Nevada
|
|
1311
|
|
87-0638750
|
(State
or other jurisdiction of
|
|
(Primary
Standard Industrial
|
|
(I.R.S.
Employer
|
incorporation
or organization)
|
|
Classification
Code Number)
|
|
Identification
Number)
|
Large
accelerated filer o
|
Accelerated
filer box. o
|
|
|
Non-accelerated
filer o
|
Smaller
reporting company x
|
|
|
PAGE
NO.
|
|
|
SUMMARY
|
|
|
3
|
|
ABOUT
THIS OFFERING
|
|
|
3
|
|
RISK
FACTORS
|
|
|
4
|
|
SPECIAL
NOTE REGARDING FORWARD LOOKING STATEMENTS
|
|
|
11
|
|
USE
OF PROCEEDS
|
|
|
11
|
|
MARKET
FOR COMMON EQUITY AND RELATED STOCHOLDER MATTERS
|
|
|
11
|
|
MANAGEMENT’S
DISCUSSION AND ANALYSIS OR PLAN OF OPERATION
|
|
|
12
|
|
DESCRIPTION
OF BUSINESS
|
|
|
22
|
|
DIRECTORS
AND EXECUTIVE OFFICERS
|
|
|
28
|
|
EXECUTIVE
COMPENSATION
|
|
|
29
|
|
CERTAIN
RELATIONSIHIPS AND RELATED TRANSACTIONS
|
|
|
31
|
|
SECURITY
OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT
|
|
|
32
|
|
DESCRIPTION
OF SECURITIES
|
|
|
32
|
|
SELLING
STOCKHOLDERS
|
|
|
34
|
|
PLAN
OF DISTRIBUTION
|
|
|
35
|
|
DISCLOSURE
OF COMMISSION POSITION ON INDEMNIFICATION FOR SECURITIES ACT
LIABILITIES
|
|
|
37
|
|
LEGAL
MATTERS
|
|
|
37
|
|
EXPERTS
|
|
|
37
|
|
WHERE
YOU CAN FIND MORE INFORMATION
|
|
|
37
|
|
Common
Stock Offered:
|
|
Up
to 4,800,000 shares of common stock, issuable upon the exercise of
common
stock purchase warrants, of which (i) 1,200,000 shares have an initial
exercise price equal to $0.01 per share (“Class A Warrants”), (ii)
1,500,000 shares have an initial exercise price equal to $3.20 per
share
(“Class B Warrants”) and (iii) 2,100,000 shares have an initial exercise
price equal to $3.45, all warrant exercise prices are subject to
certain
adjustments.
|
|
|
|
Common
Stock Outstanding at April 22, 2008:
|
|
19,224,080
|
|
|
|
Use
of Proceeds:
|
|
We
will not receive any proceeds from the sale of the 4,800,000 shares
of
common stock subject to sale by the selling stockholders under this
prospectus. However, we may receive the sale price of any common
stock we
sell to the selling stockholders upon exercise of the outstanding
warrants. Any net proceeds we receive from the Selling Stockholders
through the exercise of warrants will be used for general corporate
purposes.
|
|
|
|
OTC
Bulletin Board Symbol:
|
|
CNEH
|
|
•
|
The
price and availability of alternative
fuels;
|
|
•
|
disruptions
in supply and changes in demand caused by weather
conditions;
|
|
•
|
changes
in demand as a result of changes in
price;
|
|
•
|
political
conditions in oil and gas producing regions;
and
|
|
•
|
domestic
governmental regulations.
|
|
•
|
historical
production from an area compared with production from similar producing
areas;
|
|
•
|
assumed
effects of regulation by governmental
agencies;
|
|
•
|
assumptions
concerning future oil and natural gas prices, future operating costs
and
capital expenditures; and
|
|
•
|
estimates
of future severance and excise taxes, workover and remedial
costs.
|
|
•
|
uncertainties
in assessing the value, strengths, weaknesses, contingent and other
liabilities and potential profitability of acquisition or other
transaction candidates;
|
|
|
|
|
•
|
the
potential loss of key personnel of an acquired business;
|
|
|
|
|
•
|
the
ability to achieve identified operating and financial synergies
anticipated to result from an acquisition or other transaction;
|
|
|
|
|
•
|
problems
that could arise from the integration of the acquired business;
|
|
|
|
|
•
|
unanticipated
changes in business, industry or general economic conditions that
affect
the assumptions underlying the acquisition or other transaction rationale;
and
|
|
|
|
|
•
|
Unexpected
development costs, that adversely affect our profitability.
|
CNEH
COMMON
STOCK
|
|||||||
|
HIGH
|
|
LOW
|
||||
FISCAL
YEAR ENDING DECEMBER 31, 2008:
|
|||||||
Second
Quarter
|
$
|
5.41
|
$
|
2.21
|
|||
First
Quarter
|
$
|
2.59
|
$
|
1.61
|
|||
FISCAL
YEAR ENDING DECEMBER 31, 2007:
|
|||||||
Fourth
Quarter
|
$
|
4.12
|
$
|
2.00
|
|||
Third
Quarter
|
$
|
4.24
|
$
|
0.37
|
|||
Second
Quarter
|
$
|
0.50
|
$
|
0.30
|
|||
First
Quarter
|
$
|
0.39
|
$
|
0.31
|
|||
FISCAL
YEAR ENDING DECEMBER 31, 2006:
|
|||||||
Fourth
Quarter
|
$
|
.51
|
$
|
.22
|
|||
Third
Quarter
|
$
|
.45
|
$
|
.25
|
|||
Second
Quarter
|
$
|
.55
|
$
|
.35
|
|||
First
Quarter
|
$
|
.84
|
$
|
.20
|
|
•
|
Our
expectation of continued growth in the demand for our
oil;
|
|
|
|
|
•
|
Our
expectation that we will continue to have adequate liquidity from
cash
flows from operations;
|
|
|
|
|
•
|
A
variety of market, operational, geologic, permitting, labor and weather
related factors; and
|
|
|
|
|
•
|
The
other risks and uncertainties which are described above under “RISK
FACTORS”, including, but not limited to, the following:
|
|
|
|
|
•
|
Unanticipated
conditions may cause profitability to fluctuate.
|
|
|
|
|
•
|
Decreases
in purchases of oil by our customer will adversely affect our revenues.
|
Field
|
Acreage
(Gross
developed
and
undeveloped)
at 12/31/2007
|
Producing Oil
Wells
at 6/30/2008
|
Proved
Reserves
(Bbls)
at 12/31/2007
|
|||||||
Qian’an 112
|
5,115
|
163
|
1,963,319
|
|||||||
Daan
34
|
2,298
|
7
|
168,335
|
|||||||
Gudian
31
|
1,779
|
7
|
62,533
|
|||||||
Hetingbao
301
|
2,471
|
11
|
274,637
|
|
2007
|
2006
|
|||||
Revenues,
net
|
$
|
19,482,069
|
$
|
5,321,905
|
|||
Cost
and Expenses
|
$
|
10,236,486
|
$
|
3,957,655
|
|||
Income
from Operations
|
$
|
9,245,583
|
$
|
1,364,250
|
Oilfield
|
2007
wells
|
2006
wells
|
2007
Production
|
2006
Production
|
|||||||||
Qian’an112
|
133
|
73
|
253,116
|
80,306
|
|||||||||
Hetingbao
301
|
11
|
6
|
11,318
|
6,642
|
|||||||||
Gudian31
|
6
|
5
|
502
|
962
|
|||||||||
Daan
34
|
7
|
6
|
2,580
|
2,610
|
|||||||||
Total
|
157
|
90
|
267,516
|
90,520
|
Company
|
2007
wells
|
2006
wells
|
2007
Production
|
2006
Production
|
|||||||||
Yu
Qiao
|
146
|
84
|
256,198
|
83,878
|
|||||||||
LongDe
|
11
|
6
|
11,318
|
6,642
|
|
·
|
A
8.00% Secured Debenture due 2012;
|
|
|
|
|
·
|
A
registration rights agreement covering the shares of common stock
issuable
upon exercise of the Class A, Class B and Class C
Warrants;
|
|
|
|
|
·
|
A
share pledge agreement whereby the Company granted to the Investor
a
pledge on 66% of the Company’s equity interest in Song Yuan Technical as
collateral to secure the Debenture;
|
|
|
|
|
·
|
A
security agreement whereby the Company granted to the Investor a
security
interest in certain properties of the Company as collateral to secure
the
Debenture; and
|
|
|
|
|
·
|
An
option agreement whereby the Company grants the Investor an option
to
purchase up to 24% of the registered capital of Song Yuan Technical
at
fair market value, which option will vest immediately on the date
following the occurrence of an event of default which results in
the
acceleration of the Debenture.
