Quantcast
Last updated on May 26, 2012 at 17:19 EDT

/C O R R E C T I O N — China Gerui Advanced Materials Group Limited/

August 8, 2011
Repost This

In the news release, China Gerui Advanced Materials Group Limited Announces Second Quarter 2011 Results, issued 08-Aug-2011 by China Gerui Advanced Materials Group Limited over PR Newswire, we are advised by the company that under “Business Outlook”, the third paragraph should read, “For fiscal year 2011, China Gerui expects revenue of between $330 million and $345 million, gross profit of between $115 million and $120 million, adjusted net income* of between $70 million and $75 million, and adjusted diluted earnings per share* of between $1.20 and $1.25,” rather than “For fiscal year 2011, China Gerui expects revenue of between $330 million and $345 million, gross profit of between $115 million and $120 million, adjusted net income* of between $65 million and $70 million, and adjusted diluted earnings per share* of between $1.10 and $1.15,” as originally issued inadvertently. The complete, corrected release follows:

China Gerui Advanced Materials Group Limited Announces Second Quarter 2011 Results

ZHENGZHOU, China, Aug. 8, 2011 /PRNewswire-Asia-FirstCall/ — China Gerui Advanced Materials Group Limited (NASDAQ: CHOP) (“China Gerui,” or the “Company”), a leading high precision, cold-rolled strip steel producer in China, today announced unaudited financial results for the three and six months ended June 30, 2011.

“We achieved a strong rise in revenues in the second quarter and a solid rise in operating profits resulting from continued strong customer demand and the addition and utilization of our new production capacity,” said Mr. Mingwang Lu, Chairman and Chief Executive Officer. “Our second quarter saw the addition of 200,000 tons of new chromium plating capacity which began normal operations in late March 2011, bringing our total chromium plating capacity up to 250,000 tons. This is already being used to complement our existing 250,000 tons of cold-rolled, narrow-strip steel capacity as well as our newly added 150,000 tons of cold-rolled, wide-strip steel. Due to our positioning in this specialized niche, we expect that strong customer demand will drive the utilization of our new wide-strip capacity to at least 75% of capacity by the end of the 2011.”

“The final phase of our expansion plan will result in an additional 100,000 tons of cold-rolled steel per year by the end of 2011,” Mr. Lu continued. “With the addition of added wide strip lines and chromium plating capacity, we have become a one-stop shopping source for many of our existing customers while new customers might also seek to capitalize upon the advantages attributable to the distinct customized nature of our business.”

Second Quarter 2011 Results

Revenue increased 34.4% to $86.1 million in the second quarter of 2011 from $64.0 million in the second quarter of 2010. The increase in revenue was primarily due to both a 23.3% increase in the Company’s average selling price to $1,004 per ton for the second quarter of 2011 compared to $814 per ton for the same period of 2010, and an 8.9% increase in sales volume to approximately 85,600 tons for the second quarter of 2011 as compared to approximately 78,600 tons for the same period of 2010.

Gross profit increased 23.2% to $23.6 million in the second quarter of 2011 from $19.1 million in the same period of 2010. Gross margin was 27.4% in the second quarter of 2011 compared to 29.9% in the same period of 2010. The decrease in gross margin was due to increased raw material costs from the testing of our new chromium-plating line during the first half of the second quarter of 2011 and our new 150,000-ton wide strip product line during the second half of the second quarter of 2011. Raw materials used for testing purposes were included in the cost of goods sold.

Operating income increased 20.1% to $20.8 million in the second quarter of 2011, or 24.2% of revenue, from $17.4 million, or 27.1% of revenue in the same period of 2010. The decrease in operating margin is due to the aforementioned gross margin decrease.

Interest expenses increased 52.4% to $2.0 million compared to $1.3 million in the prior year period. The increase in interest expenses was due to an increased use of bank facilities during the quarter.

