MINDRAY MEDICAL INTERNATIONAL LTD.
Table of Contents

 
 
Form 6-K
___________________
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington D.C. 20549
REPORT OF FOREIGN ISSUER
PURSUANT TO RULE 13a-16 OR 15d-16 OF THE
SECURITIES EXCHANGE ACT OF 1934
For the month of November 2006
Commission File Number: 001-33036
 
Mindray Medical International Limited
Mindray Building, Keji 12th Road South,
Hi-tech Industrial Park, Nanshan,
Shenzhen 518057
People’s Republic of China
 
(Address of principal executive office)
Indicate by check mark whether the registrant files or will file annual reports under cover Form 20-F or Form 40-F.
      Form 20-F þ          Form 40-F o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(1):
      o
Indicate by check mark if the registrant is submitting the Form 6-K in paper as permitted by Regulation S-T Rule 101(b)(7):
      o
Indicate by check mark whether by furnishing the information contained in this Form, the registrant is also thereby furnishing the information to the Commission pursuant to Rule 12g3-2(b) under the Securities Exchange Act of 1934.
      Yes o          No þ
If “Yes” is marked, indicate below the file number assigned to the registrant in connection with Rule 12g3-2(b):82- N/A
 
 

1


 

Mindray Medical International Limited
Form 6-K
TABLE OF CONTENTS
         
    Page
    3  
 
       
Exhibit 99.1 — Press Release
    4  
       

2


Table of Contents

SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
         
    Mindray Medical International Limited
 
       
 
  By:   /s/ Joyce I-Yin Hsu
 
       
 
  Name:   Joyce I-Yin Hsu
 
  Title:   Chief Financial Officer
 
       
Date: November 16, 2006
       

3


Table of Contents

Exhibit 99.1
(MINDRAY LOGO)
Mindray Medical International Limited Announces Third Quarter 2006 Results
Financial Summary for the three months ended September 30, 2006
  Net revenues of RMB360.9 million (US$45.7 million), up 21.6% year-over-year
  Net income of RMB91.0 million (US$11.5 million), up 131.0% year-over-year
  Basic earnings per share of RMB1.07 (US$0.14), up 256.7% year-over-year
  Diluted earnings per share of RMB0.94 (US$.012), up 213.3% year-over-year
(Shenzhen, China, November 16, 2006) Mindray Medical International Limited (NYSE: MR), a leading developer, manufacturer and marketer of medical devices, announced its financial results for the three months ended September 30, 20061.
Third quarter net revenues in 2006 were RMB360.9 million (US$45.7 million), a 21.6% increase from net revenues of RMB296.9 million in the third quarter of 2005. Gross profit for the third quarter of 2006 was RMB201.1 million (US$25.4 million), a 25.6% increase from RMB160.1 million in the third quarter of 2005. Net income for the third quarter of 2006 was RMB91.0 million (US$11.5 million), a 131.0% increase from RMB39.4 million in the third quarter of 2005. For the three months ended September 30, 2006, basic and diluted earnings per share were RMB1.07 (US$0.14) and RMB0.94 (US$ 0.12)2, respectively.
“This was a good quarter,” said Xu Hang, Chairman and Co-Chief Executive Officer of Mindray. “Our overall performance reflects continued progress and momentum in all three of our business segments, particularly in our diagnostic laboratory instruments and ultrasound imaging systems segments. Our business segments delivered solid year-over-year revenue and earnings growth in a business environment that was more challenging than the first half of the year. Regulatory issues made this quarter particularly challenging from an operational perspective, due to the on-going anti-corruption campaign targeted at the healthcare industry by the Chinese government as well as delays in the State Food and Drug Administration (or “SFDA”) registration for our new products, as we disclosed in our IPO prospectus. Even so, year-over-year trends remained positive, which we believe is a testament to the continued success of our business model and growth initiatives.”
 
