10-Q 1 cvph_form10q6302009final.htm UNITED STATES

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549


FORM 10-Q


[ X ] QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2009


[] TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934


For the transition period from ___________ to ______________


Commission File Number: 000-52489


CHINA VITUP HEALTH CARE HOLDINGS, INC.

(Exact name of registrant as specified in its charter)



Nevada

 

45-0552679

(State or other jurisdiction of incorporation)

 

(IRS Employer Identification Number)

 

108-1 Nashan Road

Zhongshan District

Dalian, P.R.C.

(Address of principal executive offices)

86-411-8265-3668

(Registrant’s telephone number, including area code)


Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.  [ X ] Yes   [ ] No


Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files).     Not Applicable.


Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company.  See the definitions of “large accelerated filer,” “accelerated filer” and smaller reporting company” in Rule 12b-2 of the Exchange Act.


Large accelerated filer [ ]

Accelerated filer [ ]

Non-accelerated filer [ ]  (Do not check if a smaller reporting company)

Smaller reporting company [ X ]


Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). [ ]Yes [X] No


As of August 1, 2009 the Issuer had 15,000,000 shares of common stock issued and outstanding.





PART I-FINANCIAL INFORMATION


ITEM 1.

FINANCIAL STATEMENTS.


The financial statements of China Vitup Health Care Holdings, Inc. (the "Company" or the “Registrant”), a Nevada corporation, included herein were prepared, without audit, pursuant to rules and regulations of the Securities and Exchange Commission.  Because certain information and notes normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America were condensed or omitted pursuant to such rules and regulations, these financial statements should be read in conjunction with the financial statements and notes thereto included in the audited financial statements of the Company in the Company’s annual report on Form 10-K for the fiscal year ended December 31, 2008, filed with the Securities and Exchange Commission (“SEC”) on  April 15, 2009.





CHINA VITUP HEALTH CARE HOLDINGS, INC.

CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2009

(Unaudited)



INDEX TO FINANCIAL STATEMENTS:

Page

 

 

Condensed Consolidated Balance Sheets as of  June 30, 2009 and December 31, 2008

3

 

 

Condensed Consolidated Statement of Operations and Comprehensive Loss for the Three and Six Months Ended June 30, 2009 and 2008  

4

 

 

Condensed Consolidated Statement of Cash Flows for the Three and Six Months Ended June 30, 2009 and 2008

5

 

 

Condensed Consolidated Statement of Stockholders’ Equity for the Three and Six Months Ended June 30, 2009

6

 

 

Notes to Condensed Consolidated Financial Statements   

7-18




2





CHINA VITUP HEALTH CARE HOLDINGS, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

AS OF JUNE 30, 2009 AND DECEMBER 31, 2008

(Currency expressed in United States Dollars (“US$”), except for number of shares)


 

June 30, 2009

 

December 31, 2008

 

(Unaudited)

 

(Audited)

ASSETS

 


 

 


Cash and cash equivalents

$

507,385

 

$

395,156

Accounts receivable, trade

 

178,149

 

 

99,188

Amount due from directors

 

-

 

 

519,358

Inventories

 

1,536

 

 

536

Prepayments, deposits and other receivables

 

727,470

 

 

364,547


Total current assets

 

1,414,540

 

 

1,378,785

 

 


 

 


Non-current assets:

 


 

 


Plant and equipment, net

 

1,233,011

 

 

1,255,136

 

 


 

 


TOTAL ASSETS

$

2,647,551

 

$

2,633,921

 

 


 

 


LIABILITIES AND STOCKHOLDERS’ EQUITY

 


 

 


Accounts payable

$

160,467

 

$

207,135

Deferred revenue

 

12,327

 

 

20,558

Income tax payable

 

13,055

 

 

19,392

Amounts due to directors

 

132,897

 

 

-

Accrued liabilities and other payables

 

194,072

 

 

171,009

Total current liabilities

 


512,818

 

 

418,094

 

 


 

 


Non-current liabilities:

 


 

 


Note payable, related party

 

1,142,510

 

 

1,141,076

 

 


 

 


Total liabilities

 

1,655,328

 

 

1,559,170

 

 


 

 


Commitments and contingencies

 


 

 


 

 


 

 


Stockholders’ equity:

 


 

 


Preferred stock, $0.001 par value, 10,000,000 shares authorized, no share issued and outstanding

 

-

 

 

-

Common stock, $0.0001 par value, 500,000,000 shares authorized, 15,000,000 and 15,000,000 shares issued and outstanding as of June 30, 2009 and December 31, 2008, respectively

 

1,500

 

 

1,500

Additional paid-in capital

 

167,481

 

 

167,481

Accumulated other comprehensive income

 

130,163

 

 

128,900

Statutory reserve

 

202,636

 

 

202,636

Equity of VIE

 

(97,012)

 

 

(97,012)

Retained earnings

 

587,455

 

 

671,246

 

 


 

 


Total stockholders’ equity

 

992,223

 

 

1,074,751


TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY

$

2,647,551

 

$

2,633,921


See accompanying notes to condensed consolidated financial statements.



3





CHINA VITUP HEALTH CARE HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS

AND COMPREHENSIVE (LOSS) INCOME

FOR THE THREE AND SIX MONTHS ENDED JUNE 30, 2009 AND 2008

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)


 

 

Three months ended June 30,

 

Six months ended June 30,

 

 

2009

 

2008

 

2009

 

2008

 

 

 


 

 


 

 


 

 


OPERATING REVENUES, NET

 

$

524,240

 

$

546,947

 

$

753,725

 

$

833,492

 

 

 


 

 


 

 


 

 


COST OF REVENUE (inclusive of depreciation)

 

 

219,116

 

 

240,951

 

 

442,116

 

 

469,266

 

 

 


 

 


 

 


 

 


GROSS PROFIT

 

 

305,124

 

 

305,996

 

 

311,609

 

 

364,226

 

 

 


 

 


 

 


 

 


Operating expenses:

 

 


 

 


 

 


 

 


Depreciation

 

 

29,825

 

 

49,117

 

 

85,134

 

 

94,680

Rental expense – related party

 

 

13,185

 

 

12,888

 

 

25,850

 

 

25,012

General and administrative

 

 

114,599

 

 

102,806

 

 

247,362

 

 

212,335


Total operating expenses

 

 

157,609

 

 

164,811

 

 

358,346

 

 

332,027

 

 

 


 

 


 

 


 

 


Income (loss) from operations

 

 

147,515

 

 

141,185

 

 

(46,737)

 

 

32,199

 

 

 


 

 


 

 


 

 


Other income:

 

 


 

 


 

 


 

 


Interest income

 

 

251

 

 

435

 

 

417

 

 

875


Total other income

 

 

251

 

 

435

 

 

417

 

 

875

 

 

 


 

 


 

 


 

 


Income (loss) before income taxes

 

 

147,766

 

 

141,620

 

 

(46,320)

 

 

33,074

 

 

 


 

 


 

 


 

 


Income tax expense

 

 

(32,193)

 

 

(15,386)

 

 

(37,471)

 

 

(22,289)

 

 

 


 

 


 

 


 

 


NET INCOME (LOSS)

 

$

115,573

 

$

126,234

 

$

(83,791)

 

$

10,785

 

 

 


 

 


 

 


 

 


Other comprehensive income:

 

 


 

 


 

 


 

 


- Foreign currency translation gain

 

 

188

 

 

25,426

 

 

1,263

 

 

76,430

 

 

 


 

 


 

 


 

 


COMPREHENSIVE INCOME (LOSS)

 

$

115,761

 

$

151,660

 

$

(82,528)

 

$

87,215

 

 

 


 

 


 

 


 

 


Income (loss) per share – basic and diluted

 

$

0.01

 

$

0.01

 

$

(0.01)

 

$

0.00

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding during the period – basic and diluted

 

 

15,000,000

 

 

15,000,000

 

 

15,000,000

 

 

15,000,000







See accompanying notes to condensed consolidated financial statements.