Net income increased 16.3% to $14.0 million in the second quarter of 2011 from $12.1 million in the same period of 2010. Net income per diluted share in the second quarter of 2011 decreased to $0.24 from $0.26 per diluted share in the same period of 2010, which is primarily due to the significant increase of number of shares outstanding from the warrants exercised by March 21, 2011.

Adjusted EBITDA increased 21.1% to $21.9 million, or 25.5% of revenue, from $18.2 million, or 28.4% of revenue, in the same period of 2010. Adjusted EBITDA is defined as earnings before interest, taxes, depreciation, amortization and one-time warrant exercise expenses incurred in the first quarter of 2011. The tables that follow this press release also include a presentation for adjusted EBITDA*.

Six Months 2011 Results

Revenue increased 18.2% to $148.8 million for the first six months ended June 30, 2011, from $125.9 million in the first six months of 2011. The increase in revenue was primarily due to both a 14.4% increase in the Company’s average selling price to $960 per ton for the second half of 2011 compared to $839 per ton for the same period of 2010, and a 3.4% increase in sales volume to approximately 155,001 tons for the six months ended of June 30, 2011 as compared to approximately 149,900 tons for the same period of 2010.

Gross profit increased 9.9% to $41.5 million in the first six months ended June 30, 2011 from $37.8 million in the same period of 2010. Gross margin was 27.9% in the first half of 2011 compared to 30.0% in the same period of 2010. The decrease in gross margin was due to increased raw material costs from the testing of our new chromium-plating line during the first half of the second quarter of 2011 and our new 150,000-ton wide strip product lines during the second half of the second quarter of 2011. Raw materials used for testing purposes were included in the cost of goods sold.

Operating income decreased 8.2% to $30.9 million in the first six months ended June 30, 2011, or 20.8% of revenue, down from $33.7 million, or 26.7% of revenue in the same period of 2010. The decrease in operating margin is due to the aforementioned gross margin decrease and a one-time warrant exercise expense of $5.7 million. Adjusted operating income, which excludes the aforementioned one-time warrant exercise expense, increased 8.6% to $36.6 million, or 24.6% of revenue, as compared to $33.7 million, or 26.7% of revenue. *

Interest expenses increased 102.3% for the first six months of 2011 to $4.8 million compared to $2.4 million in the prior comparable period. The increase in interest expenses was due to an increased use of bank facilities during these two quarters.

Net income decreased 23.6% to $18.0 million for the first six months of 2011 from $23.6 million in the same period of 2010. Net income per diluted share for the first six months of 2011 decreased to $0.33 from $0.51 per diluted share in the same period of 2010, which is primarily due to the increased number of outstanding shares subsequent to the warrant exercise by March 21, 2011.

Adjusted EBITDA increased 10.8% to $39.1 million for the first six months of 2011, or 26.3% of revenue, from $35.3 million, or 28.0% of revenue, in the same period of 2010. Adjusted EBITDA is defined as earnings before interest, taxes, depreciation, amortization and one-time warrant exercise expenses incurred in the first quarter of 2011. The tables that follow this press release also include a presentation for adjusted EBITDA*.

Financial Condition

As of June 30, 2011, the Company had $204.9 million in unrestricted cash and an additional $89.1 million in restricted cash, as compared to $119.5 million and $66.5 million, respectively, as of December 31, 2010. Working capital was $119.0 million compared to $66.7 million at the end of 2010. Shareholders’ equity was $253.4 million, as compared to $167.8 million at the end of 2010. The Company has no long-term debt. Net cash provided by operating activities in the second quarter of 2011 was $40.6 million compared to net cash provided by operating activities of $10.4 million in the same period of 2010.

Recent Developments

Management acknowledges the recent challenging sentiment toward U.S. listed companies based in China and has taken the following steps to foster investor confidence in China Gerui and enhance transparency:

  • In April 2011, the Company announced that its Board of Directors approved the repurchase of up to an aggregate of $10 million of its ordinary shares. As of July 31, 2011, the Company had repurchased 963,343 ordinary shares at an average price of $4.11 per share for a total repurchase price of approximately $3.72 million.

