x
|
QUARTERLY
REPORT UNDER 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
|
Delaware
|
35-2089848
|
(State
or other jurisdiction of
incorporation
or organization)
|
(IRS
Employer
Identification
No.)
|
6
North Twelfth Road
Country
Garden
Shunde
District
Foshan
City, Guangdong
China
528312
(Address
of principal executive offices)
|
|
(86)
757 2663 9986
(Issuer's
telephone number)
|
9/F.,
Beijing Business World
56
Dongxinglong Avenue
CW
District
Beijing,
China 100062
|
|
|
Page
|
PART
I. FINANCIAL INFORMATION
|
|
|
|
|
|
ITEM
1.
|
FINANCIAL
STATEMENTS
|
|
|
|
|
|
Condensed
Consolidated Balance Sheets as of June 30, 2008 and September 30,
2007
|
3
|
|
|
|
|
Condensed
Consolidated Statements of Operations and Comprehensive Income for
the
Nine and Three Months Ended June 30, 2008 and 2007
|
4
|
|
|
|
|
Condensed
Consolidated Statements of Cash Flows for the Nine Months Ended June
30,
2008 and 2007
|
5
|
|
|
|
|
Notes
to Condensed Consolidated Financial Statements
|
6
|
|
|
|
ITEM
2.
|
MANAGEMENT'S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITIONS AND RESULTS OF
OPERATIONS
|
21
|
|
|
|
ITEM
3.
|
CONTROLS
AND PROCEDURES
|
23
|
|
|
|
PART
II. OTHER INFORMATION
|
|
|
|
|
|
ITEM
1.
|
LEGAL
PROCEEDINGS
|
II-1
|
|
|
|
ITEM
2.
|
UNREGISTERED
SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
|
II-1
|
|
|
|
ITEM
3.
|
DEFAULTS
UPON SENIOR SECURITIES
|
II-1
|
|
|
|
ITEM
4.
|
SUBMISSION
OF MATTERS TO A VOTE OF SECURITY HOLDERS
|
II-1
|
|
|
|
ITEM
5.
|
OTHER
INFORMATION
|
II-1
|
|
|
|
ITEM
6.
|
EXHIBITS
|
II-1
|
|
June
30, 2008
|
September
30, 2007
|
|||||
|
Unaudited
|
Audited
|
|||||
ASSETS
|
|||||||
Current
Assets
|
|||||||
Cash
|
$
|
458,112
|
$
|
1,150,422
|
|||
Accounts
Receivable, Net of Allowances for Doubtful Accounts of $281,632 (September
30, 2007 - $413,036) (Note 3)
|
12,360,200
|
7,982,668
|
|||||
Accounts
Receivable, Related Party (Notes 3, 12)
|
-
|
1,107,359
|
|||||
Inventory
|
107,266
|
-
|
|||||
Prepaid
Expenses
|
1,471,417
|
1,778,966
|
|||||
Refundable
Deposit on Commercial Real Estate Contract (Note 4)
|
600,000
|
-
|
|||||
Other
Current Assets
|
342,800
|
598,588
|
|||||
Total
Current Assets
|
15,339,795
|
12,618,003
|
|||||
Property
& Equipment, Net (Note 8)
|
6,495,404
|
8,376,420
|
|||||
Intangible
Assets
|
|||||||
Copyrights,
Net of Accumulated Amortization of $2,519,305 (September 30, 2007
-
$2,534,178) (Note 6, 7)
|
10,883,415
|
6,262,456
|
|||||
Goodwill
(Note 5)
|
556,351
|
354,615
|
|||||
Total
Intangible Assets
|
11,439,766
|
6,617,071
|
|||||
TOTAL
ASSETS
|
$
|
33,274,965
|
$
|
27,611,494
|
|||
LIABILITIES
& STOCKHOLDER'S EQUITY
|
|||||||
Current
Liabilities
|
|||||||
Accounts
Payable
|
$
|
3,117,419
|
$
|
3,435,530
|
|||
Accrued
Liabilities
|
421,959
|
257,712
|
|||||
Customer
Deposits
|