|
Repayment Date
|
Repayment of
Principal
Amount
|
|||
6 months from the issue date
|
$
|
750,000
|
||
12
months from the issue date
|
$
|
750,000
|
||
18
months from the issue date
|
$
|
1,875,000
|
||
24
months from the issue date
|
$
|
1,875,000
|
||
30
months from the issue date
|
$
|
3,375,000
|
||
36
months form the issue date
|
$
|
3,375,000
|
||
42
months from the issue date
|
$
|
1,500,000
|
||
48
months from the issue date
|
$
|
1,500,000
|
Field
|
Acreage
Gross
developed
and
undeveloped)
at
12/31/2007
|
Producing
Oil
Wells
at
6/30/2008
|
Proved
Reserves
(Bbls)
at
12/31/2007
|
|||||||
Qian’an
112
|
5,115
|
163
|
1,963,319
|
|||||||
Daan
34
|
2,298
|
7
|
168,335
|
|||||||
Gudian
31
|
1,779
|
7
|
62,533
|
|||||||
Hetingbao
301
|
2,471
|
11
|
274,637
|
|
2007
|
2006
|
|||||
|
(Bbls)
|
||||||
China
|
|
|
|||||
Crude
Oil
|
267,516
|
90,520
|
Qian’an
112 Oilfield
|
2007
|
2006
|
|||||
|
|
|
|||||
Average
annual sales price per barrel
|
$
|
70.03
|
$
|
64.45
|
|||
Aggregate
annual sales
|
$
|
18,466,325
|
$
|
4,686,747
|
|||
Average
annual production cost per barrel equivalent
|
$
|
10.50
|
$
|
12.41
|
Hetingbao
301 Oilfield
|
2007
|
2006
|
|||||
|
|
|
|||||
Average
annual sales price per barrel
|
$
|
70.03
|
$
|
64.45
|
|||
Aggregate
annual sales
|
$
|
797,696
|
$
|
442,466
|
|||
Average
annual production cost per barrel equivalent
|
$
|
16.05
|
$
|
9.32
|
Daan
34 Oilfield
|
2007
|
2006
|
|||||
|
|
|
|||||
Average
annual sales price per barrel
|
$
|
70.03
|
$
|
64.45
|
|||
Aggregate
annual sales
|
$
|
177,231
|
$
|
140,777
|
|||
Average
annual production cost per barrel equivalent
|
$
|
10.50
|
$
|
13.32
|
Gudian
31 Oilfield
|
2007
|
2006
|
|||||
|
|
|
|||||
Average
annual sales price per barrel
|
$
|
70.03
|
$
|
64.45
|
|||
Aggregate
annual sales
|
$
|
40,817
|
$
|
51,915
|
|||
Average
annual production cost per barrel equivalent
|
$
|
10.50
|
$
|
13.32
|
|
Net
Exploratory
|
Net
Development
|
|
|||||||||||||||||||
|
Productive
|
Dry
Holes
|
Total
|
Productive
|
Dry
Holes
|
Total
|
Total
|
|||||||||||||||
2007
|
0
|
0
|
0
|
157
|
0
|
157
|
157
|
|||||||||||||||
2006
|
0
|
0
|
0
|
90
|
0
|
90
|
90
|
|
Developed
Lease (1)
|
Undeveloped
Lease (2)
|
|||||||||||
Property
|
Gross
|
Net
|
Gross
|
Net
|
|||||||||
|
|
|
|
|
|||||||||
Qian’an
112
|
2894
|
2316
|
1275
|
1020
|
|||||||||
Hetingbao
301
|
475
|
380
|
432
|
346
|
|||||||||
Daan
34
|
173
|
139
|
497
|
398
|
|||||||||
Gudian
31
|
130
|
104
|
238
|
190
|
(1)
|
Developed
Proved Acres means the acres assigned to each productive well. Total
proved producing wells as of December 31, 2007 were
157.
|
(2)
|
Undeveloped
Proved Acres means the acres assigned to each undeveloped location
under
lease that contains proved oil
reserves.
|
|
•
|
|
we
are able to exert effective control over Yu Qiao and
LongDe;
|
|
|
|
|
|
•
|
|
substantially
all of the economic benefits of Yu Qiao and LongDe will be transferred
to
us; and
|
|
|
|
|
|
•
|
|
our
90% owned joint venture, Song Yuan Technical, has an exclusive option
to
purchase all or part of the equity interests in Yu Qiao and LongDe
to the
extent permitted by PRC law.
|
|
•
|
|
the
ownership structure of Yu Qiao and LongDe are in compliance with
existing
PRC laws and regulations;
|
|
|
|
|
|
•
|
|
the
contractual arrangements among Song Yuan Technical, Yu Qiao, Wang
Pingwu,
LongDe and Ai ChangShan are valid, binding and enforceable, and will
not
result in any violation of PRC laws or regulations currently in effect;
and
|
|
|
|
|
|
•
|
|
the
PRC business operations of Song Yuan Technical and Yu Qiao and LongDe
as
described in this annual report, are in compliance with existing
PRC laws
and regulations in all material
respects.
|
Name
|
|
Age
|
|
Position
|
|
|
|
|
|
Wang
Hong Jun
|
|
37
|
|
President
and Chairman of the Board
|
Wei
Guo Ping
|
|
41
|
|
Director
|
Yu
Li Guo
|
|
36
|
|
Director
|
Robert
C. Bruce
|
|
46
|
|
Director
|
Edward
M. Rule
|
|
61
|
|
Director
|
Li
Jing Fu
|
|
59
|
|
Director
|
Zhang
Yang
|
|
27
|
|
Chief
Financial Officer
|
Jiang
Chao
|
|
29
|
|
Secretary
|
Name and
Principal
Position
|
Year
|
Salary
($)
|
Bonus
($)
|
Stock
Awards
($)
|
Option
Awards
($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All Other
Compensation
($)
|
Total ($)
|
|||||||||||||||||||
(a)
|
(b)
|
(c)
|
(d)
|
(e)
|
(f)
|
(g)
|
(h)
|
(i)
|
(j)
|
|||||||||||||||||||
Wang Hong
Jun,
|
2007
|
5,922
|
$
|
0
|
$
|
0
|
$
|
0
|
0
|
$
|
0
|
$
|
0
|
5,922
|
||||||||||||||
President,
and Chairman of the Board
|
2006
|
3,002
|
$
|
0
|
$
|
0
|
$
|
0
|
0
|
$
|
0
|
$
|
0
|
3,002
|
||||||||||||||
|
||||||||||||||||||||||||||||
Zhang
Yang,
|
2007
|
6,580
|
0
|
0
|
0
|
0
|
0
|
0
|
6,580
|
|||||||||||||||||||
Chief
Financial Officer
|
2006
|
3,075
|
0
|
0
|
0
|
0
|
0
|
0
|
3,075
|
|||||||||||||||||||
|
||||||||||||||||||||||||||||
Jiang
Chao
|
2007
|
12,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
12,000
|
||||||||||||||||||
|
2006
|
12,000
|
0
|
0
|
0
|
0
|
0
|
0
|
$
|
12,000
|
Name
|
Fees
Earned
or
Paid
in
Cash
($)
|
Stock
Awards
($)
|
Options
Awards
($)
|
Non-Equity
Incentive
Plan
Compensation
($)
|
Nonqualified
Deferred
Compensation
Earnings
($)
|
All
Other
Compensation
($)
|
Total
($)
|
|||||||||||||||
Wang
Hong Jun
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|||||||||||||||
Wei
Guo Ping
|
4,935
|
4,935
|
||||||||||||||||||||
Yu
Li Guo
|
4,935
|
0
|
0
|
0
|
0
|
0
|
4,935
|
|
a)
|
Pursuant
to an agreement entered into by a stockholder, a related party and
the
Company on June 29, 2007, the stockholder and the related party
unconditionally and irrevocably contributed all of the advances owed
by
the Company as of March 31, 2007 amounting to $1,746,128 and $5,451,685
respectively to the Company. These contributions were recorded as
additional paid-in capital by the
Company.
|
|
b)
|
On
January 26, 2007, Song Yuan Technical entered into an agreement with
a
related party and certain third parties who are stockholders of Yu
Qiao to
acquire 100% of the equity interest of Yu Qiao. In consideration
for the
acquisition, the Company will issue to the related party an aggregate
of
10,000,000 shares of the Company’s common stock (“the Acquisition Shares”)
having a fair value of $3,100,000.
|
|
|
On
June 29, 2007, the Company and the related party entered into an
agreement
pursuant to which the related party unconditionally and irrevocably
contributed the Acquisition Shares to the Company. The contribution
of the
Acquisition Shares was recorded as additional paid-in capital by
the
Company.
|
|
c)
|
In
2007 and 2006, the Company owed a related party $3,118,085 and $4,255,441
respectively for advances made without fixed repayment terms. Imputed
interest expense is computed at 7% and 6% per annum on the amount
due
respectively.
|
|
d)
|
In
2007 and 2006, the Company owed a related party $13,672 and $12,806
respectively which is repayable on demand. Imputed interest expense
is
computed at 7% and 6% per annum on the amount due
respectively.
|
|
e)
|
In
2007, the Company owed a related party $14,364 which is repayable
on
demand. Imputed interest expense is computed at 7% per annum on the
amount
due.
|
|
f)
|
In
2006, a related party owed the Company $64,031 which is interest
free and
repayable on demand.
|
|
g)
|
In
2006, the Company owed a related party $43,029 which is repayable
on
demand. Interest is charged at 24% per annum. Interest expense paid
for
the year ended December 31, 2006 was
$351.
|
|
h)
|
In
2007 and 2006, the Company owed a stockholder $123,105 and $1,656,935
respectively which is repayable on demand. Imputed interest expense
is
computed at 7% and 6% per annum on the amount due
respectively.
|
|
i)
|
Total
imputed interest expenses recorded as additional paid-in capital
amounted
to $200,165 and $349,393 for the years ended December 31, 2007 and
2006
respectively.
|
|
j)
|
The
Company paid a stockholder $12,603 and $12,027 for leased office
spaces
for the years ended December 31, 2007 and 2006
respectively.
|
|
k)
|
On
April 3, 2006, the Company issued 700,000 shares of common stock
to a
related party for consulting services. The stock was valued at the
closing
price on the date of grant of $0.31 per share, yielding an aggregate
value
of $217,000.
|
NAME AND ADDRESS OF
BENEFICIAL OWNER(1)
|
AMOUNT
OF BENEFICIAL
OWNERSHIP
|
PERCENT OF
CLASS
OF STOCK
OUTSTANDING
|
|||||
|
|||||||
Officers
and Directors
|
|||||||
Wang
Hong Jun
|
6,732,000
|
35.02
|
%
|
||||
Wei
Guo Ping
|
2,000
|
0.01
|
%
|
||||
Yu
Li Guo
|
0
|
0.00
|
%
|
||||
Robert
C. Bruce
|
19,000
|
(3)
|
0.10
|
%
|
|||
Edward
M. Rule
|
10,000
|
(3)
|
0.05
|
%
|
|||
Li
Jing Fu
|
10,000
|
(3)
|
0.05
|
%
|
|||
Zhang
Yang
|
0
|
0.0
|
%
|
||||
Jiang
Chao
|
0
|
0.0
|
%
|
||||
|
|||||||
All
Officers and Directors as a Group (eight persons)
|
6,773,000
|
35.23
|
%
|
||||
|
|||||||
5%
Beneficial Owners
|
|||||||
N/A
|
|
(1)
|
Unless
otherwise indicated, the address of the stockholders is 445 Park
Avenue,
New York, NY 10022.
|
|
|
|
|
(2)
|
Security
ownership information for beneficial owners is taken from statements
filed
with the Securities and Exchange Commission pursuant to information
made
known by the Company. There are no shares issuable to any beneficial
owner, director or executive officer pursuant to stock options that
are/or
will become exercisable within 60 days of June 30, 2008.
|
|
|
|
|
(3)
|
Includes
10,000 shares issuable pursuant to options exercisable within 60
days of
June 30, 2008.
|
|
Shares of Common Stock
Beneficially Owned
Prior to Offering(1)
|
Shares
Being
|
Shares of Common
Stock
Beneficially Owned
After Offering(2)
|
|||||||||||||
Selling Stockholder
|
Shares
|
%
|
Offered
|
Shares
|
%
|
|||||||||||
Lotusbox
Investments Limited(3)
|
4,800,000
|
25
|
4,800,000
|
0
|
*
|
|||||||||||
|
||||||||||||||||
Total
|
4,800,000
|
25
|
%
|
4,800,000
|
0
|
*
|
%
|
(1)
|
This
table is based upon information supplied by the selling shareholder.
