2007.
|
|
l
|
The
applicable income tax rate for CNET Online Beijing was 25% and 33% for the
years ended December 31, 2008 and 2007
respectively.
|
l
|
The
applicable income tax rate for CNET Online Beijing was 25% and 33% for the
years ended December 31, 2008 and 2007
respectively.
|
2008
|
2007
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
PRC
federal statutory tax rate
|
25 | % | 33 | % | ||||
Taxable
income
|
3,762 | 189 | ||||||
Computed
expected income tax expense
|
941 | 62 | ||||||
Non-deductible
expenses
|
21 | 550 | ||||||
Effect
of tax holidays
|
- | (207 | ) | |||||
962 | 405 |
b)
|
Business
tax and relevant surcharges
|
2008
|
2007
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Business
tax payable
|
556 | 258 | ||||||
Culture
industry development surcharge payable
|
4 | 32 | ||||||
Enterprise
Income tax payable
|
1,132 | 467 | ||||||
Individual
Income tax payable
|
54 | 11 | ||||||
1,746 | 768 |
12.
|
Long-term
borrowing from director
|
December
31,
|
||||||||
2008
|
2007
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Long-term
borrowing from director
|
128 | - |
13.
|
Restricted
net assets
|
14.
|
Sales
and cost of sales
|
2008
|
2007
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Sales
|
||||||||
-
Internet advertising
|
11,292 | 7,570 | ||||||
-
TV advertising
|
7,007 | - | ||||||
-
Internet advertising resources resell
|
3,081 | - | ||||||
-
Bank kiosk advertisement
|
128 | - | ||||||
21,508 | 7,570 | |||||||
Cost
of sales
|
||||||||
-
Internet advertising
|
4,671 | 4,674 | ||||||
-
TV advertising
|
5,939 | - | ||||||
-
Internet advertising resources resell
|
3,154 | - | ||||||
-
Bank kiosk advertisement
|
22 | - | ||||||
13,786 | 4,674 | |||||||
Gross
margin
|
||||||||
-
Internet advertising
|
6,621 | 2,896 | ||||||
-
TV advertising
|
1,068 | - | ||||||
-
Internet advertising resources resell
|
(73 | ) | - | |||||
-
Bank kiosk advertisement
|
106 | - | ||||||
7,722 | 2,896 |
15.
|
Related
party transactions
|
2008
|
2007
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Advertising
revenue from related parties:
|
||||||||
-Beijing
Saimeiwei Food Equipment Technology Co., Ltd,
|
423 | 65 | ||||||
-Beijing
Zujianwu Technology Co., Ltd.
|
34 | |||||||
-Beijing
Fengshangyinli Technology Co., Ltd.
|
159 | - | ||||||
-Soyilianmei
Advertising Co., Ltd.
|
449 | 105 | ||||||
-Beijing
Telijie Cleaning Technology Co., Ltd.
|
53 | 65 | ||||||
-Shiji
Huigu Technology Investment Co., Ltd
|
- | 11 | ||||||
-Beijing
Telijie Century Environmental Technology Co., Ltd.
|
53 | 65 | ||||||
-Beijing
Rongde Information Technology Co., Ltd.
|
276 | - | ||||||
1,447 | 311 |
16.
|
Employee
defined contribution plan
|
17.
|
Commitments
|
Rental
payments
|
Server
hosting and
board-band
lease
payments
|
Internet
resources and
TV
advertisement
purchase
payments
|
Total
|
||||||||||||||
US$(’000)
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
||||||||||||||
For
the year ended December 31,
|
|||||||||||||||||
-2009 | 260 | 133 | 17,903 | 18,296 | |||||||||||||
-2010 | 260 | - | 1,459 | 1,719 | |||||||||||||
-2011 | 260 | - | 1,459 | 1,719 | |||||||||||||
Total
|
780 | 133 | 20,821 | 21,734 |
18.
|
Segment
reporting
|
Year
ended December 31, 2008
|
||||||||||||||||||||||||||||
Internet
Ad.
|
TV
Ad.
|
Bank
kiosk
|
Internet
Ad.