414,981
|
-
|
|||||
Total
Current Liabilities
|
3,954,359
|
3,693,242
|
|||||
|
|||||||
Total
Liabilities
|
3,954,359
|
3,693,242
|
|||||
|
|||||||
Minority
Interest in Consolidated Subsidiaries (Note 13)
|
6,445,088
|
3,801,642
|
|||||
Commitment
and Contingencies (Note 14)
|
|||||||
|
|||||||
Stockholders’
Equity (Note 9)
|
|||||||
Preferred
stock, $0.001 par value, authorized: 50,000,000 shares, zero shares
issued
and outstanding at June 30, 2008 and September 30, 2007
|
-
|
-
|
|||||
Common
stock, $0.001 par value, authorized: 300,000,000 shares, 156,014,316
and
146,288,000 shares issued and outstanding at June 30, 2008 and September
30, 2007
|
156,014
|
146,288
|
|||||
Additional
Paid in Capital
|
24,274,069
|
22,905,224
|
|||||
Shares
to be Issued
|
-
|
2,065
|
|||||
Deferred
Stock-Based Compensation
|
(1,593,901
|
)
|
(479,225
|
)
|
|||
Accumulated
Other Comprehensive Income (Loss)
|
125,710
|
(7,016
|
)
|
||||
Accumulated
Deficit
|
(86,374
|
)
|
(2,450,726
|
)
|
|||
Total
Stockholders’ Equity
|
22,875,518
|
20,116,610
|
|||||
TOTAL
LIABILITIES & STOCKHOLDERS’ EQUITY
|
$
|
33,274,965
|
$
|
27,611,494
|
|
Nine
Months Ended
|
Three
Months Ended
|
|||||||||||
|
June
30
|
June
30
|
|||||||||||
|
2008
|
2007
|
2008
|
2007
|
|||||||||
|
Unaudited
|
Unaudited
|
Unaudited
|
Unaudited
|
|||||||||
|
|
(Restated)
|
|
(Restated)
|
|||||||||
Revenue
|
|||||||||||||
Licensing
and Royalty Revenues
|
$
|
5,177,983
|
$
|
3,862,310
|
$
|
1,224,631
|
$
|
3,069,921
|
|||||
Online
Membership Services
|
6,574,869
|
4,285,791
|
2,551,767
|
928,779
|
|||||||||
Import
and Export Sales
|
9,314,089
|
6,744,760
|
2,123,110
|
3,035,780
|
|||||||||
Media
and Marketing Management
|
641,486
|
-
|
-
|
-
|
|||||||||
Software
Sales
|
-
|
819,100
|
-
|
-
|
|||||||||
Software
Sales - Related Party
|
-
|
1,080,000
|
-
|
360,000
|
|||||||||
Total
Revenue
|
21,708,427
|
16,791,961
|
5,899,508
|
7,394,480
|
|||||||||
|
|||||||||||||
Costs
of Sales (Note 10)
|
15,480,755
|
10,776,897
|
3,972,121
|
4,689,552
|
|||||||||
|
|||||||||||||
Gross
Profit
|
6,227,672
|
6,015,064
|
1,927,387
|
2,704,928
|
|||||||||
Operating
Expenses
|
|||||||||||||
Salaries
and Wages
|
163,556
|
575,735
|
34,888
|
239,950
|
|||||||||
Stock
Based Compensation
|
1,201,324
|
2,062,363
|
334,300
|
355,209
|
|||||||||
Bad
Debt (Recovery) Expense
|
(161,417
|
)
|
3,267,636
|
-
|
237,587
|
||||||||
Other
Selling, General and Administrative Expenses
|
1,782,171
|
1,754,004
|
448,390
|
711,783
|
|||||||||
|
|||||||||||||
Total
Operating Expenses
|
2,985,634
|
7,659,738
|
817,578
|
1,544,529
|
|||||||||
|
|||||||||||||
Income
(Loss) From Continuing Operations
|
3,242,038
|
(1,644,674
|
)
|
1,109,809
|
1,160,399
|
||||||||
|
|||||||||||||
Other
Income and Expenses
|
22,317
|
27,843
|
8,066
|
