Edgar Filing: CHINA HGS REAL ESTATE INC.

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10−Q

(Mark One)

x QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended June 30, 2013

¨ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from_______ to ________

Commission File Number: 001-34864

CHINA HGS REAL ESTATE, INC.

(Exact Name of Registrant as Specified in Its Charter)

Florida		33-0961490
(State or Other Jurisdiction of Incorporation)		(I.R.S. Employer Identification Number)

6 Xinghan Road, 19th Floor, Hanzhong City

Shaanxi Province, PRC 723000

(Address of Principal Executive Offices, Zip Code)

(86) 091 - 62622612

(Registrant’s Telephone Number, including Area Code)

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Exchange Act during the past 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes x No ¨

Indicate by check mark whether the registrant has submitted electronically and posted on its corporate Web site, if any, every Interactive Data File required to be submitted and posted pursuant to Rule 405 of Regulation S-T during the preceding 12 months (or for such shorter period that the registrant was required to submit and post such files). Yes x No ¨

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company. See the definitions of “large accelerated filer,” “accelerated filer” and “smaller reporting company” in Rule 12b-2 of the Exchange Act.

Large accelerated filer ¨

Accelerated filer ¨

Non-accelerated filer ¨ (Do not check if a smaller reporting

company)

Smaller reporting company x

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ¨ No x

The number of shares outstanding of each of the issuer’s classes of common equity, as of August 14, 2013 is as follows:

Class of Securities		Shares Outstanding
Common Stock, $0.001 par value		45,050,000

TABLE OF CONTENTS

		Page
PART I	FINANCIAL INFORMATION

Item 1.	Interim Financial Statements (unaudited)
	Condensed Consolidated Balance Sheets at June 30, 2013 and September 30, 2012	1
	Condensed Consolidated Statements of Income and Comprehensive Income for the Three and Nine Months Ended June 30, 2013 and 2012	2
	Condensed Consolidated Statements of Cash Flows for the Nine Months Ended June 30, 2013 and 2012	3
	Notes to Condensed Consolidated Financial Statements	4-17
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	12-25
Item 3.	Quantitative and Qualitative Disclosures about Market Risk	25
Item 4.	Controls and Procedures	25-26

PART II	OTHER INFORMATION

Item 1.	Legal Proceedings	27
Item 1A.	Risk Factors	27
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	27
Item 3.	Defaults upon Senior Securities	27
Item 4.	Mine Safety Disclosures	27
Item 5.	Other Information	27
Item 6	Exhibits	27
	Signatures	28

PART I: FINANCIAL INFORMATION

ITEM 1. INTERIM FINANCIAL STATEMENTS

CHINA HGS REAL ESTATE, INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

	June 30		September 30
	2013		2012
ASSETS
Current assets:
Cash	$	2,888,796	$	1,104,686
Restricted cash		1,244,516		1,080,985
Accounts receivable		2,507,409		-
Advances to vendors		1,088,969		2,566,422
Loans to outside parties, net		977,196		20,957
Real estate property development completed		12,781,082		19,534,088
Real estate property under development		3,866,508		8,590,275
Other current assets		297,674		171,863

Total current assets		25,652,150		33,069,276

Property, plant and equipment, net		993,523		1,037,080
Real estate property development completed, net of current portion		5,437,809		6,691,813
Security deposits for land use right		11,082,178		22,894,698
Real estate property under development, net of current portion		108,911,490		56,021,787
Total Assets	$	152,077,150	$	119,714,654

LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
Accounts payable	$	13,007,469	$	3,828,880
Other payables		1,872,648		1,213,394
Construction deposits		301,677		301,318
Customer deposits		5,220,783		11,597,422
Shareholder loan		1,810,000		1,810,000
Accrued expenses		2,642,683		2,305,086
Taxes payable		4,890,993		4,336,458

Total current liabilities		29,746,253		25,392,558
Construction deposits, net of current portion		1,045,952		864,259
Customer deposits, net of current portion		30,009,838		17,743,993

Total liabilities		60,802,043		44,000,810
Commitments and Contingencies
Stockholders' equity
Common stock, $0.001 par value, 100,000,000 shares
authorized, 45,050,000 shares issued and outstanding
June 30, 2013 and September 30, 2012	$	45,050	$	45,050
Additional paid-in capital		17,757,949		17,750,337
Statutory surplus		6,549,354		6,549,354
Retained earnings		58,432,571		44,894,229
Accumulated other comprehensive income		8,490,183		6,474,874
Total stockholders' equity		91,275,107		75,713,844

Total Liabilities and Stockholders' Equity	$	152,077,150	$	119,714,654

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

CHINA HGS REAL ESTATE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF INCOME AND COMPREHENSIVE INCOME
(Unaudited)

	Three months ended June 30,						Nine months ended June 30,
	2013			2012			2013			2012

Real estate sales	$	7,174,974		$	4,882,304		$	37,561,349		$	10,262,731
Sales tax		(489,971	)		(297,536	)		(2,349,413	)		(667,020	)
Cost of real estate sales		(3,549,401	)		(2,718,411	)		(18,057,656	)		(4,739,640	)
Gross profit		3,135,602			1,866,357			17,154,280			4,856,071

Operating expenses
Selling and distribution expenses		184,518			88,326			643.526			170,199
General and administrative expenses		542,836			369,969			2,221,352			1,183,614
Total operating expenses		727,354			458,295			2,864,878			1,353,813

Operating income		2,408,248			1,408,062			14,289,402			3,502,258

Interest income		-			2,013			-			16,013
Interest (expense)		(18,100	)		(18,100	)		(54,300	)		(54,300	)
Other income (expenses) - net		(319	)		12,613			7,640			12,613
Income before income taxes		2,389,829			1,404,588			14,242,742			3,476,584

Provision for income taxes		127,284			71,259			704,400			167,542
Net income	$	2,262,545		$	1,333,329		$	13,538,342		$	3,309,042

Other comprehensive income
Foreign currency translation adjustment	$	1,337,601		$	61,848		$	2,015,309		$	866,297

