September
30,
|
March
31,
|
|||||||||||
2009
|
2009
|
|||||||||||
US$
|
RMB
|
RMB
|
||||||||||
(in
thousands except redemption value and number of shares)
|
||||||||||||
ASSETS
|
||||||||||||
Current
assets
|
||||||||||||
Cash
and cash equivalents
|
36,303 | 247,813 | 161,406 | |||||||||
Accounts
receivable, less allowance for doubtful accounts
|
||||||||||||
(September
30, 2009: RMB6,764; March 31, 2009: RMB 6,170)
|
9,416 | 64,274 | 49,763 | |||||||||
Inventories
|
763 | 5,211 | 6,501 | |||||||||
Prepaid
expenses and other receivables
|
1,171 | 7,990 | 7,978 | |||||||||
Deferred
tax assets
|
279 | 1,908 | 1,846 | |||||||||
Total
current assets
|
47,932 | 327,196 | 227,494 | |||||||||
Property,
plant and equipment, net
|
36,855 | 251,574 | 236,740 | |||||||||
Non-current
prepayments and deposits
|
3,013 | 20,569 | 27,184 | |||||||||
Non-current
accounts receivable, less allowance for doubtful accounts
|
||||||||||||
(September
30, 2009: RMB3,793; March 31, 2009: RMB2,223)
|
20,823 | 142,144 | 91,761 | |||||||||
Inventories
|
3,940 | 26,894 | 26,069 | |||||||||
Intangible
asset, net
|
3,923 | 26,783 | 27,268 | |||||||||
Available-for-sale
equity securities
|
6,130 | 41,843 | 26,242 | |||||||||
Deferred
reverse recapitalization costs
|
- | - | 33,633 | |||||||||
Deferred
offering costs
|
129 | 878 | - | |||||||||
Deferred
tax assets
|
64 | 436 | - | |||||||||
Total
assets
|
122,809 | 838,317 | 696,391 | |||||||||
LIABILITIES
|
||||||||||||
Current
liabilities
|
||||||||||||
Bank
loan
|
6,592 | 45,000 | - | |||||||||
Accounts
payable
|
979 | 6,681 | 5,128 | |||||||||
Accrued
expenses and other payables
|
2,982 | 20,353 | 19,269 | |||||||||
Deferred
revenue
|
4,238 | 28,927 | 18,351 | |||||||||
Promissory
note
|
514 | 3,510 | - | |||||||||
Amounts
due to related parties
|
516 | 3,523 | - | |||||||||
Income
tax payable
|
579 | 3,953 | 4,321 | |||||||||
Total
current liabilities
|
16,400 | 111,947 | 47,069 | |||||||||
Deferred
revenue
|
11,525 | 78,676 | 74,231 | |||||||||
Other
non-current liabilities
|
2,212 | 15,100 | 13,551 | |||||||||
Deferred
tax liabilities
|
476 | 3,249 | 4,017 | |||||||||
Total
liabilities
|
30,613 | 208,972 | 138,868 | |||||||||
Commitments
and contingencies
|
||||||||||||
Redeemable
ordinary shares of China Cord Blood Services Corporation
|
||||||||||||
US$0.0001
par value, 14,614,140 shares issued and outstanding as of
|
||||||||||||
March
31, 2009 (redemption value of US$51,088,745 as of March 31,
2009)
|
- | - | 386,577 |
September
30,
|
March
31,
|
|||||||||||
2009
|
2009
|
|||||||||||
US$
|
RMB
|
RMB
|
||||||||||
(in
thousands except redemption value and number of shares)
|
||||||||||||
EQUITY
|
||||||||||||
China
Cord Blood Corporation shareholders’ equity
|
||||||||||||
Ordinary