1,055
|
|||||||||
|
|||||||||||||
Net
Income (Loss) From Continuing Operations Before Income
Taxes
|
3,264,355
|
(1,616,831
|
)
|
1,117,875
|
1,161,454
|
||||||||
Provision
for Income Taxes
|
(1,735
|
)
|
(1,440
|
)
|
(683
|
)
|
(281
|
)
|
|||||
|
|||||||||||||
Net
Income (Loss) From Continuing Operations Before Minority
Interest
|
3,262,620
|
(1,618,271
|
)
|
1,117,192
|
1,161,173
|
||||||||
|
|||||||||||||
Minority
Interest in (Income) Loss of Subsidiaries
|
(898,268
|
)
|
(443,778
|
)
|
(347,696
|
)
|
46,727
|
||||||
|
|||||||||||||
Net
Income (Loss) From Continuing Operations
|
2,364,352
|
(2,062,049
|
)
|
769,496
|
1,207,900
|
||||||||
|
|||||||||||||
Foreign
Currency Translation Adjustment
|
(132,726
|
)
|
8,038
|
(68,006
|
)
|
2,503
|
|||||||
|
|||||||||||||
Comprehensive
Income (Loss)
|
$
|
2,231,626
|
$
|
(2,054,011
|
)
|
$
|
701,490
|
$
|
1,210,403
|
||||
|
|||||||||||||
Basic
and Diluted Net Income (Loss) Per Common Share
|
$
|
0.02
|
$
|
(0.02
|
)
|
$
|
0.00
|
$
|
0.01
|
||||
Number
of Common Shares Used to Compute Basic and Diluted Weighted
Average
|
152,309,187
|
119,271,700
|
156,014,316
|
123,088,000
|
|
2008
|
2007
|
|||||
|
Unaudited
|
Unaudited
(Restated)
|
|||||
Cash
Flows From Operating Activities
|
|||||||
Net
Income (Loss)
|
$
|
2,364,352
|
(2,062,049
|
)
|
|||
Adjustments
to Reconcile Net Income (Loss) to Net Cash Used In Operating
Activities:
|
|||||||
Depreciation
|
3,228,946
|
3,474,957
|
|||||
Bad
Debt Expense
|
25,014
|
3,267,636
|
|||||
Recovery
of Bad Debts
|
(185,431
|
)
|
-
|
||||
Impairment
Loss on Copyrights
|
-
|
1,526,634
|
|||||
Minority
Interests
|
898,268
|
353,617
|
|||||
Amortization
of Prepaid Advertising
|
506,237
|
-
|
|||||
Amortization
of Stock Based Compensation
|
1,201,324
|
2,062,363
|
|||||
Changes
in Operating Assets and Liabilities:
|
|||||||
Accounts
Receivable
|
(4,138,769
|
)
|
(5,459,370
|
)
|
|||
Inventory
|
(107,266
|
)
|
-
|
||||
Prepaid
Expenses
|
(198,688
|
)
|
(781,633
|
)
|
|||
Prepaid
Deposit on Commercial Real Estate Contract
|
(600,000
|
)
|
-
|
||||
Other
Current Assets
|
255,788
|
(133,158
|
)
|
||||
Copyrights
|
(4,606,086
|
)
|
(1,167,148
|
)
|
|||
Accounts
Payable and Accrued Expenses
|
(153,864
|
)
|
(1,905,566
|
)
|
|||
Related
Party Payable
|
(5,940
|
)
|
(255,512
|
)
|
|||
Customer
Deposits
|
414,981
|
-
|
|||||
Net
Cash Used In Operating Activities
|
(1,101,134
|
)
|
(1,079,229
|
)
|
|||
|
|||||||
Cash
Flows From Investing Activities:
|
|||||||
Cash
Received in Acquisition of MGI
|
2,834
|
-
|
|||||
Net
Cash Provided by Investing Activities
|
2,834
|
-
|
|||||
|
|||||||
Cash
Flows From Financing Activities
|
|||||||
Proceeds
From Issuance of Common Stock
|
600,000
|
1,400,000
|
|||||
Net
Cash Flows Provided by Financing Activities:
|
600,000
|