resources
resell
|
Others
|
Inter-
segment and
reconciling
item
|
Total
|
||||||||||||||||||||||
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
||||||||||||||||||||||
Revenue
|
11,292 | 7,007 | 128 | 3,081 | - | - | 21,508 | |||||||||||||||||||||
Cost
of sales
|
4,671 | 5,939 | 22 | 3,154 | - | - | 13,786 | |||||||||||||||||||||
Total
operating expenses
|
2,923 | 1,006 | 9 | - | 10 | - | 3,948 | |||||||||||||||||||||
Including:
Depreciation and amortization expense
|
21 | 34 | 22 | - | - | - | 77 | |||||||||||||||||||||
Operating
income(loss)
|
3,698 | 62 | 97 | (73 | ) | (10 | ) | - | 3,774 | |||||||||||||||||||
Expenditure
for long-term assests
|
41 | 23 | 431 | - | 2 | - | 497 | |||||||||||||||||||||
Net
income (loss)
|
2,068 | 669 | 73 | - | (10 | ) | - | 2,800 | ||||||||||||||||||||
Total
assets
|
6,794 | 5,037 | 414 | - | 128 | (3,560 | ) | 8,813 |
Year
ended December 31, 2007
|
||||||||||||||||||||||||||||
Internet
Ad.
|
TV
Ad.
|
Bank
kiosk
|
Internet
Ad.
resources
resell
|
Others
|
Inter-
segment and
reconciling
item
|
Total
|
||||||||||||||||||||||
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
||||||||||||||||||||||
Revenue
|
7,570 | - | - | - | - | - | 7,570 | |||||||||||||||||||||
Cost
of sales
|
4,674 | - | - | - | - | - | 4,674 | |||||||||||||||||||||
Total
operating expenses
|
2,648 | - | - | - | - | - | 2,648 | |||||||||||||||||||||
Including:
Depreciation and amortization expense
|
25 | - | - | - | - | - | 25 | |||||||||||||||||||||
Operating
income
|
248 | - | - | - | - | - | 248 | |||||||||||||||||||||
Expenditure
for long-term assests
|
103 | - | - | - | - | - | 103 | |||||||||||||||||||||
Net
loss
|
(216 | ) | - | - | - | - | - | (216 | ) | |||||||||||||||||||
Total
assets
|
2,242 | - | - | - | - | - | 2,242 |
19.
|
Subsequent
event
|
(a)
|
The
Group signed new contracts with the internet resources providers and
TV advertisement providers in 2009, which engaged the Group contractual
obligations of US$5,880,000 and US$243,000 in year 2009 and 2010
respectively.
|
(b)
|
In
April 19 2009, some franchisors were reported by China Central Television
(“CCTV”) to engage in fraudulent franchise business and the report
also mentioned that the Company’s PRC VIE, 28.com was suspected of being
an accomplice in such frauds by posting franchisors' advertisement on
its internet advertisement
platform.
|
|
As
for this matter, per the PRC Advertising Law, the Group as the publisher
of advertisement has the obligation to check relevant documents and verify
the content of the advertisement. For commercial franchise business in
China, the franchiser needs to file an application with the Ministry of
Commerce PRC or its local branches through the system
http://txjy.syggs.mofcom.gov.cn/. When a franchiser issues an
advertisement through the Group, the Group shall check the business
license, the franchiser’s registration form, the trade mark certificate
and other relevant documents to verify the content of the advertisement.
The internet information services regulations and anti unfair competition
regulations have similar requirements for internet advertisement
publishers. Based on the laws and regulations above, there is no mandatory
requirement that the company shall be responsible for the franchiser’s
business activities. But it is still possible that 28.com is required to
assume civil and administrative responsibilities per Articles 37 and 38 of
the PRC Advertising Law, subject to further investigation of competent
authorities.
|
|
Under
Article 37 of PRC Advertising Law in the case of fraudulent advertisement
should advertisement publisher have been convicted guilty, the publisher’s
proceeds would be confiscated and it would be subject to an additional
fine within one to five times of the proceeds. Should there be a serious
violation, the competent authorities shall order the advertisement
publisher to shut down business; once the violation constitutes a crime,
the publisher may even assume certain criminal responsibilities.