shares US$0.0001 par value, 250,000,000 shares authorized,
|
||||||||||||
43,237,100
shares and 62,792,642 shares issued and outstanding as
|
||||||||||||
of
March 31, 2009 and September 30, 2009, respectively
|
6 | 43 | 34 | |||||||||
Additional
paid-in capital
|
84,038 | 573,660 | 140,745 | |||||||||
Accumulated
other comprehensive loss
|
(517 | ) | (3,531 | ) | (19,319 | ) | ||||||
Retained
earnings
|
7,495 | 51,160 | 44,082 | |||||||||
Total
China Cord Blood Corporation shareholders’ equity
|
91,022 | 621,332 | 165,542 | |||||||||
Noncontrolling
interests
|
1,174 | 8,013 | 5,404 | |||||||||
Total
equity
|
92,196 | 629,345 | 170,946 | |||||||||
Total
liabilities, redeemable ordinary shares and equity
|
122,809 | 838,317 | 696,391 |
Three months ended September
30,
|
Six months ended September
30,
|
|||||||||||||||||||||||
2009
|
2008
|
|
2009
|
2008
|
||||||||||||||||||||
US$
|
RMB
|
RMB
|
US$
|
RMB
|
RMB
|
|||||||||||||||||||
(in
thousands except per share)
|
||||||||||||||||||||||||
Revenues
|
9,361 | 63,897 | 48,988 | 17,847 | 121,826 | 81,935 | ||||||||||||||||||
Direct
costs
|
(2,583 | ) | (17,632 | ) | (11,667 | ) | (4,965 | ) | (33,888 | ) | (22,175 | ) | ||||||||||||
Gross
profit
|
6,778 | 46,265 | 37,321 | 12,882 | 87,938 | 59,760 | ||||||||||||||||||
Operating
expenses
|
||||||||||||||||||||||||
Sales
and marketing
|
(1,387 | ) | (9,470 | ) | (7,382 | ) | (2,419 | ) | (16,512 | ) | (15,047 | ) | ||||||||||||
General
and administrative
|
(1,854 | ) | (12,651 | ) | (5,107 | ) | (3,549 | ) | (24,227 | ) | (10,978 | ) | ||||||||||||
Total
operating expenses
|
(3,241 | ) | (22,121 | ) | (12,489 | ) | (5,968 | ) | (40,739 | ) | (26,025 | ) | ||||||||||||
Operating
income
|
3,537 | 24,144 | 24,832 | 6,914 | 47,199 | 33,735 | ||||||||||||||||||
Other
income/(expense), net
|
||||||||||||||||||||||||
Interest
income
|
252 | 1,723 | 938 | 404 | 2,755 | 1,911 | ||||||||||||||||||
Interest
expense
|
(96 | ) | (657 | ) | - | (164 | ) | (1,117 | ) | - | ||||||||||||||
Exchange
gain/(loss)
|
66 | 451 | (88 | ) | 83 | 563 | (81 | ) | ||||||||||||||||
Write-off
of deferred
|
||||||||||||||||||||||||
offering
costs
|
- | - | (9,688 | ) | - | - | (9,688 | ) | ||||||||||||||||
Write-off
of deferred reverse
|
||||||||||||||||||||||||
capitalization
costs
|
- | - | - | (3,159 | ) | (21,566 | ) | - | ||||||||||||||||
Impairment
loss on available-
|
||||||||||||||||||||||||
for-sale
equity securities
|
- | - | (4,944 | ) | - | - | (27,598 | ) | ||||||||||||||||
Others
|
13 | 83 | 1,738 | 55 | 377 | (1,146 | ) | |||||||||||||||||
Total
other income/(expense), net
|
235 | 1,600 | (12,044 | ) | (2,781 | ) | (18,988 | ) | (36,602 | ) | ||||||||||||||
Income/(loss)
before income tax
|
3,772 | 25,744 | 12,788 | 4,133 | 28,211 | (2,867 | ) | |||||||||||||||||