Comprehensive income	$	3,600,146		$	1,395,177		$	15,553,651		$	4,175,339

Basic and diluted income per common share
Basic	$	0.05		$	0.03		$	0.30		$	0.07
Diluted	$	0.05		$	0.03		$	0.30		$	0.07

Weighted average common shares outstanding
Basic		45,050,000			45,050,000			45,050,000			45,050,000
Diluted		45,115,382			45,050,000			45,115,382			45,050,000

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

CHINA HGS REAL ESTATE, INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)

	Nine months ended June 30,
	2013			2012
Cash flows from operating activities
Net income	$	13,538,342		$	3,309,042
Adjustments to reconcile net income to net cash provided by (used in )
operating activities:
Depreciation		67,151			63,572
Stock Based Compensation		7,612			21,093
Changes in assets and liabilities:
Restricted cash		(136,176	)		(246,873	)
Accounts receivable		(2,474,262	)		-
Advances to vendors		1,517,734			4,084,292
Loans to outside parties		(943,110	)		1,083,510
Real estate property development completed		8,512,382			(8,068,104	)
Real estate property under development		(33,833,410	)		691,386
Other current assets		(120,144	)		(132,172	)
Security deposits for land use rights		-			(11,693,808	)
Accounts payables		8,968,016			(4,639,102	)
Construction Deposits		152,481			43,755
Other payables		622,260			679,934
Customer deposits		5,127,523			7,965,987
Accrued expenses		282,239			(4,130	)
Taxes payable		446,139			(277,728	)
Net cash provided by (used in) operating activities		1,734,777			(7,119,346	)

Cash flow from financing activities
Proceeds from shareholder loan		-			3,142,332
Repayment of shareholder loan		-			(3,142,332	)
Net cash provided by financing activities		-			-

Effect of changes of foreign exchange rate on cash		49,333			79,548

Net increase (decrease) in cash		1,784,110			(7,039,798	)

Cash, beginning of period		1,104,686			8,837,795

Cash, end of period	$	2,888,796		$	1,797,997

Supplemental disclosures of cash flow information:
Interest paid	$	-		$	-
Income taxes paid	$	243,474		$	24,137
Non Cash transaction
Transfer of security deposit for land use rights to real estate
under development	$	12,589,971		$	-

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

CHINA HGS REAL ESTATE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 1. ORGANIZATION AND BASIS OF PRESENTATION

China HGS Real Estate, Inc. (“China HGS” or the “Company” or “we”, “us”, “our”), through its subsidiaries and variable interest entity (“VIE”), engages in real estate development, and the construction and sales of residential apartments, parking space and commercial properties in Tier 3 and Tier 4 cities and counties in China.

The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with the U.S. generally accepted accounting principles (“GAAP”) for interim financial information. Accordingly, they do not include all of the information and footnotes required by generally accepted accounting principles for complete financial statements. In the opinion of management, all adjustments (consisting only of normal recurring accruals) considered necessary for a fair presentation have been included. Operating results for the three and nine months ended June 30, 2013 and 2012 are not necessarily indicative of the results that may be expected for the full year. The information included in this Form 10-Q should be read in conjunction with Management’s Discussion and Analysis of Financial Condition and Results of Operations and the financial statements and notes thereto included in the Company’s Annual Report on Form 10-K for the fiscal year ended September 30, 2012.

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Principles of consolidation

The unaudited condensed consolidated financial statements include the financial statements of China HGS, China HGS Investment Inc. (the “HGS Investment”), Shaanxi HGS Management and Consulting Co., Ltd. (the “Shaanxi HGS”) and its variable interest entity (“VIE”), Shaanxi Guangsha Investment and Development Group Co., Ltd. (the “Guangsha”). All inter-company transactions and balances between the Company and its subsidiaries have been eliminated upon consolidation.

Use of estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes, and disclosure of contingent liabilities at the date of the condensed consolidated financial statements. Estimates are used for, but not limited to, the selection of the useful lives of property and equipment, provision necessary for contingent liabilities, fair values, revenue recognition, taxes, budgeted costs and other similar charges. Management believes that the estimates utilized in preparing its condensed consolidated financial statements are reasonable and prudent. Actual results could differ from these estimates.

Fair value of financial instruments

The Company follows the provisions of Accounting Standards Codification (“ASC”) 820, Fair Value Measurements and Disclosures. It clarifies the definition of fair value, prescribes methods for measuring fair value, and establishes a fair value hierarchy to classify the inputs used in measuring fair value as follows:

Level 1-Inputs are unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date.

Level 2-Inputs are unadjusted quoted prices for similar assets and liabilities in active markets, quoted prices for identical or similar assets and liabilities in markets that are not active, inputs other than quoted prices that are observable, and inputs derived from or corroborated by observable market data.

CHINA HGS REAL ESTATE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Fair value of financial instruments (continued)

Level 3-Inputs are unobservable inputs which reflect the reporting entity’s own assumptions or what assumptions the market participants would use in pricing the asset or liability based on the best available information.

The carrying amounts reported in the accompanying condensed consolidated balance sheets for cash, restricted cash, advance to vendors, loans to outside parties, security deposits for land use rights, other current assets, accounts payable, customer deposits, other payables, accrued expenses, and taxes payable, approximate their fair value based on the short-term maturity of these instruments. The fair value of the long term customer and construction deposits approximate their carrying amounts because the deposits are received in cash.

Revenue recognition

Real estate sales are recognized in accordance with the ASC 360-20 “Real Estate Sales”.

Revenue from the sales of development properties is recognized by the full accrual method at the time of the closing of an individual unit sale. This occurs when title to or possession of the property is transferred to the buyer. A sale is not considered consummated until (a) the parties are bound by the terms of a contract, (b) all consideration has been exchanged, (c) any permanent financing for which the seller is responsible has been arranged, (d) all conditions precedent to closing have been performed, (e) the seller does not have substantial continuing involvement with the property, and (f) the usual risks and rewards of ownership have been transferred to the buyer. Further, the buyer’s initial and continuing investment is adequate to demonstrate a commitment to pay for the property.

