(Q3)Feb 28, 2013 | (Q2)Nov 30, 2012 | (Q1)Aug 31, 2012 | (FY)May 31, 2012 | (Q4)May 31, 2012 | (Q3)Feb 29, 2012 | (Q2)Nov 30, 2011 | (Q1)Aug 31, 2011 | (FY)May 31, 2011 | (Q4)May 31, 2011 | |
---|---|---|---|---|---|---|---|---|---|---|
Assets | ||||||||||
Current assets | ||||||||||
Cash, cash equivalents and short term investments | -92.24%526 | -84.38%2.02K | -71.40%1.29K | -98.11%1.94K | -98.11%1.94K | -97.61%6.78K | -95.86%12.94K | -79.73%4.5K | 1,128.04%102.69K | 1,128.04%102.69K |
-Cash and cash equivalents | -92.24%526 | -84.38%2.02K | -71.40%1.29K | -98.11%1.94K | -98.11%1.94K | -97.61%6.78K | -95.86%12.94K | -79.73%4.5K | 1,128.04%102.69K | 1,128.04%102.69K |
-Accounts receivable | 63.60%15.67K | -12.01%12.87K | --3.43K | -87.63%6.92K | -87.63%6.92K | -65.26%9.58K | -48.14%14.63K | ---- | 77.56%55.97K | 77.56%55.97K |
-Other receivables | ---- | ---- | ---- | ---- | ---- | --143.11K | ---- | ---- | ---- | ---- |
Total current assets | 243.92%82.69K | 101.32%81.38K | 43.33%69.21K | -91.08%16.55K | -91.08%16.55K | -94.32%24.04K | -88.15%40.43K | 25.49%48.29K | 365.39%185.61K | 365.39%185.61K |
Non current assets | ||||||||||
-Accumulated depreciation | -169.34%-29.13K | -204.62%-27.78K | -221.06%-23.46K | -254.58%-19.05K | -254.58%-19.05K | -423.78%-10.82K | -475.27%-9.12K | -476.18%-7.31K | ---5.37K | ---5.37K |
Investment properties | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --7.5K | --7.5K |
-Long term equity investment | -24.53%3.6K | -23.12%3.89K | -21.85%4.18K | -20.72%4.47K | -20.72%4.47K | --4.77K | --5.06K | --5.35K | --5.64K | --5.64K |
-Other intangible assets | -99.17%12K | ---- | -101.80%-12K | ---- | ---- | 42.10%1.44M | 127.28%1.01M | --667.78K | ---- | ---- |
Regulatory assets | 63.60%15.67K | -12.01%12.87K | -85.57%3.43K | -87.63%6.92K | -87.63%6.92K | -65.26%9.58K | -48.14%14.63K | 201.89%23.79K | 77.56%55.97K | 77.56%55.97K |
Total assets | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --23.79K | ---- | ---- |
Liabilities | ||||||||||
Current liabilities | ||||||||||
Current debt and capital lease obligation | 13.64%473.09K | 14.12%458.89K | 29.68%444.7K | 15.20%430.5K | 15.20%430.5K | -47.04%416.3K | -15.70%402.1K | --342.91K | --373.71K | --373.71K |
-Current debt | 13.43%469.88K | 13.89%455.97K | 29.47%442.07K | 14.93%428.16K | 14.93%428.16K | -47.30%414.26K | -16.07%400.35K | --341.45K | --372.54K | --372.54K |
-Current capital lease obligation | 57.14%3.22K | 66.65%2.92K | 80.01%2.63K | 100.00%2.34K | 100.00%2.34K | --2.05K | --1.75K | --1.46K | --1.17K | --1.17K |
-accounts payable | 17,036.55%1.77M | 771.00%1.83M | 664.67%1.63M | 1,501.65%1.65M | 1,501.65%1.65M | -92.54%10.34K | 124.92%210.48K | --213.73K | 392.59%103.31K | 392.59%103.31K |
-Total tax payable | -24.53%3.6K | -23.12%3.89K | -21.85%4.18K | -20.72%4.47K | -20.72%4.47K | --4.77K | --5.06K | --5.35K | --5.64K | --5.64K |
-Due to related parties current | --306.87K | --227.73K | --136.4K | --101.02K | --101.02K | ---- | ---- | ---- | --0 | --0 |
-Other payable | 99,900.00%1K | 99,800.00%999 | --1K | 0.00%1K | 0.00%1K | -100.00%1 | -100.00%1 | ---- | --1K | --1K |
Current liabilities | 347.81%2.55M | 311.35%2.52M | 298.00%2.22M | 358.30%2.19M | 358.30%2.19M | -40.06%569.75K | 6.80%612.58K | 598.12%556.63K | 236.68%477.02K | 236.68%477.02K |
Non current liabilities | ||||||||||
-Long term debt | -24.53%3.6K | -23.12%3.89K | -21.85%4.18K | -20.72%4.47K | -20.72%4.47K | --4.77K | --5.06K | --5.35K | --5.64K | --5.64K |
Non current accrued expenses | 772.28%11.7M | 769.13%11.66M | 770.11%11.58M | 800.55%11.54M | 800.55%11.54M | -11.51%1.34M | -10.57%1.34M | 26.45%1.33M | 37.42%1.28M | 37.42%1.28M |
Total non current liabilities | 344.72%2.55M | 308.62%2.52M | 294.95%2.22M | 353.87%2.19M | 353.87%2.19M | -39.56%574.51K | 7.68%617.64K | 604.83%561.98K | 240.66%482.66K | 240.66%482.66K |
Shareholders'equity | ||||||||||
Share capital | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
-common stock | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 | --0 |
Additional paid-in capital | 7.64%12.17M | 7.74%12.18M | 14.80%12.97M | 9.07%12.85M | 9.07%12.85M | 335.00%11.3M | 318.80%11.3M | 510.14%11.3M | 648.50%11.78M | 648.50%11.78M |
Gains losses not affecting retained earnings | --785.32K | --785.32K | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- |
Other equity interest | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --1 | ---- | ---- |
Total equity | 8.67%11.8M | 11.10%11.75M | 13.24%11.67M | 12.24%11.58M | 12.24%11.58M | 236.52%10.86M | 286.26%10.58M | 814.32%10.31M | 927.80%10.32M | 927.80%10.32M |
FY: Financial Year. Refers to the 10-K file disclosed by the listed company to the SEC.
Q: Quarter. Refers to the 10-Q file disclosed by the listed company to the SEC. Q1, Q2, Q3, and Q4 are quarterly reports each with a span of 3 months; Q6 and Q9 are cumulative reports, with Q6 including 6 months and Q9 9 months.