x
|
ANNUAL
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE
ACT OF
1934
|
o |
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF
1934
|
Delaware
|
35-2089848
|
(State
or Other Jurisdiction
|
(I.R.S.
Employer
|
of
Incorporation or Organization)
|
Identification
No.)
|
9/F.,
Beijing Business World
56
Dongxinglong Avenue
CW
District
Beijing,
China 100062
(Address
of Principal Executive Offices) (Zip Code)
|
(86)
10 6702 6968
(Issuer's
Telephone Number, Including Area
Code)
|
Title
of each class
|
Name
of Each Exchange on Which Registered
|
None
|
None
|
PART
I
|
||
Item
1. Description of Business
|
4
|
|
Item
2. Description of Property
|
11
|
|
Item
3. Legal Proceedings
|
12
|
|
Item
4. Submission of Matters to a Vote of Security
Holders
|
12
|
|
PART
II
|
||
Item
5. Market for Common Equity, Related Stockholder Matters and Small
Business Issuer Purchases of Equity Securities
|
12
|
|
Item
6. Management’s Discussion and Analysis or Plan of
Operation
|
14
|
|
Item
7. Financial Statements
|
22
|
|
Item
8. Changes in and Disagreements With Accountants on Accounting
and
Financial Disclosure
|
22
|
|
Item
8A. Controls and Procedures
|
22
|
|
Item
8B. Other Information
|
22
|
|
PART
III
|
||
Item
9. Directors, Executive Officers, Promoters and Control Persons;
Compliance
with Section 16 (a) of the Exchange Act
|
23
|
|
Item
10. Executive Compensation
|
24
|
|
Item
11. Security Ownership of Certain Beneficial Owners and Management
and
Related Stockholder Matters
|
26
|
|
Item
12. Certain Relationships and Related
Transactions
|
26
|
|
Item
13. Exhibits
|
27
|
|
Item
14. Principal Accountant Fees and Services
|
27
|
·
|
"My
Star Friend", where members upload images of their artist friends,
create
star profiles, and enter them in a ratings system allowing members
to vote
on the my star friend;
|
·
|
Fans
Experiences Sharing, where members rate and review their favorite
movies,
music, and greetings;
|
·
|
Customizable
User Homepages, Profiles, where members track their favorite movies,
music, games, stars and greetings, as well as their friends' favorites,
upload photos, check music statistics, view event reminders, and
post on
"friends-only" message boards;
|
·
|
User
Music Critics, where members review and rate their choices of music,
add
their ratings to
a
community score and compare their reviews and ratings to those of
professional music critics;
|
·
|
Online
& Downloadable Games, where members play single player and multiplayer
games online or download and purchase their favorites;
and
|
·
|
User-Generated
Content, where developers and creators upload their own music, games
and
photos for the community to enjoy and review.
|
|
·
|
|
largest
corporate video online audience as measured by user traffic;
|
|
·
|
|
first
video uploading service provider in the PRC with an extensive customer
base across industries;
|
|
·
|
|
one
of the most widely recognized internet enterprise video brands--we
sponsor
a movie in the PRC, enhancing our ability to attract both users and
customers;
|
|
·
|
|
local
market experience and expertise in introducing and expanding our
services
across the PRC and operating in the PRC’s rapidly evolving internet
industry;
|
|
·
|
|
leading
technology with a proven platform, providing users with relevant
video
showcase and customers with a cost-effective way to reach potential
consumers; and
|
|
·
|
|
extensive
and effective nationwide network of over 100 regional distributors,
providing high-quality and consistent customer services.
|
|
·
|
|
growing
our online video marketing business by attracting potential customers
and
increasing per-customer spending on our services; enhancing user
experience;
|
|
·
|
|
increasing
traffic through the development and introduction of new video-related
features and functions;
|
|
·
|
|
expanding
Subaye Alliance by leveraging our brand and offering competitive
economic
arrangements to Subaye Alliance members; and
|
|
·
|
|
pursuing
selective strategic acquisitions and alliances that will allow us
to
increase user traffic, enlarge our customer base, expand our product
offerings and reduce customer acquisition costs.
|
|
·
|
|
maintain
our leading position in the internet video industry in the PRC;
|
|
·
|
|
offer
new and innovative products and services to attract and retain a
larger
user base;
|
|
·
|
|
attract
additional customers and increase per-customer spending;
|
|
·
|
|
increase
awareness of our brand and continue to develop user and customer
loyalty;
|
|
·
|
|
respond
to competitive market conditions;
|
|
·
|
|
respond
to changes in our regulatory environment;
|
|
·
|
|
manage
risks associated with intellectual property rights;
|
|
·
|
|
maintain
effective control of our costs and expenses;
|
|
·
|
|
raise
sufficient capital to sustain and expand our business;
|
|
·
|
|
attract,
retain and motivate qualified personnel; and
|
|
·
|
|
upgrade
our technology to support increased traffic and expanded services.