The Company provides “mortgage loan guarantees” only with respect to buyers who make down-payments of 30%-50% of the total purchase price of the property. The period of the mortgage loan guarantee begins on the date the bank approves the buyer’s mortgage and we receives the loan proceeds in our bank account and ends on the date the “Certificate of Ownership” evidencing that title to the property has been transferred to the buyer. The procedures to obtain the Certificate of Ownership take six to twelve months (the “Mortgage Loan Guarantee Period”). If, after investigation of the buyer’s income and other relevant factors, the bank decides not to grant the mortgage loan, our mortgage-loan based sales contract terminates and there will be no guarantee obligation. If, during the Mortgage Loan Guarantee Period, the buyer defaults on his or her monthly mortgage payment for three consecutive months, we are required to refund the loan proceeds back to the bank, although we have the right to keep the customer's deposit and resell the property to a third party. Once the Certificate of Property has been issued by the relevant government authority, our loan guarantee terminates. If the buyer then defaults on his or her mortgage loan, the bank has the right to take the property back and sell it and use the proceeds to pay off the loan. The Company is not liable for any shortfall that the bank may incur in this event. To date, no buyer has defaulted on his or her mortgage payments during the Mortgage Loan Guarantee Period and the Company has not had to refund any loan proceeds pursuant to its mortgage loan guarantees.

For municipal road construction projects, fees are generally recognized by the full accrual method at the time the projects are completed.

CHINA HGS REAL ESTATE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Revenue recognition (continued)

On October 23, 2012, the Company entered into a sales agreement to sell the remaining commercial units in Nan Dajie (Mingzhu Xinju) project with a total GFA of 4,545.88 square meters located in Hanzhong City for a total contract amount of $5,493,330 (RMB33,911,426). The purchaser is related to one of the Company’s concrete suppliers for our Hanzhong City Oriental Pearl Garden project and Mingzhu Beiyuan project. The purchaser’s payments are guaranteed by third parties. The ownership certificate of the related property was issued to the purchaser on November 22, 2012. As of June 30, 2013, accounts receivable of $2,507,409 was due from the purchaser. Based on the current collection progress, the Company expects the balance to be collected by September 30, 2013.

Foreign currency translation

The Company’s financial information is presented in U.S. dollars. The functional currency of the Company’s operating subsidiaries is Renminbi (“RMB”), the currency of the PRC. The financial statements of the Company have been translated into U.S. dollars in accordance with ASC 830-30 “Translation of Financial Statements”. The financial information is first prepared in RMB and then is translated into U.S. dollars at year-end exchange rates as to assets and liabilities and average exchange rates as to revenue and expenses. Capital accounts are translated at their historical exchange rates when the capital transactions occurred. The effects of foreign currency translation adjustments are included as a component of accumulated other comprehensive income in stockholders’ equity.

	For nine months ended June 30,				September 30,
	2013		2012		2012
Period end RMB : USD exchange rate		6.1732		6.3197		6.3190
Nine months average RMB : USD exchange rate		6.2559		6.3428

The RMB is not freely convertible into foreign currency and all foreign exchange transactions must take place through authorized institutions. No representation is made that the RMB amounts could have been, or could be, converted into U.S. dollars at the rates used in translation.

Cash

Cash includes cash on hand and demand deposits in accounts maintained with commercial banks within the PRC. The Company considers all highly liquid investments with original maturities of three months or less when purchased to be cash equivalents. The Company maintains bank accounts in the PRC. Cash balances in bank accounts in PRC are not insured.

CHINA HGS REAL ESTATE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Restricted Cash

The restricted cash is required by the banks as collateral for mortgage loans given to the home buyers before obtaining the certificates of ownership of the properties as collateral. In order to provide the banks with the certificates of ownership, the Company is required to complete certain procedures with the Chinese government, which normally takes six to twelve months. Because the banks provide the loan proceeds to the Company without obtaining certificates of ownership as loan collateral during this six to twelve months’ period, the mortgage banks require the Company to maintain, as restricted cash, 5% to 10% of the mortgage proceeds as security for the Company’s obligations under such guarantees. The restricted cash is released by the banks once they receive the certificates of ownership. As of June 30, 2013 and September 30, 2012, the balances of restricted cash totaled $1,244,516 and $1,080,985, respectively. These deposits are not covered by insurance. The Company has not experienced any losses in such accounts and management believes its restricted cash account is not exposed to any risks.

Advances to vendors

Advances to vendors consist of balances paid to contractors and vendors for services and materials that have not been provided or received and generally relate to the development and construction of residential and commercial units in the PRC. Advances to vendors are reviewed periodically to determine whether their carrying value has become impaired. Historically, the Company has not experienced any losses as a result of these advances. As of June 30, 2013 and September 30, 2012, the Company had outstanding balance of advance to vendors in the amounts of $1,088,969 and $2,566,422, respectively.

Loans to outside parties

Loans to outside parties consist of various cash advances to unrelated companies and individuals with which the Company has business relationships. Loans to outside parties are reviewed periodically as to whether their carrying value has become impaired. These loans bear no interest and they are due on demand. The Company considers the assets to be impaired if the collectability of the balances becomes doubtful. All these loans are considered collectible within the next twelve months based on the Company’s past experience.

Security deposits for land use rights

Security deposits for land use rights consist of the deposit held by the PRC government for the purchase of land use rights in Hanzhong City and the deposit held by an unrelated party to transfer its land use rights in Hanzhong City to the Company. The deposits will be reclassified to real estate property under development upon the transfers of legal title.

CHINA HGS REAL ESTATE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Real estate property development completed and under development

Real estate property consists of finished residential unit sites, commercial offices and residential unit sites under development. The Company leases the land for the residential unit sites under land use right leases with various terms from the PRC government. The cost of land use rights is included in the development cost and allocated to each project. Real estate property development completed and real estate property under development are stated at the lower of cost or fair value.

Expenditures for land development, including cost of land use rights, deed tax, pre-development costs, and engineering costs, exclusive of depreciation, are capitalized and allocated to development projects by the specific identification method. Costs are allocated to specific units within a project based on the ratio of the sales area of units to the estimated total sales area of the project (or phase of the project) multiplied by the total cost of the project (or phase of the project).