|
|
Under
Article 38 of PRC Advertising Law in the case of fraudulent
advertisement that is misleading to the extent that the
consumers' interests are infringed, the advertiser shall assume
certain civil responsibilities. The advertisement publisher who has
designed, made or published the advertisement, and is aware of,
or is presumed to be aware of, the frauds in the advertisement, shall
assume joint civil responsibilities with the advertiser. If the
advertisement publisher could not provide the genuine name and address of
the advertiser, it shall assume all of the civil
responsibilities.
|
|
The
Group and its majority owned subsidiaries are not aware of any significant
potential liabilities regarding this
matter.
|
|
Thus
far 28.com has not concluded whether any laws were violated, which is
subject to further investigation of competent
authorities.
|
March
31,
|
December
31
|
|||||||
2009
|
2008
|
|||||||
(US
$)
|
(US
$)
|
|||||||
Assets
|
(Unaudited)
|
|||||||
Current
assets:
|
||||||||
Cash
and cash equivalents
|
2,685 | 2,679 | ||||||
Accounts
receivable
|
1,349 | 978 | ||||||
Other
receivables
|
1,523 | - | ||||||
Prepayment
and deposit to suppliers
|
4,452 | 4,072 | ||||||
Due from
related parties
|
63 | 109 | ||||||
Due
from Control Group
|
536 | 243 | ||||||
Inventories
|
2 | 1 | ||||||
Other
current assets
|
33 | 46 | ||||||
Total
current assets
|
10,643 | 8,128 | ||||||
Property
and equipment, net
|
656 | 678 | ||||||
Intangible
asset, net
|
- | - | ||||||
Other
long-term assets
|
22 | 7 | ||||||
11,321 | 8,813 | |||||||
Liabilities
and Stockholders’ Equity
|
||||||||
Current
liabilities:
|
||||||||
Accounts
payable
|
123 | 37 | ||||||
Advances
from customers
|
1,106 | 608 | ||||||
Other
payables
|
1,349 | 1,333 | ||||||
Accrued
Payroll and other accruals
|
143 | 66 | ||||||
Due
to related parties
|
333 | 346 | ||||||
Due
to Control Group
|
1,187 | 1,149 | ||||||
Due
to director
|
- | 10 | ||||||
Taxes
payable
|
2,280 | 1,746 | ||||||
Total
current liabilities
|
6,521 | 5,295 | ||||||
Long-term
borrowing from director
|
128 | 128 | ||||||
Stockholders’ equity:
|
||||||||
Common
stock ($1 par value; Authorized-50,000
shares;
Issued and outstanding-10,000 shares)
|
10 | 10 | ||||||
Additional
paid-in capital
|
603 | 603 | ||||||
Appropriated
retained earnings
|
304 | 304 | ||||||
Unappropriated
retained earnings
|
3,649 | 2,370 | ||||||
Accumulated
other comprehensive income
|
106 | 103 | ||||||
Total
stockholders’ equity
|
4,672 | 3,390 | ||||||
11,321 | 8,813 |
For
the three months ended March 31,
|
||||||||
2009
|
2008
|
|||||||
(US
$)
|
(US
$)
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Sales
|
9,797 | 1,516 | ||||||
Cost
of sales
|
6,277 | 1,378 | ||||||
Gross
margin
|
3,520 | 138 | ||||||
Operating
expenses
|
||||||||
Selling
expenses
|
1,462 | 197 | ||||||
General
and administrative expenses
|
349 | 137 | ||||||
Research
and development expenses
|
50 | 31 | ||||||
1,861 | 365 | |||||||
Income (loss) from
operations
|
1,659 | (227 | ) | |||||
Other
income (expenses):
|
||||||||
Interest
income
|
2 | 1 | ||||||
Other
income
|
4 | - | ||||||
Other expenses
|
- | - | ||||||
6 | 1 | |||||||
Income
(loss) before income tax expense
|
1,665 | (226 | ) | |||||
Income
tax expense
|
386 | 33 | ||||||
Net
income/(loss)
|
1,279 | (259 | ) | |||||
Other
comprehensive income (loss)
|
||||||||
Foreign
currency translation gain
|
3 | 12 | ||||||
Comprehensive
income (loss)
|
1,282 | (247 | ) | |||||
Earnings
(loss) per share
|