1   This announcement contains translations of certain Renminbi amounts into US dollars at specified rates solely for the convenience of readers. Unless otherwise noted, all translations from Renminbi to US dollars as of and for the quarter ended September 30, 2006 and nine months ended September 30, 2006 were made at the noon buying rate in the City of New York for cable transfers in Renminbi per US dollar as certified for customs purposes by the Federal Reserve Bank of New York, or the noon buying rate, as of September 29, 2006, which was RMB 7.9040 to US$1.00. Mindray makes no representation that the Renminbi or US dollar amounts referred to in this release could have been or could be converted into US dollars or Renminbi, as the case maybe, at any particular rate or at all.
 
2   All references to “shares” are to our ordinary shares, which are divided into two classes, Class A and Class B. Each of our American Depositary Shares, which trade on the New York Stock Exchange, represents one Class A ordinary share.

4


Table of Contents

New Product Highlights
In September 2006, we received relevant SFDA product registrations and formally launched several new products including DC-6, our first color Doppler ultrasound imaging systems and BC-5500, a five-part differential hematology analyzer. In addition, in October 2006, we introduced the Beneview series of patient monitoring devices, our high-end patient monitors.
Revenue Analysis
Net revenues of RMB360.9 million (US$45.7 million) for the third quarter of 2006 were up RMB64.0 million (US$8.1 million), representing an increase of 21.6% from the same period in 2005. This revenue comparison includes the negative impact from the current slowdown in hospital procurement in China’s domestic market as a result of on-going anti-corruption campaign targeted at the healthcare industry and delays in product launches resulting from changes in China’s SFDA regulatory approval processes. As previously contemplated in our IPO prospectus (available at http://www.sec.gov/edgar.shtml), these factors had an adverse impact on our net revenues in the third quarter of 2006. Net revenues for the nine months ended September 30, 2006, were RMB1,037.6 million (US$131.3 million), representing a 41.4% increase from the same period in 2005.
Net Segment Revenues3
Growth in all three of our business segments contributed to an increase of our total net segment revenues year-over-year. Stronger growth in our diagnostic laboratory instruments and ultrasound imaging systems segments contributed to an increase in the percentage of total net segment revenues attributable to these segments and a corresponding decrease in the share of total net segment revenues attributable to patient monitoring devices.
Third quarter 2006 net revenues in our patient monitoring devices segment grew 11.7% to RMB139.5 million (US$17.7 million) from the same period in 2005. The percentage contribution of patient monitoring devices to our total net segment revenues fell from 43.8% in the third quarter of 2005 to 39.2% in the third quarter of 2006. Net segment revenues for the nine months ended September 30, 2006, were RMB411.1 million (US$52.0 million), or 20.0% increase from the same period in 2005.
Third quarter 2006 net revenues in our diagnostic laboratory instruments segment increased 45.3% to RMB113.3 million (US$14.3 million) from RMB78.0 million in the third quarter of 2005. Net revenues from the diagnostic laboratory instruments segment grew to a share of 31.8% of our total net segment revenues in the third quarter of 2006 from a share of 27.3% in the corresponding quarter in 2005. Net segment revenues for
 
3   The accounting policies underlying the financial information for the segmental reportings are based primarily on statutory accounting requirements in the PRC.