Cost of amenities transferred to buyers is allocated to specific units as a component of total construction cost. The amenity cost includes landscaping, road paving, etc. Once the projects are completed, the amenities are under control of the property management companies. In accordance to GAAP, real estate property development completed and under development are subject to impairment when the carrying amount exceeds fair value. An impairment loss shall be recognized only if the carrying amount of the assets is not recoverable and exceeds fair value. The carrying amount is not recoverable if it exceeds the sum of the undiscounted cash flows expected to be generated by the assets.

Impairment of long-lived assets

In accordance with ASC 360, "Accounting for the Impairment or Disposal of Long-Lived Assets", the Company is required to review its long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable through the estimated undiscounted cash flows expected to result from the use and eventual disposition of the assets. Whenever any such impairment exists, an impairment loss will be recognized for the amount by which the carrying value exceeds the fair value.

Assets are grouped and evaluated at the lowest level for their identifiable cash flows that are largely independent of the cash flows of other groups of assets. The Company considers historical performance and future estimated results in its evaluation of potential impairment and then compares the carrying amount of the asset to the future estimated cash flows expected to result from the use of the asset. If the carrying amount of the asset exceeds estimated expected undiscounted future cash flows, the Company measures the amount of impairment by comparing the carrying amount of the asset to its fair value. The estimation of fair value is generally determined by using the asset's expected future discounted cash flows or market value. The Company estimates fair value of the assets based on certain assumptions such as budgets, internal projections, and other available information as considered necessary. There is no impairment of long-lived assets during the three and nine months ended June 30, 2013 and 2012, respectively.

Customer deposits

Customer deposits consist of amounts received from customers relating to the sale of residential units in the PRC. In the PRC, customers will generally obtain permanent financing for the purchase of their residential unit prior to the completion of the project. The lending institution will provide the funding to the Company upon the completion of the financing rather than the completion of the project. The Company receives these funds and recognizes them as a liability until the revenue can be recognized.

CHINA HGS REAL ESTATE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Property warranty

The Company provides its customers with warranties which cover major defects of building structure and certain fittings and facilities of properties sold. The warranty period varies from two years to five years, depending on different property components the warranty covers. The Company continually estimates potential costs for materials and labor with regard to warranty-type claims expected to be incurred subsequent to the delivery of a property. Reserves are determined based on historical data and trends with respect to similar property types and geographical areas. The Company continually monitors the warranty reserve and makes adjustments to its pre-existing warranties, if any, in order to reflect changes in trends and historical data as information becomes available. The Company may seek further recourse against its contractors or any related third parties if it can be proved that the faults are caused by them. In addition, the Company also withholds up to 2% of the contract cost from sub-contractors for periods of two to five years. These amounts are included in construction deposits, and are only paid to the extent that there has been no warranty claim against the Company relating to the work performed or materials supplied by the subcontractors. For the periods ended June 30, 2013 and September 30, 2012, the Company had not recognized any warranty liability or incurred any warranty costs in excess of the amount retained from subcontractors.

Construction Deposits

Construction deposits are the warranty deposits the real estate contractors provide to the Company upon signing the construction contracts. The Company can use such deposits to reimburse customers in the event of customer claims due to construction defects. The remaining balance of the deposits are returned to the contractors when the terms of the after-sale property warranty expires, which normally occurs within two to five years after the date of the deposit.

Stock-based compensation

The Company accounted for share-based compensation in accordance with ASC Topic 718, Compensation - Stock compensation, which requires that share-based payment transactions be measured based on the grant-date fair value of the equity instrument issued and recognized as compensation expense over the requisite service period, or vesting period.

ASC 718 requires forfeitures to be estimated at the time of grant and revised, if necessary, in the subsequent period if actual forfeitures differ from initial estimates. Forfeiture rate is estimated based on historical and future expectation of employee turnover rate and are adjusted to reflect future change in circumstances and facts, if any. Share-based compensation expense is recorded net of estimated forfeitures such that expense was recorded only for those stock options and common stock awards that are expected to vest.

CHINA HGS REAL ESTATE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 2. SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (continued)

Income taxes

The Company utilizes ASC 740, “Income Taxes,” which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the financial statements or tax returns. Under this method, deferred income taxes are recognized for the tax consequences in future years of differences between the tax bases of assets and liabilities and their financial reporting amounts at each period end based on enacted tax laws and statutory tax rates applicable to the periods in which the differences are expected to affect taxable income. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

ASC 740-10-25 prescribes a more-likely-than-not threshold for consolidated financial statement recognition and measurement of a tax position taken (or expected to be taken) in a tax return. It also provides guidance on the recognition of income tax assets and liabilities, classification of current and deferred income tax assets and liabilities, accounting for interest and penalties associated with tax positions, years open for tax examination, accounting for income taxes in interim periods and income tax disclosures. There are no material uncertain tax positions as of June 30, 2013 and September 30, 2012.

The Company is a corporation organized under the laws of the State of Florida. However, all of the Company’s operations are conducted solely by its subsidiaries in the PRC. No income is earned in the United States and the management does not repatriate any earnings outside the PRC. As a result, the Company did not generate any U.S. taxable income for the three and nine months ended June 30, 2013, and 2012, respectively.

As of June 30, 2013, the tax years ended September 30, 2006 through June 30, 2013 for the Company’s PRC entities remain open for statutory examination by PRC tax authorities. The tax years ended September 30, 2010 through June 30, 2013 for the parent Company China HGS remain open for statutory examination by U.S. tax authorities.

Land appreciation tax (“LAT”)

In accordance with the relevant taxation laws in the PRC, the Company is subject to LAT based on progressive rates ranging from 30% to 60% on the appreciation of land value, which is calculated as the proceeds of sales of properties less deductible expenditures including borrowing costs and all property development expenditures. LAT is exempted if the appreciation values do not exceed certain thresholds specified in the relevant tax laws.

The whole project must be completed before the LAT obligation can be assessed. Accordingly, the Company should record the liability and the total related expense at the completion of a project unless the tax authorities impose an assessment at an earlier date. The methods to implement this tax law vary among different geographic areas. Hanzhong, where the project Mingzhu Garden, NanDajie and Central Plaza are located, implements this tax rule by requiring real estate companies prepay the LAT based upon customer deposits received. The tax rate in Hanzhong is 1%. Yang County, where the project Yangzhou Pearl Garden is located, requires a tax rate of 0.5%.