|
·
|
Investors
may have difficulty buying and selling or obtaining market
quotations;
|
·
|
Market
visibility for our common stock may be limited;
and
|
·
|
A
lack of visibility of our common stock may have a depressive effect
on the
market price for our common stock.
|
Period
|
High
|
|
Low
|
||||
Quarter
ended December 31, 2004
|
$
|
0.88
|
$
|
0.14
|
|||
Quarter
ended March 31, 2005
|
$
|
0.73
|
$
|
0.30
|
|||
Quarter
ended June 30, 2005
|
$
|
0.39
|
$
|
0.22
|
|||
Quarter
ended September 30, 2005
|
$
|
0.76
|
$
|
0.03
|
|||
Quarter
ended December 31, 2005
|
$
|
0.72
|
$
|
0.41
|
|||
Quarter
ended March, 2006
|
$
|
0.80
|
$
|
0.46
|
|||
Quarter
ended June 30, 2006
|
$
|
0.72
|
$
|
0.46
|
|||
Quarter
ended September 30, 2006
|
$
|
0.54
|
$
|
0.15
|
·
|
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
|
·
|
The
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.
|
|
9/30/2006
|
|
9/30/2005
|
|
Increase
(Decrease
)
|
|
Percentage
Increase
(Decrease
)
|
||||||
Revenues
|
$
|
15,546,181
|
$
|
9,071,997
|
$
|
6,474,184
|
71
|
%
|
|||||
Cost
of sales
|
6,621,878
|
5,064,723
|
1,557,155
|
31
|
%
|
||||||||
Gross
profit
|
8,924,303
|
4,007,274
|
4,917,029
|
122
|
%
|
||||||||
Operating
expenses
|
8,002,716
|
2,010,622
|
5,992,094
|
298
|
%
|
||||||||
Other
income (expenses)
|
19,563
|
1,641
|
17,922
|
1092
|
%
|
||||||||
Income
from continuing operations
|
$
|
941,150
|
$
|
1,998,293
|
$
|
(1,057,143
|
)
|
(53
|
)%
|
||||
Minority
interest in income of subsidiary
|
74,821
|
20,000
|
54,821
|
274
|
%
|
||||||||
Net
income from discontinued operations
|
55,757
|
30,159
|
25,598
|
85
|
%
|
||||||||
Net
income
|
1,071,728
|
2,048,452
|
(976,724
|
)
|
(48
|
)%
|
|||||||
Other
comprehensive income
|
1
|
113
|
(112
|
)
|
|||||||||
Comprehensive
income
|
1,071,729
|
2,048,565
|
(976,836
|
)
|
(48
|
)%
|
|||||||
Earnings
per common share
|
|||||||||||||
-
Basic
|
$
|
0.01
|
$
|
0.03
|
|||||||||
-
Fully diluted
|
$
|
0.01
|
$
|
0.02
|
|||||||||
Weighted
average common share Outstanding
|
|||||||||||||
-
Basic
|
85,630,740
|
72,978,411
|
|||||||||||
-
Fully diluted
|
85,630,740
|
82,978,411
|
Description
|
Useful
Lives
|
|
Computer
hardware
|
3
years
|
|
Computer
software
|
3
years
|
|
Website
|
3
years
|
|
Motor
Vehicles
|
3
years
|
|
Furniture
and fixtures
|
5
years
|
|
Leasehold
improvements
|
5
years
|
·
|
our
subsidiaries are located in the PRC and have specific risks associated
with that;
|
·
|
intensifying
competition for our products and services, and those of our subsidiaries,
which could lead to the failure of some of our
subsidiaries.
|
·
|
investors
may have difficulty buying and selling or obtaining market
quotations;
|
·
|
market
visibility for our common stock may be limited;
and
|
·
|
a
lack of visibility for our common stock may have a depressive effect
on
the market price for our common
stock.
|
·
|
Our
stock is a penny stock and there are significant risks related to
buying
and owning penny stocks.
|
ITEM 9. |
DIRECTORS,
EXECUTIVE OFFICERS, PROMOTORS AND CONTROL PERSONS; COMPLIANCE WITH
SECTION
16(a) OF THE EXCHANGE ACT.