||||||||
Earnings
(loss) per common stock
|
||||||||
Basic and diluted
|
128 | (26 | ) | |||||
Weighted
average number of common shares outstanding:
|
||||||||
Basic and diluted
shares
|
10,000 | 10,000 |
For
the three months ended March 31,
|
||||||||
2009
|
2008
|
|||||||
(US
$)
|
(US
$)
|
|||||||
(Unaudited)
|
(Unaudited)
|
|||||||
Cash
flows from operating activities
|
||||||||
Net
income (loss)
|
1,279 | (259 | ) | |||||
Adjustments
to reconcile net income (loss) to net cash provided by (used in) operating
activities
|
||||||||
Depreciation
and Amortization
|
42 | 11 | ||||||
Changes
in operating assets and liabilities
|
||||||||
Accounts
receivable
|
(369 | ) | (25 | ) | ||||
Other
receivables
|
(63 | ) | (80 | ) | ||||
Prepayment
and deposit to suppliers
|
(374 | ) | 77 | |||||
Due
from related parties
|
45 | - | ||||||
Due
from/(to) Control Group
|
(256 | ) | (120 | ) | ||||
Other
current assets
|
11 | (76 | ) | |||||
Accounts
payable
|
86 | 143 | ||||||
Advances
from customers
|
496 | 146 | ||||||
Accrued
payroll and other accruals
|
77 | (3 | ) | |||||
Due
to related parties
|
(13 | ) | (7 | ) | ||||
Taxes
payable
|
532 | 47 | ||||||
Net
cash provided by (used in) operating activities
|
1,493 | (146 | ) | |||||
Cash
flows from investing activities
|
||||||||
Purchases
of vehicles and office equipment
|
(19 | ) | (22 | ) | ||||
Purchases
of Intangible and other long-term assets
|
(15 | ) | - | |||||
Net
cash used in investing activities
|
(34 | ) | (22 | ) | ||||
Cash
flows from financing activities
|
||||||||
Increase
of long-term borrowing from director
|
- | 122 | ||||||
Increase
of short-term loan to third party
|
(1,461 | ) | - | |||||
Increase/(decrease)
in due to director
|
(10 | ) | 251 | |||||
Increase/(decrease)
in other payables
|
14 | (91 | ) | |||||
Net
cash provided by (used in) financing activities
|
(1,457 | ) | 282 | |||||
Effect
of exchange rate fluctuation on cash and cash equivalents
|
4 | 15 | ||||||
Net
increase in cash and cash equivalents
|
6 | 129 | ||||||
Cash
and cash equivalents at beginning of year
|
2,679 | 317 | ||||||
Cash
and cash equivalents at end of year
|
2,685 | 446 | ||||||
Supplemental
disclosure of cash flow information
|
||||||||
Interest
paid
|
- | - | ||||||
Income
taxes paid
|
4 | 1 |
1.
|
Organization
and principal activities
|
2.
|
Summary
of significant accounting policies
|
a)
|
Basis
of presentation
|
b)
|
Principles
of Consolidation
|
c)
|
Use
of estimates
|
d)
|
Advertising
cost
|
e)
|
Research
and development expenses
|
f)
|
Income
taxes
|
g)
|
Uncertain
tax positions
|
h)
|
Recently
issued accounting pronouncements
|
3.
|
Cash
and cash equivalents
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Cash
|
806 | 131 | ||||||
Deposits
with short-term maturities
|
1,879 | 2,548 | ||||||
Total
|
2,685 | 2,679 |
4.
|
Due
from related parties
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Beijing
Saimeiwei Food Equipment Technology Co., Ltd.
|
16 | 49 | ||||||
Beijing
Zujianwu Technology Co., Ltd.
|
- | 15 | ||||||
Beijing
Xiyue Technology Co., Ltd.
|
- | 7 | ||||||
Beijing
Fengshangyinli Technology Co., Ltd
|
10 | 15 | ||||||
Soyilianmei
Advertising Co., Ltd.
|
37 | 23 | ||||||
63 | 109 |
5.
|
Due
from Control Group
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Due
from Control Group
|
536 | 243 |
6.
|
Other
receivables
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Short-term
loan to third party
|
1,461 | - | ||||||
Staff
Advances
|
62 | - | ||||||
1,523 | - |
7.