5


Table of Contents

the nine months ended September 30, 2006, were RMB303.8 million (US$38.4 million), or 66.5% increase from the same period in 2005.
Third quarter 2006 net revenues in our ultrasound imaging systems segment increased 24.9% to RMB97.6 million (US$12.4 million) from RMB78.3 million in the third quarter of 2005. The percentage contribution of net revenues from the ultrasound imaging systems segment was 27.4% of total net segment revenues in the third quarter of 2006 compared to 27.4% in the corresponding quarter in 2005. Net segment revenues for the nine months ended September 30, 2006, were RMB298.0 million (US$37.7 million), or 73.9% increase over the same period in 2005.
Net Revenues by Geographic Region
For the first time in any quarter, our net revenues generated in international markets exceeded net revenues generated in China. Net revenues generated in international markets in the third quarter of 2006 increased by 38.9% to RMB188.2 million (US$23.8million) from RMB135.5 million in the third quarter of 2005. Net revenues generated in international markets for the nine months ended September 30, 2006, were RMB484.0 million (US$61.2 million), or 58.6% increase from the same period in 2005. Net revenues generated in China in the third quarter of 2006 increased by 7.0% to RMB172.7 million (US$21.8 million) from RMB161.4 million in the corresponding period of previous year. Net revenues generated in China for the nine months ended September 30, 2006, were RMB553.6 million (US$70.0 million), representing a 29.2% increase from the same period in 2005.
Gross Margins
The consolidated gross margin for the third quarter of 2006 was 55.7%, compared to 53.9% gross margin reported in the third quarter of 2005, primarily due to margin improvements in our ultrasound imaging systems segment, which were partially offset by the elimination of the value-added tax refunds on embedded self-developed software previously available to us, which contributed an additional RMB9.1 million to the consolidated gross profits during the third quarter of 2005. For the nine months ended September 30, 2006, the consolidated gross margin was 55.0%, compared to 54.8% gross margin reported during the same period in 2005. The consolidated gross margin excluding the impact of VAT refunds would have been 52.5% for the third quarter of 2005 and 53.4% for the nine months ended September 30, 2005.
Operating Expenses
Selling expenses for the third quarter of 2006 were RMB49.5 million (US$6.3 million), representing a sequential decrease of 11.4% from the second quarter of 2006 and an increase of 51.6% from the third quarter of 2005. As a percentage of total net revenues, selling expenses decreased to 13.7% from 15.6% in the second quarter of 2006 and increased from 11.0% in the third quarter of 2005. Selling expenses for the nine months

6


Table of Contents

ended September 30, 2006 were RMB149.4 million (US$18.9 million), representing an increase of 46.4% from the same period in 2005.
General and administrative expenses for the third quarter of 2006 were RMB18.2 million (US$2.3 million), representing a sequential increase of 25.5% from the second quarter of 2006 and a decrease of 69.0% from the same quarter in 2005. As a percentage of total net revenue, general and administrative expenses increased to 5.0% from 4.0% in the second quarter of 2006. However, those expenses constituted 19.8% of net revenues in the third quarter of 2005. The proportionate decline on a year-over-year basis reflects decreases in share-based compensation expenses. General and administrative expenses for the nine months ended September 30, 2006 were RMB43.1 million (US$5.5 million), representing a decrease of 55.3% from the same period in 2005.
Research and development expenses for the third quarter in 2006 were RMB36.5 million (US$4.6 million), representing a 6.0% increase from the second quarter of 2006 and a 53.0% increase from the corresponding quarter in 2005. Consistent with our plan to annually invest approximately 10% of our net revenues in research and development activities, our research and development expenses increased from 8.0% of net revenues in the third quarter of 2005 to 10.1% in the third quarter of 2006. Research and development expenses for the nine months ended September 30, 2006 were RMB103.2 million (US$13.1 million), representing an increase of 43.3% from the same period in 2005.
Total share-based compensation expenses, which were allocated to related operating expenses, decreased to RMB9.3 million (US$1.2 million) in the third quarter of 2006 from RMB44.6 million in the third quarter of 2005. For the nine months ended September 30, 2006, total share-based compensation expenses were RMB19.5 million (US$2.5 million), compared to RMB70.9 million reported during the same period in 2005.
Net income for the third quarter of 2006 was RMB91.0 million (US$11.5 million), a 131% increase from RMB39.4 million in the third quarter of 2005. For the nine months ended September 30, 2006, net income was RMB255.8 million (US$32.4 million), representing a 142.2% increase from the same period in 2005. For the third quarter of 2006, basic and diluted earnings per share2 for the quarter were RMB1.07 (US$0.14) and RMB0.94 (US$ 0.12), respectively. For the nine months ended September 30, 2006, basic and diluted earnings per share2 were RMB3.17 (US$0.40) and RMB2.80 (US$ 0.35), respectively.
Conference Call and Webcast
The management team will conduct a conference call to discuss our results, outlook and related matters on Thursday, November 16, 2006 at 8:00 a.m. Eastern Time. Members of the public who would like to listen to the conference call should dial 1-866-206-7204 (U.S. domestic) and 1-703-639-1114 (International). The number should be dialed at least 10 minutes prior to the start of the conference call. The passcode for the conference call is “Mindray”. The conference call will also be accessible as an audio webcast through the Investor Relations section of our web site (www.mindray.com). There is no