The
number and percentage of shares beneficially owned are based on an
aggregate of 19,224,080 shares of our common stock outstanding as
of June
30, 2008.
|
(2)
|
Because
the selling shareholder identified in this table may sell some, all
or
none of the shares owned by it that are registered under this registration
statement, and because, to our knowledge, there are currently no
agreements, arrangements or understandings with respect to the sale
of any
of the shares registered hereunder, no estimate can be given as to
the
number of shares available for resale hereby that will be held by
the
selling shareholders at the time of this registration statement.
Therefore, we have assumed for purposes of this table that the selling
shareholder will sell all of the shares beneficially owned by
it.
|
(3)
|
Harmony
Investment Fund Limited, through its directors Suresh Withana and
John
Robert Nicholls, exercises voting and investment over the securities
to be
offered for resale by the selling shareholder. The Selling Stockholder
has
advised the Company that it is not a registered broker-dealer or
an
affiliate of a registered
broker-dealer.
|
|
·
|
ordinary
brokerage transactions and transactions in which the broker-dealer
solicits purchasers;
|
|
·
|
block
trades in which the broker-dealer will attempt to sell the shares
as agent
but may position and resell a portion of the block as principal to
facilitate the transaction;
|
|
·
|
purchases
by a broker-dealer as principal and resale by the broker-dealer for
its
account;
|
|
·
|
an
exchange distribution in accordance with the rules of the applicable
exchange;
|
|
·
|
privately
negotiated transactions;
|
|
·
|
settlement
of short sales entered into after the effective date of the registration
statement of which this prospectus is a part;
|
|
·
|
broker-dealers
may agree with the Selling Stockholder to sell a specified number
of such
shares at a stipulated price per
share;
|
|
·
|
through
the writing or settlement of options or other hedging transactions,
whether through an options exchange or
otherwise;
|
|
·
|
a
combination of any such methods of sale;
or
|
|
·
|
any
other method permitted pursuant to applicable
law.
|
June 30,
|
December 31,
|
||||||
2008
|
2007
|
||||||
(Unaudited)
|
(Audited)
|
||||||
ASSETS
|
|||||||
CURRENT
ASSETS
|
|
|
|||||
Cash
and cash equivalents
|
$
|
2,427,588
|
$
|
74,638
|
|||
Accounts
receivable, net
|
8,214,764
|
4,852,633
|
|||||
Prepaid
expenses and other current assets
|
2,497,443
|
398,046
|
|||||
Current
portion of deferred financing costs, net
|
296,557
|
-
|
|||||
Value
added tax recoverable
|
540,678
|
651,905
|
|||||
Total
Current Assets
|
13,977,030
|
5,977,222
|
|||||
|
|||||||
PROPERTY
AND EQUIPMENT
|
|||||||
Oil
and gas properties, net
|
49,218,992
|
40,345,008
|
|||||
Fixed
assets, net
|
1,442,226
|
885,474
|
|||||
Oil
and gas properties under construction
|
1,089,238
|
2,550,058
|
|||||
Total
Property and Equipment
|
51,750,456
|
43,780,540
|
|||||
|
|||||||
LAND
USE RIGHTS, NET
|
42,041
|
45,076
|
|||||
|
|||||||
LONG-TERM
DEFERRED FINANCING COSTS, NET
|
790,820
|
-
|
|||||
TOTAL
ASSETS
|
$
|
66,560,347
|
$
|
49,802,838
|
|||
|
|||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
5,872,590
|
$
|
6,580,930
|
|||
Current
portion of secured debenture, net of discount
|
713,978
|
-
|
|||||
Other
payables and accrued liabilities
|
893,731
|
1,020,980
|
|||||
Due
to related parties
|
14,552
|
28,036
|
|||||
Note
payable
|
-
|
273,444
|
|||||
Income
tax and other taxes payable
|
5,374,902
|
2,687,449
|
|||||
Due
to a stockholder
|
388,181
|
123,105
|
|||||
Total
Current Liabilities
|
13,257,934
|
10,713,944
|
|||||
|
|||||||
LONG-TERM
LIABILITIES
|
|||||||
Accounts
payable
|
6,440,189
|
15,467,661
|
|||||
Secured
debenture, net of discount
|
7,146,241
|
-
|
|||||
Deferred
tax payable
|
295,373
|
543,100
|
|||||
Due
to a related party
|
1,416,239
|
3,118,085
|
|||||
Total
Long-term Liabilities
|
15,298,042
|
19,128,846
|
|||||
|
|||||||
TOTAL
LIABILITIES
|
28,555,976
|
29,842,790
|
|||||
|
|||||||
COMMITMENTS
AND CONTINGENCIES
|
-
|
-
|
|||||
|
|||||||
MINORITY
INTERESTS
|
28,555,976
|
1,124,964
|
|||||
|
|||||||
STOCKHOLDERS'
EQUITY
|
|||||||
Common
stock, $0.001 par value, 150,000,000 shares authorized,
|
|||||||
19,224,080
shares issued and outstanding
|
19,224
|
19,224
|
|||||
Additional
paid-in capital
|
19,287,639
|
11,361,579
|
|||||
Deferred
stock compensation
|
-
|
(27,125
|
)
|
||||
Retained
earnings
|
|||||||
Unappropriated
|
12,261,173
|
5,200,907
|
|||||
Appropriated
|
916,263
|
916,263
|
|||||
Accumulated
other comprehensive income
|
3,232,217
|
1,364,236
|
|||||
Total
Stockholders' Equity
|
35,716,516
|
18,835,084
|
|||||
|
|||||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
66,560,347
|
$
|
49,802,838
|
|
(Unaudited)
|
(Unaudited)
|
|||||||||||
|
Three
months ended June 30
|
Six
months ended June 30
|
|||||||||||
|
2008
|
2007
|
2008
|
2007
|
|||||||||
NET
SALES
|
$
|
14,167,538
|
$
|
4,097,554
|
$
|
24,991,512
|
$
|
5,977,501
|
|||||
COST
OF SALES
|
|||||||||||||
Production
costs
|
782,972
|
627,808
|
1,495,277
|
964,598
|
|||||||||
Depreciation
of oil and gas properties
|
2,506,302
|
850,602
|
4,380,994
|
1,239,829
|
|||||||||
Amortization
of intangible assets
|
2,926
|
2,653
|
5,768
|
5,277
|
|||||||||
Government
oil surcharge
|
3,173,380
|
495,456
|
5,384,700
|
652,587
|
|||||||||
Total
Cost of Sales
|
6,465,580
|
1,976,519
|
11,266,739
|
2,862,291
|
|||||||||
GROSS
PROFIT
|
7,701,958
|
2,121,035
|
13,724,773
|
3,115,210
|
|||||||||
OPERATING
EXPENSES
|
|||||||||||||
Selling,
general and administrative expenses
|
288,331
|
279,141
|
545,925
|
499,406
|
|||||||||
Professional
fees
|
39,818
|
4,000
|
97,330
|
20,000
|
|||||||||
Consulting
fees
|
146,208
|
27,125
|
227,838
|
54,250
|
|||||||||
Amortization
of deferred financing costs
|
74,139
|
-
|
98,852
|
-
|
|||||||||
Amortization
of discount on debenture
|
486,803
|
-
|
649,071
|
-
|
|||||||||
Depreciation
of fixed assets
|
58,253
|
38,957
|
110,485
|
74,984
|
|||||||||
Total
Operating Expenses
|
1,093,552
|
349,223
|
1,729,501
|
648,640
|
|||||||||
INCOME
FROM OPERATIONS
|
6,608,406
|
1,771,812
|
11,995,272
|
2,466,570
|
|||||||||
OTHER
INCOME (EXPENSE)
|
|||||||||||||
Other
income
|
68,153
|
-
|
65,842
|
-
|
|||||||||
Other
expense
|
(105,601
|
)
|
-
|
(105,601
|
)
|
-
|
|||||||
Interest
expense
|
(305,347
|
)
|
(12,513
|
)
|
(425,044
|
)
|
(23,104
|
)
|
|||||
Imputed
interest expense
|
(5,845
|
)
|
(829
|
)
|
(32,741
|
)
|
(132,675
|
)
|
|||||
Interest
income
|
25,924
|
242
|
29,966
|
490
|
|||||||||
Gain
on disposal of fixed assets
|
-
|
14,757
|
-
|
14,757
|
|||||||||
Recovery
of deposit from a supplier previously written off
|
-
|
356,094
|
-
|
356,094
|
|||||||||
Total
Other Income (Expense), net
|
(322,716
|
)
|
357,751
|
(467,578
|
)
|
215,562
|
|||||||
NET
INCOME BEFORE TAXES AND MINORITY INTERESTS
|
6,285,690
|
2,129,563
|
11,527,694
|
2,682,132
|
|||||||||
Income
tax expense
|
(1,865,268
|
)
|
(718,918
|
)
|
(3,304,537
|
)
|
(940,325
|
)
|
|||||
Minority
interests
|
(641,415
|
)
|
(157,078
|
)
|
(1,162,891
|
)
|
(200,877
|
)
|
|||||
NET
INCOME
|
3,779,007
|
1,253,567
|
7,060,266
|
1,540,930
|
|||||||||
OTHER
COMPREHENSIVE INCOME
|
|||||||||||||
Foreign
currency translation gain
|
930,422
|
127,509
|
1,867,981
|
214,760
|
|||||||||
COMPREHENSIVE
INCOME
|
$
|
4,709,429
|
$
|
1,381,076
|
$
|
8,928,247
|
$
|
1,755,690
|
|||||
Net
income per share
|
|||||||||||||
-
basic
|
$
|
0.20
|
$
|
0.04
|
$
|
0.37
|
$
|
0.05
|
|||||
-
diluted
|
$
|
0.19
|
$
|
0.04
|
$
|
0.36
|
$
|
0.05
|
|||||