Income
tax expense
|
(933 | ) | (6,367 | ) | (5,840 | ) | (1,779 | ) | (12,141 | ) | (7,798 | ) | ||||||||||||
Net
income/(loss)
|
2,839 | 19,377 | 6,948 | 2,354 | 16,070 | (10,665 | ) | |||||||||||||||||
Income
attributable to noncontrolling
|
||||||||||||||||||||||||
interests
|
(204 | ) | (1,391 | ) | (1,169 | ) | (392 | ) | (2,676 | ) | (1,595 | ) | ||||||||||||
Income
attributable to redeemable
|
||||||||||||||||||||||||
noncontrolling
interests
|
(51 | ) | (347 | ) | - | (51 | ) | (347 | ) | - | ||||||||||||||
Net
income/(loss) attributable to
|
||||||||||||||||||||||||
China
Cord Blood Corporation
|
||||||||||||||||||||||||
shareholders
|
2,584 | 17,639 | 5,779 | 1,911 | 13,047 | (12,260 | ) | |||||||||||||||||
Net
income/(loss) per share:
|
||||||||||||||||||||||||
Attributable
to ordinary shares
|
||||||||||||||||||||||||
-Basic
|
0.04 | 0.29 | (0.01 | ) | 0.02 | 0.12 | (0.43 | ) | ||||||||||||||||
-Diluted
|
0.04 | 0.27 | (0.01 | ) | 0.02 | 0.11 | (0.43 | ) | ||||||||||||||||
Attributable
to redeemable ordinary
shares
|
||||||||||||||||||||||||
-Basic
|
N/A | N/A | 0.42 | 0.13 | 0.92 | 0.44 | ||||||||||||||||||
-Diluted
|
N/A | N/A | 0.42 | 0.13 | 0.92 | 0.44 |
Exhibit No.
|
Description
|
|
99.1
|
Press Release dated December 11, 2009
|
China Cord Blood
Corporation
|
||
By:
|
/s/ Ting
Zheng
|
|
Name: Ting
Zheng
|
||
Title: Chairman and Chief Executive
Officer
|
|
l
|
For
the quarter ended September 30, 2009, net revenue increased 30.4%
year-over-year to RMB63.9 million (US$9.4 million) from RMB49.0 million.
Fiscal year first half net revenue reached RMB121.8 million (US$17.8
million), up 48.7% year-over-year from RMB81.9
million.
|
|
l
|
For
the quarter ended September 30, 2009, storage fees accounted for 17.4% of
total net revenue, up 3.2 percentage points year-over-year from
14.2%.
|
|
l
|
The
Company had 11,371 new subscribers sign-up during the quarter ended
September 30, 2009, up 19.0% from 9,552 in the same period last year. As
of September 30, 2009, the total accumulated number of subscribers reached
105,812.
|
|
l
|
The
Company had an aggregate of 21,752 new subscribers signed up during the
first half of fiscal year 2010, up 47.1% year-over-year from
14,789.
|
|
l
|
Gross
profit for the quarter and six months ended September 30, 2009 amounted to
RMB46.3 million (US$6.8 million) and RMB87.9 million (US$12.9 million)
respectively, representing gross margins of 72.4% and
72.2%.
|
|
l
|
Non-GAAP
EBITDA for the quarter and six months ended September 30, 2009 amounted to
RMB28.9 million (US$4.2 million) and RMB56.7 million (US$8.3 million)
respectively.
|
|
l
|
RMB24.1
million (US$3.5 million) operating income was recorded for the quarter
ended September 30, 2009 despite the increase in administrative expense.