7


Table of Contents

charge to access the call. For those unable to listen to the live broadcast, a replay will be available on our web site for three months after the event. A telephone replay will also be available two hours after the call through November 17, 2006. Members of the public who would like to listen to a replay of conference call should dial 1-888-266-2081 (U.S. domestic) and 1-703-925-2533 (International). The passcode for the telephone replay is “141369”. Please direct any questions regarding obtaining access to the conference call to Christensen at mhossain@ChristensenIR.com.
About Mindray
Mindray Medical International Limited is a leading developer, manufacturer and marketer of medical devices in China with a significant and growing presence worldwide. Established in 1991, Mindray offers a broad range of products across three primary business segments: patient monitoring devices, diagnostic laboratory instruments, and ultrasound imaging systems. Mindray is headquartered in Shenzhen, China, and has 29 local sales and services offices in China, as well as sales and services offices in Boston, Istanbul, London and Vancouver.
Cautionary Note Regarding Forward-Looking Statements
This press release contains “forward-looking statements,” including those related to the continued success of our business model and growth initiatives. These statements are not historical facts but instead represent only our belief regarding future events, many of which, by their nature, are inherently uncertain and outside of our control. It is possible that our actual results and financial condition may differ, possibly materially, from the anticipated results and financial condition indicated in these forward-looking statements. Readers are cautioned that these forward-looking statements are only predictions and may differ materially from actual future events or results due to a variety of factors, including but not limited to: the expected growth of the medical device market in China and internationally; relevant government policies and regulations relating to the medical device industry; market acceptance of our products; our expectations regarding demand for our products; our ability to expand our production, our sales and distribution network and other aspects of our operations; our ability to stay abreast of market trends and technological advances; our ability to effectively protect our intellectual property rights and not infringe on the intellectual property rights of others; competition in the medical device industry in China and internationally; and general economic and business conditions in the countries in which we operate. The financial information contained in this release should be read in conjunction with the consolidated financial statements and notes thereto included in our IPO prospectus filed with the Securities and Exchange Commission on September 27, 2006. For a discussion of other important factors that could adversely affect our business, financial condition, results of operations and prospects, see “Risk Factors” beginning on page 9 of our IPO prospectus. Our results of operations for the third quarter of 2006 are not necessarily indicative of our operating results for any future periods. Any projections in this release are based on limited information currently available to us, which is subject to change. Although such projections and the factors influencing them will likely change, we will not necessarily update the information. Such information speaks only as of the date of this release.

8


Table of Contents

For further information, contact:
Investor Relations
Mindray Medical International Limited
Tel: +86-755–2658-2518
E-mail: IR@mindray.com
Mahboob Hossain
Christensen
Tel: 1-480-614-3000
E-mail: mhossain@ChristensenIR.com

9


Table of Contents

Exhibit 1
MINDRAY MEDICAL INTERNATIONAL LIMITED
CONSOLIDATED STATEMENTS OF OPERATIONS
                                                 
    Three months ended September 30,     Nine months ended September 30,  
    2005     2006     2006     2005     2006     2006  
    RMB     RMB     US$     RMB     RMB     US$  
(unaudited)   (In thousands, except share and per share data)     (In thousands, except share and per share data)
Net revenues
    296,864       360,859       45,655       733,640       1,037,624       131,278  
Cost of revenues
    (136,740 )     (159,758 )     (20,212 )     (331,632 )     (467,088 )     (59,095 )
 
                                               
         
Gross profit
    160,124       201,101       25,443       402,008       570,536       72,183  
 