4





CHINA VITUP HEALTH CARE HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS

FOR THE SIX MONTHS ENDED JUNE 30, 2009 AND 2008

(Currency expressed in United States Dollars (“US$”))

(Unaudited)


 

Six months ended June 30,

 

2009

 

2008

Cash flows from operating activities:

 


 

 


Net (loss) income

$

(83,791)

 

$

10,785

Adjustments to reconcile net (loss) income to net cash provided by operating activities:

 


 

 


Depreciation

 

217,437

 

 

223,812

Loss on disposal of plant and equipment

 

7,348

 

 

-

Changes in operating assets and liabilities:

 


 

 


Accounts receivable, trade

 

(78,843)

 

 

24,910

Inventories

 

(1,000)

 

 

3,050

Prepayments, deposits and other receivables

 

18,199

 

 

171,472

Accounts payable

 

(46,963)

 

 

100,954

Deferred revenue

 

(8,261)

 

 

3,459

Income tax payable

 

(6,366)

 

 

(24,323)

Accrued liabilities and other payables

 

22,833

 

 

25,195

 

 


 

 


Net cash provided by operating activities

 

40,593

 

 

539,314

 

 


 

 


Cash flows from investing activities:

 


 

 


Prepayments to vendors for medical equipment

 

(550,215)

 

 

(526,819)

Purchase of plant and equipment

 

(31,419)

 

 

(123,729)

 

 


 

 


Net cash used in investing activities

 

(581,634)

 

 

(650,548)

 

 


 

 


Cash flows from financing activities:

 


 

 


Advances from (to) directors

 

653,157

 

 

(363,706)

 

 


 

 


Net cash provided by (used in) financing activities

 

653,157

 

 

(363,706)

 

 


 

 


Effect of exchange rate charge on cash and cash equivalents

 

113

 

 

38,112

 

 


 

 


NET CHANGE IN CASH AND CASH EQUIVALENTS

 

112,229

 

 

(436,828)

 

 


 

 


CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD

 

395,156

 

 

651,598

 

 


 

 


CASH AND CASH EQUIVALENTS, END OF PERIOD

$

507,385

 

$

214,770

 

 


 

 


SUPPLEMENTAL DISLCOSURE OF CASH FLOW INFORMATION

 

 


Cash paid for income taxes

$

43,808

 

$

39,207

Cash paid for interest

$

-

 

$

-



See accompanying notes to condensed consolidated financial statements.



5





CHINA VITUP HEALTH CARE HOLDINGS, INC.

CONDENSED CONSOLIDATED STATEMENT OF STOCKHOLDERS’ EQUITY

FOR THE SIX MONTHS ENDED JUNE 30, 2009

(Currency expressed in United States Dollars (“US$”), except for number of shares)

(Unaudited)


 

 

Preferred stock

 

Common stock

 

Additional

paid-in

capital

 

Accumulated

other

comprehensive

income

 

Statutory

reserve

 

Equity

of VIE

 

Retained

earnings

 

Total

stockholder’s

equity

No. of share

 

Amount

No. of share

 

Amount


As of January 1, 2009

 

-

 

$

-

 

15,000,000

 

$

1,500

 

$

167,481

 

$

128,900

 

$

202,636

 

$

(97,012)

 

$

671,246

 

$

1,074,751

 

 


 

 


 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Foreign currency translation adjustment

 

-

 

 

-

 

-

 

 

-

 

 

-

 

 

1,263

 

 

-

 

 

-

 

 

-

 

 

1,263

 

 


 

 


 


 

 


 

 


 

 


 

 


 

 


 

 


 

 


Net loss for the period

 

-

 

 

-

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

-

 

 

(83,791)

 

 

(83,791)


As of June 30, 2009

 

-

 

$

-

 

15,000,000

 

$

1,500

 

$

167,481

 

$

130,163

 

$

202,636

 

$

(97,012)

 

$

587,455

 

$

992,223


















See accompanying notes to condensed consolidated financial statements.



6





CHINA VITUP HEALTH CARE HOLDINGS, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

FOR THE SIX MONTHS ENDED JUNE 30, 2009

(Currency expressed in United States Dollars (“US$”))

(Unaudited)



NOTE-1

BASIS OF PRESENTATION


The accompanying unaudited condensed consolidated financial statements have been prepared by management in accordance with both accounting principles generally accepted in the United States (“GAAP”), and the instructions to Form 10-Q and Rule 10-01 of Regulation S-X. Certain information and note disclosures normally included in audited financial statements prepared in accordance with generally accepted accounting principles have been condensed or omitted pursuant to those rules and regulations, although the Company believes that the disclosures made are adequate to make the information not misleading.


In the opinion of management, the consolidated balance sheet as of December 31, 2008 which has been derived from audited financial statements and these unaudited condensed consolidated financial statements reflect all normal and recurring adjustments considered necessary to state fairly the results for the periods presented. The results for the period ended June 30, 2009 are not necessarily indicative of the results to be expected for the entire fiscal year ending December 31, 2009 or for any future period.


These unaudited condensed consolidated financial statements and notes thereto should be read in conjunction with the Management’s Discussion and the audited financial statements and notes thereto included in the Annual Report on Form 10-K for the year ended December 31, 2008.



NOTE-2

ORGANIZATION AND BUSINESS BACKGROUND


China Vitup Health Care Holdings, Inc. (“CVPH” or the “Company”) was incorporated under the laws of Canada on February 24, 2003. The Company was originally organized as Second Bavarian Mining Consulting Services, Inc. On August 10, 2004, the Company changed its domicile to the State of Wyoming, United States of America and changed its name to Tubac Holdings, Inc. On October 2, 2006, the Company further changed its domicile to the State of Nevada and changed its current name to China Vitup Health Care Holdings, Inc.


CVPH, through its subsidiaries and variable interest entities (“VIEs”), is engaged in the provision of health management service and Chinese medical service in the People’s Republic of China (the “PRC”).


CVPH and its subsidiaries and VIEs are hereinafter collectively referred to as (the “Company”).



NOTE-3

SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES


l

Basis of presentation


These accompanying condensed consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States of America.


l

Use of estimates


In preparing these consolidated financial statements, management makes estimates and assumptions that affect the reported amounts of assets and liabilities in the balance sheets and revenues and expenses during the periods reported. Actual results may differ from these estimates.




7





l

Principles of consolidation


The accompanying condensed consolidated financial statements include the accounts of CVPH, its wholly-owned subsidiaries, China Vitup BVI, and Dalian Vitup Management and its variable interest entities, Dalian Vitup Healthcare and Dalian Vitup Clinic. All significant inter-company balances and transactions have been eliminated in consolidation.


The Company has adopted FASB Interpretation No. 46R “Consolidation of Variable Interest Entities” (“FIN 46R”), an Interpretation of Accounting Research Bulletin No. 51. FIN 46R requires a Variable Interest Entity (VIE) to be consolidated by a company if that company is subject to a majority of the risk of loss for the VIE or is entitled to receive a majority of the VIE’s residual returns. VIEs are those entities in which the Company, through contractual arrangements, bears the risks of, and enjoys the rewards normally associated with ownership of the entities, and therefore the company is the primary beneficiary of these entities. Acquisitions of subsidiaries or variable interest entities are accounted for using the purchase method of accounting. The results of subsidiaries or variable interest entities acquired during the period are included in the consolidated income statements from the effective date of acquisition.


l

Cash and cash equivalents


Cash and cash equivalents are carried at cost and represent cash on hand, demand deposits placed with banks or other financial institutions and all highly liquid investments with an original maturity of three months or less as of the purchase date of such investments.


l

Accounts receivable


Accounts receivable are recorded at the invoiced amount and do not bear interest. The Company extends unsecured credit to its customers in the ordinary course of business but mitigates the associated risks by performing credit checks and actively pursuing past due accounts. An allowance for doubtful accounts is established and determined based on managements’ assessment of known requirements, aging of receivables, payment history, the customer’s current credit worthiness and the economic environment. For the three and six months ended June 30, 2009 and 2008, the Company did not record an allowance for doubtful accounts, nor have there been any write-offs since inception.


l

Inventories


Inventories are stated at the lower of cost or market value. Cost is determined using the first-in, first-out (“FIFO”) method for all inventories. Inventories mainly consist of the Chinese herb medicine purchased from third parties.


l

Plant and equipment, net


Plant and equipment are stated at cost less accumulated depreciation and accumulated impairment losses, if any. Depreciation is calculated on the straight-line basis over the following expected useful lives from the date on which they become fully operational and after taking into account their estimated residual values:


 

Depreciable life

 

Residual value

Leasehold improvements

5 years

 

0%

Medical equipments

5 years

 

5%

Motor vehicles

10 years

 

5%

Furniture, fixtures and equipments

5 years

 

5%


Expenditure for repairs and maintenance is expensed as incurred. When assets have retired or sold, the cost and related accumulated depreciation are removed from the accounts and any resulting gain or loss is recognized in the results of operations.