Weighted
average number of shares outstanding during the period
|
|||||||||||||
-
basic
|
19,224,080
|
29,004,300
|
19,224,080
|
29,113,583
|
|||||||||
-
diluted
|
21,435,012
|
29,004,300
|
20,542,229
|
29,113,583
|
|
2008
|
2007
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
|||||
Net
income
|
$
|
7,060,266
|
$
|
1,540,930
|
|||
Adjusted
to reconcile net income to cash (used in) provided by operating
activities:
|
|||||||
Depreciation
of oil and gas properties
|
4,380,994
|
1,239,829
|
|||||
Depreciation
of fixed assets
|
110,485
|
74,984
|
|||||
Amortization
of land use rights
|
5,768
|
5,277
|
|||||
Amortization
of deferred financing costs
|
98,852
|
-
|
|||||
Amortization
of discount on debenture
|
649,071
|
-
|
|||||
Amortization
of stock option compensation
|
12,504
|
-
|
|||||
Warrants
issued for services
|
91,963
|
-
|
|||||
Minority
interests
|
1,162,891
|
200,877
|
|||||
Stocks
issued for services
|
27,125
|
54,250
|
|||||
Imputed
interest expenses
|
32,741
|
132,675
|
|||||
Gain
on disposal of fixed assets
|
-
|
(14,757
|
)
|
||||
Changes
in operating assets and liabilities
|
|||||||
(Increase)
decrease in:
|
|||||||
Accounts
receivable
|
(3,362,131
|
)
|
(1,085,112
|
)
|
|||
Prepaid
expenses and other current assets
|
(2,099,397
|
)
|
(45,705
|
)
|
|||
Due
from related parties
|
-
|
(291,899
|
)
|
||||
Value
added tax recoverable
|
111,227
|
234,501
|
|||||
Deferred
financing costs
|
(1,186,229
|
)
|
-
|
||||
Increase
(decrease) in:
|
|||||||
Accounts
payable
|
(9,735,812
|
)
|
742,756
|
||||
Other
payables and accrued liabilities
|
(127,249
|
)
|
88,642
|
||||
Income
tax and other tax payable
|
2,687,453
|
)
|
849,949
|
||||
Deferred
tax payable
|
(247,727
|
)
|
475,948
|
||||
Net
cash (used in) provided by operating activities
|
(327,205
|
)
|
4,203,145
|
||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Purchase
of oil and gas properties
|
(8,338,953
|
)
|
(5,098,317
|
)
|
|||
Purchase
of fixed assets
|
(596,055
|
)
|
(157,094
|
)
|
|||
Additions
to oil and gas properties under construction
|
(563,024
|
)
|
(205,620
|
)
|
|||
Proceeds
on disposal of fixed assets
|
-
|
23,286
|
|||||
Net
cash used in investing activities
|
(9,498,032
|
)
|
(5,437,745
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Proceeds
from the issuances of notes payable
|
-
|
786,906
|
|||||
Repayment
of note payable
|
-
|
(121,885
|
)
|
||||
Proceeds
from issuance of secured debenture
|
15,000,000
|
-
|
|||||
Decrease
in other loans payable
|
-
|
(25,612
|
)
|
||||
Increase
in amount due to a stockholder
|
265,076
|
90,693
|
|||||
(Decrease)
increase in amounts due to related parties
|
(1,715,330
|
)
|
1,153,524
|
||||
Net
cash provided by financing activities
|
13,549,746
|
1,883,626
|
|||||
EFFECT
OF EXCHANGE RATE ON CASH
|
(1,371,559
|
)
|
(337,355
|
)
|
|||
NET
INCREASE IN CASH AND CASH EQUIVALENTS
|
2,352,950
|
311,671
|
|||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
74,638
|
13,746
|
|||||
CASH
AND CASH EQUIVALENTS AT END OF PERIOD
|
$
|
2,427,588
|
$
|
325,417
|
|||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|||||||
Cash
paid during the period for:
|
|||||||
Income
tax expense
|
$
|
2,851,704
|
$
|
147,328
|
|||
Interest
expenses
|
$
|
425,044
|
$
|
23,104
|
June 30,
|
December 31,
|
||||||
2008
|
2007
|
||||||
(Unaudited)
|
(Audited)
|
||||||
$15,000,000
8% Secured Debenture, net of unamortized discount of $7,139,781
as of June
30, 2008 at 8% interest per annum, secured by 66% of the Company's
equity
interest in Song Yuan Technical and certain properties of the Company
and
6,732,000 shares of common stock of the Company owned by a stockholder,
due on February 27, 2012
|
$
|
7,860,219
|
$
|
-
|
|||
|
7,860,219
|
-
|
|||||
Less:
current maturities
|
(713,978
|
)
|
-
|
||||
Long-term
portion
|
$
|
7,146,241
|
$
|
-
|
|
Six months ended June 30,
|
||||||
|
2008
|
2007
|
|||||
Numerator:
|
|
|
|||||
Net
income used in computing basis net income per share
|
$
|
7,060
|
$
|
1,541
|
|||
Interest
on 8% Secured Debenture
|
408
|
-
|
|||||
Net
income used in computing diluted net income per share
|
$
|
7,468
|
$
|
1,541
|
|||
Denominator:
|
|||||||
Shares
used in computation of basic net income per share
|
|||||||
(weighted
average common stock outstanding)
|
19,224
|
29,114
|
|||||
Dilutive
potential common stock:
|
|||||||
Options
and warrants
|
1,318
|
-
|
|||||
Shares
used in computation of diluted net income per share
|
20,542
|
29,114
|
|||||
Basic
net income per share
|
$
|
0.37
|
$
|
0.05
|
|||
Diluted
net income per share
|
$
|
0.36
|
$
|
0.05
|
|
Three months ended June
30,
|
||||||
|
2008
|
2007
|
|||||
Numerator:
|
|
|
|||||
Net
income used in computing basis net income per share
|
$
|
3,779
|
$
|
1,254
|
|||
Interest
on 8% Secured Debenture
|
299
|
-
|
|||||
Net
income used in computing diluted net income per share
|
$
|
4,078
|
$
|
1,254
|
|||
Denominator:
|
|||||||
Shares
used in computation of basic net income per share
|
|||||||
(weighted
average common stock outstanding)
|
19,224
|
29,004
|
|||||
Dilutive
potential common stock:
|
|||||||
Options
and warrants
|
2,211
|
-
|
|||||
Shares
used in computation of diluted net income per share
|
21,435
|
29,004
|
|||||
Basic
net income per share
|
$
|
0.20
|
$
|
0.04
|
|||
Diluted
net income per share
|
$
|
0.19
|
$
|
0.04
|
2008
|
$
|
11,624
|
||
2009
|
14,152
|
|||
2010
|
14,152
|
|||
2011
|
14,152
|
|||
Thereafter
|
51,034
|
|||
|
$
|
105,114
|
Expected
|
Expected
|
Dividend
|
Risk
Free
|
Grant
Date
|
|||||||||
Life
|
Volatility
|
Yield
|
Interest
Rate
|
Fair
Value
|
|||||||||
1
year
|
173
|
%
|
0
|
%
|
2.15
|
%
|
$
|
4.05
|
|
-
|
Dividend
Yield: The expected dividend yield is zero. The Company has not
paid a
dividend and does not anticipate paying dividends in the foreseeable
future.
|
|
-
|
Risk
Free Rate: Risk-free interest rate of 2.15% was used. The risk-free
interest rate was based on U.S. Treasury yields with a remaining
term that
corresponded to the expected term of the option calculated on the
granted
date.
|
|
-
|
Expected
Life: Because the Company has no historical share option exercise
experience to estimate future exercise patterns, the expected life
was
determined using the simplified method as these awards meet the
definition
of "plain-vanilla" options under the rules prescribed by Staff
Accounting
Bulletin No. 107.
|
|
Number of
Options
Outstanding
|
Weighted-
Average
Exercise
Price
|
|||||
Balance,
December 31, 2007
|
-
|
-
|
|||||
Granted
|
60,000
|
$
|
4.05
|
||||
Forfeited
|
-
|
-
|
|||||
Exercised
|
-
|
-
|
|||||
Balance,
June 30, 2008
|
60,000
|
$
|
4.05
|
Outstanding Options
|
Exercisable Options
|
|||||||||||||||
Exercise Price
|
Number
|
Average
Remaining
Contractual
Life
|
Average
Exercise
Price
|
Number
|
Weighted
Average
Exercise Price
|
|||||||||||
$ 4.05
|
60,000
|
0.92
year
|
-
|
-
|
-
|
|
a)
|
As
of June 30, 2008, the Company owed a stockholder of $388,181 which
is
repayable on demand. Imputed interest is computed at 5% per annum
on the
amount due.
|
|
b)
|
As
of June 30, 2008, the Company owed a related party of $14,552 which
is
repayable on demand. Imputed interest is computed at 5% per annum
on the
amount due.
|
|
c)
|
As
of June 30, 2008, the Company owed a related party of $1,416,239
which has
no fixed terms of repayment. Imputed interest is computed at 5%
per annum
on the amount due.
|
|
d)
|
Total
imputed interest expenses recorded as additional paid-in capital
amounted
to $32,741 for the six months ended June 30,
2008.
|
|
e)
|
The
Company paid a stockholder $6,787 for leased office spaces for
the six
months ended June 30, 2008.