                                               
Selling expenses
    (32,620 )     (49,467 )     (6,258 )     (102,047 )     (149,442 )     (18,907 )
General and administrative expenses
    (58,604 )     (18,237 )     (2,307 )     (96,354 )     (43,102 )     (5,453 )
Research and development expenses
    (23,857 )     (36,497 )     (4,618 )     (72,004 )     (103,175 )     (13,054 )
Other general expenses
          23       3             23       3  
 
                                               
         
Operating income
    45,043       96,923       12,263       131,603       274,840       34,772  
 
                                               
Other income, net
    7       (1,707 )     (216 )     714       (1,468 )     (186 )
Interest income
    243       2,336       296       854       8,878       1,123  
Interest expense
    (422 )     (48 )     (6 )     (1,623 )     (327 )     (41 )
 
                                               
         
Income before income taxes and minority interests
    44,871       97,504       12,336       131,548       281,923       35,668  
Provision for income taxes
    (5,464 )     (6,458 )     (817 )     (11,913 )     (19,649 )     (2,486 )
Minority interests
                      1       (6,456 )     (817 )
 
                                               
         
Net Income
    39,407       91,046       11,519       119,636       255,818       32,366  
 
                                               
Deemed dividend on issuance of convertible redeemable preferred shares at a discount
    (14,031 )                 (14,031 )            
 
                                               
         
 
                                               
Income attributable to ordinary shareholders
    25,376       91,046       11,519       105,605       255,818       32,366  
         
 
                                               
Basic earnings per share
    0.30       1.07       0.14       1.24       3.17       0.40  
         
 
                                               
Diluted earnings per share
    0.30       0.94       0.12       1.24       2.80       0.35  
         
 
                                               
Shares used in the computation of:
                                               
Basic earnings per share
    83,916,315       85,276,860       85,276,860       85,297,806       80,777,302       80,777,302  
         
 
                                               
Diluted earnings per share
    84,887,781       96,913,296       96,913,296       85,297,806       91,314,023       91,314,023  
         
                                                 
    Three months ended September 30,     Nine months ended September 30,  
    2005     2006     2006     2005     2006     2006  
(unaudited)   RMB’000     RMB’000     US$’000     RMB’000     RMB’000     US$’000  
Share-based compensation charges incurred during the period related to:
                                               
 
                                               
Cost of revenues
          190       24       268       426       54  
Selling expenses
          2,218       281       8,576       5,555       703  
General and administrative expenses
    44,594       4,266       540       59,014       8,749       1,107  
Research and development expenses
          2,653       336       3,071       4,783       605  
 
                                               

10


Table of Contents

Exhibit 2
MINDRAY MEDICAL INTERNATIONAL LIMITED
CONSOLIDATED BALANCE SHEETS
                         
  As at December 31, 2005 As at September 30, 2006 (unaudited)
       
    RMB     RMB     US$  
    (In thousands, except share and per share data)
ASSETS
                       
Current assets:
                       
Cash and cash equivalents
    446,143       291,095       36,829  
Restricted cash
    7,727              
Accounts receivable, net
    71,330       71,066       8,991  
Offering Proceeds Receivable
          1,254,625       158,733  
Inventories
    105,422       125,056       15,822  
Value added tax receivables
    12,963              
Other receivables
    13,987       19,826       2,508  
Prepayments and other
    17,134       16,567       2,096  
Deferred tax assets
    406       1,701       215  
 
                       
     
Total current assets
    675,112       1,779,936       225,194  
Loans to employees
    8,460       5,981       757  
Long-term investments
          104,480       13,219  
Other assets
    2,020       2,020       256  
Property, plant and equipment, net
    152,489       177,142       22,412  
Land use right
    2,639       2,539       321  
Deferred tax assets
    115       29       4  
Goodwill
          279,650       35,381  
 
                       
     
Total assets
    840,835       2,351,777       297,543  
           
 
                       
LIABILITIES AND SHAREHOLDERS’ EQUITY
                       
Current liabilities:
                       