|
NAME
|
AGE
|
POSITION
|
||
Tim
T. Chen
|
41
|
CEO,
President and Director
|
||
Yan
Liu
|
30
|
Vice
President,
COO and Director
|
||
Victor
Z. Li
|
33
|
CFO,
Controller, Secretary, Treasurer and Director
|
||
Yaofu
Su
|
27
|
Vice
President, Director
|
||
Hongtao
Zhang
|
30
|
Director
|
Annual
Compensation
|
Long-Term
Compensation
|
||||||||||||
Name
and Principal
Position
|
Year
|
Salary($)
|
Bonus($)
|
Securities
Underlying
Options
|
|||||||||
Tim
T. Chen
Chief
Executive Officer,
President
and Director
|
2006
2005
2004
|
$
|
780,000
-0-
-0-
|
-0-
-0-
-0-
|
—
—
—
|
||||||||
Victor,
Z. Li
Chief
Financial Officer,
Controller,
Secretary,
Treasurer
and Director
|
2006
2005
2004
|
$
|
490,000
-0-
-0-
|
-0-
-0-
|
—
—
|
||||||||
Yaofu
Su
Vice
President,
Director
|
2006
2005
2004
|
$
|
312,000$-
-0-
-0-
|
0
-0-
|
—
—
—
|
||||||||
Yan
Liu
Vice
President, Chief
Operating
Officer and Director
|
2006
2005
2004
|
$
|
364,000$-
-0-
-0-
|
-0-
-0-
|
— ——
|
||||||||
Hongtao
Zhang
Director
|
2006
2005
2004
|
$
|
312,000$-
-0-
-0-
|
0
-0-
|
—
—
—
|
Name
and address of beneficial owner*
|
Number
of Shares Beneficially Owned
|
Percentage
of Shares Beneficially Owned
|
Position
|
|||||||
Taikang
Capital Managements Corporation
906,
9TH/F, YUXING BUILDING, XIHUAN RD
PANYU,
GUANGZHOU F4 GD511490
|
20,000,000
|
20.6
|
%
|
|||||||
Auto
Treasure Holdings Limited
1906,
19TH/F, YUXING BUILDING, XIHUAN RD
PANYU,
GUANGZHOU F4 GD511490
|
9,889,000
|
10.2
|
%
|
|||||||
Tim
T. Chen
|
1,500,000
|
1.5
|
%
|
Chief
Executive Officer, President and Director
|
||||||
Victor
Z. Li
|
1,000,000
|
1
|
%
|
Chief
Financial Officer, Controller, Secretary,
Treasurer
and Director
|
||||||
Yan
Liu
|
700,000
|
0.7
|
%
|
Vice
President, Chief Operating Officer and Director
|
||||||
Yaofu
Su
|
600,000
|
0.6
|
%
|
Vice
President, Director
|
||||||
Hongtao
Zhang
|
600,000
|
0.6
|
%
|
Director
|
||||||
Directors
and Executive officers as a group
|
4,400,000
|
4.4
|
%
|
31.1
|
Rule
13a-14(a)/15d-14(a) Certification (CEO)*
|
|
31.2
|
Rule
13a-14(a)/15d-14(a) Certification (CFO)*
|
|
32.1
|
Section
1350 Certification (CEO)*
|
|
32.2
|
Section
1350 Certification (CFO)*
|
|
TELECOM
COMMUNICATIONS, INC.
|
||
|
|
|
Date:
August 28, 2007
|
By: | /s/ Alan R. Lun |
Alan
R. Lun
Director
and CEO
(Principal
Executive Officer)
|
Date:
August 28, 2007
|
By: | /s/ Yan Liu |
Yan
Liu
Principal
Financial and Accounting Officer
|
Page
|
||
Report
of Independent Registered Public Accounting Firm
|
F1
|
|
Consolidated
Balance Sheet as of September 30, 2006
|
F2
|
|
Consolidated
Statements of Income and Comprehensive Income for the years ended
September, 2006 and 2005
|
F3
|
|
Consolidated
Statements of Shareholders’ Equity for the years ended September 30, 2006
and 2005
|
F4
|
|
Consolidated
Statements of Cash Flows for the years ended September 30, 2006 and
2005
|
F5
|
|
Notes
to Consolidated Financial Statements for the years ended September
30,
2006 and 2005
|
F6-F26
|
September
30, 2006
|
||||
Restated
|
||||
(Unaudited)
|
||||
ASSETS
|
||||
Current
Assets:
|
||||
Cash
|
$
|
1,211,542
|
||
Accounts
receivable - related company
|
840,000
|
|||
-
others, less allowance for bad debts of $883,220
|
3,524,929
|
|||
Due
from related companies
|
247,833
|
|||
Prepaid
expenses
|
2,546,955
|
|||
Other
current assets
|
253,029
|
|||
Total