1,400,000
|
|||||
|
|||||||
Effect
of Exchange Rate Changes on Cash
|
(194,010
|
)
|
(360,396
|
)
|
|||
|
|||||||
Net
Decrease in Cash
|
(692,310
|
)
|
(39,625
|
)
|
|||
|
|||||||
Cash
- Beginning of Period
|
1,150,422
|
1,211,542
|
|||||
|
|||||||
Cash
- End of Period
|
$
|
458,112
|
$
|
1,171,917
|
|||
|
|||||||
Supplemental
Disclosure of Cash Flow Information:
|
|||||||
Taxes
Paid
|
$
|
1,735
|
$
|
1,440
|
|||
Interest
Paid
|
$
|
-
|
$
|
-
|
|||
Non
Cash Investing and Financing Activities:
|
|||||||
Common
Stock Issued in Lieu of Cash Payment of Accounts Payable
|
$
|
-
|
$
|
705,000
|
|||
Acquisition
of MGI Through Issuance of Common Stock
|
$
|
200,000
|
$
|
-
|
|||
Issuance
of Stock for Services, Deferred Compensation
|
$
|
577,550
|
$
|
415,500
|
|||
Issuance
of Stock for Services by Subsidiary, Deferred Compensation
|
$
|
1,738,450
|
$
|
-
|
|||
Accounts
Receivable Used for Acquisition of Websites
|
$
|
1,000,000
|
$
|
-
|
|||
Acquisition
of Websites Through Issuance of Common Stock
|
$
|
1,534,914
|
$
|
2,619,000
|
1.
Investments in Entertainment Arts Productions - The Company purchases
and
licenses or resells copyrights of entertainment-related
assets.
|
|
2.
Online Content and Member Services Provider - The Company provides
online
content and member services for commercial use.
|
|
3.
Software Sales - The Company provides web-based and mobile software
platforms.
|
|
4.
Media and Marketing Management - The Company’s subsidiary, Media Group
International, coordinates product placement activities for filmmakers
and
advertisers within the entertainment arts industry of the
PRC.
|
|
5.
Importing and Exporting of Goods - The Company conducts international
trade using the PRC as its base of
operations.
|
|
Countries
Registered In
|
|
Percentage
of
Ownership
|
|
|
MyStarU
Limited
|
|
Hong
Kong, The People’s Republic of China
|
|
100.00
|
%
|
3G
Dynasty Inc.
|
|
British
Virgin Islands
|
|
100.00
|
%
|
Subaye.com,
Inc.
|
|
United
States of America, Delaware
|
|
69.01
|
%
|
Subaye
IIP Limited
|
|
British
Virgin Islands
|
|
69.01
|
%
|
Guangzhou
Panyu Metals & Materials Limited
|
|
The
People’s Republic of China
|
|
100.00
|
%
|
Guangzhou
Subaye Computer Tech Limited
|
|
The
People’s Republic of China
|
|
69.01
|
%
|
Media
Group International Limited
|
|
Hong
Kong, The People’s Republic of China
|
|
69.01
|
%
|
|
1.
|
Persuasive
evidence of a sale or licensing arrangement with a customer
exists.
|
|
2.
|
The
film is complete, and, in accordance with the terms of the arrangement,
has been delivered or is available for immediate and unconditional
delivery.
|
|
3.
|
The
license period of the arrangement has begun and the customer can
begin its
exploitation, exhibition, or sale.
|
|
4.
|
The
arrangement fee is fixed or
determinable.