Fiscal year 2010 first half operating income rose 39.9% to RMB47.2 million
(US$6.9 million) from RMB33.7 million in the same period last
year.
|
|
l
|
Quarter
ended September 30, 2009 net income attributable to China Cord Blood
Corporation shareholders was RMB17.6 million (US$2.6 million). Net income
attributable to shareholders for the six months ended September 30, 2009
was RMB13.0 million (US$1.9
million).
|
|
l
|
For
the quarter ended September 30, 2009, basic EPS and fully diluted EPS
attributable to ordinary shares were RMB0.29 (US$0.04) and RMB0.27
(US$0.04), respectively. For the six months ended September 30, 2009,
basic EPS and fully diluted EPS attributable to ordinary shares were
RMB0.12 (US$0.02) and RMB0.11 (US$0.02),
respectively.
|
|
l
|
Non-GAAP
basic earnings per share attributable to shareholders for the quarter and
six months ended September 30, 2009 amounted to RMB0.29 (US$0.04) and
RMB0.57 (US$0.08), respectively.
|
Three
Months Ended
|
Six
Months Ended
|
|||||||||||||||||||||||
September
30,
|
September
30,
|
|||||||||||||||||||||||
2009
|
2008
|
2009
|
2008
|
|||||||||||||||||||||
US$
|
RMB
|
RMB
|
US$
|
RMB
|
RMB
|
|||||||||||||||||||
(in
thousands except percentage and operating data)
|
||||||||||||||||||||||||
Revenue
|
9,361 | 63,897 | 48,988 | 17,847 | 121,826 | 81,935 | ||||||||||||||||||
Gross
Profit
|
6,778 | 46,265 | 37,321 | 12,882 | 87,938 | 59,760 | ||||||||||||||||||
Operating
Income
|
3,537 | 24,144 | 24,832 | 6,914 | 47,199 | 33,735 | ||||||||||||||||||
Non-GAAP
EBITDA
|
4,237 | 28,924 | 26,548 | 8,308 | 56,711 | 37,088 | ||||||||||||||||||
Net
Income/(Loss) Attributable to
|
||||||||||||||||||||||||
China
Cord Blood Corporation
|
||||||||||||||||||||||||
Shareholders
|
2,584 | 17,639 | 5,779 | 1,911 | 13,047 | (12,260 | ) | |||||||||||||||||
EPS
Attributable to Ordinary Shares
|
||||||||||||||||||||||||
–
Basic
|
0.04 | 0.29 | (0.01 | ) | 0.02 | 0.12 | (0.43 | ) | ||||||||||||||||
Non-GAAP
EPS Attributable to
|
||||||||||||||||||||||||
Shareholders
– Basic
|
0.04 | 0.29 | 0.10 | 0.08 | 0.57 | (0.21 | ) | |||||||||||||||||
Net
Revenue Breakdown (%)
|
||||||||||||||||||||||||
Processing
Fee
|
82.3 | % | 84.9 | % | 82.7 | % | 83.1 | % | ||||||||||||||||
Storage
Fee
|
17.4 | % | 14.2 | % | 16.7 | % | 15.7 | % | ||||||||||||||||
Others
|
0.3 | % | 0.9 | % | 0.6 | % | 1.2 | % | ||||||||||||||||
New
Subscribers (persons)
|
11,371 | 9,552 | 21,752 | 14,789 | ||||||||||||||||||||
Accumulated
Total Number of Subscribers
|
||||||||||||||||||||||||
(persons)
|
105,812 | 64,171 | 105,812 | 64,171 |
September
30,
|
March
31,
|
|||||||||||
2009
|
2009
|
|||||||||||
US$
|
RMB
|
RMB
|
||||||||||
(in
thousands except redemption value and number of shares)
|
||||||||||||
ASSETS
|
||||||||||||
Current
assets
|
||||||||||||
Cash
and cash equivalents
|
36,303 | 247,813 | 161,406 | |||||||||
Accounts
receivable, less allowance for doubtful accounts