Current Assets
|
8,624,288
|
|||
Property,
plant and equipment, net
|
11,515,723
|
|||
Intangible
assets
|
2,824,051
|
|||
Total
Assets
|
$
|
22,964,062
|
||
LIABILITIES
AND STOCKHOLDERS’ EQUITY
|
||||
Current
liabilities:
|
||||
Accounts
payable
|
$
|
4,120,721
|
||
Accrued
expenses
|
83,857
|
|||
Due
to related companies
|
57,854
|
|||
Total
Current Liabilities
|
4,262,432
|
|||
Total
Liabilities
|
4,262,432
|
|||
Minority
interest in consolidated subsidiaries
|
3,261,308
|
|||
Commitments
and contingencies (Note 12)
|
||||
Stockholders’
Equity
|
||||
Preferred
stock ($0.001 Par Value: 50,000,000 shares authorized;
|
-
|
|||
no
shares issued and outstanding)
|
||||
Common
stock ($0.001 Par Value: 300,000,000 shares authorized;
|
97,088
|
|||
97,088,000
shares issued and outstanding)
|
||||
Additional
paid in capital
|
15,893,589
|
|||
Deferred
stock-based compensation
|
(3,089,863
|
)
|
||
Accumulated
other comprehensive income
|
247
|
|||
Retained
earnings
|
2,539,261
|
|||
Total
Stockholders’ Equity
|
15,440,322
|
|||
Total
Liabilities and Stockholders’ Equity
|
$
|
22,964,062
|
Years
Ended
|
|||||||
September
30
|
|||||||
2006
|
2005
|
||||||
Net
Revenue - affiliate
|
$
|
1,440,000
|
$
|
1,440,000
|
|||
-
others
|
14,106,181
|
7,631,997
|
|||||
Total
Revenue
|
15,546,181
|
9,071,997
|
|||||
Cost
of sales
|
6,621,878
|
5,064,723
|
|||||
Gross
Profit
|
8,924,303
|
4,007,274
|
|||||
Operating
Expenses
|
|||||||
Allowance
for bad debts
|
357,380
|
525,840
|
|||||
Salaries
|
564,292
|
252,249
|
|||||
Other
selling, general and administrative expenses
|
1,035,010
|
565,180
|
|||||
Impairment
loss
|
1,530,000
|
-
|
|||||
Stock-based
compensation expense
|
4,516,034
|
667,353
|
|||||
Total
operating expenses
|
8,002,716
|
2,010,622
|
|||||
Income
from operations
|
921,587
|
1,996,652
|
|||||
Other
Income and (Expenses)
|
|||||||
Interest
income
|
2,777
|
699
|
|||||
Other
income
|
16,786
|
4,946
|
|||||
Interest
expenses
|
-
|
(4,004
|
)
|
||||
Total
other income (expenses)
|
19,563
|
1,641
|
|||||
Income
from continuing operations before income taxes
|
941,150
|
1,998,293
|
|||||
Income
taxes
|
-
|
-
|
|||||
Income
from continuing operations before minority interest
|
941,150
|
1,998,293
|
|||||
Minority
interest in income of subsidiary
|
74,821
|
20,000
|
|||||
Income
from continuing operations
|
1,015,971
|
2,018,293
|
|||||
Income
/ (loss) from discontinued operations,
|
|||||||
-
Gain on disposal of subsidiary
|
295,533
|
53,431
|
|||||
-
Net (loss) from the discontinued operations of
subsidiaries
|
(239,776
|
)
|
(23,272
|
)
|
|||
Income
from discontinued operations
|
55,757
|
30,159
|
|||||
Net
income
|
1,071,728
|
2,048,452
|
|||||
Foreign
currency translation difference
|
1
|
113
|
|||||
Comprehensive
income
|
$
|
1,071,729
|
$
|
2,048,565
|
|||
Earnings
Per Share - basic and diluted:
|
|||||||
EPS
from continuing operations - basic
|
$
|
0.01
|
$
|
0.03
|
|||
EPS
from discontinued operations - basic
|
-
|
-
|
|||||
Total
EPS - basic
|
0.01
|
0.03
|
|||||
EPS
from continuing operations - fully diluted
|
0.01
|
0.02
|
|||||
EPS
from discontinued operations -fully diluted
|
-
|
-
|
|||||
Total
EPS - fully diluted
|
0.01
|
0.02
|
|||||
DENOMINATOR
FOR BASIC AND DILUTED EPS
|
|||||||
Weighted
average share - basic
|
85,630,740
|
72,978,411
|
|||||
Weighted
