XML 36 R52.htm IDEA: XBRL DOCUMENT v2.4.1.9
Convertible and redeemable preferred shares (Tables)
12 Months Ended
Dec. 31, 2014
Convertible and redeemable preferred shares [Abstract]  
Schedule of Composition of Preferred Shares
Series Issuance date    Share issued
and
outstanding
     Issuance
price
per
share
(US$)
    

Proceeds
from

issuance,
net

of issuance

costs
(US$'000)

    

Proceeds
from

issuance, net

of issuance

costs
(RMB'000)

    

Carrying

amount as at
December 31,2013

(RMB'000)

 

Series A

May 3, 2012         6,750,000       0.0704       950       6,000       3,270  

Series A -1

     Sep 9, 2013         19,717,880       0.4216       8,313       51,452       51,452  

Series B (Note (i))

     May 3, 2012         25,000,000       0.2400       5,695       35,673       159,757  

Series B-1

     July 4, 2013         11,111,100       0.3600       4,000       24,648       71,962  

Series C

     Sep 30, 2013         27,948,320       0.4800
    12,288       75,937       184,223  
Schedule of Changes in Preferred Shares
Series A Preferred Shares For the year ended December 31,
2012 2013      2014  
RMB'000 RMB'000      RMB'000  

Beginning balance

           6,540       3,270  

Issuance

     6,000              

Deemed dividend

     540              

Repurchased by the Company

           (3,270 )      

Conversion into ordinary shares (b)

                 (3,270 )
                         

Ending balance

  6,540       3,270        
                         

 

Series A-1 Preferred Shares For the year ended December 31,
2012 2013      2014  
RMB'000 RMB'000      RMB'000  

Beginning balance

                 51,452  

Issuance

           51,452        

Conversion into ordinary shares (b)

                 (51,452 )
                         

Ending balance

        51,452        
                         

 

Series B Preferred Shares For the year ended December 31,

2012 2013      2014  
RMB'000 RMB'000      RMB'000  

Beginning balance

         54,238       159,757  

Issuance of preferred shares

    37,681              

Less: issuance costs

    (2,008 )            

Less: warrants to Series B Preferred Shares Investors

     (4,243 )            

Accretion to redemption value

     22,870       108,776       414,272  

Conversion into ordinary shares (b)

                 (578,156 )

Exchange difference

     (62 )     (3,257 )     4,127  
                         

Ending balance

  54,238       159,757        
                         

 

Series B-1 Preferred Shares For the year ended December 31,
2012 2013      2014  
RMB'000 RMB'000      RMB'000  

Beginning balance

                 71,962  

Issuance

           24,648        

Transfer from preferred share warrant liability

           5,232        

Accretion to redemption value

           43,042       183,155  

Conversion into ordinary shares (b)

                 (256,958 )

Exchange difference

           (960 )     1,841  
                         

Ending balance

        71,962        
                         

 

Series C Preferred Shares For the year ended December 31,
2012 2013      2014  
RMB'000 RMB'000      RMB'000  

Beginning balance

                 184,223  

Issuance

           82,898        

Less: issuance costs (Note (a))

           (6,961 )      

Accretion to redemption value

           110,964       457,463  

Conversion into ordinary shares (b)

                   (646,340 )

Exchange difference

           (2,678 )     4,654  
                         

Ending balance

        184,223        
                         

Note (a):


The Company issued the Series A-1 and Series C Preferred Shares on the same date, and all the proceeds from issuance of Series A-1 Preferred Shares were used by the Company to repurchase 50% of the Series A Preferred Shares, all Li Meiping Ordinary shares, and certain ordinary shares held by Mr. Chen at the same issuance price of Series A-1 Preferred Shares, therefore, the Company considered that it is more appropriate to allocate all the issuance cost to Series C Preferred Shares as the issuance of Series A-1 Preferred Shares and repurchase of Series A Preferred Shares, Li Meiping Ordinary shares and certain ordinary shares were in substance a shareholders' transaction.

Note (b):

In August 2014, the Company completed its IPO. Accordingly, all outstanding preferred shares were converted into class A and class B ordinary shares. The carrying amount of preferred shares immediately prior to conversion was transferred to share capital and additional paid in capital.
Fair Value Assumptions

As of

December 31,

2013     2014  

Risk-free interest rate

     1.64 %    

Volatility

     45.96 %    

Dividend yield

            

Discount rate

     27.60 %