XML 78 R38.htm IDEA: XBRL DOCUMENT v2.4.1.9
Note 16 - Variable Interest Entities ("vies"): Schedule of Consolidated VIEs (Tables)
6 Months Ended
Nov. 30, 2014
Tables/Schedules  
Schedule of Consolidated VIEs

 

 

November 30, 2014

May 31, 2014

Assets

 

 

Cash and cash equivalents

 $148,172

$1,888,407

Inventories

 6,358

10,643

Accounts receivable

 3,103,203

2,899,498

Tax recoverable

 23,515

23,372

Other receivables and deposits

 197,057

1,037,508

Goodwill

 -

617,454

Property, plant and equipment, net

 209,321

108,371

Intangible assets, net

 480,338

495,020

 

 

 

Total assets (not include amount due from intra-group companies)

 4,167,964

7,080,273

 

 

 

Liabilities

 

 

Deferred income

 964,930

779,960

Accounts payable

 951,493

2,810,592

Accrued expenses and other payables

 134,117

452,527

Taxes payable

 14,954

68,484

Total current liabilities

 2,065,494

4,111,563

 

 

 

The results of VIEs (QBA is included in comparative figures) are as follows, and are included in the consolidated statements of income of the Company:

 

 

Six months ended November 30, 2014

Six months ended November 30, 2013

 

 

 

Revenue

 $4,440,095

 $2,703,230

Other income and gains

 1,018,755

 61,259

Service costs (Not including service costs payable to intra-group companies)

 (3,579,001)

 (1,222,529)

Personnel cost

 (302,545)

 (324,531)

Depreciation expense

 (24,181)

 (109,874)

Amortization expense

 (17,660)

 -

Administrative and other expenses

 (285,996)

 (211,256)

 

 

 

Income before provision for income taxes (Not including service costs payable to intra-group companies)

 1,249,467

 896,299

Income tax income/(provision for income taxes)

 (1)

 720

 

 

 

Net income

 1,249,466

 897,019