|
|
|
Pages
|
|
|
|
Report
of Independent Registered Public Accounting Firm
|
|
1
|
|
|
|
Consolidated
Balance Sheets as of December 31, 2007 and 2006
|
|
2
|
|
|
|
Consolidated
Statements of Operations and Comprehensive Income for the years ended
December 31, 2007 and 2006
|
|
3
|
|
|
|
Consolidated
Statements of Stockholders’ Equity for the years ended December 31, 2007
and 2006
|
|
4
|
|
|
|
Consolidated
Statements of Cash Flows for the years ended December 31, 2007 and
2006
|
|
5
|
|
|
|
Notes
to the Consolidated Financial Statements as of December 31, 2007
and 2006
|
|
6
-
22
|
Jimmy
C.H. Cheung & Co
Certified
Public Accountants
(A
member of Kreston
International)
|
Registered
with the Public Company
Accounting
Oversight Board
|
1607
Dominion Centre, 43 Queen’s Road East, Wanchai, Hong Kong
|
|
|
|
Tel:
(852) 25295500 Fax: (852) 28651067
|
|
|
|
Email:
jimmycheung@jimmycheungco.com
|
|
|
|
Website:
http://www.jimmycheungco.com
|
|
2007
|
2006
|
|||||
ASSETS
|
|
|
|||||
|
|
|
|||||
CURRENT
ASSETS
|
|
|
|||||
Cash
and cash equivalents
|
$
|
74,638
|
$
|
13,746
|
|||
Accounts
receivable, net
|
4,852,633
|
750,684
|
|||||
Prepaid
expenses and other current assets
|
398,046
|
925,358
|
|||||
Due
from a related party
|
-
|
64,031
|
|||||
Value
added tax recoverable
|
651,905
|
447,603
|
|||||
Total
Current Assets
|
5,977,222
|
2,201,422
|
|||||
|
|||||||
PROPERTY
AND EQUIPMENT
|
|||||||
Oil
and gas properties, net
|
40,345,008
|
22,858,367
|
|||||
Fixed
assets, net
|
885,474
|
754,052
|
|||||
Oil
and gas properties under construction
|
2,550,058
|
8,955,976
|
|||||
Total
Property and Equipment
|
43,780,540
|
32,568,395
|
|||||
|
|||||||
LAND
USE RIGHTS, NET
|
45,076
|
52,669
|
|||||
|
|||||||
TOTAL
ASSETS
|
$
|
49,802,838
|
$
|
34,822,486
|
|||
|
|||||||
LIABILITIES
AND STOCKHOLDERS' EQUITY
|
|||||||
|
|||||||
CURRENT
LIABILITIES
|
|||||||
Accounts
payable
|
$
|
6,580,930
|
$
|
21,236,864
|
|||
Other
payables and accrued liabilities
|
1,020,980
|
1,393,269
|
|||||
Due
to related parties
|
28,036
|
55,835
|
|||||
Notes
payable
|
273,444
|
128,062
|
|||||
Other
loans payable
|
-
|
25,612
|
|||||
Income
tax and other taxes payable
|
2,687,449
|
104,912
|
|||||
Due
to a stockholder
|
123,105
|
1,656,935
|
|||||
Total
Current Liabilities
|
10,713,944
|
24,601,489
|
|||||
|
|||||||
LONG-TERM
LIABILITIES
|
|||||||
Accounts
payable
|
15,467,661
|
-
|
|||||
Deferred
tax payable
|
543,100
|
202,752
|
|||||
Due
to a related party
|
3,118,085
|
4,255,441
|
|||||
Note
payable
|
-
|
256,125
|
|||||
Total
Long-term Liabilities
|
19,128,846
|
4,714,318
|
|||||
|
|||||||
TOTAL
LIABILITIES
|
29,842,790
|
29,315,807
|
|||||
|
|||||||
COMMITMENTS
AND CONTINGENCIES
|
-
|
-
|
|||||
|
|||||||
MINORITY
INTERESTS
|
1,124,964
|
402,594
|
|||||
|
|||||||
STOCKHOLDERS'
EQUITY
|
|||||||
|
|||||||
Common
stock ($0.001 par value, 150,000,000 shares authorized, 19,224,080
shares
issued and outstanding as of December 31, 2007; 29,224,080 shares
issued
and outstanding as of December 31, 2006)
|
19,224
|
29,224
|
|||||
Additional
paid-in capital
|
11,361,579
|
3,953,601
|
|||||
Deferred
stock compensation
|
(27,125
|
)
|
(135,625
|
)
|
|||
Retained
earnings
|
|||||||
Unappropriated
|
5,200,907
|
696,955
|
|||||
Appropriated
|
916,263
|
287,634
|
|||||
Accumulated
other comprehensive income
|
1,364,236
|
272,296
|
|||||
Total
Stockholders' Equity
|
18,835,084
|
5,104,085
|
|||||
TOTAL
LIABILITIES AND STOCKHOLDERS' EQUITY
|
$
|
49,802,838
|
$
|
34,822,486
|
|
2007
|
2006
|
|||||
|
|
|
|||||
NET
SALES
|
$
|
19,482,069
|
$
|
5,321,905
|
|||
|
|||||||
COST
OF SALES
|
|||||||
Production
costs
|
2,872,990
|
1,091,190
|
|||||
Depreciation
of oil and gas properties
|
3,562,265
|
1,067,335
|
|||||
Amortization
of intangible assets
|
10,711
|
4,368
|
|||||
Government
oil surcharge
|
2,857,376
|
560,584
|
|||||
Recovery
of deposit from a supplier previously written off
|
(361,366
|
)
|
-
|
||||
Total
Cost of Sales
|
8,941,976
|
2,723,477
|
|||||
|
|||||||
GROSS
PROFIT
|
10,540,093
|
2,598,428
|
|||||
|
|||||||
OPERATING
EXPENSES
|
|||||||
Selling,
general and administrative expenses
|
880,161
|
884,778
|
|||||
Professional
fees
|
186,214
|
164,577
|
|||||
Consulting
fees
|
108,500
|
81,375
|
|||||
Depreciation
of fixed assets
|
187,766
|
103,448
|
|||||
Gain
on disposal of fixed assets
|
(68,131
|
)
|
-
|
||||
Total
Operating Expenses
|
1,294,510
|
1,234,178
|
|||||
|
|||||||
INCOME
FROM OPERATIONS
|
9,245,583
|
1,364,250
|
|||||
|
|||||||
OTHER
INCOME (EXPENSE)
|
|||||||
Other
expense
|
(13,144
|
)
|
(33,930
|
)
|
|||
Other
income
|
-
|
78,888
|
|||||
Interest
expense
|
(81,434
|
)
|
(55,775
|
)
|
|||
Interest
expense on overdue payables
|
-
|
(61,814
|
)
|
||||
Imputed
interest expense
|
(200,165
|
)
|
(349,393
|
)
|
|||
Interest
income
|
1,760
|
883
|
|||||
Total
Other Expense, net
|
(292,983
|
)
|
(421,141
|
)
|
|||
|
|||||||
NET
INCOME BEFORE TAXES AND MINORITY INTERESTS
|
8,952,600
|
943,109
|
|||||
|
|||||||
Income
tax (expense) benefits
|
(3,097,649
|
)
|
16,852
|
||||
|
|||||||
Minority
interests
|
(722,370
|
)
|
(7,566
|
)
|
|||
|
|||||||
NET
INCOME
|
5,132,581
|
952,395
|
|||||
|
|||||||
OTHER
COMPREHENSIVE INCOME
|
|||||||
Foreign
currency translation gain
|
1,091,940
|
325,859
|
|||||
|
|||||||
COMPREHENSIVE
INCOME
|
$
|
6,224,521
|
$
|
1,278,254
|
|||
|
|||||||
Net
income per share-basic and diluted
|
$
|
0.21
|
$
|
0.03
|
|||
|
|||||||
Weighted
average number of shares outstanding during the year- basic and diluted
|
24,128,190
|
29,003,806
|
Unappropriated
|
|||||||||||||||||||||||||
Common stock
|
Additional
|
Deferred
|
retained
earnings
|
Appropriated
|
Accumulated
other
|
||||||||||||||||||||
Number of
|
paid-in
|
stock
|
(Accumulated
|
retained
|
comprehensive
|
||||||||||||||||||||
shares
|
Amount
|
capital
|
compensation
|
deficit)
|
earnings
|
income (loss)
|
Total
|
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance
at December 31, 2005 (business combination under common control)
|
28,274,080
|
$
|
28,274
|
$
|
3,300,658
|
$
|
-
|
$
|
(110,390
|
)
|
$
|
142,584
|
$
|
(53,563
|
)
|
$
|
3,307,563
|
||||||||
|
|
||||||||||||||||||||||||
Issuance
of common stock for services
|
250,000
|
250
|
87,250
|
-
|
-
|
-
|
-
|
87,500
|
|||||||||||||||||
|
|
||||||||||||||||||||||||
Issuance
of common stock for services
|
700,000
|
700
|
216,300
|
(135,625
|
)
|
-
|
-
|
-
|
81,375
|
||||||||||||||||
|
|
||||||||||||||||||||||||
Net
income for the year
|
-
|
-
|
-
|
-
|
952,395
|
-
|
-
|
952,395
|
|||||||||||||||||
|
|
||||||||||||||||||||||||
Foreign
currency translation gain
|
-
|
-
|
-
|
-
|
-
|
-
|
325,859
|
325,859
|
|||||||||||||||||
|
|
||||||||||||||||||||||||
Comprehensive
income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
1,278,254
|
|||||||||||||||||
|
|
||||||||||||||||||||||||
Imputed
interest expenses on advances from a stockholder and related parties
|
-
|
-
|
349,393
|
-
|
-
|
-
|
-
|
349,393
|
|||||||||||||||||
|
|
||||||||||||||||||||||||
Transfer
from retained earnings to statutory and staff welfare reserves
|
-
|
-
|
-
|
-
|
(145,050
|
)
|
145,050
|
-
|
-
|
||||||||||||||||
Balance
at December 31, 2006
|
29,224,080
|
29,224
|
3,953,601
|
(135,625
|
)
|
696,955
|
287,634
|
272,296
|
5,104,085
|
||||||||||||||||
|
|
||||||||||||||||||||||||
Amortization
of deferred stock compensation related to common stocks issued
for
services
|
-
|
-
|
-
|
108,500
|
-
|
-
|
-
|
108,500
|
|||||||||||||||||
|
|
||||||||||||||||||||||||
Contribution
from a stockholder by waive of repayment of advance from the stockholder
|
-
|
-
|
1,746,128
|
-
|
-
|
-
|
-
|
1,746,128
|
|||||||||||||||||
|
|
||||||||||||||||||||||||
Contribution