8






Depreciation expense for the three months ended June 30, 2009 and 2008 was $84,749 and $114,708, which included $54,924 and $65,591 in cost of revenue, respectively.


Depreciation expense for the six months ended June 30, 2009 and 2008 was $217,437and $223,812, which included $132,303 and $129,132 in cost of revenue, respectively.


l

Impairment of long-lived assets


In accordance with the Statement of Financial Accounting Standard ("SFAS") No. 144 “Accounting for the Impairment or Disposal of Long-Lived Assets,” the Company reviews its long-lived assets, including plant and equipment, for impairment whenever events or changes in circumstances indicate that the carrying amounts of the assets may not be fully recoverable. If the total of the expected undiscounted future net cash flows is less than the carrying amount of the asset, a loss is recognized for the difference between the fair value and carrying amount of the asset. There has been no impairment as of June 30, 2009.


l

Revenue recognition


The Company recognizes its revenues, as the related services are rendered to the customer and are net of allowances and discounts, its related business taxes and value added taxes. In accordance with the SEC’s Staff Accounting Bulletin No. 104, “Revenue Recognition”, the Company recognizes revenue when persuasive evidence of an arrangement exists, transfer of title has occurred or services have been rendered, the selling price is fixed or determinable and collectibility is reasonably assured.


Healthcare consultation and medical consultation services are generally offered to the various groups of customers, including individual, corporations, government agencies and members. Members are enlisted in the healthcare and medical consultation service for a certain period of time by paying a non-refundable fee to the Company in advance under several membership packages. The Company immediately records these advanced payments received from the members as deferred revenue and recognizes such revenue during the contractual service period when services are performed and rendered to the members.


Revenues from healthcare consultation and medical consultation services are recognized in the period that services are rendered, net of business tax. Revenue received in advance for future service is recorded as deferred revenue. Revenues from the sales of Chinese herbal medicine are recognized upon delivery of the related products. The Company records revenue, net of business tax, which is levied at 5% on the invoiced value of services. The business tax charged for the six months ended June 30, 2009 and 2008 was $47,672 and $49,479 respectively.


For membership package sales that are considered multiple element transactions, the entire fee from the arrangement is bundled with an annual health check-up and free access to the Company’s health club for a prescribed time of period. The Company recognizes revenue in accordance with the provisions of the Emerging Issues Task Force (“EITF”) 00-21, Revenue Agreements with Multiple Deliverables (“EITF 00-21”). As a multiple element arrangement, total fees are allocated to each element based on vendor-specific objective evidence of fair value for each element or using the residual method, when applicable. Vendor specific fair value (“VSOE”) is established based on the sales price charged when the same element is sold separately. Vendor specific fair value of the undelivered elements exists but VSOE of fair value does not exist for one or more delivered elements, revenue is recognized using the residual method. Under the residual method, the fair value of the undelivered elements is deferred and the remaining portion of the arrangement fee is recognized as revenue, assuming collection is probable. Revenue from an annual health check-up is recognized when services are rendered. Revenue allocated to free access to the Company’s health club is recognized ratably over the contractual term, typically one year.


Under all circumstances, the Company records revenues net of any estimated contractual allowances for potential adjustments resulting from a failure to meet performance or staffing related criteria. If necessary, the



9





Company revises its estimates for such adjustments in future periods when the actual amount of the adjustment is determined. For the six months ended June 30, 2009 and 2008, the Company has determined no reserve for these potential adjustments.


l

Cost of revenues


Cost of revenue primarily includes purchase of raw materials, sub-contracting charges, depreciation on medical equipments and direct overhead.


l

Deferred revenue


Deferred revenue consists primarily of payments received in advance from customers.


l

Income tax


The Company accounts for income tax using SFAS No. 109 “Accounting for Income Taxes”, which requires the asset and liability approach for financial accounting and reporting for income taxes. Under this approach, deferred income taxes are provided for the estimated future tax effects attributable to temporary differences between financial statement carrying amounts of assets and liabilities and their respective tax bases, and for the expected future tax benefits from loss carry-forwards and provisions, if any. Deferred tax assets and liabilities are measured using the enacted tax rates expected in the years of recovery or reversal and the effect from a change in tax rates is recognized in the statement of operations and comprehensive income in the period of enactment. A valuation allowance is provided to reduce the amount of deferred tax assets if it is considered more likely than not that some portion of, or all of the deferred tax assets will not be realized.


The Company also adopted Financial Accounting Standards Board Interpretation No. 48, “Accounting for Uncertainty in Income Taxes” (“FIN 48”). FIN 48 prescribes a more likely than not threshold for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. This Interpretation also provides guidance on derecognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions, accounting for income taxes in interim periods, and income tax disclosures. In accordance with FIN 48, the Company adopted the policy of recognizing interest and penalties, if any, related to unrecognized tax positions as income tax expense. For the six months ended June 30, 2009 and 2008, the Company did not have any interest and penalties associated with tax positions. As of June 30, 2009, the Company did not have any significant unrecognized uncertain tax positions.


The Company conducts its major businesses in the PRC and is subject to tax in this jurisdiction. As a result of its business activities, the Company files tax returns that are subject to examination by the local and foreign tax authorities.


l

Comprehensive income

SFAS No. 130, “Reporting Comprehensive Income”, establishes standards for reporting and display of comprehensive income, its components and accumulated balances. Comprehensive income as defined includes all changes in equity during a period from non-owner sources. Accumulated comprehensive income, as presented in the accompanying condensed consolidated statement of changes in stockholders’ equity consists of changes in unrealized gains and losses on foreign currency translation. This comprehensive income is not included in the computation of income tax expense or benefit.


l

Net loss per share


The Company calculates net loss per share in accordance with SFAS No.128, “Earnings per Share”. Basic net loss per share is computed by dividing the net loss by the weighted-average number of common shares outstanding. Diluted net loss per share is computed similar to basic net loss per share except that the



10





denominator is increased to include the number of additional common shares that would have been outstanding if the potential common stock equivalents had been issued and if the additional common shares were dilutive. The Company did not have any potentially dilutive common share equivalents as of June 30, 2009.


l

Foreign currencies translation


Transactions denominated in currencies other than the functional currency are translated into the functional currency at the exchange rates prevailing at the dates of the transaction. Monetary assets and liabilities denominated in currencies other than the functional currency are translated into the functional currency using the applicable exchange rates at the balance sheet dates. The resulting exchange differences are recorded in the consolidated statement of operations.


The reporting currency of the Company is the United States dollar ("US$") and the accompanying condensed consolidated financial statements have been expressed in US$. The Company's major subsidiaries in the PRC maintained their books and records in its local currency, Renminbi Yuan ("RMB"), which is functional currency as being the primary currency of the economic environment in which these entities operate.


In general, for consolidation purposes, assets and liabilities of its subsidiaries whose functional currency is not the US$ are translated into US$, in accordance with SFAS No. 52, “Foreign Currency Translation”, using the exchange rate on the balance sheet date. Revenues and expenses are translated at average rates prevailing during the period. The gains and losses resulting from translation of financial statements of foreign subsidiaries are recorded as a separate component of accumulated other comprehensive income within the statements of stockholders’ equity.