average share - fully diluted
|
85,630,740
|
82,978,411
|
Common
Stock
|
Additional
Paid-in
|
Deferred
Stock
|
Accumulated
Other
Comprehensive
|
Accumulated
Deficit / Retained
|
||||||||||||||||||
Shares
|
Amount
|
Capital
|
Compensation
|
Income
|
Earnings
|
Total
|
||||||||||||||||
Balance,
September 30, 2004
|
60,188,000
|
60,188
|
3,912,489
|
(731,250
|
)
|
133
|
(580,919
|
)
|
2,660,641
|
|||||||||||||
Shares
issued at $0.20 per share-Oct 7,2004
|
10,000,000
|
10,000
|
1,990,000
|
2,000,000
|
||||||||||||||||||
Shares
issued at $0.30 per share-Feb 1, 2005
|
3,500,000
|
3,500
|
1,046,500
|
1,050,000
|
||||||||||||||||||
Shares
issued at $0.24 per share-July 22, 2005
|
3,500,000
|
3,500
|
836,500
|
840,000
|
||||||||||||||||||
Issue
of common stock - deferred compensation
|
(840,000
|
)
|
(840,000
|
)
|
||||||||||||||||||
Amortization
of deferred stock compensation
|
-
|
-
|
-
|
667,353
|
-
|
-
|
667,353
|
|||||||||||||||
Net
income for the year ended September 30, 2005
|
-
|
-
|
-
|
-
|
-
|
2,048,452
|
2,048,452
|
|||||||||||||||
Unrealized
gain on foreign currency
|
|
|
|
|
113
|
|
113
|
|||||||||||||||
Balance,
September 30, 2005
|
77,188,000
|
77,188
|
7,785,489
|
(903,897
|
)
|
246
|
1,467,533
|
8,426,559
|
||||||||||||||
Shares
issued at $0.51 per share-Nov 16, 2005
|
1,000,000
|
1,000
|
509,000
|
510,000
|
||||||||||||||||||
Shares
issued at $0.29 per share-Dec 20, 2005
|
4,000,000
|
4,000
|
1,156,000
|
1,160,000
|
||||||||||||||||||
Shares
issued at $0.50 per share-Mar 23, 2006
|
3,000,000
|
3,000
|
1,497,000
|
1,500,000
|
||||||||||||||||||
Shares
issued at $0.52 per share-Apr 20, 2006
|
4,000,000
|
4,000
|
2,076,000
|
2,080,000
|
||||||||||||||||||
Shares
issued at $0.44 per share-July 31, 2006
|
3,300,000
|
3,300
|
1,448,700
|
1,452,000
|
||||||||||||||||||
Cash
received from shares issued at $0.31 per share-Aug 12,
2006
|
4,600,000
|
4,600
|
1,421,400
|
1,426,000
|
||||||||||||||||||
Issue
of common stock - deferred compensation
|
(6,702,000
|
)
|
-
|
(6,702,000
|
)
|
|||||||||||||||||
Amortization
of deferred stock compensation
|
4,516,034
|
-
|
4,516,034
|
|||||||||||||||||||
Net
income for the year ended September 30, 2006
|
1,071,728
|
1,071,728
|
||||||||||||||||||||
Unrealized
gain on foreign currency
|
|
|
|
|
1
|
|
1
|
|||||||||||||||
Balance,
September 30, 2006
|
97,088,000
|
97,088
|
15,893,589
|
(3,089,863
|
)
|
247
|
2,539,261
|
15,440,322
|
For
the Years Ended
|
|||||||
September
30,
|
|||||||
2006
|
2005
|
||||||
Cash
flows from operating activities
|
|||||||
Net
income
|
$
|
1,071,728
|
2,048,452
|
||||
Adjustments
to reconcile net income to net cash provided by operating
activities:
|
|||||||
Depreciation
|
1,919,971
|
1,538,763
|
|||||
Loss
on disposal of equipment
|
-
|
208,476
|
|||||
Allowance
for bad debts
|
357,379
|
525,840
|
|||||
Impairment
loss of copyrights
|
1,530,000
|
-
|
|||||
Minority
interests
|
(74,821
|
)
|
(20,000
|
)
|
|||
Interest
income
|
-
|
(699
|
)
|
||||
Gain
on disposal of subsidiary
|
(295,533
|
)
|
(53,431
|
)
|
|||
Stock-
based compensation expense
|
4,516,034
|
667,353
|
|||||
Changes
in operating assets and liabilities:
|
|||||||
Accounts
receivable
|
(10,396,185
|
)
|
(3,212,901
|
)
|
|||
Real
estate held for sale
|
-
|
(21,065
|
)
|
||||
Due
from related party
|
(156,188
|
)
|
(86,316
|
)
|
|||