Comprehensive income

In accordance with ASC 220-10-55, comprehensive income is defined as all changes in equity except those resulting from investments by owners and distributions to owners. The Company’s only components of comprehensive income during the three and nine months ended June 30, 2013 and 2012 were net income and foreign currency translation adjustments.

CHINA HGS REAL ESTATE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 3. SECURITY DEPOSITS FOR LAND USE RIGHTS

In May 2011, the Company entered into a development agreement with the local government. Pursuant to the agreement, the Company will prepay the development cost of $19,390,268 (RMB119, 700,000) and the Company has the right to acquire the land use rights through public bidding. The prepaid development cost will be deducted from the final purchase price of the land use rights. As of June 30, 2013, a deposit of $3,239,811 (RMB20,000,000) (September 30, 2012 - $3,165,058 or RMB20,000,000) was paid by the Company. The Company currently expects to make payment of the remaining development cost within the next twelve months based on government’s current work progress.

In August 2011, the Company entered into a land transfer agreement with Hanzhong Shijin Real Estate Development Limited (“Shijin”). Pursuant to the agreement, Shijin agreed to transfer certain land use rights to the Company for the total price of $7,370,570 (RMB45,500,000). As of June 30, 2013, a deposit of $7,842,367 (consisting of the full contract amount of RMB45,500,000, a commission of RMB410,000 and a deposit of RMB2,502,500 related to application of land use rights certificate) was paid by the Company. The Company is in the process of applying for the land use rights certificate. As of June 30, 2013 and September 30, 2012, the deposit balance was $7,842,367 (RMB45,910,000) and $7,265,390 (RMB45,910,000), respectively.

On November 18, 2011, the Company won two bids for the land use rights by auction to obtain two parcels of land in Yang County for total consideration and the bidding commission of $12,894,868 (RMB79,602,600). As of June 30, 2013, the Company had made full payment and the related balance was reclassified to real estate properties under development. As of September 30, 2012, the deposit balance was $12,464,250 (RMB78, 761,600).

NOTE 4. REAL ESTATE PROPERTY DEVELOPMENT COMPLETED AND UNDER DEVELOPMENT

The following summarizes the components of real estate property development completed and under development as of June 30, 2013 and September 30, 2012:

	June 30, 2013		September 30, 2012
Development completed
Hanzhong City Mingzhu Garden (Mingzhu Nanyuan & Mingzhu Beiyuan)	$	5,475,556	$	10,957,861
Hanzhong City Nan Dajie (Mingzhu Xinju)		1,883,976		3,651,828
Yang County Yangzhou Pearl Garden		10,248,914		11,019,854
Hanzhong City Central Plaza		610,445		596,358
Real estate property development completed	$	18,218,891	$	26,225,901
Less: Real estate property completed –short-term	$	12,781,082	$	19,534,088
Real estate property completed –long-term	$	5,437,809	$	6,691,813
Under development:
Hanzhong City Oriental Pearl Garden		38,062,450		30,964,847
Hanzhong City Mingzhu Garden (Mingzhu Nanyuan & Mingzhu Beiyuan)		43,031,215		21,102,925
Yang County Yangzhou Pearl Garden		11,560,361		11,620,714
Yangzhou Mansion		18,581,251		-
Hanzhong City Mingzhu Road West (a)		1,305,098		732,571
Hanzhong City Liuhou Road (a)		237,623		191,005
Real estate property under development	$	112,777,998	$	64,612,062

Less: Short-term portion	$	3,866,508	$	8,590,275
Real estate property under development –long-term	$	108,911.490	$	56,021,787

(a)

In June 2012, the Company was approved by Hanzhong local government to construct two municipal roads with a total length of 1,064.09 meters. The budgeted price for these two municipal roads is approximately $3.0 million (RMB18,716,489) which was approved by the Hanzhong Ministry of Finance. The related construction has been substantially completed as of June 30, 2013 and is expected to be delivered to local government in the short term. For these construction projects, the Company recognizes the fee as other revenue using the full accrual method when the project is completed.

As of June 30, 2013 and September 30, 2012, land use rights included in real estate property under development totaled $55,532,229 and $41,902,111, respectively.

NOTE 5. CUSTOMER DEPOSITS

Customer deposits consist of amounts received from customers for the pre-sale of residential units in the PRC. The details of customer deposits are as follows:

	June 30, 2013		September 30, 2012
Customer deposits by real estate projects
Mingzhu Garden (Mingzhu Nanyuan & Mingzhu Beiyuan)	$	25,976,422	$	16,900,566
Hanzhong City Oriental Pearl Garden		3,715,615		-
Yangzhou Pearl Garden		5,538,584		12,440,849
Total	$	35,230,621	$	29,341,415

Including: Customer deposits -short-term	$	5,220,783	$	11,597,422
Customer deposits - long-term	$	30,009,838	$	17,743,993

Customers are required to make initial customer deposits. The initial customer deposits are typically 10%-20% of the unit price for those customers who purchase properties in cash and 30%-50% of the unit price for those customers who purchase properties with mortgages. The banks provide the balance of the funding to the Company upon consummation of the sales. The banks hold the properties as collateral for customers’ mortgage loans. If the customers default, the bank will repossess the collateral properties. Except during the Mortgage Loan Guarantee Period of approximately six to twelve months, the banks have no recourse to the Company for customers’ defaults.

NOTE 6. SHAREHOLDER LOAN

The Company entered into a one year loan agreement (“USD Loan Agreement”) with Mr. Xiaojun Zhu, pursuant to which the Company borrowed $1,810,000 from Mr. Xiaojun Zhu to make a capital injection into Shaanxi HGS, the Company’s subsidiary. The interest rate for the loan is 4% per annum. On July 19, 2012, the term of the loan was extended to June 28, 2013. On July 19, 2013, the Company entered into the second amendment to the USD Loan Agreement to extend the term until June 28, 2014. The Company recorded interest expense of $18,100 and $54,300 for the three and nine months ended June 30, 2013, respectively. The Company did not pay the interest expense and recorded under accrued expense in the balance sheets as of June 30, 2013 and September 30, 2012.