Translation of amounts from RMB into US$1 has been made at the following exchange rates for the respective period:


 

 

 

June 30, 2009

 

June 30, 2008

Period-end rates RMB:US$1 exchange rate

 

 

6.8448

 

6.8718

Average rates RMB:US$1 exchange rate

 

 

6.8432

 

7.0726


l

Related parties


Parties, which can be a corporation or individual, are considered to be related if the Company has the ability, directly or indirectly, to control the other party or exercise significant influence over the other party in making financial and operating decisions. Companies are also considered to be related if they are subject to common control or common significant influence.


l

Segment reporting


SFAS No. 131 “Disclosures about Segments of an Enterprise and Related Information” establishes standards for reporting information about operating segments on a basis consistent with the Company’s internal organization structure as well as information about geographical areas, business segments and major customers in financial statements. The Company operates in two reportable operating segments: Health Management Service and Chinese Medical Service.


l

Fair value measurement


Effective January 1, 2008, the Company adopted SFAS No. 157, “Fair Value Measurements” (“FAS 157”), for all financial instruments and non-financial instruments accounted for at fair value on a recurring basis. Effective January 1, 2009, the Company adopted SFAS 157 for all non-financial instruments accounted for at fair value on a non-recurring basis. SFAS 157 establishes a new framework for measuring fair value and expands related disclosures. Effective April 1, 2009, the Company adopted FASB FSP FAS 157-4, Determining Fair Value When the Volume and Level of Activity for the Asset or Liability Have Significantly Decreased and Identifying



11





Transactions That Are Not Orderly. Adoption of the FSP had an insignificant effect on the Company’s financial statements.


FAS 157 establishes a new framework for measuring fair value and expands related disclosures. Broadly, FAS 157 framework requires fair value to be determined based on the exchange price that would be received for an asset or paid to transfer a liability (an exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants. FAS 157 establishes a three-level valuation hierarchy based upon observable and non-observable inputs. These tiers include: Level 1, defined as observable inputs such as quoted prices in active markets; Level 2, defined as inputs other than quoted prices in active markets that are either directly or indirectly observable; and Level 3, defined as unobservable inputs in which little or no market data exists, therefore requiring an entity to develop its own assumptions.


For financial assets and liabilities, fair value is the price the Company would receive to sell an asset or pay to transfer a liability in an orderly transaction with a market participant at the measurement date. In the absence of active markets for the identical assets or liabilities, such measurements involve developing assumptions based on market observable data and, in the absence of such data, internal information that is consistent with what market participants would use in a hypothetical transaction that occurs at the measurement date.


l

Recent accounting pronouncements


The Company has reviewed all recently issued, but not yet effective, accounting pronouncements and do not believe the future adoption of any such pronouncements may be expected to cause a material impact on its financial condition or the results of its operations.


In April 2009, the Financial Accounting Standards Board (“FASB”) issued FSP FAS 107-1 and APB 28-1, “Interim Disclosures about Fair Value of Financial Instruments.” This FSP amends SFAS No. 107, “Disclosures about Fair Value of Financial Instruments,” and Accounting Principles Board (“APB”) Opinion No. 28, “Interim Financial Reporting.” (“FAS 107”) This FSP requires publicly-traded entities to disclose in the body or in the accompanying notes of its summarized financial information for interim reporting periods and in its financial statements for annual reporting periods, the fair value of all financial instruments for which it is practicable to estimate that value, whether recognized or not recognized in the statement of financial position, as required by FAS 107. This FSP is effective for interim and annual reporting periods ending after June 15, 2009. The Company adopted FSP FAS 107-1 and APB 28-1 for the period ending June 30, 2009.


In May 2009, the FASB issued SFAS No. 165, “Subsequent Events” (“FAS 165”), which establishes general standards of accounting for, and requires disclosure of, events that occur after the balance sheet date but before financial statements are issued or are available to be issued. The Company adopted the provisions of FAS 165 for the quarter ended June 30, 2009. The adoption of FAS 165 did not have a material effect on the consolidated financial statements.


In June 2009, the FASB issued SFAS No. 166, “Accounting for Transfers of Financial Assets, an amendment to SFAS No. 140” (“FAS 166”). FAS 166 eliminates the concept of a “qualifying special-purpose entity,” changes the requirements for derecognizing financial assets, and requires additional disclosures in order to enhance information reported to users of financial statements by providing greater transparency about transfers of financial assets, including securitization transactions, and an entity’s continuing involvement in and exposure to the risks related to transferred financial assets. FAS 166 is effective for fiscal years beginning after November 15, 2009. The Company will adopt FAS 166 in fiscal 2010 and is evaluating the impact it will have on the consolidated results of the Company.


In June 2009, the FASB issued SFAS No. 167, “Amendments to FASB Interpretation No. 46(R)” (“FAS 167”). The amendments include: (1) the elimination of the exemption for qualifying special purpose entities, (2) a new approach for determining who should consolidate a variable-interest entity, and (3) changes to when it is necessary to reassess who should consolidate a variable-interest entity. FAS 167 is effective for the first annual reporting period beginning after November 15, 2009 and for interim periods within that first annual reporting



12





period. The Company will adopt FAS 167 in fiscal 2010 and is evaluating the impact it will have on the consolidated results of the Company.


In June 2009, the FASB issued SFAS No. 168, “The FASB Accounting Standards Codification ™ and the Hierarchy of Generally Accepted Accounting Principles — a replacement of FASB Statement No. 162” (“FAS 168”). FAS 168 replaces SFAS No. 162, “The Hierarchy of Generally Accepted Accounting Principles” and establishes the “FASB Accounting Standard Codification ™ ” (“Codification”) as the source of authoritative accounting principles recognized by the FASB to be applied by nongovernmental entities in the preparation of financial statements in conformity with generally accepted accounting principles in the United States. All guidance contained in the Codification carries an equal level of authority. On the effective date of FAS 168, the Codification will supersede all then-existing non-SEC accounting and reporting standards. All other nongrandfathered non-SEC accounting literature not included in the Codification will become nonauthoritative. FAS 168 will be effective for financial statements issued for interim and annual periods ending after September 15, 2009. The Company has evaluated this new statement, and has determined that it will not have a significant impact on the determination or reporting of the financial results.



NOTE-4

PREPAYMENTS, DEPOSITS AND OTHER RECEIVABLES


Prepayments, deposits and other receivables consisted of the followings:


 

 

June 30, 2009

 

December 31, 2008

 

 

(Unaudited)

 

(Audited)

 

 

 


 

 


Prepayments to equipment vendors

 

$

611,440

 

$

275,638

Deposits

 

 

72,930

 

 

50,188

Advances to employees

 

 

33,119

 

 

33,073

Other receivables

 

 

9,981

 

 

5,648


 

$

727,470

 

$

364,547


Prepayments to equipment vendors are expected to take the delivery of medical equipment within the next 12 months.



NOTE-5

AMOUNTS DUE TO DIRECTORS


As of June 30, 2009, the balance of $132,897 represented temporary advances from Mr. Shubin Wang and Ms. Feng Gu, the directors of the Company, which is unsecured and interest-free with no fixed terms of repayment. An amount of imputed interest is considered insignificant.



NOTE-6

ACCRUED LIABILITIES AND OTHER PAYABLES


Accrued liabilities and other payables consisted of the followings:


 

 

June 30, 2009

 

December 31, 2008

 

 

(Unaudited)

 

(Audited)

 

 

 


 

 


Accrued expenses

 

$

177,861

 

$

76,741

Salaries payable

 

 

-

 

 

69,997

Other tax payables

 

 

16,211

 

 

24,271

 

 

$

194,072

 

$

171,009



13








NOTE-7

INCOME TAXES


For the six months ended June 30, 2009 and 2008, the local (“the United States”) and foreign components of (loss) income before income taxes were comprised of the following:


 

 

 Six months ended June 30,

 

 

2009

 

2008

Tax jurisdictions:

 

 


 

 


- Local

 

$

-

 

$

-

- Foreign

 

 

(46,320)

 

 

33,074


(Loss) income before income taxes

 

$

(46,320)

 

$

33,074


The provision for income taxes consisted of the following:


 

 

 Six months ended June 30,

 

 

2009

 

2008

Current:

 

 


 

 


- Local

 

$

-

 

$

-

- Foreign

 

 

37,471

 

 

22,289

 

 

 


 

 


Deferred:

 

 


 

 


- Local

 

 

-

 

 

-

- Foreign

 

 

-

 

 

-


Provision for income taxes

 

$

37,471

 

$

22,289


The effective tax rate in the periods presented is the result of the mix of income earned in various tax jurisdictions that apply a broad range of income tax rates. The Company has subsidiaries and VIEs that operate in various countries: U.S., British Virgin Island and the PRC that are subject to tax in the jurisdictions in which they operate, as follows:


United States of America


CVPH is registered in the State of Nevada and is subject to United States tax law. For the six months ended June 30, 2009 and 2008, CVPH has generated an operating loss.