Prepaid
and other current assets
|
(369,729
|
)
|
(654,626
|
)
|
|||
Accounts
payable and accrued expenses
|
(686,466
|
)
|
1,117,415
|
||||
Net
cash provided by operating activities
|
(2,583,810
|
)
|
2,057,261
|
||||
Cash
flows from investing activities:
|
|||||||
Capital
contribution by minority interest
|
10,386
|
20,000
|
|||||
Proceeds
from sales of discontinued operations
|
-
|
6,410
|
|||||
Business
acquisition - net of cash acquired
|
179,986
|
-
|
|||||
Sales
proceeds of disposal of subsidiary - net cash
|
9,454
|
(519
|
)
|
||||
Interest
income
|
-
|
699
|
|||||
Capital
expenditures
|
(34,211
|
)
|
(1,578,550
|
)
|
|||
Net
Cash Used In Investing Activities
|
165,615
|
(1,551,960
|
)
|
||||
Cash
flows from financing activities
|
|||||||
Due
to related party
|
(13,322
|
)
|
113,200
|
||||
Due
to stockholder
|
-
|
(57,138
|
)
|
||||
Proceeds
from loan payable
|
226,410
|
-
|
|||||
Additions
to finance lease
|
-
|
64,102
|
|||||
Repayment
of finance lease
|
(10,199
|
)
|
(11,438
|
)
|
|||
Proceeds
from new issuance of common stock
|
1,426,000
|
1,050,000
|
|||||
Net
cash flows provided by financing activities:
|
1,628,889
|
1,158,726
|
|||||
Effect
of exchange rate changes in cash
|
1
|
113
|
|||||
Net
increase (decrease) in cash
|
(789,305
|
)
|
1,664,140
|
||||
Cash
- beginning of year
|
2,000,847
|
336,707
|
|||||
Cash
- end of year
|
$
|
1,211,542
|
$
|
2,000,847
|
|||
Supplemental
disclosure of cash flow information
|
|||||||
Taxes
paid
|
$
|
-
|
$
|
-
|
|||
Interest
paid
|
$
|
-
|
$
|
3,987
|
|||
Non
cash investing and financing activities
|
|||||||
Common
stock issued for acquisition of software
|
$
|
-
|
$
|
2,000,000
|
|||
Accounts
receivable used for acquisition of software
|
$
|
3,600,000
|
$
|
317,295
|
|||
Accounts
receivable used for acquisition of copyrights of movie
|
$
|
1,230,000
|
$
|
-
|
|||
Accounts
receivable used for prepayment of copyrights in net
|
$
|
1,250,000
|
$
|
-
|
|||
Accounts
receivable used for acqusition of subsidary
|
$
|
500,000
|
$
|
-
|
|||
Acquired
web-site through issuance of common stock of subsidiaries
|
$
|
5,576,344
|
$
|
-
|
Description
|
Useful
Lives
|
|
Computer
hardware
|
3
years
|
|
Computer
software
|
3
years
|
|
Web
site
|
3
years
|
|
Motor
Vehicles
|
3
years
|
|
Furniture
and fixtures
|
5
years
|
|
Leasehold
improvements
|
5
years
|
Accounts
receivables
|
$
|
193,453
|
||
Property,
plant, and equipment
|
12,024
|
|||
Other
current assets
|
368,951
|
|||
Goodwill
|
354,051
|
|||
Liabilities
assumed
|
(608,465
|
)
|
||
Net
assets acquired
|
$
|
320,014
|
||
Purchase
consideration - by accounts receivable
|
$
|
500,000
|
||
Net
assets acquired
|
(320,014
|
)
|
||
Net
cash inflow from acquisition of the Panyu M&M
|
$
|
179,986
|
Life
|
Carrying
value
|
||||||
Copyrights
- film productions
|
10
|
$
|
2,470,000
|
||||
Goodwill
|
354,051
|
||||||
Total
|
$
|
2,824,051
|
2006
|
||||
Accounts
receivable - affiliate
|
$
|
840,000
|
||
Accounts
receivable - others
|
4,408,149
|
|||
Less:
allowances for bad debts
|
(883,220
|
)
|
||
Total
|
$
|
3,524,929
|
Angelina
Wong
|
A
Former officer of the Company
|
|
Grace
Motion, Inc.
|
A
company controlled by former officer
|
|
TaiKang
Capital Management Corporation
|
A
common shareholder of the Company
|
2006
|
||||
Consultancy
fee paid to:
|
||||
Grace
Motion, Inc.