CHINA HGS REAL ESTATE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 7. STOCK OPTIONS

Under the fair value recognition provisions of ASC Topic 718, stock-based compensation cost is measured at the grant date based on the value of the award and is recognized on a straight-line basis as expense over the vesting period. Additionally, the Company is required to use judgment in estimating the amount of stock-based awards that are expected to be forfeited. If actual forfeitures differ significantly from the original estimate, stock-based compensation expense and the results of operations could be impacted.

In January 2010, the Company’s Board of Directors granted stock options to three independent directors to purchase up to 34,000 shares of the Company’s common stock (“2010 Stock Options). 20% of the shares underlying the options were exercisable on the grant date and the remaining 80% of the shares underlying the options become exercisable over the next eight quarters at the rate of 10% at the end of every quarter. The exercise price of the options is $2.60 per share and the options expire on January 6, 2015. As of June 30, 2013 and September 30, 2012, 100% of the option awards have vested, respectively. During the three months ended June 30, 2013 and 2012, a total of Nil shares underlying the 2010 Stock Options were forfeited. During the nine months ended June 30, 2013 and 2012, a total of 24,000 shares and Nil share underlying the 2010 Stock Options were forfeited, respectively.

On March 16, 2011, the Company’s Board of Directors granted stock options to three independent directors to purchase up to an aggregate of 34,000 shares of the Company’s common stock (“2011 Stock Options). Twenty percent (20%) of the shares underlying the options were exercisable on the grant date and the remaining 80% of the shares underlying the options become vested over the next eight quarters at the rate of 10% at the end of every quarter. The exercise price of the options is $2.37 per share and the options expire on March 16, 2016. As of June 30, 2013 and September 30, 2012, 100% and 90% of the option awards have vested, respectively. During the three months ended June 30, 2013 and 2012, a total of Nil shares underlying the 2011 Stock Options were forfeited. During the nine months ended June 30, 2013 and 2012, a total of 24,000 shares and Nil share underlying the 2011 Stock Options were forfeited, respectively.

On August 22, 2012, the Company’s Board of Directors granted stock options to two newly appointed independent directors to purchase up to an aggregate of 120,000 shares of the Company’s common stock (“2012 Stock Options). The shares underlying the options become vested during the following 12 months period at the end of each quarter. The exercise price of the options is $2.37 per share. As of June 30, 2013 and September 30, 2012, 83.3% and 8.3% of the option awards have vested, respectively.

The assumptions used in calculating the fair value of options granted using the Black-Scholes option pricing model are as follows:	Options granted in August 2012		Options granted in March 2011
Risk-free interest rate		0.19%		1.87%
Expected life of the options		1 year		5 years
Expected volatility		148%		65%
Expected dividend yield		0%		0%
Fair value		$8,400		$44,590

The Company uses the Black-Scholes option-pricing model, which incorporates various assumptions including volatility, expected life and interest rates to determine fair value. The Company’s expected volatility assumption is based on the historical volatility of Company’s stock. The expected life assumption is primarily based on the simplified method due to the Company’s limited option exercise behavior. The risk-free interest rate for the expected term of the option is based on the U.S. Treasury yield curve in effect at the time of grant.

CHINA HGS REAL ESTATE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 7. STOCK OPTIONS (continued)

The following table summarizes the stock option activities of the Company:

	Number of options		Weighted Average Exercise Price		Weighted Average Remaining Life in Years		Grant Date Fair Value
Outstanding, September 30, 2012		188,000	$	2.41		1.60	$	130,147
Granted		-		-		-		-
Forfeited		48,000		2.49		2.61		85,940
Exercised		-		-		-		-
Outstanding, June 30, 2013		140,000	$	2.39		0.42	$	44,207
Exercisable, June 30, 2013		120,000	$	2.39		0.47	$	42,808

Total stock-based compensation expense recognized in the three months ended June 30, 2013 and 2012, was $2,100 and $4,459, respectively. Total stock-based compensation expense recognized in the nine months ended June 30, 2013 and 2012, was $7,612 and $21,093, respectively. As of June 30, 2013 and September 30, 2012, there was $1,400 and $9,012 of unrecognized compensation cost related to stock option awards that are expected to be recognized, respectively.

NOTE 8. TAXES

(A) Business sales tax

The Company is subject to a 5% business sales tax on revenue. It is the Company’s continuing practice to recognize the 5% business sales tax based on revenue as a cost of sales as the revenue is recognized. As of June 30, 2013, the Company had business sales tax and related tax payable of $3,696,598 (September 30, 2012- $3,366,130), which is expected to be paid when the projects are completed and assessed by the local tax authority.

B) Corporate income taxes (“CIT”)

The Company’s PRC subsidiaries and VIE are governed by the Income Tax Law of the People’s Republic of China concerning the privately run enterprises, which are generally subject to income tax at a statutory rate of 25% on income reported in the statutory financial statements after appropriate tax adjustments.

However, as approved by the local tax authority of Hanzhong City, the Company’s CIT was assessed annually at a pre-determined fixed rate as an incentive to stimulate the local economy and encourage entrepreneurship. The local income tax rate in Hanzhong is 2.5% and in Yang County is 1.25% based on revenue. For the three months ended June 30, 2013 and 2012, the Company’s assessed income taxes were $127,284 and $71,259 respectively. For the nine months ended June 30, 2013 and 2012, the Company’s assessed income taxes were $704,440 and $167,542, respectively.

Although the possibility exists for reinterpretation of the application of the tax regulations by higher tax authorities in the PRC, potentially overturning the decision made by the local tax authority, the Company has not experienced any reevaluation of the income taxes for prior years. The PRC tax rules are different from the local tax rules and the Company is required to comply with local tax rules. The difference between the two tax rules will not be a liability of the Company. There will be no further tax payments for the difference.