  • On June 29, 2011, China Gerui hosted an investor and analyst day to debut the completion of Phase I of its capacity expansion plan and to provide an update on the Company’s business and strategy. Topics covered as part of the event included a local government update, a steel industry outlook and perspective by an industry expert, customer and supplier testimonials, and an extended tour of the facility. Attendees participated in an interactive dialogue with key constituents of the Company to further garner interest as well as validate the strength of the Company’s business.

  • The Company will participate in the upcoming investor events later this month:


    The Canaccord Genuity Annual Growth Conference
    Date: August 9-11, 2011
    Location: Boston

    The Jefferies 2011 Annual Global Industrial and A&D Conference
    Date: August 9-11
    Location: New York

Investors who wish to meet with China Gerui’s management may contact the event organizer or the Company’s investor relations U.S. representative, Vivian Chen, at +1 (310) 926-8038 or vivian.chen@ccgir.com.

“Management is committed to maximizing long-term shareholder value and we will continue to evaluate best-in-class opportunities to strengthen our relationship with our investors,” said Mr. Lu.

Business Outlook

As previously disclosed, the Company’s expansion plan is being implemented in two phases. Phase I involved the construction of two new cold-rolled, wide-strip steel production lines with 150,000 tons of total annual capacity and a chromium plating line capable of processing 200,000 tons of cold-rolled steel per year. These lines began normal operations as of June 2011. The Company expects an estimated 50% capacity utilization for the new wide-strip steel production lines in the third quarter, which is expected to rise to approximately 75% by the end of 2011. Phase II of the expansion plan involves the addition of 100,000 tons of cold-rolled steel production capacity per year by first quarter of 2012. This will bring the Company’s total production capacity up to 500,000 tons of specialized steel.

Mr. Lu concluded, “Our value-added capabilities enable us to customize according to precise customer requirements in a variety of industry sectors. The completion of our new facility during the second quarter is a major milestone in our strategic growth plan as it heightens our product platform and enables us to be the steady source of supply to our customers, produce higher margin products as well as develop new, high-end technology products. We expect to see our production costs stabilize and experience margin improvements from our additional capacity in the second half of 2011 so as to reach sustainable gross margins in the 30% range.”

For fiscal year 2011, China Gerui expects revenue of between $330 million and $345 million, gross profit of between $115 million and $120 million, adjusted net income* of between $70 million and $75 million, and adjusted diluted earnings per share* of between $1.20 and $1.25.

(*) Adjusted operating income, adjusted net income, adjusted net income per diluted share, and adjusted EBITDA represent non-GAAP (United States Generally Accepted Accounting Principles) financial measures. See the tables following this press release for a reconciliation of these measures to the appropriate GAAP measures.

Conference Call Information

The Company will also host a conference call at 9:00 am ET on Monday, August 8, 2011.( )

Listeners may access the call by dialing +1 (866) 395-5819 five to ten minutes prior to the scheduled conference call time. International callers should dial +1 (706) 643-6986. The conference participant pass code is 88631875.

A replay of the conference call will be available for 14 days starting from 11:00 am ET on Monday, August 8, 2011. To access the replay, dial +1 (855) 859-2056. International callers should dial +1 (404) 537-3406. The passcode is 88631875.

A live and archived webcast of the call will be available on the Company’s website at http://www.geruigroup.com/Investors.html. To listen to the live webcast, please go to the Company’s website at least fifteen minutes prior to the start of the call to register, download and install any necessary audio software.