from a related party by waive of repayment of advance from the
related
party
|
-
|
-
|
5,451,685
|
-
|
-
|
-
|
-
|
5,451,685
|
|||||||||||||||||
|
|
||||||||||||||||||||||||
Contribution
from a related party by cancellation of common stock previously
issued to
the related party
|
(10,000,000
|
)
|
(10,000
|
)
|
10,000
|
-
|
-
|
-
|
-
|
-
|
|||||||||||||||
|
|
||||||||||||||||||||||||
Net
income for the year
|
-
|
-
|
-
|
-
|
5,132,581
|
-
|
-
|
5,132,581
|
|||||||||||||||||
|
|
||||||||||||||||||||||||
Foreign
currency translation gain
|
-
|
-
|
-
|
-
|
-
|
-
|
1,091,940
|
1,091,940
|
|||||||||||||||||
|
|
||||||||||||||||||||||||
Comprehensive
income
|
-
|
-
|
-
|
-
|
-
|
-
|
-
|
6,224,521
|
|||||||||||||||||
|
|
||||||||||||||||||||||||
Imputed
interest expenses on advances from a stockholder and related parties
|
-
|
-
|
200,165
|
-
|
-
|
-
|
-
|
200,165
|
|||||||||||||||||
|
|
||||||||||||||||||||||||
Transfer
from retained earnings to statutory and staff welfare reserves
|
-
|
-
|
-
|
-
|
(628,629
|
)
|
628,629
|
-
|
-
|
||||||||||||||||
Balance
at December 31, 2007
|
19,224,080
|
$
|
19,224
|
$
|
11,361,579
|
$
|
(27,125
|
)
|
$
|
5,200,907
|
$
|
916,263
|
$
|
1,364,236
|
$
|
18,835,084
|
|
2007
|
2006
|
|||||
CASH
FLOWS FROM OPERATING ACTIVITIES
|
|
|
|||||
Net
income
|
$
|
5,132,581
|
$
|
952,395
|
|||
Adjusted
to reconcile net income to cash provided by operating activities:
|
|||||||
Depreciation
of oil and gas properties
|
3,562,265
|
1,067,335
|
|||||
Depreciation
of fixed assets
|
187,766
|
103,448
|
|||||
Amortization
of intangible assets
|
10,711
|
4,368
|
|||||
Minority
interests
|
722,370
|
7,566
|
|||||
Stocks
issued for services
|
108,500
|
109,148
|
|||||
Imputed
interest expense
|
200,165
|
349,393
|
|||||
Gain
on disposal of fixed assets
|
(68,131
|
)
|
-
|
||||
Changes
in operating assets and liabilities
|
|||||||
(Increase)
decrease in:
|
|||||||
Accounts
receivable
|
(4,101,949
|
)
|
(285,527
|
)
|
|||
Prepaid
expenses and other current assets
|
527,312
|
231,213
|
|||||
Due
from related parties
|
64,031
|
484,983
|
|||||
Value
added tax recoverable
|
(204,302
|
)
|
(378,375
|
)
|
|||
Increase
(decrease) in:
|
|||||||
Accounts
payable
|
811,727
|
13,876,620
|
|||||
Other
payables and accrued liabilities
|
(372,289
|
)
|
333,218
|
||||
Income
tax and other taxes payable
|
2,582,537
|
(530,284
|
)
|
||||
Deferred
tax payable
|
340,348
|
(33,967
|
)
|
||||
Net
cash provided by operating activities
|
9,503,642
|
16,291,534
|
|||||
CASH
FLOWS FROM INVESTING ACTIVITIES
|
|||||||
Purchase
of oil and gas properties
|
(9,699,958
|
)
|
(9,814,502
|
)
|
|||
Purchase
of fixed assets
|
(352,219
|
)
|
(410,846
|
)
|
|||
Additions
to oil and gas properties under construction
|
(2,448,587
|
)
|
(8,955,976
|
)
|
|||
Proceeds
from the disposal of fixed assets
|
166,728
|
-
|
|||||
Net
cash used in investing activities
|
(12,334,036
|
)
|
(19,181,324
|
)
|
|||
CASH
FLOWS FROM FINANCING ACTIVITIES
|
|||||||
Proceeds
from the issuance of notes payable
|
-
|
12,440
|
|||||
Repayment
of note payable
|
(110,743
|
)
|
-
|
||||
Decrease
in other loans payable
|
(25,612
|
)
|
(17,759
|
)
|
|||
Increase
in amount due to a stockholder
|
212,298
|
550,572
|
|||||
Increase
in amounts due to related parties
|
4,286,530
|
2,079,717
|
|||||
Net
cash provided by financing activities
|
4,362,473
|
2,624,970
|
|||||
EFFECT
OF EXCHANGE RATE ON CASH
|
(1,471,187
|
)
|
(354,741
|
)
|
|||
NET
INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
60,892
|
(619,561
|
)
|
||||
CASH
AND CASH EQUIVALENTS AT BEGINNING OF YEAR
|
13,746
|
633,307
|
|||||
CASH
AND CASH EQUIVALENTS AT END OF YEAR
|
$
|
74,638
|
$
|
13,746
|
|||
SUPPLEMENTAL
DISCLOSURE OF CASH FLOW INFORMATION:
|
|||||||
Cash
paid during the year for:
|
|||||||
Income
tax expenses
|
$
|
1,681,005
|
$
|
552,794
|
|||
Interest
expenses
|
$
|
81,434
|
$
|
117,589
|
1.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION
|
|
(A)
|
Organization
|
1.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION
(CONTINUED)
|
|
(B)
|
Principles
of consolidation
|
|
(C)
|
Use
of estimates
|
|
(D)
|
Cash
and cash equivalents
|
|
(E)
|
Accounts
receivable
|
|
(F)
|
Oil
and gas properties
|
1.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION
(CONTINUED)
|
|
(F)
|
Oil
and gas properties (Continued)
|
|
(G)
|
Fixed
assets
|
Buildings
|
20
Years
|
|||
|
||||
Furniture,
fixtures and equipment
|
5
Years
|
|||
|
||||
Motor
vehicles
|
5
Years
|
|
(H)
|
Long-lived
assets
|
|
(I)
|
Fair
value of financial instruments
|
1.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION
(CONTINUED)
|
|
(I)
|
Fair
value of financial instruments (Continued)
|
|
(J)
|
Revenue
recognition
|
|
(K)
|
Income
taxes
|
|
(L)
|
Foreign
currency translation
|
|
(M)
|
Comprehensive
income
|
1.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION
(CONTINUED)
|
|
(N)
|
Earnings
per share
|
|
(O)
|
Segments
|
|
(P)
|
Environmental
costs
|
|
(Q)
|
Asset
retirement obligations
|
|
(R)
|
Recent
accounting pronouncements
|
1.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION
(CONTINUED)
|
|
(R)
|
Recent
accounting pronouncements (Continued)
|
1.
|
SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES AND ORGANIZATION
(CONTINUED)
|
|
(R)
|
Recent
accounting pronouncements (Continued)
|
2.
|
BUSINESS
COMBINATIONS BETWEEN ENTITIES UNDER COMMON CONTROL
|
3.
|
ACCOUNTS
RECEIVABLE, NET
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Accounts
receivable from PetroChina
|
$
|
4,852,633
|
$
|
750,684
|
|||
Less:
allowance for doubtful accounts
|
-
|
-
|
|||||
Accounts
receivable, net
|
$
|
4,852,633
|
$
|
750,684
|
4.
|
PREPAID
EXPENSES AND OTHER CURRENT ASSETS
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Prepaid
expenses
|
$
|
150,973
|
$
|
223,551
|
|||
Deposits
paid to suppliers
|
183,562
|
627,171
|
|||||
Other
receivables
|
63,511
|
74,636
|
|||||
|
$
|
398,046
|
$
|
925,358
|
5.
|
OIL
AND GAS PROPERTIES
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Oil
and gas properties, proven reserves
|
$
|
47,594,281
|
$
|
26,172,718
|
|||
Intangible
mining right
|
13,445
|
13,445
|
|||||
Less:
accumulated depreciation
|
(7,262,718
|
)
|
(3,327,796
|
)
|
|||
Oil
and gas properties, net
|
$
|
40,345,008
|
$
|
22,858,367
|
6.
|
FIXED
ASSETS
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Buildings
|
$
|
308,067
|
$
|
249,512
|
|||
Furniture,
fixtures and equipment
|
197,171
|
158,959
|
|||||
Motor
vehicles
|
798,613
|
588,838
|
|||||
|
1,303,851
|
997,309
|
|||||
Less:
accumulated depreciation
|
(418,377
|
)
|
(243,257
|
)
|
|||
Fixed
assets, net
|
$
|
885,474
|
$
|
754,052
|
7.
|
LAND
USE RIGHTS
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Land
use rights
|
$
|
66,927
|
$
|
62,688
|
|||
Less:
accumulated amortization
|
(21,851
|
)
|
(10,019
|
)
|
|||
Land
use rights, net
|
$
|
45,076
|
$
|
52,669
|
8.
|
ACCOUNTS
PAYABLE
|
9.
|
OTHER
PAYABLES AND ACCRUED LIABILITIES
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Other
payables
|
$
|
662,941
|
$
|
892,004
|
|||
Accrued
professional fees
|
154,869
|
152,204
|
|||||
Other
accrued liabilities
|
203,170
|
349,061
|
|||||
|
$
|
1,020,980
|
$
|
1,393,269
|
10.
|
NOTES
PAYABLE
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Note
payable to a bank, interest rate of 10.60% per annum, guaranteed
by a
subsidiary, due June 2007
|
$
|
-
|
$
|
128,062
|
|||
|
|||||||
Note
payable to a bank, interest rate of 11.16% per annum, secured by
a
property owned by a stockholder, due July 2008
|
273,444
|
256,125
|
|||||
|
273,444
|
384,187
|
|||||
Less:
current maturities
|
273,444
|
128,062
|
|||||
Long-term
portion
|
$
|
-
|
$
|
256,125
|
11.
|
OTHER
LOANS PAYABLE
|
12.