|
||||||||||||
(September
30, 2009: RMB6,764; March 31, 2009: RMB 6,170)
|
9,416 | 64,274 | 49,763 | |||||||||
Inventories
|
763 | 5,211 | 6,501 | |||||||||
Prepaid
expenses and other receivables
|
1,171 | 7,990 | 7,978 | |||||||||
Deferred
tax assets
|
279 | 1,908 | 1,846 | |||||||||
Total
current assets
|
47,932 | 327,196 | 227,494 | |||||||||
Property,
plant and equipment, net
|
36,855 | 251,574 | 236,740 | |||||||||
Non-current
prepayments and deposits
|
3,013 | 20,569 | 27,184 | |||||||||
Non-current
accounts receivable, less allowance for doubtful accounts
|
||||||||||||
(September
30, 2009: RMB3,793; March 31, 2009: RMB2,223)
|
20,823 | 142,144 | 91,761 | |||||||||
Inventories
|
3,940 | 26,894 | 26,069 | |||||||||
Intangible
asset, net
|
3,923 | 26,783 | 27,268 | |||||||||
Available-for-sale
equity securities
|
6,130 | 41,843 | 26,242 | |||||||||
Deferred
reverse recapitalization costs
|
- | - | 33,633 | |||||||||
Deferred
offering costs
|
129 | 878 | - | |||||||||
Deferred
tax assets
|
64 | 436 | - | |||||||||
Total
assets
|
122,809 | 838,317 | 696,391 | |||||||||
LIABILITIES
|
||||||||||||
Current
liabilities
|
||||||||||||
Bank
loan
|
6,592 | 45,000 | - | |||||||||
Accounts
payable
|
979 | 6,681 | 5,128 | |||||||||
Accrued
expenses and other payables
|
2,982 | 20,353 | 19,269 | |||||||||
Deferred
revenue
|
4,238 | 28,927 | 18,351 | |||||||||
Promissory
note
|
514 | 3,510 | - | |||||||||
Amounts
due to related parties
|
516 | 3,523 | - | |||||||||
Income
tax payable
|
579 | 3,953 | 4,321 | |||||||||
Total
current liabilities
|
16,400 | 111,947 | 47,069 | |||||||||
Deferred
revenue
|
11,525 | 78,676 | 74,231 | |||||||||
Other
non-current liabilities
|
2,212 | 15,100 | 13,551 | |||||||||
Deferred
tax liabilities
|
476 | 3,249 | 4,017 | |||||||||
Total
liabilities
|
30,613 | 208,972 | 138,868 | |||||||||
Commitments
and contingencies
|
||||||||||||
Redeemable
ordinary shares of China Cord Blood Services Corporation
|
||||||||||||
US$0.0001
par value, 14,614,140 shares issued and outstanding as of
|
||||||||||||
March
31, 2009 (redemption value of US$51,088,745 as of March 31,
2009)
|
- | - | 386,577 |
September
30,
|
March
31,
|
|||||||||||
2009
|
2009
|
|||||||||||
US$
|
RMB
|
RMB
|
||||||||||
(in
thousands except redemption value and number of shares)
|
||||||||||||
EQUITY
|
||||||||||||
China
Cord Blood Corporation shareholders’ equity
|
||||||||||||
Ordinary
shares US$0.0001 par value, 250,000,000 shares authorized,
|
||||||||||||
43,237,100
shares and 62,792,642 shares issued and outstanding as
|
||||||||||||
of
March 31, 2009 and September 30, 2009, respectively
|
6 | 43 | 34 | |||||||||
Additional
paid-in capital
|
84,038 | 573,660 | 140,745 | |||||||||
Accumulated
other comprehensive loss
|
(517 | ) | (3,531 | ) | (19,319 | ) | ||||||
Retained
earnings
|
7,495 | 51,160 | 44,082 | |||||||||
Total
China Cord Blood Corporation shareholders’ equity