British Virgin Island


Under the current BVI law, China Vitup BVI is not subject to tax on income.


The PRC


All the Company’s PRC subsidiaries are subject to the Corporate Income Tax (“CIT”) governed by the Income Tax Law of the PRC at a unified income tax rate of 25%.


Under the CIT Law, Dalian Vitup Management is considered a foreign investment enterprise and is entitled to tax holidays from a full exemption of income tax for the first two profit making years with a 50% exemption of income tax for the next three years,subject to a transitional policy under the Corporate Income Tax Law to enjoy the unexpired tax holidays.


Dalian Vitup Clinic is subject to applicable tax rate ranged from 5% to 35% as a sole-proprietorship.



14






Dalian Vitup Management and Dalian Vitup Clinic are exempted from the PRC Corporate Income Tax due to cumulative operating loss for the six months ended June 30, 2009 and 2008.


The reconciliation of income tax rate to the effective income tax rate for the six months ended June 30, 2009 and 2008 is as follows:

 

 

 Six months ended June 30,

 

 

2009

 

2008

 

 

 


 

 


(Loss) income before income taxes

 

$

(46,320)

 

$

32,859

Statutory income tax rate

 

 

25%

 

 

25%

Income tax impact at the statutory rate

 

 

(11,580)

 

 

8,215

 

 

 

 

 

 

 

Prior year adjustment

 

 

19,133

 

 

-

Net operating loss carryforwards

 

 

23,550

 

 

16,712

Effect from different tax bases

 

 

10,294

 

 

790

Non-taxable items

 

 

(3,926)

 

 

(3,428)


Income tax expense

 

$

37,471

 

$

22,289


The Company files tax returns in the various tax jurisdictions in which its subsidiaries operate in the PRC. The United States tax returns of its tax years 2006 to 2008 remain open to examination by IRS. The PRC 2008 tax returns have been filed and finalized by the local tax office with an additional tax payment of $19,133 in May 2009.


The following table sets forth the significant components of the aggregate net deferred tax assets of the Company as of June 30, 2009 and December 31, 2008:


 

 

June 30, 2009

 

December 31, 2008

 

 

(Unaudited)

 

(Audited)

Deferred tax assets:

 

 


 

 


Net operating loss carryforwards

 

$

152,858

 

$

130,568

Less: valuation allowance

 

 

(152,858)

 

 

(130,568)


Deferred tax assets

 

$

-

 

$

-


As of June 30, 2009 and December 31, 2008, a valuation allowance of $152,858 and $130,568 was provided to the deferred tax assets due to the uncertainty surrounding their realization. For the six months ended June 30, 2009, the valuation allowance increased by $22,290, primarily relating to net operating loss carryforwards from the foreign tax regime.



NOTE-8

SEGMENT INFORMATION


The Company’s business units have been aggregated into two reportable segments: Health Management Service and Chinese Medical Service. The Company, through its subsidiaries and VIEs, operates these segments in the PRC. Other than cash and cash equivalents of approximately $1,114 maintained in Hong Kong as of June 30, 2009, all the identifiable assets of the Company are located in the PRC during the period presented.


The accounting policies of the segments are the same as those described in the summary of significant accounting policies (see Note 3). The Company had no inter-segment sales for the six months ended June 30, 2009 and 2008. The Company’s reportable segments are strategic business units that offer different products



15





and services. They are managed separately because each business requires different technology and marketing strategies.


Summarized financial information concerning the Company’s reportable segments is shown in the following table for the three and six months ended June 30, 2009 and 2008:


 

Three months ended June 30, 2009

 


Health

management

service

 

Chinese

Medical

service

 

Corporate

 

Total

Revenue, net

 

 

 

 


 

 


 

 


- Product sale

$

-

 

$

14,902

 

$

-

 

$

14,902

- Service revenue

 

488,963

 

 

20,375

 

 

-

 

 

509,338


Total operating revenue, net

 

488,963

 

 

35,277

 

 

-

 

 

524,240

Cost of revenue

 

(212,081)

 

 

(7,035)

 

 

-

 

 

(219,116)


Gross profit (loss)

 

276,882

 

 

28,242

 

 

-

 

 

305,124

Depreciation

 

26,012

 

 

82

 

 

3,731

 

 

29,825

Net income (loss)

 

196,056

 

 

(394)

 

 

(80,089)

 

 

115,573

Expenditure for long-lived assets

$

1,353

 

$

-

 

$

-

 

$

1,353


 

Six months ended June 30, 2009

 


Health

management

service

 

Chinese

Medical

service

 

Corporate

 

Total

Revenue, net

 


 

 


 

 


 

 


- Product sale

$

-

 

$

28,648

 

$

-

 

$

28,648

- Service revenue

 

697,405

 

 

27,672

 

 

-

 

 

725,077


Total operating revenue, net

 

697,405

 

 

56,320

 

 

-

 

 

753,725

Cost of revenue

 

(428,175)

 

 

(13,941)

 

 

-

 

 

(442,116)


Gross profit (loss)

 

269,230

 

 

42,379

 

 

-

 

 

311,609

Depreciation

 

77,549

 

 

137

 

 

7,448

 

 

85,134

Net income (loss)

 

79,718

 

 

(3,693)

 

 

(159,816)

 

 

(83,791)

Expenditure for long-lived assets

$

29,688

 

$

1,731

 

$

-

 

$

31,419


 

Three months ended June 30, 2008

 


Health

management

service

 

Chinese

Medical

service

 

Corporate

 

Total

Revenue, net

 

 

 

 

 

 

 

 

 

 

 

- Product sale

$

-

 

$

25,875

 

$

-

 

$

25,875

- Service revenue

 

514,053

 

 

7,019

 

 

-

 

 

521,072

 

 


514,053

 

 

32,894

 

 

-

 

 

546,947

Cost of revenue

 

(224,824)

 

 

(16,127)

 

 

-

 

 

(240,951)

Gross profit

 

289,229

 

 

16,767

 

 

-

 

 

305,996

Depreciation

 

43,875

 

 

-

 

 

5,242

 

 

49,117



16







Net income (loss)

 

149,223

 

 

6,211

 

 

(29,200)

 

 

126,234

Expenditure for long-lived assets

$

42,428

 

$

-

 

$

87

 

$

42,515


 

Six months ended June 30, 2008

 

Health

management

service

 

Chinese

medical

service

 

Corporate

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

Revenue, net

 

 

 

 

 

 

 

 

 

 

 

- Product sale

$

-

 

$

50,049

 

$

-

 

$

50,049

- Service revenue

 

774,883

 

 

8,560

 

 

-

 

 

783,443

 

 


774,883

 

 

58,609

 

 

-

 

 

833,492

Cost of revenue

 

(434,082)

 

 

(35,184)

 

 

-

 

 

(469,266)

Gross profit

 

340,801

 

 

23,425

 

 

-

 

 

364,226

Depreciation

 

87,519

 

 

-

 

 

7,161

 

 

94,680

Net income (loss)

 

71,461

 

 

5,771

 

 

(66,447)

 

 

10,785

Expenditure for long-lived assets

$

121,392

 

$

-

 

$

2,337

 

$

123,729


All of the Company’s revenues were derived from customers located in the PRC.



NOTE-9

CONCENTRATIONS OF RISK


The Company is exposed to the following concentrations of risk:


(a)

Major customers and vendors


For the three and six months ended June 30, 2009 and 2008, there are no customers and vendors who account for 10% or more of revenues and purchases, respectively.


(b)

Credit risk


Financial instruments that potentially subject the Company to significant concentrations of credit risk consist principally of trade accounts receivable. The Company performs ongoing credit evaluations of its customers' financial condition, but does not require collateral to support such receivables.


(c)

Exchange rate risk


The reporting currency of the Company is US$, to date the majority of the revenues and costs are denominated in RMB and a significant portion of the assets and liabilities are denominated in RMB. As a result, the Company is exposed to foreign exchange risk as its revenues and results of operations may be affected by fluctuations in the exchange rate between US$ and RMB. If RMB depreciates against US$, the value of RMB revenues and assets as expressed in US$ financial statements will decline. The Company does not hold any derivative or other financial instruments that expose to substantial market risk.