|
|
June 30,
2008
|
September 30,
2007
|
|||||
|
Unaudited
|
Audited
|
|||||
Trade
accounts receivable
|
$
|
12,641,832
|
$
|
8,395,704
|
|||
Less:
allowance for doubtful accounts
|
(281,632
|
)
|
(413,036
|
)
|
|||
Totals
|
$
|
12,360,200
|
$
|
7,982,668
|
|
June 30,
2008
|
September 30,
2007
|
|||||
|
Unaudited
|
Audited
|
|||||
Beginning
allowance for doubtful accounts
|
$
|
413,036
|
$
|
883,220
|
|||
Additional
charge to bad debt expense
|
25,014
|
28,996
|
|||||
Recovery
of accounts charged to bad debt expense in 2006 and 2005
|
(185,431
|
)
|
(503,972
|
)
|
|||
Gain
on foreign currency translation
|
29,013
|
4,792
|
|||||
Ending
allowance for doubtful accounts
|
$
|
281,632
|
$
|
413,036
|
|
June 30,
2008
|
September 30,
2007
|
|||||
|
Unaudited
|
Audited
|
|||||
QXS
Enterprise
|
17
|
%
|
6
|
%
|
|||
SSTH
|
9
|
%
|
-
|
%
|
|||
Taikang
Capital Management Corporation
|
-
|
%
|
13
|
%
|
|||
China
Industry Park Holdings Ltd.
|
7
|
%
|
23
|
%
|
|||
Fenglin
Qimao
|
7
|
%
|
-
|
%
|
|||
Fengcun
Electronic
|
8
|
%
|
6
|
%
|
|||
Essential
Gallery Enterprises Ltd.
|
-
|
%
|
12
|
%
|
|||
Stareast
Net Ltd.
|
12
|
%
|
-
|
%
|
|||
IC
China Corporation
|
-
|
%
|
13
|
%
|
Fixed
assets, net
|
$
|
653
|
||
Goodwill
|
202,453
|
|||
Due
to related party
|
(5,940
|
)
|
||
Net
assets acquired
|
$
|
197,166
|
||
|
||||
Purchase
consideration
|
$
|
200,000
|
||
Net
assets acquired
|
(197,166
|
)
|
||
Net
cash inflow from acquisition of MGI
|
$
|
2,834
|
Gross
proceeds from the sale of Copyright - First Open: internet
rights
|
$
|
279,824
|
||
Adjusted
cost basis
|
(332,291
|
)
|
||
Net
loss
|
$
|
(52,467
|
)
|
Gross
proceeds from the sale of copyrights - ZesTV: internet
rights
|
$
|
1,457,481
|
||
Adjusted
cost basis
|
(1,374,982
|
)
|
||
Net
gain
|
$
|
82,499
|
Gross
proceeds from the sale of copyrights - YeLangQuan a/k/a Pye
Dog
|
$
|
860,033
|
||
Adjusted
cost basis
|
(750,000
|
)
|
||
Net
gain
|
$
|
110,033
|
|
2008
|
2007
|
|||||
|
Unaudited
|
Audited
|
|||||
Copyrights
- Motion Picture, Television, Internet and DVD Productions
|
$
|
8,016,910
|
$
|
8,796,635
|
|||
Accumulated
Amortization
|
(2,526,119
|
)
|
(2,534,178
|
)
|
|||
Copyrights,
net
|
5,490,791
|
6,262,457
|
|||||
|
|||||||
Goodwill
|
556,896
|
354,614
|
|||||
Total
|
$
|
6,047,687
|
$
|
6,617,071
|
|
June 30,
|
September 30,
|
|||||
|
2008
|
2007
|
|||||
Computer
Software & Equipment
|
$
|
9,166,344
|
$
|
8,650,977
|
|||
Websites
|
9,692,084
|
8,702,399
|
|||||
Motor
Vehicle
|
83,650
|
83,689
|
|||||
Leasehold
Improvements
|
230,798
|
211,101
|
|||||
Furniture
& Fixtures
|
6,895
|
30,277
|
|||||
|
19,179,771
|
17,678,443
|
|||||
Less:
Accumulated depreciation and amortization
|
(12,684,367
|
)
|
(9,302,023
|
)
|
|||
Property
and Equipment, Net
|
$
|
6,495,404
|
$
|
8,376,420
|
Nine Months Ended June 30,
|
Three Months Ended June 30,
|
||||||||||||
2008
|
2007
|
2008
|
2007
|
||||||||||
Total Depreciation and Amortization
|
$
|
3,228,946
|
$
|
3,474,957
|
$
|
1,153,782
|
$
|
1,523,567
|
|||||
Amortization
of Copyrights Included Within Cost of Sales
|
-
|
1,146,510
|
-
|
430,555
|
|||||||||
Amortization
of Websites Included Within Cost of Sales
|
2,186,484
|
1,013,606
|
781,300
|
658,097
|
|||||||||
Amortization
of Software Included Within Cost of Sales
|
964,753
|
1,235,091
|
335,745
|
408,108
|
a.