Use of Adjusted Financial Measures

This earnings release includes the use of adjusted operating income, adjusted net income, adjusted net income per share, adjusted EBITDA, which are financial measures that are not defined by US GAAP. For purposes of Regulation G, a non-GAAP financial measure is a numerical measure of a registrant’s historical or future financial performance, financial position or cash flows that excludes amounts, or is subject to adjustments that have the effect of excluding amounts, that are included in the most directly comparable measure calculated and presented in accordance with GAAP in the statement of income, balance sheet, or statement of cash flows (or equivalent statements) of the issuer; or includes amounts, or is subject to adjustments that have the effect of including amounts, that are excluded from the most directly comparable measure so calculated and presented. In this regard, GAAP refers to generally accepted accounting principles in the United States. Pursuant to the requirements of Regulation G, the Company has included with this press release a table which includes a reconciliation of adjusted operating income, adjusted net income and adjusted net income per diluted share to net income and adjusted EBITDA to net income, the most directly comparable GAAP financial measures, respectively. Adjusted EBITDA was defined as earnings before interest, taxes, depreciation, amortization and one-time warrant exercise expenses incurred in the first quarter of 2011. Adjusted operating income, adjusted net income and adjusted net income per diluted share were calculated by excluding one-time warrant exercise expenses of $5.7 million from operating income, net income, and net income per diluted share, respectively. The Company’s management believes that the presentation of these non-GAAP financial measures provides useful information regarding the Company’s results of operations because it assists in analyzing and benchmarking the performance and value of the Company’s business. The Company’s calculation of adjusted EBITDA, adjusted operating income, adjusted net income, and adjusted net income per diluted share may not be consistent with similarly titled measures of other companies.

About China Gerui Advanced Materials Group Limited

China Gerui Advanced Materials Group Limited is a leading niche and high value-added steel processing company in China. The Company produces high-end, high-precision, ultra-thin, high- strength, cold-rolled steel products that are characterized by stringent performance and specification requirements that mandate a high degree of manufacturing and engineering expertise. China Gerui’s products are not standardized commodity products. Instead, they are tailored to customers’ requirements and subsequently incorporated into products manufactured for various applications. The Company sells its products to domestic Chinese customers in a diverse range of industries, including the food packaging, telecommunication, electrical appliance, and construction materials industries. For more information, please visit http://www.geruigroup.com.

Safe Harbor Statement

Certain of the statements made in this press release are “forward-looking statements” within the meaning and protections of Section 27A of the Securities Act of 1933, as amended and Section 21E of the Securities Exchange Act of 1934, as amended, or the Exchange Act. Forward-looking statements include statements with respect to our beliefs, plans, objectives, goals, expectations, anticipations, assumptions, estimates, intentions, and future performance, and involve known and unknown risks, uncertainties and other factors, which may be beyond our control, and which may cause the actual results, performance, capital, ownership or achievements of the Company to be materially different from future results, performance or achievements expressed or implied by such forward-looking statements. All statements other than statements of historical fact are statements that could be forward-looking statements. You can identify these forward-looking statements through our use of words such as “may,” “will,” “anticipate,” “assume,” “should,” “indicate,” “would,” “believe,” “contemplate,” “expect,” “estimate,” “continue,” “plan,” “point to,” “project,” “could,” “intend,” “target” and other similar words and expressions of the future.

All written or oral forward-looking statements attributable to us are expressly qualified in their entirety by this cautionary notice, including, without limitation, those risks and uncertainties described in our annual report on Form 20-F for the year ended December 31, 2010 and otherwise in our SEC reports and filings, including the final prospectus for our offering. Such reports are available upon request from the Company, or from the Securities and Exchange Commission, including through the SEC’s Internet website at http://www.sec.gov. We have no obligation and do not undertake to update, revise or correct any of the forward-looking statements after the date hereof, or after the respective dates on which any such statements otherwise are made.