(d)

Economic and political risks


Substantially all of the Company’s products are processed in the PRC. The Company’s operations are subject to various political, economic, and other risks and uncertainties inherent in the PRC and not typically associated with companies in North America and Western Europe. Among other risks, the Company’s operations are subject to the risks of restrictions on transfer of funds; export duties, quotas, and embargoes; domestic and international customs and tariffs; changing taxation policies; foreign exchange restrictions; and political



17





conditions and governmental regulations in the PRC.



NOTE-10

COMMITMENTS AND CONTINGENCIES


(a)

Operating leases


The Company leases healthcare centers in Dalian City, the PRC under non-cancelable operating leases from a related party. Costs incurred for the healthcare center and office premise in Dalian City, the PRC under operating leases are recorded as rent expense of $25,850 and $25,012 for the six months ended June 30, 2009 and 2008.


As of June 30, 2009, future minimum rent payments due under a non-cancelable operating lease are as follows:


Years ending June 30:

 


2010

$

51,689

2011

 

51,689

2012

 

51,689

2013

 

51,689

Thereafter

 

294,983


Total:

$

501,739


(b)

Long-term purchase commitment


In December 2006, the Company entered into a contract with a medical equipment supplier whereby the Company was obliged to purchase a minimum of approximately $64,250 of biochemical reagent in a term of 4 years from 2008 through 2011. For the period ended June 30, 2009 and 2008, the Company incurred $4,993 and $3,791, respectively.



NOTE-11

COMPARATIVE FIGURES


Certain amounts in the prior periods presented have been reclassified to conform to the current period financial statement presentation.

18





ITEM 2.

 MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.


SPECIAL NOTE OF CAUTION REGARDING FORWARD-LOOKING STATEMENTS


CERTAIN STATEMENTS IN THIS REPORT, INCLUDING STATEMENTS IN THE FOLLOWING DISCUSSION, WHICH ARE NOT STATEMENTS OF HISTORICAL FACT, ARE WHAT ARE KNOWN AS “FORWARD-LOOKING STATEMENTS,” WHICH ARE BASICALLY STATEMENTS ABOUT THE FUTURE.  FOR THAT REASON, THESE STATEMENTS INVOLVE RISK AND UNCERTAINTY SINCE NO ONE CAN ACCURATELY PREDICT THE FUTURE.  WORDS SUCH AS “PLANS,” “INTENDS,”  “HOPES,” “SEEKS,” “ANTICIPATES,” “EXPECTS,” AND THE LIKE, OFTEN IDENTIFY SUCH FORWARD-LOOKING STATEMENTS, BUT ARE NOT THE ONLY INDICATION THAT A STATEMENT IS A FORWARD-LOOKING STATEMENT.  SUCH FORWARD-LOOKING STATEMENTS INCLUDE STATEMENTS CONCERNING OUR PLANS AND OBJECTIVES WITH RESPECT TO THE PRESENT AND FUTURE OPERATIONS OF THE COMPANY, AND STATEMENTS WHICH EXPRESS OR IMPLY THAT SUCH PRESENT AND FUTURE OPERATIONS WILL OR MAY PRODUCE REVENUES, INCOME OR PROFITS.  NUMEROUS FACTORS AND FUTURE EVENTS COULD CAUSE THE COMPANY TO CHANGE SUCH PLANS AND OBJECTIVES, OR FAIL TO SUCCESSFULLY IMPLEMENT SUCH PLANS OR ACHIEVE SUCH OBJECTIVES, OR CAUSE SUCH PRESENT AND FUTURE OPERATIONS TO FAIL TO PRODUCE REVENUES, INCOME OR PROFITS. WE CAUTION YOU NOT TO PLACE UNDUE RELIANCE ON THESE FORWARD-LOOKING STATEMENTS.  ALTHOUGH WE BASE THESE FORWARD-LOOKING STATEMENTS ON OUR EXPECTATIONS, ASSUMPTIONS, AND PROJECTIONS ABOUT FUTURE EVENTS, ACTUAL EVENTS AND RESULTS MAY DIFFER MATERIALLY, AND OUR EXPECTATIONS, ASSUMPTIONS, AND PROJECTIONS MAY PROVE TO BE INACCURATE. THE FORWARD-LOOKING STATEMENTS SPEAK ONLY AS OF THE DATE HEREOF, AND WE EXPRESSLY DISCLAIM ANY OBLIGATION TO PUBLICLY RELEASE THE RESULTS OF ANY REVISIONS TO THESE FORWARD-LOOKING STATEMENTS TO REFLECT EVENTS OR CIRCUMSTANCES AFTER THE DATE OF THIS FILING.


Overview


China Vitup Health Care Holdings, Inc., a Nevada corporation (the “Company” or the “Registrant”), is a holding company which, through its wholly-owned subsidiaries and operating affiliates, is engaged in the business of providing healthcare services to customers in China.  Presently, the Registrant has an affiliate relationship with a single medical clinic which is a 24,200 square foot facility located in Dalian, China, through which it offers integrated healthcare services designed specifically to fit the needs of the Chinese population.  At the clinic in Dalian, the Registrant’s operating affiliate both monitors the health of its patients through regularly scheduled check-ups, and works to diagnose its patients’ different ailments and establish appropriate treatment procedures for such ailments.  Since the facility in Dalian is primarily a preventative care facility patients who require medical treatment which is more than preventative in nature are referred to hospitals and other health facilities.


Our operating affiliate offers integrated health management services designed specifically for the PRC population through its preventative care medical facility located in the city of Dalian, China.  The health services offered at our operating affiliate’s medical facility includes physical examinations, health management plans, and guidance for medical treatment. Our operating affiliate assists its patients in maintaining a healthy status by comprehensively monitoring, analyzing and evaluating the patients and by predicting various risk factors that affect the health and well being of its patients.  In many instances our operating affiliate, as a primary checkup facility, will refer its patients to specialized hospitals and health facilities throughout the world which are equipped to treat our operating affiliate’s patient’s specific health problems and needs that our operating affiliate has identified through its comprehensive checkup and monitoring procedures.  


PRC laws restrict foreign ownership of medical clinics and hospitals located in China.  As a result, the Registrant does not directly carry on any business operations.  To comply with PRC laws, the Registrant operates through a corporate structure consisting of subsidiaries, variable interest entities (“VIE”), and contractual arrangements.  A VIE is a term used by the U.S. Financial Accounting Standards Board to describe a legal business structure whose financial support comes from another corporation which exerts control over the


19




VIE.  As noted above, all of the Registrant’s business operations are structured around subsidiaries, VIEs and contractual agreements.  Through these contractual agreements the Registrant is able to exert effective control over its PRC operating affiliates and receive all of the economic benefits derived from the business operations of its PRC operating affiliates.  In accordance with the specific contractual agreements, the consolidated financial statements of the Registrant include all assets and liabilities and all revenues and expenses of our operating affiliate, the Dalian Zhongshan Vitup Clinic, a medical clinic located in Dalian, China.


Within the next three years, our objective is to establish an additional two affiliated medical clinics in China through which we are able to provide high quality medical care to Chinese citizens.  We will model our clinics after the clinic that we currently operate in Dalian.  We anticipate establishing medical clinics in the following cities, in the following order: 1) Beijing; and 2) Shenyang.


Results of Operations


The following discussion and analysis provides information that we believe is relevant to an assessment and understanding of our results of operation and financial condition for the three and six months ended June 30, 2009.  The following discussion should be read in conjunction with the Financial Statements and related Notes appearing elsewhere in this Form 10-Q.


Results of Operations for the Three Month Period Ended June 30, 2009 Compared to the Three Month Period Ended June 30, 2008.


Revenues  


During the three month period ended June 30, 2009, the Company had total operating revenue in the amount of $524,240.  Of this $488,963 and $35,277 were generated from our healthcare management service and Chinese medical service, respectively.  During the three month period ended June 30, 2008, the Company had total operating revenue in the amount of $546,947.  Of this $514,053 and $32,894 were generated from our healthcare management service and Chinese medical service, respectively.  