|
Prepayment
and deposit to suppliers
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Performance
guarantee to TV advertisement providers
|
1,866 | 2,268 | ||||||
Prepayment
to TV advertisement and internet resources providers
|
2,584 | 1,784 | ||||||
Other
deposits and prepayments
|
2 | 20 | ||||||
4,452 | 4,072 |
8.
|
Property
and equipment
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Vehicles
|
90 | 90 | ||||||
Office
equipment
|
305 | 286 | ||||||
Electronic
devices
|
438 | 437 | ||||||
Total
property and equipment
|
833 | 813 | ||||||
Less:
accumulated depreciation
|
177 | 135 | ||||||
Total
property and equipment, net
|
656 | 678 |
9.
|
Other
payables
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Due
to third parties
|
1,256 | 1,255 | ||||||
Others
|
93 | 78 | ||||||
1,349 | 1,333 |
10.
|
Due
to related parties
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Beijing
Rongde Information Technology Co., Ltd.
|
292 | 292 | ||||||
Beijing
Saimeiwei Food Equipments Technology Co., Ltd
|
26 | 54 | ||||||
Beijing
Fengshangyinli Technology Co., Ltd
|
10 | - | ||||||
Beijing
Telijie Cleaning Technology Co., Ltd.
|
5 | - | ||||||
Soyilianmei
Advertising Co., Ltd.
|
- | - | ||||||
333 | 346 |
11.
|
Due
to Control Group
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Due
to Control Group
|
1,187 | 1,149 |
12.
|
Taxation
|
i)
|
Income
tax
|
l
|
Rise
King Century is a newly established software company qualified by the
related PRC governmental authorities and was entitled to a two-year EIT
exemption from its first profitable year and a 50% reduction of its
applicable EIT rate, which is 25% of its taxable income for the exceeding
three years. Rise King Century is exempt from EIT in 2008 and
2009.
|
l
|
28.com
was qualified as a High and New Technology Enterprise in Beijing High-Tech
Zone and was entitled to a preferential tax rate of 15% and is further
entitled to a three year EIT exemption for its first three years of
operations and a 50% reduction of its applicable EIT rate for the
exceeding three years. The exemption tax holiday for 28.com was
from fiscal year 2005 to 2007.
|
l
|
The
applicable income tax rate for CNET Online Beijing was 25% for the three
months ended March 31, 2009 and
2008.
|
j)
|
Business
tax and relevant surcharges
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Business
tax payable
|
612 | 556 | ||||||
Culture
industry development surcharge payable
|
96 | 4 | ||||||
Enterprise
Income tax payable
|
1,518 | 1,132 | ||||||
Individual
Income tax payable
|
54 | 54 | ||||||
2,280 | 1,746 |
13.
|
Long-term
borrowing from director
|
March
31,
|
December
31,
|
|||||||
2009
|
2008
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Long-term
borrowing from director
|
128 | 128 |
14.
|
Restricted
net assets
|
15.
|
Related
party transactions
|
2009
|
2008
|
|||||||
US$(’000)
|
US$(’000)
|
|||||||
Advertising
revenue from related parties:
|
||||||||
-Beijing
Saimeiwei Food Equipment Technology Co., Ltd,
|
283 | - | ||||||
-Beijing
Zujianwu Technology Co., Ltd.
|
- | - | ||||||
-Beijing
Fengshangyinli Technology Co., Ltd.
|
31 | - | ||||||
-Soyilianmei
Advertising Co., Ltd.
|
165 | - | ||||||
-Beijing
Telijie Cleaning Technology Co., Ltd.
|
15 | - | ||||||
-Shiji
Huigu Technology Investment Co., Ltd
|
- | - | ||||||
-Beijing
Telijie Century Environmental Technology Co., Ltd.
|
- | - | ||||||
-Beijing
Rongde Information Technology Co., Ltd.
|
- | - | ||||||
494 | - |
16.
|
Employee
defined contribution plan
|
17.
|
Commitments
|
Rental
payments
|
Server
hosting and
board-band
lease
payments
|
Internet
resources and TV
advertisement purchase
payments
|
Total
|
||||||||||||||
US$(’000)
|
US$(’000)
|
US$(’000)
|
US$(’000)
|
||||||||||||||
Nine
months ended December 31,
|
|||||||||||||||||
-2009 | 196 | 79 | 17,235 | 17,510 | |||||||||||||
Year
ended December 31,
|
|||||||||||||||||
-2010 | 260 | - | 1,702 | 1,962 | |||||||||||||
-2011 | 260 | - | 1,459 | 1,719 | |||||||||||||
Total
|
716 | 79 | 20,396 | 21,191 |
2.