Notes payable
    17,153       43,170       5,462  
Accounts payable
    62,809       65,049       8,230  
Customers’ deposits
    29,827       26,826       3,394  
Salaries payables
    43,653       44,867       5,676  
Other taxes payable
    5,086       3,642       461  
Other payables
    8,862       10,491       1,327  
Accrued professional expenses
    11,555       22,680       2,869  
Accrued other expenses
    9,908       24,339       3,079  
Advance subsidies
    14,500       17,400       2,201  
Income taxes payable
    2,928       6,723       851  
 
                       
     
Total current liablilies
    206,281       265,187       33,551  
 
                       
     
 
                       
Commitment and contingencies
                       
Minority interests
    37,596       10       1  
 
                       
Mezzanine equity:
                       
Convertible redeemable preferred shares
    325,389              
 
                       
Shareholders’ equity:
                       
Ordinary shares
    79       110       14  
Additional paid-in capital
    45,773       1,928,396       243,977  
Retained earnings
    225,717       158,074       19,999  
 
                       
     
Total shareholders’ equity
    271,569       2,086,580       263,990  
 
                       
     
Total liabilities and shareholders’ equity
    840,835       2,351,777       297,543  
           

11


Table of Contents

     
EXHIBIT 3:
MINDRAY MEDICAL INTERNATIONAL LIMITED
GEOGRAPHIC DATA
(UNAUDITED)
                                                                                         
    3Q2005   4Q2005   1Q2006   2Q2006   3Q2006
    RMB’000   % of Rev   RMB’000   % of Rev   RMB’000   % of Rev   RMB’000   % of Rev   RMB’000   USD’000   % of Rev
China
    161,352       54.4 %     198,578       57.6 %     184,983       58.1 %     195,952       54.7 %     172,683       21,848       47.9 %
Other Asia
    55,789       18.8 %     47,454       13.8 %     40,031       12.6 %     46,641       13.0 %     55,811       7,061       15.5 %
Europe
    41,717       14.1 %     58,355       16.9 %     49,224       15.5 %     65,021       18.1 %     55,596       7,034       15.4 %
North America
    10,897       3.7 %     22,958       6.7 %     22,644       7.1 %     21,949       6.1 %     37,677       4,767       10.4 %
Other
    27,109       9.1 %     17,588       5.1 %     21,463       6.7 %     28,856       8.1 %     39,092       4,946       10.8 %
Total Net Revenues
    296,864       100.0 %     344,933       100.0 %     318,345       100.0 %     358,419       100.0 %     360,859       45,655       100.0 %
EXHIBIT 4:
MINDRAY MEDICAL INTERNATIONAL LIMITED
SEGMENT DATA (UNAUDITED)
                                                                                         
    3Q2005   4Q2005   1Q2006   2Q2006   3Q2006
    Net Segment Revenues   % of Total   Net Segment Revenues   % of Total   Net Segment Revenues   % of Total   Net Segment Revenues   % of Total   Net Segment Revenues   % of Total
    RMB’000           RMB’000           RMB’000           RMB’000           RMB’000   USD’000        
Patient Monitoring Devices
    124,937       43.8 %     153,796       46.2 %     129,553       41.0 %     142,018       40.0 %     139,524       17,652       39.2 %
Diagnostic Laboratory Instruments
    77,958       27.3 %     80,713       24.3 %     82,141       26.0 %     108,313       30.5 %     113,296       14,334       31.8 %
Ultrasound Imaging System
    78,257       27.4 %     92,973       27.9 %     100,343       31.8 %     99,957       28.2 %     97,628       12,352       27.4 %
Other
    4,112       1.4 %     5,262       1.6 %     3,728       1.2 %     4,538       1.3 %     5,841       739       1.6 %
Total Net Segment Revenues1
    285,264       100.0 %     332,744       100.0 %     315,765       100.0 %     354,826       100.0 %     356,289       45,077       100.0 %

1   The accounting policies underying the financial information for the segmental reportings are based primarily on statutory accounting requirements in the PRC.