|
91,022 | 621,332 | 165,542 | |||||||||
Noncontrolling
interests
|
1,174 | 8,013 | 5,404 | |||||||||
Total
equity
|
92,196 | 629,345 | 170,946 | |||||||||
Total
liabilities, redeemable ordinary shares and equity
|
122,809 | 838,317 | 696,391 |
Three months ended September
30,
|
Six months ended September
30,
|
|||||||||||||||||||||||
2009
|
2008
|
|
2009
|
2008
|
||||||||||||||||||||
US$
|
RMB
|
RMB
|
US$
|
RMB
|
RMB
|
|||||||||||||||||||
(in
thousands except per share)
|
||||||||||||||||||||||||
Revenues
|
9,361 | 63,897 | 48,988 | 17,847 | 121,826 | 81,935 | ||||||||||||||||||
Direct
costs
|
(2,583 | ) | (17,632 | ) | (11,667 | ) | (4,965 | ) | (33,888 | ) | (22,175 | ) | ||||||||||||
Gross
profit
|
6,778 | 46,265 | 37,321 | 12,882 | 87,938 | 59,760 | ||||||||||||||||||
Operating
expenses
|
||||||||||||||||||||||||
Sales
and marketing
|
(1,387 | ) | (9,470 | ) | (7,382 | ) | (2,419 | ) | (16,512 | ) | (15,047 | ) | ||||||||||||
General
and administrative
|
(1,854 | ) | (12,651 | ) | (5,107 | ) | (3,549 | ) | (24,227 | ) | (10,978 | ) | ||||||||||||
Total
operating expenses
|
(3,241 | ) | (22,121 | ) | (12,489 | ) | (5,968 | ) | (40,739 | ) | (26,025 | ) | ||||||||||||
Operating
income
|
3,537 | 24,144 | 24,832 | 6,914 | 47,199 | 33,735 | ||||||||||||||||||
Other
income/(expense), net
|
||||||||||||||||||||||||
Interest
income
|
252 | 1,723 | 938 | 404 | 2,755 | 1,911 | ||||||||||||||||||
Interest
expense
|
(96 | ) | (657 | ) | - | (164 | ) | (1,117 | ) | - | ||||||||||||||
Exchange
gain/(loss)
|
66 | 451 | (88 | ) | 83 | 563 | (81 | ) | ||||||||||||||||
Write-off
of deferred
|
||||||||||||||||||||||||
offering
costs
|
- | - | (9,688 | ) | - | - | (9,688 | ) | ||||||||||||||||
Write-off
of deferred reverse
|
||||||||||||||||||||||||
capitalization
costs
|
- | - | - | (3,159 | ) | (21,566 | ) | - | ||||||||||||||||
Impairment
loss on available-
|
||||||||||||||||||||||||
for-sale
equity securities
|
- | - | (4,944 | ) | - | - | (27,598 | ) | ||||||||||||||||
Others
|
13 | 83 | 1,738 | 55 | 377 | (1,146 | ) | |||||||||||||||||
Total
other income/(expense), net
|
235 | 1,600 | (12,044 | ) | (2,781 | ) | (18,988 | ) | (36,602 | ) | ||||||||||||||
Income/(loss)
before income tax
|
3,772 | 25,744 | 12,788 | 4,133 | 28,211 | (2,867 | ) | |||||||||||||||||
Income
tax expense
|
(933 | ) | (6,367 | ) | (5,840 | ) | (1,779 | ) | (12,141 | ) | (7,798 | ) | ||||||||||||
Net
income/(loss)
|
2,839 | 19,377 | 6,948 | 2,354 | 16,070 | (10,665 | ) | |||||||||||||||||
Income
attributable to noncontrolling
|
||||||||||||||||||||||||
interests
|
(204 | ) | (1,391 | ) | (1,169 | ) | (392 | ) | (2,676 | ) | (1,595 | ) | ||||||||||||
Income
attributable to redeemable
|
||||||||||||||||||||||||
noncontrolling
interests
|
(51 | ) | (347 | ) | - | (51 | ) | (347 | ) | - | ||||||||||||||
Net
income/(loss) attributable to
|
||||||||||||||||||||||||
China