CHINA HGS REAL ESTATE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 8. TAXES (continued)

B) Corporate income taxes (“CIT”) (continued)

The following table reconciles the statutory rates to the Company’s effective tax rate for the three and nine months ended June 30, 2013 and 2012:

	Three months ended June 30,						Nine months ended June 30,
	2013			2012			2013			2012
Chinese statutory tax rate		25.0	%		25.0	%		25.0	%		25.0	%
Exemption rendered by local tax authorities		(19.7	)%		(20.1	)%		(20.0	)%		(20.2	)%
Effective tax rate		5.3	%		4.9	%		5.0	%		4.8	%

The parent Company China HGS Real Estate, Inc. is incorporated in the United States. Net operating loss carry forwards for United States income tax purposes amounted to $231,892 and $169,980 as of June 30, 2013 and September 30, 2012, respectively, which are available to reduce future years’ taxable income. These carry forwards will expire in 2032. However, the change in control resulting from the reverse merger in 2009 limits the amount of loss to be utilized each year. Management doesn’t expect to remit any of its net income back to the United States in the foreseeable future. Accordingly, the Company recorded a full valuation allowance as of June 30, 2013 and September 30, 2012. The components of deferred taxes as of June 30, 2013 and September 30, 2012 consist of the following:

	As of
	June 30, 2013			September 30, 2012
Net operating loss carry-forwards for parent company	$	78,843		$	57,793
Valuation allowance		(78,843	)		(57,793	)
Net deferred tax asset	$	-		$	-

The valuation allowance increased $6,868 and $7,670 for the three months ended June 30, 2013 and 2012, respectively. The valuation allowance increased $21,050 and $25,633 for the nine months ended June 30, 2013 and 2012, respectively.

C) LAT

Since January 1, 1994, LAT has been applicable at progressive tax rates ranging from 30% to 60% on the appreciation of land values, with an exemption provided for the sales of ordinary residential properties if the appreciation values do not exceed certain thresholds specified in the relevant tax laws. However, the Company’s local tax authority in Hanzhong City has not imposed the regulation on real estate companies in its area of administration. Instead, the local tax authority has levied the LAT at the rate of 0.8% or 1.0% against total cash receipts from sales of real estate properties, rather than according to the progressive rates. As of June 30, 2013, the prepaid LAT balance is $234,803 with respect to properties sold up to June 30, 2013. As of September 30, 2012, the outstanding LAT payable balance is $22,650 with respect to properties sold up to September 30, 2012.

CHINA HGS REAL ESTATE, INC.

NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS (UNAUDITED)

NOTE 8. TAXES (continued)

D) Taxes payable consisted of the following:

	June 30, 2013		September 30, 2012

CIT	$	798,765	$	765,206
Business tax		3,696,598		3,366,130
Other tax and fees		395,630		205,122
Total taxes payable	$	4,890,993	$	4,336,458

NOTE 9. CONTINGENCY AND COMMITMENTS

As an industry practice, the Company provides guarantees to PRC banks with respect to loans procured by the purchasers of the Company’s real estate properties for the total mortgage loan amount until the completion of obtaining the “Certificate of Ownership” of the properties from the government, which generally takes six to twelve months. Because the banks provide loan proceeds without getting the “Certificate of Ownership” as loan collateral during this six to twelve months’ period, the mortgage banks require the Company to maintain, as restricted cash, 5% to 10% of the mortgage proceeds as security for the Company’s obligations under such guarantees. If a purchaser defaults on its payment obligations, the mortgage bank may deduct the delinquent mortgage payment from the security deposit and require the Company to pay the excess amount if the delinquent mortgage payments exceed the security deposit. The Company has made necessary reserves in its restricted cash account to cover any potential mortgage defaults as required by the mortgage lenders. The Company has not experienced any losses related to this guarantee and believes that such reserves are sufficient.

ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATION

The following discussion and analysis of financial condition and results of operations relates to the operations and financial condition reported in the unaudited condensed consolidated financial statements of China HGS Real Estate, Inc. for the three and nine months ended June 30, 2013 and 2012 and should be read in conjunction with such financial statements and related notes included in this report.

As used in this report, the terms “Company,” “we,” “our,” “us” and “China HGS” refer to China HGS Real Estate, Inc. and its subsidiaries.

Preliminary Note Regarding Forward-Looking Statements.

We make forward-looking statements in Management’s Discussion and Analysis of Financial Condition and Results of Operations and elsewhere in this report based on the beliefs and assumptions of our management and on information currently available to us. Forward-looking statements include information about our possible or assumed future results of operations which follow under the headings “Business Overview,” “Liquidity and Capital Resources,” and other statements throughout this report preceded by, followed by or that include the words “believes,” “expects,” “anticipates,” “intends,” “plans,” “estimates” or similar expressions.

Forward-looking statements are subject to a number of risks and uncertainties that could cause actual results to differ materially from those expressed in these forward-looking statements, including the risks and uncertainties described below and other factors we describe from time to time in our periodic filings with the U.S. Securities and Exchange Commission (the “SEC”). We therefore caution you not to rely unduly on any forward-looking statements. The forward-looking statements in this report speak only as of the date of this report, and we undertake no obligation to update or revise any forward-looking statement, whether as a result of new information, future developments or otherwise. These forward-looking statements include, among other things, statements relating to:

•

our ability to sustain our project development;

•

our ability to obtain additional land use rights at favorable prices;

•

the market for real estate in Tier 3 and 4 cities and counties;

•

our ability to obtain additional capital in future years to fund our planned expansion; or

•

economic, political, regulatory, legal and foreign exchange risks associated with our operations.

Business Overview

We conduct substantially all of our business through Shaanxi Guangsha Investment and Development Group Co., Ltd, in Hanzhong, Shaanxi Province. Since the initiation of our business, we have been focused on expanding our business in certain Tier 3 and Tier 4 cities and counties in China.

The restrictive real estate policy and tighten liquidity policy left a profound negative impact on the residential housing transaction volume in 2011 and 2012. These policies also negatively affected buyers’ confidence and consumption psychology. Some buyers are taking a wait-and-see attitude and may delay their purchasing decision.