|
$
|
3,846
|
||
Sales
of products to:
|
||||
TaiKang
Capital Management Corporation
|
1,440,000
|
|||
Loan
to:
|
||||
Angelina
Wong
|
64,102
|
Restated
|
||||
2006
|
||||
At
cost:
|
||||
Computer
equipment
|
$
|
138,415
|
||
Computer
software
|
8,497,295
|
|||
Web
site
|
5,909,676
|
|||
Motor
vehicles
|
198,798
|
|||
Furniture,
fixtures and equipment
|
6,304
|
|||
Leasehold
improvements
|
160,000
|
|||
Total
|
14,910,488
|
|||
Less:
accumulated depreciation and amortization
|
(3,394,765
|
)
|
||
Total
net book value
|
$
|
11,515,723
|
Restated
|
||||
2006
|
||||
MI
of minority stockholders
|
$
|
2,481,308
|
||
MI
of preferred stock
|
780,000
|
|||
Minority
interest in consolidated subsidiaries
|
$
|
3,261,308
|
Year
ended September, 30
|
||||
2007
|
$
|
359,627
|
||
2008
|
213,173
|
|||
572,800
|
|
2006
|
|
2005
|
||||
Essential
Gallery Enterprises Limited
|
21
|
%
|
31
|
%
|
|||
Media
Group International Limited
|
1
|
%
|
23
|
%
|
|||
TaiKang
Capital Management Corporation
|
9
|
%
|
16
|
%
|
|||
Valuerise
Group Limited
|
8
|
%
|
12
|
%
|
|||
IC
China Corporation
|
43
|
%
|
4
|
%
|
|||
|
2006
|
|
2005
|
||||
IC
Soft Limited
|
13
|
%
|
17
|
%
|
Year
ended September 30, 2006
|
Integrated
communications network solutions
|
Import
and export trading
|
Consolidated
Total
|
|||||||
Net
sales
|
$
|
12,678,107
|
$
|
2,868,074
|
$
|
15,546,181
|
||||
Cost
of sales
|
3,815,036
|
2,804,564
|
6,619,600
|
|||||||
Segment
Income (loss) before taxes
|
2,277,970
|
(127,523
|
)
|
2,150,447
|
||||||
Segment
assets
|
10,412,692
|
13,214
|
10,425,906
|
|||||||
Expenditures
for segment assets
|
$
|
9,526,293
|
$
|
1,250
|
$
|
9,527,543
|
Year
ended September 30, 2005
|
Integrated
communications network solutions
|
Import
and export trading
|
Consolidated
Total
|
|||||||
Net
sales
|
$
|
9,071,997
|
$
|
-
|
$
|
9,071,997
|
||||
Cost
of sales
|
5,064,723
|
-
|
5,064,723
|
|||||||
Segment
Income (loss) before taxes
|
1,998,293
|
-
|
1,998,293
|
|||||||
Segment
assets
|
4,357,231
|
-
|
4,357,231
|
|||||||
Expenditures
for segment assets
|
$
|
1,578,550
|
$
|
-
|
$
|
1,578,550
|
From
October 1, 2005 to March 31, 2006
|
|
From
June 2 (date of inception) , 2005 to September 30, 2005
|
|||||
Net
revenues - others
|
$
|
247,458
|
$
|
66,282
|
|||
Cost
of sales- Other cost of sales
|
202,860
|
50,525
|
|||||
Gross
profit
|
44,598
|
15,757
|
|||||
Expenses:
|
|||||||
Depreciation
|
21,016
|
5,032
|
|||||
Salaries
|
199,238
|
56,831
|
|||||
Other
selling, general and administrative
|
99,020
|
30,247
|
|||||
Total
operating expenses costs
|
319,274
|
92,110
|
|||||
(274,676
|
)
|
(76,353
|
)
|
||||
Other
income/ (expense):
|
|||||||
Interest
income
|
173
|
287
|
|||||
Other
income
|
35,899
|
2,660
|
|||||
Interest
expense
|
(1,626
|
)
|
(2,351
|
)
|
|||
Gain
on disposal of fixed assets
|
454
|
-
|
|||||
Total
other income
|
34,900
|
596
|
|||||
Income
from continuing operations before income tax
|
(239,776
|
)
|
(75,757
|
)
|
|||
Income
tax expenses
|
-
|
-
|
|||||
(Loss)
from discontinued operations
,
net
|
$
|
(239,776
|
)
|
$
|
(75,757
|
)
|
1)
|
Pursuant
to the SEC comments received after the filing, we recalculate the
amount
of the web site of subaye.com which included in the property, plant
and
equipment in footnotes no. 10 consist of the following journal
entries.
This had no impact on our prior earnings
reported.
|
HRDQ
acquired 60% of subaye.com from Alpha and 40% from China Dongguan
Networks, Inc.