12


Table of Contents

Exhibit 5:
MINDRAY MEDICAL INTERNATIONAL LTD
                                                 
    For the three months ended,  
(unaudited)   9/30/2005     12/31/2005     3/31/2006     6/30/2006     9/30/2006     9/30/2006  
    RMB     RMB     RMB     RMB          
            (In thousands, except share and per share data)  
Statement of Operations Data:
                                               
Net revenues
    296,864       344,933       318,345       358,420       360,859       45,655  
Cost of revenues
    (136,740 )     (161,694 )     (154,459 )     (152,872 )     (159,758 )     (20,212 )
     
 
                                               
Gross profit
    160,124       183,239       163,886       205,548       201,101       25,443  
Operating expenses:
                                               
Selling expenses
    (32,620 )     (44,452 )     (44,110 )     (55,865 )     (49,467 )     (6,258 )
 
                                               
General and administrative expenses
    (58,604 )     (15,728 )     (10,353 )     (14,512 )     (18,237 )     (2,307 )
 
                                               
Research and development expenses
    (23,857 )     (34,144 )     (32,250 )     (34,428 )     (36,497 )     (4,618 )
 
                                               
Other general expenses
                            23       3  
     
Operating income
    45,043       88,915       77,173       100,743       96,923       12,263  
 
                                               
Other income, net
    7       8,496       241       (1 )     (1,707 )     (216 )
Interest income
    243       3,000       3,269       3,273       2,336       296  
Interest expense
    (422 )     (396 )     (123 )     (156 )     (48 )     (6 )
     
Income before income taxes and minority interests
    44,871       100,015       80,560       103,859       97,504       12,336  
 
                                               
Provision for income taxes
    (5,464 )     (6,153 )     (5,701 )     (7,490 )     (6,458 )     (817 )
Minority interests
          (8,409 )     (6,456 )                  
     
Net income
    39,407       85,453       68,403       96,369       91,046       11,519  
 
                                               
Deemed dividend on issuance of convertible redeemable preferred shares at a discount
    (14,031 )                              
     
Income attributable to ordinary shareholders
    25,376       85,453       68,403       96,369       91,046       11,519  
     
 
                                               
Basic earnings per share
    0.30       1.13       0.91       1.18       1.07       0.14  
     
Diluted earnings per share
    0.30       1.13       0.80       1.05       0.94       0.12  
     
 
                                               
Shares used in computation of:
                                               
Basic earnings per share
    83,916,315       75,350,054       75,350,054       81,595,905       85,276,860       85,276,860  
     
Diluted earnings per share
    83,916,315       75,350,054       85,425,031       91,477,498       96,913,296       96,913,296  
     
                                                 
    9/30/2005     12/31/2005     3/31/2006     6/30/2006     9/30/2006     9/30/2006  
    RMB     RMB     RMB     RMB     RMB     US$  
      (In thousands, except share and per share data)  
      (unaudited)       (audited)       (unaudited)       (unaudited)       (unaudited)       (unaudited)
Balance Sheet Data:
                                               
Cash and cash equivalents
    357,902       446,143       523,704       212,875       291,095       36,829  
Accounts Receivable
    50,179       71,330       78,278       66,555       71,066       8,991  
Inventories
    118,378       105,422       136,710       120,659       125,056       15,822  
Working capital(1)
    379,631       468,831       395,174       204,554       1,514,749       191,643  
Total assets
    736,771       840,835       954,515       1,021,911       2,351,777       297,543  
 
                                               
Notes and accounts payable
    75,316       79,962       128,225       99,531       108,219       13,692  
Total liabilities
    196,020       206,281       394,067       262,795       265,187       33,551  
 
                                               
Minority interests
    29,187       37,596       29,020       10       10       1  
Mezzanine equity
    325,389       325,389       325,389       289,867              
Total shareholders’ equity
    186,175       271,569       206,039       469,239       2,086,580       263,990  
 
                                               
Total liabilities and shareholders’ equity
    736,771       840,835       954,515       1,021,911       2,351,777       297,543  

(1)   Working capital is equal to current assets less current liabilities

13