|
COMMITMENTS
AND CONTINGENCIES
|
|
(A)
|
Employee
benefits
|
|
(B)
|
Commitments
|
2008
|
$
|
32,961
|
||
2009
|
21,636
|
|||
2010
|
15,381
|
|||
2011
|
13,296
|
|||
Thereafter
|
47,947
|
|||
|
$
|
131,221
|
|
(C)
|
Capital
commitments
|
13.
|
STOCKHOLDERS’
EQUITY
|
|
(A)
|
Stock
issuances
|
|
(B)
|
Appropriated
retained earnings
|
14.
|
RELATED
PARTY TRANSACTIONS
|
|
a)
|
Pursuant
to an agreement entered into by a stockholder, a related party and
the
Company on June 29, 2007, the stockholder and the related party
unconditionally and irrevocably contributed all of the advances owed
by
the Company as of March 31, 2007 amounting to $1,746,128 and $5,451,685
respectively to the Company. These contributions were recorded as
additional paid-in capital by the Company.
|
|
b)
|
On
January 26, 2007, Song Yuan Technical entered into an agreement with
a
related party and certain third parties who are stockholders of Yu
Qiao to
acquire 100% of the equity interest of Yu Qiao. In consideration
for the
acquisition, the Company will issue to the related party an aggregate
of
10,000,000 shares of the Company’s common stock (“the Acquisition Shares”)
having a fair value of $3,100,000.
|
|
c)
|
In
2007 and 2006, the Company owed a related party $3,118,085 and $4,255,441
respectively for advances made without fixed repayment terms. Imputed
interest expense is computed at 7% and 6% per annum on the amount
due
respectively.
|
14.
|
RELATED
PARTY TRANSACTIONS (CONTINUED)
|
|
d)
|
In
2007 and 2006, the Company owed a related party $13,672 and $12,806
respectively which is repayable on demand. Imputed interest expense
is
computed at 7% and 6% per annum on the amount due respectively.
|
|
|
|
|
e)
|
In
2007, the Company owed a related party $14,364 which is repayable
on
demand. Imputed interest expense is computed at 7% per annum on the
amount
due.
|
|
|
|
|
f)
|
In
2006, a related party owed the Company $64,031 which is interest
free and
repayable on demand.
|
|
|
|
|
g)
|
In
2006, the Company owed a related party $43,029 which is repayable
on
demand. Interest is charged at 24% per annum. Interest expense paid
for
the year ended December 31, 2006 was $351.
|
|
|
|
|
h)
|
In
2007 and 2006, the Company owed a stockholder $123,105 and $1,656,935
respectively which is repayable on demand. Imputed interest expense
is
computed at 7% and 6% per annum on the amount due respectively.
|
|
|
|
|
i)
|
Total
imputed interest expenses recorded as additional paid-in capital
amounted
to $200,165 and $349,393 for the years ended December 31, 2007 and
2006
respectively.
|
|
|
|
|
j)
|
The
Company paid a stockholder $12,603 and $12,027 for leased office
spaces
for the years ended December 31, 2007 and 2006 respectively.
|
|
|
|
|
k)
|
On
April 3, 2006, the Company issued 700,000 shares of common stock
to a
related party for consulting services. The stock was valued at the
closing
price on the date of grant of $0.31 per share, yielding an aggregate
value
of $217,000.
|
15.
|
INCOME
TAX
|
15.
|
INCOME
TAX (CONTINUED)
|
|
Year ended December 31,
|
||||||
|
2007
|
2006
|
|||||
|
|
|
|||||
Current
|
2,784,009
|
24,127
|
|||||
Deferred
|
313,640
|
(40,979
|
)
|
||||
|
$
|
3,097,649
|
$
|
(16,852
|
)
|
16.
|
CONCENTRATIONS
AND RISKS
|
17.
|
RECLASSIFICATIONS
|
18.
|
SUBSEQUENT
EVENTS
|
|
(A)
|
Private
placement
|
|
-
|
A
8.00% Secured Debenture due 2012;
|
|
-
|
A
registration rights agreement covering the shares of common stock
issuable
upon exercise of the Class A, Class B and Class C Warrants;
|
18.
|
SUBSEQUENT
EVENTS (CONTINUED)
|
|
(A)
|
Private
placement (Continued)
|
|
-
|
A
share pledge agreement whereby the Company granted to the Investor
a
pledge on 66% of the Company's equity interest in Song Yuan Technical
as
collateral to secure the Debenture;
|
|
-
|
A
security agreement whereby the Company granted to the Investor a
security
interest in certain properties of the Company as collateral to secure
the
Debenture; and
|
|
-
|
An
option agreement whereby the Company grants the Investor an option
to
purchase up to 24% of the registered capital of Song Yuan Technical
at
fair market value, which option will vest immediately on the date
following the occurrence of an event of default which results in
the
acceleration of the Debenture.
|
Repayment
Date
|
Repayment of
Principal
Amount
|
|||
|
||||
6
months from the issue date
|
$
|
750,000
|
||
12
months from the issue date
|
$
|
750,000
|
||
18
months from the issue date
|
$
|
1,875,000
|
||
24
months from the issue date
|
$
|
1,875,000
|
||
30
months from the issue date
|
$
|
3,375,000
|
||
36
months form the issue date
|
$
|
3,375,000
|
||
42
months from the issue date
|
$
|
1,500,000
|
||
48
months from the issue date
|
$
|
1,500,000
|
18.
|
SUBSEQUENT
EVENTS (CONTINUED)
|
|
(B)
|
Fulfillment
of capital commitments
|
|
(C)
|
Increase
of registered capital of a subsidiary of the Company
|
19.
|
PRESENTATION
OF FINANCIAL STATEMENTS
|
20.
|
SUPPLEMENTAL
OIL AND GAS DISCLOSURES (UNAUDITED)
|
|
A.
|
Capitalized
costs relating to oil and gas producing activities are as follows:
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Proved
crude oil properties
|
$
|
47,594,281
|
$
|
26,172,718
|
|||
Intangible
mining right
|
13,445
|
13,445
|
|||||
Accumulated
depreciation, depletion and amortization
|
(7,262,718
|
)
|
(3,327,796
|
)
|
|||
Net
capitalized costs
|
$
|
40,345,008
|
$
|
22,858,367
|
|
B.
|
Cost
incurred in oil and gas property acquisitions, exploration and development
activities are as follows:
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Property
acquisition costs (net of costs of properties sold) Proved reserves
|
$
|
12,518,210
|
$
|
9,151,521
|
|||
|
|
|
|||||
Property
development costs
|
$
|
35,076,071
|
$
|
17,021,197
|
|
C.
|
The
results of operations for oil and gas producing activities are as
follows:
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Net
sales
|
$
|
19,482,069
|
$
|
5,321,905
|
|||
Production
costs
|
(2,872,990
|
)
|
(1,091,190
|
)
|
|||
Depreciation,
depletion and amortization
|
(3,760,742
|
)
|
(1,175,151
|
)
|
|||
Government
oil surcharge
|
(2,857,376
|
)
|
(560,584
|
)
|
|||
General
and administrative expenses
|
(880,161
|
)
|
(884,778
|
)
|
|||
Income
tax (expense) benefits
|
(3,097,649
|
)
|
16,852
|
||||
Results
of operations from oil and gas producing activities (excluding corporate
overhead and financing costs)
|
$
|
6,013,151
|
$
|
1,627,054
|
20.
|
SUPPLEMENTAL
OIL AND GAS DISCLOSURES (UNAUDITED) (CONTINUED)
|
|
D.
|
Estimated
quantities of proved oil and gas reserves
|
|
Bbls
|
|||
Proved
oil reserves
|
||||
Balance
at January 1, 2006
|
2,419,021
|
|||
Discoveries
and extensions
|
-
|
|||
Revisions
of previous estimates
|
(89,631
|
)
|
||
Production
|
(87,196
|
)
|
||
Balance
at December 31, 2006
|
2,242,194
|
|||
Discoveries
and extensions
|
-
|
|||
Revisions
of previous estimates
|
494,146
|
|||
Production
|
(267,516
|
)
|
||
Balance
at December 31, 2007
|
2,468,824
|
|||
Proved
developed producing reserves at December 31, 2007
|
1,369,401
|
|||
Proved
developed producing reserves at December 31, 2006
|
898,516
|
20.
|
SUPPLEMENTAL
OIL AND GAS DISCLOSURES (UNAUDITED) (CONTINUED)
|
|
D.
|
Estimated
quantities of proved oil and gas reserves (Continued)
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Future
cash inflows
|
$
|
235,187,861
|
$
|
160,225,370
|
|||
Future
production costs and taxes
|
(68,891,575
|
)
|
(40,574,908
|
)
|
|||
Future
development costs
|
(28,713,919
|
)
|
(8,587,200
|
)
|
|||
Future
income tax expense
|
(33,801,457
|
)
|
(25,131,207
|
)
|
|||
|
|
|
|||||
Future
net cash flows
|
103,780,910
|
85,932,055
|
|||||
Discount
at 10% for timing of cash flows
|
(64,469,078
|
)
|
(49,592,849
|
)
|
|||
Standardized
measure of discounted future net cash related to proved reserves
|
$
|
39,311,832
|
$
|
36,339,206
|
|
2007
|
2006
|
|||||
|
|
|
|||||
Balance,
beginning of year
|
$
|
36,339,206
|
$
|
24,425,715
|
|||
Purchase
of minerals in place
|
12,148,545
|
18,770,478
|
|||||
Sales
and transfers of oil and gas produced, net of production costs
|
(13,522,379
|
)
|
(4,217,906
|
)
|
|||
Changes
in prices and production costs
|
23,455,903
|
39,720,407
|
|||||
Revision
of quantity estimates
|
36,712,367
|
(4,746,885
|
)
|
||||
Changes
in estimated future development and acquisition costs
|
(32,275,264
|
)
|
(15,282,478
|
)
|
|||
Net
changes in income taxes
|
(8,670,317
|
)
|
(5,949,064
|
)
|
|||
Accretion
of discount
|
(14,876,229
|
)
|
(16,381,061
|
)
|
|||
Standardized
measure, end of year
|
$
|
39,311,832
|
$
|
36,339,206
|
SEC
registration fee
|
$
|
620
|
||
Accounting
Fees and Expenses
|
15,000
|
|||
Legal
Fees and Expense
|
25,000
|
|||
Printing
Expenses
|
1,000
|
|||
Miscellaneous
|
0
|
|||
|
||||
Total
|
$
|
41,620
|
Exhibit
No.