The Company’s operating revenue for the three month period ended June 30, 2009 decreased by $22,707 or approximately 4.2% as compared to the three month period ended June 30, 2008. The decrease in revenue was primarily attributable to the global financial crisis which led to a decrease in the number of customers as certain multinational companies had cut down the cost of staff benefits to its employees. Specifically, the Company experienced the following decreases in its different types of customers for the three months ended June 30, 2009 as compared to the same period in 2008: i) individual customers decreased by 61%; and ii) enterprise customers decreased by 18%.


The following chart illustrates the changes in our revenue generated by our health management service and Chinese medical service for the three month period ended June 30, 2009, as compared to the three month period ended June 30, 2008:


 

 

Three Month Period ended June 30,

 

 

2009

 

2008

 

% Change

Health management service revenue:

 

 

 

 

 

 

- Product sale

$

-

 

-

 

0%

- Service revenue

 

488,963

 

514,053

 

 - 4.9%

 

 

 

 

 

 

 

Total Health management service revenue:

 

488,963

 

514,053

 

 - 4.9%


 

 

Three Month Period ended June 30,

 

 

2009

 

2008

 

% Change

Chinese medical service revenue:

 

 

 

 

 

 


20






- Product sale

$

14,902

 

25,875

 

- 42.4%


- Service revenue

 

20,375

 

7,019

 

 

+190%

 

 

 

 

 

 

 

Total Chinese medical service revenue

 

35,277

 

32,894

 

+7.2%__


Costs of Revenue


The cost of revenue for the three month period ended June 30, 2009 was $219,116, as compared to $240,951 for the three month period ended June 30, 2008, a decrease of $21,835 or approximately 9.1%.  The decrease in cost of revenue was primarily attributable to the fact that the Company experienced the following decreases: i) a medical consumables costs decreased by $6,436; ii) meals provided to customers decreased by $9,469; and iii) cost of electricity and other fees decreased by $5,930.


Operating Expenses  


Our operating expenses for the three month period ended June 30, 2009 were $157,609.  Of this, $29,825 was allocated to depreciation, $114,599 was used in general and administrative expenses, and $13,185 was used for rental expenses.  Our operating expenses for the three month period ended June 30, 2008 were $164,811.  Of this, $49,117 was allocated to depreciation, $102,806 was used in general and administrative expenses, and $12,888 was used for rental expenses. The decrease in the Company’s depreciation expenses during the three month period ended June 30, 2009, as compared to the same period in June 2008 was primarily attributable to the fact that part of the Company’s fixed assets had been fully depreciated in 2008. The increase in the Company’s general and administrative expenses during the three month period ended June 30, 2009, as compared to the same period in June 2008 was primarily attributable to the fact that the Company experienced an increase in staff salaries.  


The following chart illustrates the changes in our operating expenses for the three month period ended June 30, 2009, as compared to the three month period ended June 30, 2008:


 

 

Three Month Period ended June 30,

 

 

2009

 

2008

 

% Change

Operating expenses:

 

 

 

 

 

 

 Depreciation

$

29,825

$

49,117

 

- 39.3%

 General and administrative

 

114,599

 

102,806

 

+ 11.5%

 Rental expense – related party

 

13,185

 

12,888

 

+ 2.3%

 

 

 

 

 

 

 

Total operating expenses

$

157,609

$

164,811

 

 - 4.4%


Net Income


For the three month period ended June 30, 2009 the Company experienced net income of $115,573 as compared to net income of $126,234 for the three month period ended June 30, 2008, a decrease of $10,661, or approximately 8.4%.  The decrease in net income that the Company experienced was attributable to the decrease of revenue in  2009 of 4.2% and the additional income tax payment made in May 2009 for 2008 PRC income tax.


Results of Operations for the Six Month Period Ended June 30, 2009 Compared to the Six Month Period Ended June 30, 2008.


Revenues  


During the six month period ended June 30, 2009, the Company had total operating revenue in the amount of


21




$753,725.  Of this $697,405 and $56,320 were generated from our healthcare management service and Chinese medical service, respectively.  During the six month period ended June 30, 2008, the Company had total operating revenue in the amount of $833,492.  Of this $774,883 and $58,609 were generated from our healthcare management service and Chinese medical service, respectively.  


The Company’s operating revenue for the six month period ended June 30, 2009 decreased by $79,767 or approximately 9.6% as compared to the six month period ended June 30, 2008. The decrease in revenue was primarily attributable to the global financial crisis which led to a decrease in the number of customers as certain multinational companies had cut down the cost of staff benefits to its employees. Specifically, the Company experienced the following decreases in its different types of customers during the six months ended June 30, 2009, as compared to the six months ended June 30, 2008: individual customers decreased by 60% and enterprise customers decreased by 18%.


The following chart illustrates the changes in our revenue generated by our health management service and Chinese medical service for the six month period ended June 30, 2009, as compared to the six month period ended June 30, 2008:


 

 

Six Month Period ended June 30,

 

 

2009

 

2008

 

% Change

Health management service revenue:

 

 

 

 

 

 

- Product sale

$

-

$

 -

 

0%

- Service revenue

 

    697,405

 

774,883

 

 - 10%

 

 

 

 

 

 

 

Total Health management service revenue:

$

697,405

$

 774,883

 

- 10%


 

 

Six Month Period ended June 30,

 

 

2009

 

2008

 

% Change

Chinese medical service revenue:

 

 

 

 

 

 

- Product sale

$

28,648

$

50,049

 

 - 43%

- Service revenue

 

27,672

 

8,560

 

 + 223%

 

 

 

 

 

 

 

Total Chinese medical service revenue

$

56,320

$

_58,609_

 

- 3.9%


Costs of Revenue


The cost of revenue for the six month period ended June 30, 2009 was $442,116, as compared to $469,266 for the six month period ended June 30, 2008, a decrease of $27,150 or approximately 5.8%.  The decrease in cost of revenue was primarily attributable to the fact that the Company experienced the following decreases: i) consumables costs decreased by $9,702; ii) meals provided to customers decreased by $13,950; and iii) cost of electricity and other fees decreased by $3,498.


Operating Expenses  


Our operating expenses for the six month period ended June 30, 2009 were $358,346.  Of this, $85,134 was allocated to depreciation, $247,362 was used in general and administrative expenses, and $25,850 was used for rental expenses.  Our operating expenses for the six month period ended June 30, 2008 were $332,027.  Of this, $94,680 was allocated to depreciation, $212,335 was used in general and administrative expenses, and $25,012 was used for rental expenses. The decrease in the Company’s depreciation expenses during the six month period ended June 30, 2009, as compared to the same period in June 2008 was primarily attributable to the fact that part of the fixed assets of the Company had been fully depreciated in 2008. The increase in the Company’s general and administrative expenses during the six month period ended June 30, 2009, as compared to the same period in June 2008 was primarily attributable to the fact that the Company experienced an increase in staff salaries.  




22




The following chart illustrates the changes in our operating expenses for the six month period ended June 30, 2009, as compared to the six month period ended June 30, 2008:


 

 

Six Month Period ended June 30,

 

 

2009

 

2008

 

% Change

Operating expenses:

 

 

 

 

 

 

 Depreciation

$

85,134

$

94,680

 

 -10.1%

 General and administrative

 

247,362

 

212,335

 

+ 16.5%

 Rental expense – related party

 

25,850

 

25,012

 

+ 3.4%

 

 

 

 

 

 

 

Total operating expenses

$

358,346

$

332,027

 

 +8%


Net Income (Loss)


For the six month period ended June 30, 2009 the Company experienced a net loss of $(83,791) as compared to net income of $10,785 for the six month period ended June 30, 2008, a change of $94,576, or approximately 877%.  The change in net income (loss) that the Company experienced was attributable to the decreased of revenue in 2009 by 9.6%, increase in total operating expenses by 8% and additional income tax payment made in May 2009 for 2008 PRC income tax.


Liquidity and Capital Resources


As noted above, within the next three years, it is our objective to establish an additional two medical clinics in China through which we are able to provide high quality medical care to Chinese citizens.  We will model our clinics after the clinic that we currently operate in Dalian.  We anticipate establishing affiliate medical clinics in the following cities, in the following order: 1) Beijing; and 2) Shenyang.  We estimate that it will cost approximately $5,000,000 to open each new facility.  The costs associated with the opening of each clinic will ultimately depend upon the location the clinic.  We anticipate that the funding for the clinics will come from equity sales and private funding from Mr. ShuBin Wang, one of our directors, and Feng Gu our Chief Executive Officer. The cost of each clinic will depend on the location of each facility.