|
The
new standard EIT rate of 25% will replace the 33% rate currently
applicable to both DES and FIEs, except for “high tech companies” who pay
a reduced rate of 15%. The Company currently believes it will qualify
as a
high tech company under the rule.
|
|
|
b.
|
Companies
established before March 16, 2007 will continue to enjoy tax holiday
treatment approved by local government for a grace period of the
next five
years or until the tax holiday term is completed, whichever is
sooner.
|
|
2008
|
2007
|
|||||
U.S.
Statutory rates
|
35.0
|
%
|
35.0
|
%
|
|||
Foreign
income
|
(35.0
|
)
|
(35.0
|
)
|
|||
China
tax rates
|
33.0
|
33.0
|
|||||
China
income tax exemption
|
(33.0
|
)
|
(33.0
|
)
|
|||
Effective
income tax rates
|
0
|
%
|
0
|
%
|
|
Nine
Months Ended June 30,
|
Three
Months Ended June 30,
|
|||||||||||
|
2008
|
2007
|
2008
|
2007
|
|||||||||
|
Unaudited
|
|
Unaudited
|
|
Unaudited
|
|
Unaudited
|
||||||
Taikang
Capital Management Corporation
|
$
|
-
|
$
|
720,000
|
$
|
-
|
$
|
360,000
|
|
June 30,
2008
|
September 30,
2007
|
|||||
Minority interest
of shareholders
|
$
|
6,445,088
|
$
|
3,021,642
|
|||
Minority
interest of preferred stock
|
-
|
780,000
|
|||||
Minority
interest in consolidated subsidiaries
|
$
|
6,445,088
|
$
|
3,801,642
|
Twelve
Months Ended:
|
||||
June
30, 2009
|
$
|
57,744
|
||
June
30, 2010
|
57,744
|
|||
June 30, 2011
|
57,744
|
|||
|
$
|
173,232
|
1. |
Investments
in Entertainment Arts Productions - The Company purchases and licenses
or
resells copyrights of entertainment-related
assets.
|
2. |
Online
Content and Member Services Provider - The Company provides online
content
and member services for commercial
use.
|
3. |
Software
sales - The Company provides web-based and mobile software
platforms.
|
4. |
Entertainment
Arts Media and Marketing Management - The Company’s subsidiary, MGI,
coordinates product placement activities for filmmakers and advertisers
within the entertainment arts industry of the
PRC.
|
5. |
Importing
and exporting of goods - The Company conducts international trade
using
the PRC as its base of operations.