Financial tables to follow


                                             Investor Relations
    Company Contact:                         Contact:
    Email: investors@geruigroup.com         CCG Investor Relations
    Website: www.geruigroup.com             David Rudnick
                                            Phone: 1-646-626-4172
                                             Email:
                                             david.rudnick@ccgir.com

    CHINA GERUI ADVANCED MATERIALS GROUP LIMITED
    CONSOLIDATED BALANCE SHEETS
    (IN US DOLLARS)
                                            (Unaudited)
                                                             December 31,
                                           June 30, 2011         2010
                                           -------------    -------------
    Assets

    Current assets
        Cash                                  $204,853,393    $119,477,298
        Restricted cash                         89,105,747      66,530,303
        Accounts receivable, net                 4,587,328       4,087,086
        Inventories                             10,302,679       7,002,277
        Prepaid expenses and other
         deposits                               28,395,279      28,749,680
        Other receivables                          955,042       2,068,082
                                                   -------       ---------
    Total current assets                       338,199,468     227,914,726
                                               -----------     -----------

    Non-current assets
        Property, plant and equipment, net     118,611,713      85,489,849
        Land use right, net                     15,777,925      15,599,157
                                                ----------      ----------
    Total non-current assets                   134,389,638     101,089,006
                                               -----------     -----------
    Total assets                              $472,589,106    $329,003,732
                                              ============    ============

    Liabilities and stockholders'
     equity

    Current Liabilities
        Accounts payable                       $12,084,536      $2,650,689
        Notes payable                          142,636,907      86,227,272
        Term loans                              32,258,064      44,090,909
        Land use right payable                   1,368,062      10,203,404
        Income tax payable                       4,555,611       4,151,665
        Customers deposits                      15,175,763       9,686,444
        Accrued liabilities and other
         payables                               11,100,825       4,181,347
                                                ----------       ---------

    Total current liabilities                  219,179,768     161,191,730
                                               -----------     -----------

    Total liabilities                          219,179,768     161,191,730
                                               -----------     -----------

    Stockholders' equity

    Common stock,
        Common stock, 100,000,000 shares
         authorized with no par value;
         59,428,578 and 46,139,053 shares
         outstanding as of June 30, 2011
         and December 31, 2010,
         respectively                          140,418,118    73,944,243
        Additional paid-in capital               6,930,944       6,930,944
        Treasury Stock, 780,273 shares at
         June 30, 2011, none at
        December 31, 2010                       (2,980,227)              -
        Retained earnings                       97,560,760      79,522,406
        Accumulated other comprehensive
         income                                 11,479,743       7,414,409
                                                ----------       ---------

    Total stockholders' equity                 253,409,338     167,812,002
                                               -----------     -----------

    Total liabilities and
     stockholders' equity                     $472,589,106    $329,003,732
                                              ============    ============

    CHINA GERUI ADVANCED MATERIALS GROUP LIMITED
    CONSOLIDATED STATEMENTS OF INCOME (UNAUDITED)
    (IN US DOLLARS)
                                             For the Three Months
                                                Ended June 30,
                                               2011             2010

     Revenue                            $86,091,053      $64,040,727

     Cost of revenue                    (62,516,645)    (44,911,879)
                                        -----------      -----------

     Gross Profit                        23,574,408       19,128,848
                                         ----------       ----------

     Operating expenses:
         General and
          administrative expenses        (2,477,658)      (1,531,098)
         Selling and marketing
          expenses                         (251,364)        (240,295)
         Warrant compensation
          expenses                                -                -
                                                ---              ---
     Total operating expenses            (2,729,022)      (1,771,393)
                                         ----------       ----------

     Operating income                    20,845,386       17,357,455
                                         ----------       ----------

     Other income and
      (expense):
         Interest income                    690,156          102,007
         Interest expenses               (1,970,324)      (1,292,889)
         Sundry income                       29,095               91
                                             ------              ---

    Income before income
     taxes                               19,594,313       16,166,664

    Income tax expense                   (5,551,183)      (4,089,356)
                                         ----------       ----------
    Net income                          $14,043,130      $12,077,308
                                        ===========      ===========

    Earnings per share
        - Basic                               $0.24            $0.28
                                              -----            -----