Currently, we have limited operating capital.  We expect that our current capital and our other existing resources will be sufficient only to provide a limited amount of working capital, and the revenues generated from our business operations alone may not be sufficient to fund our operations or planned growth.  We will likely require additional capital to continue to operate our business, and to further expand our business.  We may be unable to obtain additional capital required.   Our inability to raise additional funds when required may have a negative impact on our operations, business development and financial results.

  

We plan to pursue sources of additional capital through various financing transactions or arrangements, including equity financing, or in the form of loans from our majority shareholders, ShuBin Wang and Feng Gu.  We may not be successful in locating suitable financing transactions in the time period required or at all, and we may not obtain the capital we require by other means.  


Total Current Assets & Total Assets


As of June 30, 2009, our unaudited balance sheet reflects that we have: i) total current assets of $1,414,540, as compared to total current assets of $1,378,785 as of December 31, 2008; and ii) total assets of $2,647,551 as of June 30, 2009, compared to total assets of $2,633,921 as of December 31, 2008, an increase of $13,630, or approximately 0.5%.  


Total Current Liabilities


As of June 30, 2009, our unaudited balance sheet reflects that we have: i) total current liabilities of $512,818,


23




compared to total current liabilities of $418,094 as of December 31, 2008; and ii) total liabilities of $1,655,328, compared to total liabilities of $1,559,170 as of December 31, 2008, an increase of $96,158, or approximately 6.2%.  The increase in the Company’s total current liabilities was primarily attributable to the temporary advances from directors and increase in accrued expenses such as medical consumables and office rent.  


Cash Flow


A summary of our cash flows for the six month period ended June 30, 2009 and 2008 is as follows:


Six Month Period Ended June 30, 2009 and 2008  


 

 

 

Six Month Period Ended

 June 30,

 

 

 

2009

 

 

2008

 

 

 

 

 

 

 

Net cash provided by operating activities

 

$

40,593

 

$

539,314

Net cash used in investing activities

 

$

(581,634)

 

$

(650,548)

Net cash provided by (used in) financing activities

 

$

653,157

 

$

(363,706)

Effect of exchange rate change on cash and cash equivalents

 

$

113

 

$

38,112


Net change in cash and cash equivalents

 

$

112,229

 

$

(436,828)

 

 

 


 

 



Cash and cash equivalents, Beginning of Period

 

$

395,156

 

$

651,598

 

 

 

 

 

 

 

Cash and cash equivalents End of Period

 

$

507,385

 

$

214,770_____


Net cash provided in our operating activities was $40,593 for the six month period ended June 30, 2009, as compared to net cash provided by our operating activities of $539,314 for the six month period ended June 30, 2008, a decrease of $498,721, or approximately 92.5%.  The primary reason for the decrease in net cash provided by operating activities for the six month period ended June 30, 2009 as compared to the same period in 2008 was the decrease of accounts receivable, prepayments, and accounts payable.


Net cash used in our investing activities was $581,634 for the six month period ended June 30, 2009, as compared to net cash used in investing activities of $650,548 for the six month period ended June 30, 2008, a decrease of $68,914, or approximately 10.6%.  The primary reason for the decrease in net cash used in investing activities for the six month period ended June 30, 2009 as compared to the same period in 2008 was due to the Company acquired less plant and equipment in 2009 as compared to 2008.


Net cash provided by our financing activities was $653,157 for the six month period ended June 30, 2009, as compared to net cash used in our financing activities of $(363,706) for the six month period ended June 30, 2008, a change of $1,016,863, or approximately 280%.  The primary reason for the decrease in net cash provided by financing activities for the six month period ended June 30, 2009 as compared to the same period in 2008 was due to the temporary advances from the directors.


Changes in Operating Assets and Liabilities


Below are the major changes in operating assets and liabilities under cash flows from operating activities for the six month periods ended June 30, 2009 and 2008:


Six Month Period Ended June 30, 2009 and 2008



24






 

 Six Month Period ended

 June 30,

 

2009

 

 

2008

Changes in operating assets and liabilities:

 

 

 

 

Accounts receivable

$(78,843)

 

 

$24,910

Accounts payable

$(46,963)

 

 

$100,954

Prepayments, deposits and other receivables

$18,199

 

 

$171,472


Accounts Receivable  Our changes in accounts receivable decreased from $24,910 in June 30, 2008 to $(78,843)  in June 30, 2009 was primarily attributable to the fact that less accounts receivable were collected in 2009.


Accounts Payable  Our changes in accounts payable decreased from $100,954 in June 30, 2008 to $(46,963) in June 30, 2009 was primarily attributable to the repayment to vendors for the purchase of medical consumables.


Prepayments, Deposits and Other Receivables  Our changes in prepayments, deposits and other receivables decreased from  $171,472 in June 30, 2008 to $18,199 in June 30, 2009 was primarily attributable to a reduced collection of other receivables in 2009.


Off Balance Sheet Arrangement


The Company does not have any off-balance sheet arrangements.


ITEM 3.

QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK.


Not Applicable.


ITEM 4T.

CONTROLS AND PROCEDURES.


Disclosure Controls and Procedures


The Securities and Exchange Commission defines the term “disclosure controls and procedures” to mean the company's controls and other procedures of an issuer that are designed to ensure that information required to be disclosed in the reports that it files or submits under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported, within the time periods specified in the Securities and Exchange Commission’s rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Securities Exchange Act of 1934 is accumulated and communicated to the issuer’s management, including its principal executive and principal financial officers, or persons performing similar functions, as appropriate to allow timely decisions regarding required disclosure.  The Company maintains such a system of controls and procedures in an effort to ensure that all information which it is required to disclose in the reports it files under the Securities Exchange Act of 1934 is recorded, processed, summarized and reported within the time periods specified under the SEC's rules and forms and that information required to be disclosed is accumulated and communicated to principal executive and principal financial officers to allow timely decisions regarding disclosure.


As of the end of the period covered by this report, we carried out an evaluation, under the supervision and with the participation of our chief executive officer and chief financial officer, of the effectiveness of the design and operation of our disclosure controls and procedures.  Based on this evaluation, our chief executive officer and chief financial officer concluded that our disclosure controls and procedures are designed to provide reasonable assurance of achieving the objectives of timely alerting them to material information required to be included in our periodic SEC reports and of ensuring that such information is recorded, processed, summarized and reported within the time periods specified.  Our chief executive officer and chief financial officer also concluded that our disclosure controls and procedures were effective as of the end of the period covered by this report to provide



25




reasonable assurance of the achievement of these objectives.  


Changes in Internal Control over Financial Reporting


There was no change in the Company's internal control over financial reporting during the period ended June 30, 2009, that has materially affected, or is reasonably likely to materially affect, the Company's internal control over financial reporting.


PART II-OTHER INFORMATION


ITEM 1.

LEGAL PROCEEDINGS.


The Company is not a party to any pending legal proceedings, and no such proceedings are known to be contemplated. No director, officer or affiliate of the Company, and no owner of record or beneficial owner of more than 5.0% of the securities of the Company, or any associate of any such director, officer or security holder is a party adverse to the Company or has a material interest adverse to the Company in reference to pending litigation.


ITEM 1A.

 RISK FACTORS.


Not Applicable.


ITEM 2.

UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS.


None.


ITEM 3.

DEFAULTS UPON SENIOR SECURITIES.


None.


ITEM 4.

SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.


None.


ITEM 5.    

OTHER INFORMATION.


None.


ITEM 6.

EXHIBITS.


(a)

The following exhibits are filed herewith:


31.1

Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.


31.2

Certifications pursuant to Rule 13a-14(a) or 15d-14(a) under the Securities Exchange Act of 1934, as amended, as adopted pursuant to Section 302 of the Sarbanes-Oxley Act of 2002.


32.1

Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.




26




32.2

Certifications pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.




SIGNATURES


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.


CHINA VITUP HEALTH CARE HOLDINGS, INC.


By:  /S/ Feng Gu

Feng Gu, Chief Executive Officer


Date:  August 14, 2009


By:  /S/ Yan Zheng

Yan Zheng, Chief Financial Officer


Date:  August 14, 2009




27