|
Segment
reporting
|
Three
months ended March 31, 2009
|
||||||||||||||||||||||||||||
Internet
Ad.
|
TV
Ad.
|
Bank
kiosk
|
Internet
Ad.
resources
resell
|
Others
|
Inter-
segment and
reconciling
item
|
Total
|
||||||||||||||||||||||
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
||||||||||||||||||||||
Revenue
|
3,684 | 5,742 | - | 371 | - | - | 9,797 | |||||||||||||||||||||
Cost
of sales
|
858 | 5,040 | - | 364 | 15 | - | 6,277 | |||||||||||||||||||||
Total
operating expenses
|
1,566 | 175 | 21 | - | 99 | - | 1,861 | |||||||||||||||||||||
Including:
Depreciation and amortization expense
|
9 | 12 | 21 | - | - | - | 42 | |||||||||||||||||||||
Operating
income(loss)
|
1,260 | 527 | (21 | ) | 7 | (114 | ) | - | 1,659 | |||||||||||||||||||
Expenditure
for long-term assests
|
8 | 16 | - | - | 10 | - | 34 | |||||||||||||||||||||
Net
income (loss)
|
855 | 552 | (21 | ) | 7 | (114 | ) | - | 1,279 | |||||||||||||||||||
Total
assets
|
8,067 | 6,383 | 395 | - | 341 | (3,865 | ) | 11,321 |
Three
months ended March 31, 2008
|
||||||||||||||||||||||||||||
Internet
Ad.
|
TV
Ad.
|
Bank
kiosk
|
Internet
Ad.
resources
resell
|
Others
|
Inter-
segment and
reconciling
item
|
Total
|
||||||||||||||||||||||
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
US$
(‘000)
|
||||||||||||||||||||||
Revenue
|
1,516 | - | - | - | - | - | 1,516 | |||||||||||||||||||||
Cost
of sales
|
1.378 | - | - | - | - | - | 1.378 | |||||||||||||||||||||
Total
operating expenses
|
365 | - | - | - | - | - | 365 | |||||||||||||||||||||
Including:
Depreciation and amortization expense
|
11 | - | - | - | - | - | 11 | |||||||||||||||||||||
Operating
income(loss)
|
(227 | ) | - | - | - | - | - | (227 | ) | |||||||||||||||||||
Expenditure
for long-term assests
|
22 | - | - | - | - | - | 22 | |||||||||||||||||||||
Net
income (loss)
|
(259 | ) | - | - | - | - | - | (259 | ) | |||||||||||||||||||
Total
assets
|
2,312 | - | - | - | - | - | 2,312 |
PRO
FORMA COMBINED BALANCE SHEET
|
||||||||||||||||||||
(In
thousands, except for number of shares and per share data)
|
||||||||||||||||||||
(Unaudited)
|
||||||||||||||||||||
|
|
|||||||||||||||||||
China
Net Online Media Group
Limited |
Emazing Interactive,
Inc. |
Adjustments
|
Proforma
|
|||||||||||||||||
March
31,
|
March
31,
|
|||||||||||||||||||
2009
|
2009
|
|||||||||||||||||||
(US
$)
|
(US
$)
|
|||||||||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||||||
ASSETS
|
||||||||||||||||||||
Current
assets:
|
||||||||||||||||||||
Cash
and cash equivalents
|
2,685 | 1 | (1 | ) | A | 2,385 | ||||||||||||||
(300 | ) | C | ||||||||||||||||||
Accounts
receivable
|
1,349 | 1,349 | ||||||||||||||||||
Other
receivables
|
1,523 | 1,523 | ||||||||||||||||||
Prepayment
and deposit to suppliers
|
4,452 | 4,452 | ||||||||||||||||||
Due
from related parties
|
63 | 63 | ||||||||||||||||||
Due
from control group
|
536 | 536 | ||||||||||||||||||
Inventories
|
2 | 2 | ||||||||||||||||||
Other
current assets
|
33 | - | 33 | |||||||||||||||||
Total
current assets
|
10,643 | 1 | (301 | ) | 10,343 | |||||||||||||||
Property
and equipment, net
|
656 | 5 | (5 | ) | A | 656 | ||||||||||||||
Intangible,
net
|