Cord Blood Corporation
|
||||||||||||||||||||||||
shareholders
|
2,584 | 17,639 | 5,779 | 1,911 | 13,047 | (12,260 | ) | |||||||||||||||||
Net
income/(loss) per share:
|
||||||||||||||||||||||||
Attributable
to ordinary shares
|
||||||||||||||||||||||||
-Basic
|
0.04 | 0.29 | (0.01 | ) | 0.02 | 0.12 | (0.43 | ) | ||||||||||||||||
-Diluted
|
0.04 | 0.27 | (0.01 | ) | 0.02 | 0.11 | (0.43 | ) | ||||||||||||||||
Attributable
to redeemable ordinary
shares
|
||||||||||||||||||||||||
-Basic
|
N/A | N/A | 0.42 | 0.13 | 0.92 | 0.44 | ||||||||||||||||||
-Diluted
|
N/A | N/A | 0.42 | 0.13 | 0.92 | 0.44 |
Three
months Ended
|
Three
months Ended
|
Three
months Ended
|
Six
months Ended
|
Six
months Ended
|
Six
months Ended
|
|||||||||||||||||||
Sep
30, 2009
|
Sep
30, 2009
|
Sep
30, 2008
|
Sep
30, 2009
|
Sep
30, 2009
|
Sep
30, 2008
|
|||||||||||||||||||
US$
(‘000)
|
RMB
(‘000)
|
RMB
(‘000)
|
US$
(‘000)
|
RMB
(‘000)
|
RMB
(‘000)
|
|||||||||||||||||||
GAAP
Operating Income
|
3,537 | 24,144 | 24,832 | 6,914 | 47,199 | 33,735 | ||||||||||||||||||
Depreciation
|
664 | 4,537 | 1,473 | 1,323 | 9,027 | 2,868 | ||||||||||||||||||
Amortization
|
36 | 243 | 243 | 71 | 485 | 485 | ||||||||||||||||||
Earnings
before interest, tax,
depreciation and amortization (“Non -GAAP EBITDA”)
|
4,237 | 28,924 | 26,548 | 8,308 | 56,711 | 37,088 |
3
Months
|
3
Months
|
6
Months
|
6
Months
|
|||||||||||||
Ended
Sep 09
|
Ended
Sep 08
|
Ended
Sep 09
|
Ended
Sep 08
|
|||||||||||||
NUMERATOR
(‘RMB ‘000)
|
||||||||||||||||
GAAP
net income/(loss) attributable to China
Cord Blood Corporation shareholders
|
17,639 | 5,779 | 13,047 | (12,260 | ) | |||||||||||
Pro
forma adjustments:
|
||||||||||||||||
Income
attributable to redeemable non-controlling interests
|
347 | - | 347 | - | ||||||||||||
Write-off
of deferred reverse recapitalization costs
|
- | - | 21,566 | - | ||||||||||||
Non-GAAP
net income attributable to China Cord Blood
Corporation shareholders
|
17,986 | 5,779 | 34,960 | (12,260 | ) | |||||||||||
DENOMINATOR
(‘000 shares)
|
||||||||||||||||
Weighted
average ordinary shares issued and outstanding
|
61,143 | 43,237 | 52,190 | 43,237 | ||||||||||||
Pro
forma adjustments:
|
||||||||||||||||
Issue
of ordinary shares upon share exchange with
ordinary shareholders of China Cord Blood
Services Corporation in June 2009
|
- | 12,476 | 6,238 | 12,476 | ||||||||||||
Issue
of ordinary shares upon share exchange with redeemable
ordinary shareholders of China Cord Blood
Services Corporation in August 2009
|
1,650 | 3,506 | 2,578 | 3,506 | ||||||||||||
Pro
forma weighted average ordinary shares issued
and outstanding
|
62,793 | 59,219 | 61,006 | 59,219 | ||||||||||||
|
||||||||||||||||
Non-GAAP
basic income/(loss) per share attributable to
China Cord Blood Corporation shareholders
(RMB)
|
0.29 | 0.10 | 0.57 | (0.21 | ) | |||||||||||
Non-GAAP
basic income attributable to shareholders
(US$)
|
0.04 | 0.08 |