XML 111 R34.htm IDEA: XBRL DOCUMENT v2.4.0.6
FAIR VALUE MEASUREMENT (Tables)
12 Months Ended
Dec. 31, 2012
FAIR VALUE MEASUREMENT  
Fair value, assets measured on recurring basis

 

 

Fair Value Measurement at
December 31, 2012 Using

 

 

 

 

 

Quoted Prices
in Active
Market for
Identical Assets
(Level 1)

 

Significant
Other
Observable
Inputs

(Level 2)

 

Unobservable
inputs
(Level 3)

 

Fair Value at December 31, 2012

 

 

 

RMB

 

RMB

 

RMB

 

RMB

 

US$

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale investments

 

 

 

 

 

 

 

 

 

 

 

Hanting

 

585,540,705

 

 

 

585,540,705

 

93,985,763

 

Dining Secretary

 

 

 

60,234,118

 

60,234,118

 

9,668,243

 

Total

 

585,540,705

 

 

60,234,118

 

645,774,823

 

103,654,006

 

 

 

 

Fair Value Measurement at
December 31, 2011 Using

 

 

 

 

 

 

 

Quoted Prices
in Active

Market for
Identical Assets
(Level 1)

 

Significant
Other
Observable
Inputs

(Level 2)

 

Unobservable
inputs
(Level 3)

 

Fair Value at December 31, 2011

 

 

 

RMB

 

RMB

 

RMB

 

RMB

 

US$

 

 

 

 

 

 

 

 

 

 

 

 

 

Available-for-sale investments

 

 

 

 

 

 

 

 

 

 

 

Hanting

 

492,658,379

 

 

 

492,658,379

 

78,275,533

 

Dining Secretary

 

 

 

 

65,414,773

 

65,414,773

 

10,393,361

 

Total

 

492,658,379

 

 

65,414,773

 

558,073,152

 

88,668,894

 

Reconciliation of fair value measurements

 

 

 

Amount

 

 

 

RMB

 

Fair value of available-for-sale(Level 3) investment as at December 31, 2010

 

66,000,000

 

Investment in Series B Preferred Shares of Dining Secretary

 

 

Transfer in and/or out of Level 3

 

 

Effect of exchange rate change

 

(3,061,000

)

The change in fair value of the investment in Ding Secretary

 

2,475,773

 

Fair value of available-for-sale (Level 3) investment as at December 31, 2011

 

65,414,773

 

Investment in Series B Preferred Shares of Dining Secretary

 

 

Transfer in and/or out of Level 3

 

 

Effect of exchange rate change

 

(638,000

)

The change in fair value of the investment in Ding Secretary

 

(4,542,655

)

Fair value of available-for-sale (Level 3) investment as at December 31, 2012

 

60,234,118

 

 

 

 

 

Fair value of available-for-sale investment (Level 3) as at December 31, 2012 (US$)

 

9,668,243

 

Significant unobservable inputs used in the valuation to determine the fair value of available for sale investment in Dining Secretary

Valuation Technique

 

Unobservable Input

 

Parameter value

Discounted cash flow

 

Weighted average cost of capital (“WACC”)

 

27%

 

 

Terminal growth rate

 

3%

 

 

Lack of marketability discount (“LoMD”)

 

27.5%

Option pricing model

 

Time to liquidation

 

3.0 years

 

 

Risk-free rate

 

0.904%

 

 

Expected volatility

 

43.4%

 

 

Probability

 

Liquidation scenario: 45%

 

 

 

 

Redemption scenario: 45%

 

 

 

 

IPO scenario: 10%

 

 

Dividend yield

 

Nil