|
|
Description
|
|
|
|
2.1
|
|
Distribution
Agreement between Draco Holding Corporation and Jump’n Jax, dated April
30, 2004, is incorporated herein by reference from Registrant’s Current
Report on Form 8-K filed with the SEC on May 14, 2004.
|
|
|
|
2.2
|
|
Agreement
for Share Exchange dated as of March 29, 2004, by and among Draco
Holding
Corp., Hong Xiang Petroleum International Holdings, Ltd., and the
shareholders of Hong Xiang is incorporated herein by reference from
Registrant’s Current Report on Form 8-K filed with the SEC on March 30,
2004.
|
|
|
|
3.1
|
|
Articles
of Incorporation are incorporated herein by reference from Registrant’s
Annual Report on Form 10-KSB filed with the SEC on March 28, 2001.
|
|
|
|
3.2
|
|
By-laws
are incorporated herein by reference from Registrant’s Annual Report on
Form 10-KSB filed with the SEC on March 28, 2001.
|
|
|
|
3.3
|
|
Certificate
of Amendments to Articles of Incorporation is incorporated herein
by
reference from Registrant’s Information Statement on Form 14C filed with
the SEC on May 26, 2004.
|
|
|
|
4.1
|
|
2006
Stock Option/Stock Issuance Plan is incorporated herein by reference
from
Registrant’s Registration Statement on Form S-8 filed with the SEC on
February 27, 2006.
|
|
|
|
4.2
|
|
8%
Secured Debenture issued to Lotusbox Investments Limited is incorporated
herein by reference from Registrant’s Current Report on Form 8-K filed
with the SEC on March 3, 2008.
|
|
|
|
4.3
|
|
Form
of Series A and C Common Stock Warrant is incorporated herein by
reference
from Registrant’s Current Report on Form 8-K filed with the SEC on March
3, 2008.
|
|
|
|
4.4
|
|
Form
of Series B Common Stock Warrant is incorporated herein by reference
from
Registrant’s Current Report on Form 8-K filed with the SEC on March 3,
2008.
|
|
|
|
5.1
|
|
Opinion
of Crone Rozynko, LLP. *
|
|
|
|
10.1
|
|
Loan
Contract between Song Yuan City Yu Qiao Qian’an Hong Xiang Oil and Gas
Development Limited Company and Song Yuan City Wu Lan Da Jie Cheng
Shi Xin
Yong She is incorporated herein by reference from Registrant’s Quarterly
Report on Form 10-QSB filed with the SEC on November 23, 2005. (Translated
from the original Mandarin)
|
|
|
|
10.2
|
|
Loan
Contract between Song Yuan City Yu Qiao Qian’an Hong Xiang Oil and Gas
Development Limited Company and Song Yuan City Wu Lan Da Jie Cheng
Shi Xin
Yong She is incorporated herein by reference from Registrant’s Quarterly
Report on Form 10-QSB filed with the SEC on November 23, 2005. (Translated
from the original Mandarin)
|
10.3
|
|
Warranty
Deed between Lien holder: Song Yuan City Wu Lan Da Jie Cheng Shi
Xin Yong
She and Mortgager: Wang Hongjun, Sun Jishuang is incorporated herein
by
reference from Registrant’s Quarterly Report on Form 10-QSB filed with the
SEC on November 23, 2005. (Translated from the original Mandarin)
|
|
|
|
10.4
|
|
Guarantee
Contract between Creditor: Song Yuan City Wu Lan Da Jie Cheng Shi
Xin Yong
She and Assurer: Songyuan City Hongxiang Petroleum Technical Services
Co.,
Ltd is incorporated herein by reference from Registrant’s Quarterly Report
on Form 10-QSB filed with the SEC on November 23, 2005. (Translated
from
the original Mandarin)
|
|
|
|
10.5
|
|
Qian-112
Oilfield Cooperative Development Contract among PetroChina Oil and
Gas
Company Limited, Jilin Oil Field Branch Company; Song Yuan City Yu
Qiao
Oil and Gas Development Company Limited, dated as of May 28, 2003
is
incorporated by reference from Registrant’s annual report on Form 10-KSB
filed with the SEC on April 17, 2006.
|
|
|
|
10.6
|
|
Joint
Venture Agreement among the Registrant, Ms. Ju GuiZhi and Mr. Wang
Hongjun, to form a joint venture limited liability company in China,
to be
named Song Yuan North East Petroleum Technical Service Co., Ltd is
incorporated herein by reference from Registrant’s Current Report on Form
8-K filed with the SEC on July 28, 2006.
|
|
|
|
10.7
|
|
Equity
Transfer Agreement by and among LongDe Oil & Gas Development Co. Ltd
and Song Yuan North East Petroleum Technical Service Co., Ltd. dated
June
1, 2005 is incorporated by reference from Registrant’s Current Report on
Form 8-K filed with the SEC on December 28, 2006.
|
|
|
|
10.8
|
|
Hetingbao
301 Oilfield Cooperative Development Contract among PetroChina Oil
and Gas
Company Limited and Chang Ling LongDe Oil and Gas Development Company
Limited dated as of May 28, 2003.
|
|
|
|
10.9
|
|
Agreement
for the Purchase and Sale of Stock among Song Yuan North East Petroleum
Technical Service Co., Ltd., China North East Petroleum Holdings,
Limited,
Ju Guizhi, Ping Wu Wang, Meng Xiangyun, dated January 26, 2007 is
incorporated by reference from Registrant’s Current Report on Form 8-K
filed with the SEC on January 29, 2007.
|
|
|
|
10.10
|
|
Trust
Agreement between Bing Wu Wang and Song Yuan North East Petroleum
Technical Service Co., Ltd. is incorporated by reference from Registrant’s
Current Report on Form 8-K filed with the SEC on January 29, 2007.
|
|
|
|
10.11
|
|
Trust
Agreement between Meng Xiangyun and Song Yuan North East Petroleum
Technical Service Co., Ltd. is incorporated by reference from Registrant’s
Current Report on Form 8-K filed with the SEC on January 29, 2007.
|
|
|
|
10.12
|
|
Cooperative
Development Contract among PetroChina Oil and Gas Company Limited,
Jilin
Oil Field Branch Company and Song Yuan City Yu Qiao Oil and Gas
Development Company Limited dated as May 28, 2003 to develop Qian
112
Oilfield, Da 34 Oilfield and Gu 31 Oilfield is incorporated by reference
from Registrant’s Current Report on Form 10-K filed with the SEC on April
16, 2007.
|
|
|
|
10.13
|
|
Capital
Contribution Agreement, dated as of June 29, 2007, by and among the
Company, Mr. Hong Jun Wang and Ms. Guizhi Ju is incorporated by reference
from Registrant’s Current Report on Form 8-K filed with the SEC on July 7,
2007.
|
|
|
|
10.14
|
|
Securities
Purchase Agreement dated February 28, 2008 between the Company and
Lotusbox Investments Limited is incorporated herein by reference
from
Registrant’s Current Report on Form 8-K filed with the SEC on March 3,
2008.
|
|
|
|
10.15
|
|
Security
Agreement dated February 28, 2008 between the Company and Lotusbox
Investments Limited is incorporated herein by reference from Registrant’s
Current Report on Form 8-K filed with the SEC on March 3, 2008.
|
|
|
|
10.16
|
|
Agreement
of Pledge dated February 28, 2008 between the Company and Lotusbox
Investments Limited is incorporated herein by reference from Registrant’s
Current Report on Form 8-K filed with the SEC on March 3, 2008.
|
|
|
|
10.17
|
|
Registration
Rights Agreement dated February 28, 2008 between the Company and
Lotusbox
Investments Limited is incorporated herein by reference from Registrant’s
Current Report on Form 8-K filed with the SEC on March 3, 2008.
|
|
|
|
10.18
|
|
Option
Agreement dated February 28, 2008 between the Company and Lotusbox
Investments Limited is incorporated herein by reference from Registrant’s
Current Report on Form 8-K filed with the SEC on March 3, 2008.
|
14.1
|
|
Code
of Ethics of China North East Petroleum Holdings, Ltd. is incorporated
herein by reference from Registrant’s Annual Report on Form 10-KSB filed
with the SEC on May 18, 2005.
|
|
|
|
21.1
|
|
List
of Subsidiaries is incorporated herein by reference from Registrant’s
Annual Report on Form 10-K filed with the SEC on March 31, 2008.
|
|
|
|
23.1
|
|
Consent
of Independent Registered Public Accounting Firm.**
|
|
|
|
23.2
|
|
Consent
of Crone Rozynko, LLP (contained in Exhibit 5.1).
|
23.3
|
|
Consent
of Independent Petroleum Consultants Ralph E. Davis & Associates,
Inc.*
|
CHINA
NORTH EAST PETROLEUM LIMITED
|
|
|
|
By:
|
/s/
Wang Hong Jun
|
|
|
Wang
Hong Jun
|
|
|
|
Chairman
of the Board and President
|
Signature
|
|
Title
|
|
Date
|
|
|
|
|
|
/s/
Wang Hong Jun
|
|
Chairman
of the Board of Directors and President
|
|
August
20, 2008
|
Wang
Hong Jun
|
|
(Principal
Executive Officer)
|
|
|
|
|
|
|
|
/s/
Zhang Yang
|
|
Chief
Financial Officer, Treasurer
|
|
August
20, 2008
|
Zhang
Yang
|
|
(Principal
Financial and Accounting Officer)
|
|
|
|
|
|
|
|
/s/
Wei Guo Ping
|
|
Director
|
|
August
20, 2008
|
Wei
Guo Ping
|
|
|
|
|
|
|
|
|
|
/s/
Yu Li Guo
|
|
|
|
August
20, 2008
|
Yu
Li Guo
|
|
Director
|
|
|
|
|
|
|
|
/s/
Robert C. Bruce
|
|
|
|
|
Robert
C. Bruce
|
|
Director
|
|
August
20, 2008
|
|
|
|
|
|
|
|
|
|
|
Edward
M. Rule
|
|
Director
|
|
|
|
|
|
|
|
/s/
L. Jing Fu
|
|
|
|
|
L.
Jing Fu
|
|
Director
|
|
August
20, 2008
|