|
Nine Months Ended
June 30, 2008
|
Investments in
Entertainment
Arts Productions
|
Online Content
and Member
Services
Provider
|
Entertainment
Arts Media and
Marketing
Management
|
Importing and
Exporting of
Goods
|
Corporate/
Others
|
Consolidated
Total
|
|||||||||||||
Net sales
|
$
|
5,177,983
|
$
|
6,574,869
|
$
|
641,486
|
$
|
9,314,089
|
-
|
$
|
21,708,427
|
||||||||
Cost of sales
|
3,022,384
|
2,630,229
|
706,782
|
9,121,360
|
-
|
15,480,755
|
|||||||||||||
Segment
net income (loss) from continuing operations
|
2,110,917
|
3,063,364
|
(128,229
|
)
|
8,219
|
(2,689,919
|
)
|
2,364,352
|
|||||||||||
Segment
assets
|
16,953,871
|
11,265,153
|
66,601
|
3,226,774
|
1,762,566
|
33,274,965
|
|||||||||||||
Expenditures
for segment assets
|
7,112,588
|
1,000,000
|
-
|
-
|
-
|
8,112,588
|
Nine Months Ended
June 30, 2007
|
Investments in
Entertainment
Arts Productions
|
Online
Memberships
for the B2B
Marketplace
|
Entertainment
Arts Media and
Marketing
Management
|
Importing and
Exporting of
Goods
|
Corporate/
Others
|
Consolidated
Total
|
|||||||||||||
Net
sales
|
$
|
3,862,310
|
$
|
4,285,791
|
$
|
-
|
$
|
6,744,760
|
$
|
1,899,100
|
$
|
16,791,961
|
|||||||
Cost
of sales
|
1,415,305
|
839,606
|
-
|
6,620,945
|
1,901,041
|
10,776,897
|
|||||||||||||
Segment net
income (loss) from continuing operations
|
1,989,041
|
2,023,037
|
-
|
(2,121
|
)
|
(5,626,788
|
)
|
(1,616,831
|
)
|
||||||||||
Segment
assets
|
7,378,774
|
7,412,347
|
-
|
2,362,254
|
8,318,396
|
25,471,771
|
|||||||||||||
Expenditures
for segment assets
|
798,239
|
-
|
-
|
-
|
1,839,435
|
2,637,674
|
June 30,
2008
|
June 30,
2007
|
$ Increase
(Decrease)
|
% Increase
(Decrease)
|
||||||||||
(Unaudited)
|
|
(Unaudited)
|
|||||||||||
Net
revenues
|
$
|
21,708,427
|
$
|
16,791,961
|
$
|
4,916,466
|
29
|
%
|
|||||
Cost
of sales
|
15,480,755
|
10,776,897
|
4,703,858
|
44
|
%
|
||||||||
Gross
profit
|
6,227,672
|
6,015,064
|
212,608
|
4
|
%
|
||||||||
Operating
expenses
|
2,985,634
|
7,659,738
|
(4,674,104
|
)
|
(61
)
|
%
|
|||||||
Income
(loss) from continuing operations
|
3,242,038
|
(1,644,674
|
)
|
4,886,712
|
297
|
%
|
|||||||
Other
income
|
22,317
|
27,843
|
(5,526
|
)
|
(20
|
)%
|
|||||||
Income
(loss) from continuing operations before income taxes
|
3,264,355
|
(1,616,831
|
)
|
4,881,186
|
302
|
%
|
|||||||
Provision
for income taxes
|
(1,735
|
)
|
(1,440
|
)
|
(295
|
)
|
(20
)
|
%
|
|||||
Minority
interest in income of subsidiaries
|
(898,268
|
)
|
(443,778
|
)
|
(454,490
|
)
|
(102
)
|
%
|
|||||
Net
income (loss) from continuing operations
|
2,364,352
|
(2,062,049
|
)
|
4,426,401
|
215
|
%
|
|||||||
Other
comprehensive (loss) income
|
(132,726
|
)
|
8,038
|
(140,764
|
)
|
(1,751
)
|
%
|
||||||
Comprehensive
income (loss)
|
2,231,626
|
(2,054,011
|
)
|
4,285,637
|
209
|
%
|
|||||||
Earnings
(loss) per common share
|
|||||||||||||
-Basic
|
$
|
0.02
|
$
|
(0.02
|
)
|
||||||||
-
Fully diluted
|
$
|
0.02
|
$
|
(0.02
|
)
|
||||||||
|
|||||||||||||
Weighted
average common share Outstanding
|
|||||||||||||
-Basic
|
152,309,187
|
119,271,700
|
|||||||||||
-
Fully diluted
|
152,309,187
|
119,271,700
|
Date:
August 4, 2008
|
MYSTARU.COM,
INC.
|
|
|
|
|
|
By:
|
/s/
Alan R. Lun
|
|
|
Alan
R. Lun
President
and Chief Executive Officer
|
|
|
(Principal
Executive Officer)
|
|
|
|
Date:
August 4 , 2008
|
|
|
|
By:
|
/s/
James T. Crane
|
|
|
James
T. Crane
|
|
|
Chief
Financial Officer
|
|
|
(Principal
Accounting and Financial Officer)
|