        - Diluted                             $0.24            $0.26
                                              -----            -----

        Weighted average common
         shares outstanding
            - Basic                      59,217,040       43,056,215
                                         ----------       ----------

            - Diluted                    59,217,040       46,964,095
                                         ----------       ----------


                                               For the Six Months
                                                  Ended June 30,
                                                   2011              2010

     Revenue                               $148,767,412      $125,862,079

     Cost of revenue                       (107,230,000)      (88,068,703)
                                           ------------       -----------

     Gross Profit                            41,537,412        37,793,376
                                             ----------        ----------

     Operating expenses:
         General and
          administrative expenses            (4,392,955)       (3,507,208)
         Selling and marketing
          expenses                             (559,498)         (635,551)
         Warrant compensation
          expenses                           (5,700,000)                -
                                             ----------               ---
     Total operating expenses               (10,652,453)       (4,142,759)
                                            -----------        ----------

     Operating income                        30,884,959        33,650,617
                                             ----------        ----------

     Other income and
      (expense):
         Interest income                        945,729           379,481
         Interest expenses                   (4,809,406)       (2,377,783)
         Sundry income                           41,052            84,998
                                                 ------            ------

    Income before income
     taxes                                   27,062,334        31,737,313

    Income tax expense                       (9,023,980)       (8,132,185)
                                             ----------        ----------
    Net income                              $18,038,354       $23,605,128
                                            ===========       ===========

    Earnings per share
        - Basic                                   $0.33             $0.56
                                                  -----             -----

        - Diluted                                 $0.33             $0.51
                                                  -----             -----

        Weighted average common
         shares outstanding
            - Basic                          54,197,375        42,208,807
                                             ----------        ----------

            - Diluted                        54,197,375        46,116,687
                                             ----------        ----------

    CHINA GERUI ADVANCED MATERIALS GROUP LIMITED
    CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
    (IN US DOLLARS)
                                                    For The Six Months
                                                      Ended June 30,
                                                      --------------
                                                       2011              2010
    Cash flows from operating activities:
    Net income                                  $18,038,354       $23,605,128
    Adjustments to reconcile net income to
     net
        cash provided by operating activities:
    Depreciation of property, plant and
     equipment                                    2,273,275         1,458,116
    Amortization of land use right                  159,388           105,997
    Changes in assets and liabilities:
    Accounts receivable, net                       (409,990)         (217,527)
    Inventories                                  (3,122,522)         (291,943)
    Prepaid expenses and other deposits             950,312       (13,023,041)
    Other receivables                             1,130,291          (107,422)
    Accounts payable                              9,288,625        (2,776,651)
    Income tax payable                              313,259           290,313
    Customers deposit                             5,234,463           359,007
    Accrued liabilities and other payables        6,766,436         1,003,526
                                                  ---------         ---------
    Net cash provided by operating
     activities                                  40,621,891        10,405,503
                                                 ----------        ----------
    Cash flows from investing activities:
    Cash paid for property, plant and
     equipment                                  (32,919,079)      (34,444,321)
    Payment of purchases of land use right       (8,964,693)       (2,849,943)
    Changes in restricted cash                  (20,968,953)      (37,751,779)
    Changes in prepaid machinery deposits                 -        13,973,966
                                                        ---        ----------
    Net cash used in investing activities       (62,852,725)      (61,072,077)
                                                -----------       -----------
    Cash flows from financing activities:
    Repayment of term loans                     (24,290,245)      (16,073,377)
    Proceeds from term loans                     12,457,400        21,094,407
    Proceeds from notes payable, net             54,069,151        50,457,165
    Proceeds received from exercise of
     warrants                                    66,473,875        25,108,393
    Purchase of treasury stocks                  (2,980,227)                -
                                                 ----------               ---
    Net cash provided by financing
     activities                                 105,729,954        80,586,588
                                                -----------        ----------
    Net increase in cash                         83,499,120        29,920,014
    Effect on change of exchange rates            1,876,975           415,749
    Cash as of January 1                        119,477,298        79,607,369
                                                -----------        ----------
    Cash as of June 30                         $204,853,393      $109,943,132
                                               ============      ============