- | 5 | (5 | ) | A | - | ||||||||||||||
Other
long-term assets, net
|
22 | - | - | 22 | ||||||||||||||||
Total
assets
|
11,321 | 11 | (311 | ) | 11,021 | |||||||||||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
||||||||||||||||||||
Current
Liabilities:
|
||||||||||||||||||||
Accounts
payable
|
123 | 52 | (52 | ) | A | 123 | ||||||||||||||
Accounts
payable - related party
|
4 | (4 | ) | A | - | |||||||||||||||
Advances
from customers
|
1,106 | - | 1,106 | |||||||||||||||||
Other
payables
|
1,349 | - | - | 1,349 | ||||||||||||||||
Accrued
payroll and other accruals
|
143 | 4 | (4 | ) | A | 143 | ||||||||||||||
Due
to related parties
|
333 | - | - | 333 | ||||||||||||||||
Due
to control group
|
1,187 | 1,187 | ||||||||||||||||||
Due
to director
|
- | - | - | - | ||||||||||||||||
Line
of credit
|
40 | (40 | ) | C | - | |||||||||||||||
Taxes
payable
|
2,280 | - | 2,280 | |||||||||||||||||
Total
Current Liabilities
|
6,521 | 100 | (100 | ) | A | 6,521 | ||||||||||||||
Long-term
borrowing from director
|
128 | 128 | ||||||||||||||||||
Total
Liabilities
|
6,649 | 100 | (100 | ) | A | 6,649 | ||||||||||||||
Stockholders'
equity
|
||||||||||||||||||||
Common
stock ($0.001 par value; authorized - 50,000,000 shares; issued and
outstanding - 15,774,300 shares)
|
10 | 6 | 14 | B | 16 | |||||||||||||||
(10 | ) | B | ||||||||||||||||||
(4 | ) | C | ||||||||||||||||||
Additional
paid in capital
|
603 | 263 | (309 | ) | A | 297 | ||||||||||||||
(14 | ) | B | ||||||||||||||||||
10 | D | |||||||||||||||||||
(256 | ) | C | ||||||||||||||||||
Appropriated
retained earnings
|
304 | (358 | ) | 358 | 304 | |||||||||||||||
Unappropriated
retained earnings
|
3,649 | - | B | 3,649 | ||||||||||||||||
Accumulated
other comprehensive income
|
106 | - | 106 | |||||||||||||||||
Total
stockholders' equity
|
4,672 | (89 | ) | (211 | ) | 4,356 | ||||||||||||||
Total
liabilities and stockholders' equity
|
11,321 | 11 | (311 | ) | 11,021 |
China
Net
Online
Media
Group
Limited
|
China
Net
Online
Media
Group
Limited
|
|||||||
Year
Ended
December
31,
2008
(unaudited)
|
Three
Months
Ended
March,
2009
(unaudited)
|
|||||||
Net
income/(loss)
|
$ | 2,800 | $ | 1,279 | ||||
Other
comprehensive income (loss)
|
||||||||
Foreign
currency translation gain
|
71 | 3 | ||||||
Comprehensive
income (loss)
|
$ | 2,871 | $ | 1,282 | ||||
Net
income (loss) per Share
|
||||||||
Basic
and diluted
|
$ | 0.20 | $ | 0.09 | ||||
Weighted
average shares outstanding
|
||||||||
Basic
and diluted
|
13,790,800 | 13,790,800 |
A)
|
Per the terms of the
Share Exchange, Emazing was delivered with zero assets and zero
liabilities at time of closing;
|
B)
|
At
closing and pursuant to the Exchange Agreement, we acquired all of the
issued and outstanding capital stock of China Net in exchange for the
issuance of 13,790,800 common stock
shares;
|
C)
|
In
exchange for $300,000, the Company agreed to cancel 4,400,000 shares of
common stock and retire a $40,000 line of credit;
and,
|
D)
|
At
closing, common stock of China Net will be reclassified to additional
paid-in-capital to reflect the additional shares of common stock issued as
part of the Share Exchange.
|