|
As
Previous reported
September
30, 2006
|
Restatement
Adjustment September 30, 2006
|
As
Restated September 30, 2006
|
|||||||
HRDQ
paid USD 2,060,000 to Alpha for the consideration for 60% of the
website
|
||||||||||
1) HRDQ
issued USD 1,000,000 note payable to Alpha for the website
|
$
|
1,000,000
|
$
|
1,000,000
|
||||||
2) HRDQ
issued 2,024,192 shares at $0.52
to
TCOM (Alpha) which is VIE and it remained $0.52
as
the issuance price
|
1,060,000
|
1,060,000
|
||||||||
HRDQ
paid the following as consideration to China Dongguan Networks (CDN)
,
Inc. for 40% of subaye.com
|
||||||||||
3) HRDQ
issued 798,747 common stock at $1.96
to
CDN
|
1,565,544
|
1,565,544
|
||||||||
4)
HRDQ
issued 500,000 common stock at $1.96
to
Top rider to raise funds to pay CDN
|
980,000
|
980,000
|
||||||||
5) HRDQ
issued 200,000 preferred stock at
$3.92
to
Top rider to raise funds to pay CDN (1
preferred stock can exchange for 2 common stock)
|
780,000
|
780,000
|
||||||||
6) Accounts
payable owed to CDN
|
190,800
|
190,800
|
||||||||
$
|
5,576,344
|
$
|
5,576,344
|
|||||||
Elimination
of the negative goodwill to the amount of the web site
|
(889,816
|
)
|
889,816
|
-
|
||||||
Subaye.com
- cost of website
|
$
|
4,686,528
|
$
|
5,576,344
|
||||||
Add:
other web site
|
333,332
|
333,332
|
||||||||
The
total amount of web site recorded in the property plant and equipment
in
footnotes no. 10
|
5,019,860
|
5,909,676
|
2)
|
Pursuant
to the SEC comments received after the filing, we recalculate the
amount
of the minority interest in consolidated subsidiaries. This adjustment
has
no impact on our prior earnings
reported.
|
As
Previous reported
September
30, 2006
|
Restatement
Adjustment September 30, 2006
|
As
Restated September 30, 2006
|
||||||||
MI
of minority stockholders contributed to common stock
|
1,666,313
|
889,816
|
2,556,129
|
|||||||
Loss
of HRDQ shared by minority shareholders
|
(74,821
|
)
|
(74,821
|
)
|
||||||
MI
of preferred stock
|
780,000
|
780,000
|
||||||||
Minority
interest in consolidated subsidiaries
|
2,371,492
|
3,261,308
|
|
|
As
Previously reported
September 30, 2006
|
Restatement
Adjustment September 30, 2006
|
As
Restated September 30, 2006
|
||||||
Current
Assets:
|
||||||||||
Cash
|
$
|
1,211,542
|
$
|
$
|
1,211,542
|
|||||
Accounts
receivable - related company
|
840,000
|
840,000
|
||||||||
-
others, less allowance for bad debts of $883,220
|
3,524,929
|
3,524,929
|
||||||||
Due
from related companies
|
247,833
|
247,833
|
||||||||
Prepaid
expenses
|
2,546,955
|
2,546,955
|
||||||||
Other
current assets
|
253,029
|
253,029
|
||||||||
Total
Current Assets
|
8,624,288
|
8,624,288
|
||||||||
Property,
plant and equipment, net
|
10,625,907
|
(1)
|
889,816
|
11,515,723
|
||||||
Intangible
assets
|
2,824,051
|
2,824,051
|
||||||||
Total
Assets
|
$
|
22,074,246
|
$
|
$
|
22,964,062
|
|||||
Current
liabilities:
|
||||||||||
Accounts
payable
|
$
|
4,120,721
|
$
|
$
|
4,120,721
|
|||||
Accrued
expenses
|
83,857
|
83,857
|
||||||||
Due
to related companies
|
57,854
|
57,854
|
||||||||
Total
Current Liabilities
|
4,262,432
|
4,262,432
|
||||||||
Total
Liabilities
|
4,262,432
|
4,262,432
|
||||||||
Minority
interest in consolidated subsidiaries
|
2,371,492
|
(2)
|
889,816
|
3,261,308
|
||||||
Commitments
and contingencies (Note 12)
|
||||||||||
Stockholders’
Equity
|
||||||||||
Preferred
stock ($0.001 Par Value: 50,000,000 shares authorized;
|
-
|
-
|
||||||||
no
shares issued and outstanding)
|
||||||||||
Common
stock ($0.001 Par Value: 300,000,000 shares authorized;
|
97,088
|
97,088
|
||||||||
97,088,000
shares issued and outstanding)
|
0
|
|||||||||
Additional
paid in capital
|
15,893,589
|
15,893,589
|
||||||||
Deferred
stock-based compensation
|
(3,089,863
|
)
|
(3,089,863
|
)
|
||||||
Accumulated
other comprehensive income
|
247
|
247
|
||||||||
Retained
earnings
|
2,539,261
|
2,539,261
|
||||||||
Total
Stockholders’ Equity
|
15,440,322
|
15,440,322
|
||||||||
Total
Liabilities and Stockholders’ Equity
|
$
|
22,074,246
|
$
|
$
|
22,964,062
|