XML 70 R5.htm IDEA: XBRL DOCUMENT v2.4.1.9
Condensed Consolidated Statements of Cash Flows (USD $)
9 Months Ended
Feb. 28, 2015
Feb. 28, 2014
Cash flows from continuing operating activities    
Net (loss)/income before non-controlling interest $ (469,378)us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest $ 883,444us-gaap_IncomeLossFromContinuingOperationsIncludingPortionAttributableToNoncontrollingInterest
Adjustments to reconcile net income to net cash (used in)/provided by operating activities:    
Amortization expense 106,455us-gaap_AmortizationOfIntangibleAssets 89,240us-gaap_AmortizationOfIntangibleAssets
Depreciation expense 391,596us-gaap_Depreciation 361,071us-gaap_Depreciation
Deferred tax income (4,797)us-gaap_DeferredIncomeTaxExpenseBenefit (11,110)us-gaap_DeferredIncomeTaxExpenseBenefit
Changes in operating assets and liabilities:    
Decrease in accounts receivable 681,103us-gaap_IncreaseDecreaseInAccountsReceivable 1,443,881us-gaap_IncreaseDecreaseInAccountsReceivable
Increase in inventories (46,652)us-gaap_IncreaseDecreaseInInventories (1,890)us-gaap_IncreaseDecreaseInInventories
Decrease/(increase) in other receivables and deposits 384,372us-gaap_IncreaseDecreaseInOtherReceivables (935,042)us-gaap_IncreaseDecreaseInOtherReceivables
Increase in tax recoverable (60)us-gaap_IncreaseDecreaseInIncomeTaxesReceivable (216)us-gaap_IncreaseDecreaseInIncomeTaxesReceivable
Increase in deferred income 935,590us-gaap_IncreaseDecreaseInDeferredRevenue 19,561us-gaap_IncreaseDecreaseInDeferredRevenue
Decrease in accounts payable (1,552,228)us-gaap_IncreaseDecreaseInAccountsPayable (1,808,255)us-gaap_IncreaseDecreaseInAccountsPayable
(Decrease)/increase in tax payables (44,103)us-gaap_IncreaseDecreaseInAccruedTaxesPayable 270,273us-gaap_IncreaseDecreaseInAccruedTaxesPayable
Increase/(decrease) in accrued liabilities and other payables 450,660us-gaap_IncreaseDecreaseInAccruedLiabilities 99,212us-gaap_IncreaseDecreaseInAccruedLiabilities
Net cash (used in)/provided by continuing operating activities 832,558us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations 410,169us-gaap_NetCashProvidedByUsedInOperatingActivitiesContinuingOperations
Net cash used in discontinued operating activities (113,811)us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations (84,249)us-gaap_CashProvidedByUsedInOperatingActivitiesDiscontinuedOperations
Net cash (used in)/provided by operating activities 718,747us-gaap_NetCashProvidedByUsedInOperatingActivities 325,920us-gaap_NetCashProvidedByUsedInOperatingActivities
Cash flows from investing activities - continuing operations    
Purchase of property, plant and equipment (110,515)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment (59,242)us-gaap_PaymentsToAcquirePropertyPlantAndEquipment
Increase in amount due from a related company (30,243)us-gaap_IncreaseDecreaseInDueFromRelatedParties (31,275)us-gaap_IncreaseDecreaseInDueFromRelatedParties
Increase in interest in associates (1,722,666)us-gaap_IncreaseDecreaseInOtherNoncurrentAssets  
Net cash used in acquisition of a subsidiary   (254,112)us-gaap_PaymentsToAcquireInterestInSubsidiariesAndAffiliates
Proceeds from disposal of subsidiaries 4,565,935us-gaap_ProceedsFromDivestitureOfInterestInSubsidiariesAndAffiliates  
Net cash provided by/(used in) continuing investing activities 2,702,511us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations (344,629)us-gaap_NetCashProvidedByUsedInInvestingActivitiesContinuingOperations
Net cash used in discontinued investing activities (1,590,743)us-gaap_CashProvidedByUsedInInvestingActivitiesDiscontinuedOperations  
Net cash provided by/(used in) investing activities 1,111,768us-gaap_NetCashProvidedByUsedInInvestingActivities (344,629)us-gaap_NetCashProvidedByUsedInInvestingActivities
Cash flows from continuing financing activities    
Decrease in amount due to discontinued operations (1,375,268)fil_DecreaseInAmountDueToDiscontinuedOperations  
(Decrease)/increase in amount due to related companies 5,580us-gaap_IncreaseDecreaseInDueToRelatedParties 39,921us-gaap_IncreaseDecreaseInDueToRelatedParties
Net cash (used in)/provided by continuing financing activities (1,369,688)us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations 39,921us-gaap_NetCashProvidedByUsedInFinancingActivitiesContinuingOperations
Net cash flows from discontinued financing activities      
Net cash (used in)/provided by financing activities (1,369,688)us-gaap_NetCashProvidedByUsedInFinancingActivities 39,921us-gaap_NetCashProvidedByUsedInFinancingActivities
Net increase/(decrease) in cash and cash equivalents    
Continuing operations 2,165,381fil_NetIncreaseInCashAndCashEquivalentsContinuingOperations 105,461fil_NetIncreaseInCashAndCashEquivalentsContinuingOperations
Discontinued operations (1,704,554)fil_NetIncreaseDecreaseInCashAndCashEquivalentsDiscontinuedOperations (84,249)fil_NetIncreaseDecreaseInCashAndCashEquivalentsDiscontinuedOperations
Net increase/(decrease) in cash and cash equivalents 460,827us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease 21,212us-gaap_CashAndCashEquivalentsPeriodIncreaseDecrease
Effect of exchange rate changes    
Continuing operations (165,886)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations 8,847us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsContinuingOperations
Discontinued operations 17,162us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsDiscontinuedOperations (6,879)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalentsDiscontinuedOperations
Effect of exchange rate changes (148,724)us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents 1,968us-gaap_EffectOfExchangeRateOnCashAndCashEquivalents
Cash and cash equivalents at beginning of period    
Continuing operations 2,991,276fil_CashAndCashEquivalentsContinuingOperations 3,681,851fil_CashAndCashEquivalentsContinuingOperations
Discontinued operations 1,687,392us-gaap_DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents 1,797,240us-gaap_DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents
Cash and cash equivalents at beginning of period 4,678,668us-gaap_CashAndCashEquivalentsAtCarryingValue 5,479,091us-gaap_CashAndCashEquivalentsAtCarryingValue
Less: Cash and cash equivalents included in assets held for sale (1,687,392)fil_CashAndCashEquivalentsIncludedInAssetsHeldForSale  
Cash and cash equivalents of continuing operations at beginning of period 2,991,276fil_CashAndCashEquivalentsOfContinuingOperationsExcludingAssetsHeldForSale 5,479,091fil_CashAndCashEquivalentsOfContinuingOperationsExcludingAssetsHeldForSale
Cash and cash equivalents at end of period    
Continuing operations 4,990,771fil_CashAndCashEquivalentsContinuingOperations 3,796,159fil_CashAndCashEquivalentsContinuingOperations
Discontinued operations   1,706,112us-gaap_DisposalGroupIncludingDiscontinuedOperationCashAndCashEquivalents
Cash and cash equivalents of continuing operations at end of period 4,990,771us-gaap_CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations 5,502,271us-gaap_CashAndCashEquivalentsAtCarryingValueIncludingDiscontinuedOperations
Supplementary information - continuing operations    
Cash paid for income taxes   17,068us-gaap_IncomeTaxesPaidNet
Cash paid for interest