    Supplemental disclosures of cash flow
     information:

    Cash paid during the period for:
      Interest paid                              $4,596,166        $2,377,783
      Income tax paid                            $8,710,721        $7,868,996
    Non-cash paid during the period for:
      Acquisition of land use rights with
       issuance of promissory note                       $-       $10,667,778

    CHINA GERUI ADVANCED MATERIALS GROUP LIMITED
    RECONCILIATION OF NON-GAAP FINANCIAL DATA
    (IN US DOLLARS)
                                                   Operating Income

                                              Three Months Ended June 30
                                                   2011             2010
                                                   ----             ----

     GAAP amount per consolidated
     statement of income                     20,845,386       17,357,455
     One-time warrant exercise
      expenses                                        -                -
     Adjusted Amount                         20,845,386       17,357,455
     ---------------                         ----------       ----------


                                        Operating Income
                                            Six Months Ended June 30
                                               2011              2010
                                               ----              ----

     GAAP amount per consolidated
     statement of income                 30,884,959        33,650,617
     One-time warrant exercise
      expenses                            5,700,000                 -
     Adjusted Amount                     36,584,959        33,650,617
     ---------------                     ----------        ----------


                                                      Net Income

                                              Three Months Ended June 30
                                                   2011             2010
                                                   ----             ----

     GAAP amount per consolidated
     statement of income                     14,043,130       12,077,308
     One-time warrant exercise
      expenses                                        -                -
     Adjusted Amount                         14,043,130       12,077,308
     ---------------                         ----------       ----------

     Weighted average shares -diluted        59,217,040       46,964,095

     GAAP diluted earnings per share               0.24             0.26
     Adjusted diluted earnings per
      share                                        0.24             0.26
     -----------------------------                 ----             ----


                                               Net Income
                                                Six Months Ended June 30
                                                   2011              2010
                                                   ----              ----

     GAAP amount per consolidated
     statement of income                     18,038,354        23,605,128
     One-time warrant exercise
      expenses                                5,700,000                 -
     Adjusted Amount                         23,738,354        23,605,128
     ---------------                         ----------        ----------

     Weighted average shares -diluted        54,197,375        46,116,687

     GAAP diluted earnings per share               0.33              0.51
     Adjusted diluted earnings per
      share                                        0.44              0.51
     -----------------------------                 ----              ----


                                                      Net Income

                                              Three Months Ended June 30
                                                   2011             2010
                                                   ----             ----

     GAAP amount per consolidated
      statement of income                    14,043,130       12,077,308
     One-time warrant exercise
      expenses                                        -                -
     Interest income                           (690,156)        (102,007)
     Interest expenses                        1,970,324        1,292,889
     Income tax expense                       5,551,183        4,089,356
     Depreciation of property, plant
      and equipment                           1,038,042          731,240
     Amortization of land use right              80,279           75,640
     ------------------------------              ------
     Adjusted EBITDA                         21,992,802       18,164,426
     ---------------                         ----------       ----------


                                               Net Income
                                                Six Months Ended June 30
                                                   2011              2010
                                                   ----              ----

     GAAP amount per consolidated
      statement of income                    18,038,354        23,605,128
     One-time warrant exercise
      expenses                                5,700,000                 -
     Interest income                           (945,729)         (379,481)
     Interest expenses                        4,809,406         2,377,783
     Income tax expense                       9,023,980         8,132,185
     Depreciation of property, plant
      and equipment                           2,273,275         1,458,116
     Amortization of land use right             159,388           105,997
     ------------------------------
     Adjusted EBITDA                         39,058,674        35,299,728
     ---------------                         ----------        ----------

SOURCE China Gerui Advanced Materials Group Limited


Source: newswire