On March 1, 2013, China’s State Council announced five general curbing principles to regulate the real estate market, including new initiatives aimed at streamlining the work responsibility system for property prices, controlling speculative property investments, increasing commodity housing and land supply, stepping up construction of affordable housing, as well as tightening controls of the market. The detail measures include a 20 percent tax on profits from selling a home, a capital gains tax that is on the books but has not been widely enforced. Additionally, down payments and mortgage rates would be increased for second homes in certain cities. Cities and local governments were instructed to institute “property control targets and detailed implementation plans” by the end of March 2013. The State Council pointed out that China is in the progress of rapid urbanization and housing supply in major cities will not be able to meet demands in the short term. The State Council will maintain its control on speculative property investment and make efforts to meet the demands of home buyers.

While the government’s broad policy direction is likely to remain unchanged and the restrictive real estate policies have created a “wait-and-see” mentality among real estate buyers, the cumulative downward price adjustment has triggered the partial release of demand, creating a rise in transaction volumes in the late period of 2012. Developers generally have been reducing inventory by adopting more aggressive sales tactics.

For the three and nine months ended June 30, 2013, our sales volume significantly increased compared to the same periods last year. Our sales, gross profit and net income for the three months ended June 30, 2013 were $7,174,974, $3,135,602 and $2,262,545, respectively, representing an approximately 47.0%, 68.0% and 70% increase from the three months ended June 30, 2012, respectively. Our sales, gross profit and net income for the nine months ended June 30, 2013 were $37,561,349, $17,154,280 and $13,538,342, respectively, representing an approximately 265.5%, 252.3% and 309% increase from the nine months ended June 30, 2012, respectively.

We are using full accrual method to recognize revenue and only recognize sales revenue upon delivery of sold properties to buyers instead of upon pre-sale of the properties. This accounting method adds uncertainties in our future sales trend and causes uneven sales revenue from period to period as our sales revenue depends upon the number of units delivered during the year. Currently, most of our real estate projects under construction are high-rise buildings with planned GFA over 709,038 square meters, which generally take about 2- 3 years for the construction, while our completed projects in the past were mostly multi-layer or sub-high-rise buildings and took 1-1.5 years for construction. It might indicate that in certain future reporting periods, even we have pre-sale contracts and have received customer deposits, we may not record any revenue because we have no new construction work completed and delivered to buyers in those periods. This is a typical characteristic of our business and the uneven sales revenues from period to period are due in part to the rate at which units are completed and delivered to buyers under the current full accrual method of revenue recognition policy.

The housing prices in Tier 3 and Tier 4 cities and counties are stable from last year. While short-term market correction is a process that the property sector is bound to undergo, the fundamental demand for residential housing will remain given the rising per capita income, accelerating urbanization and increasing demand for better living environment. For the nine months ended June 30, 2013, our average selling price (“ASP”) for real estate projects (excluding sales of parking spaces) located in Yang County was approximately $439 per square meter, representing a 11.4% increase from the ASP of $394 per square meter for the nine months ended June 30, 2012. The ASP of our Hanzhong real estate projects (excluding sales of parking spaces) was approximately $714 per square meter for the nine month ended June 30, 2013, a decrease of 13.8% from the ASP of $828 per square meter for the nine months ended June 30, 2012, because the Company sold more commercial properties during the same period last year. Generally, the ASP of commercial units is more than doubled from the ASP of residential units.

With respect to capital funding requirements, while many property developers must now worry about their debt leverage and working capital needs for debt repayment, in contrast, the Company does not have any external bank loan outstanding as of June 30, 2013. The Company’s cash flows from pre-sales and sales and, if necessary, shareholder loans should provide financial support for the current development and operations. In order to fully implement our business plan, however, we may need to raise capital in the future to sustain our expansion. Therefore, we might seek to access the capital markets in both the U.S. and China to obtain the funds we require. At the present time, however, we do not have commitments of funds from any source.

Market Outlook

We believe the fundamentals underpinning real estate demand remain strong. We intend to remain focused on our existing construction projects in Hanzhong City and Yang County, deepen our institutional sales network, enhance our cost and operational synergies and improve cash flows and strengthen our balance sheet. In this respect, in late fiscal 2012, we began the construction of two large residential projects in Hanzhong City and additional high-rise residential buildings in Yang County.

Oriental Pearl Garden

The project is located in the downtown of Hanzhong City. It consists of 12 high-rise residential buildings with commercial shops on the first and second floors with an estimated GFA of 260,000 square meters. The Company started construction in the third quarter of fiscal 2012 and expects to complete the whole construction in 2-3 years. The pre-sale license is expected to be obtained by the fourth quarter of fiscal 2013. As of June 30, 2013, the customer deposit balance was $3,715,615 for the project.

Mingzhu Beiyuan

The project is located in the south west part of Hanzhong City. It includes 17 high-rise residential buildings with an estimated GFA of 350,000 square meters. The Company started construction in the third quarter of fiscal 2012 and expect to complete the whole construction in 2-3 years. The Company received the presale license on April 25, 2013. During fiscal 2011, we signed a series of residential-apartment bulk-purchase agreements with Hanzhong Municipal Public Security Bureau, Hanzhong Municipal Bureau of Justice, Hanzhong Local Tax Bureau and the Hanzhong Social Insurance Center. The total residential units to be delivered in Mingzhu Beiyuan under these residential-apartment bulk-purchase agreements are 518 units with a total GFA of 68,752 square meters. As of June 30, 2013, the customer deposit balance related to all bulk-purchase agreements amounted to $21,185,771 (RMB130,784,000). None of the revenue has been recognized during the three months and nine months ended June 30, 2013.

Yangzhou Pearl Garden

During fiscal 2012, the Company also started the construction of 8 high-rise residential buildings and 1 sub-high-rise residential building with a total GFA of 99,038 square meters in Yangzhou Pearl Garden located in Yang County. We have obtained a pre-sale license for 3 residential buildings. The rest of pre-sale licenses are expected to be obtained by September 30, 2013. During fiscal 2011, the Company entered into a preliminary contract with Yang County to develop affordable apartment buildings with a total GFA of 40,000 square meters. These units are mainly located in 4 of 8 high-rise residential buildings. For the nine months ended June 30, 2013, the Company completed and delivered 3 high-rise residential buildings with total revenue of $11,129,109 (RMB69,622,595) recognized. The construction for the rest of the buildings is expected to be completed in 2 years. As of June 30, 2013, the customer deposit balance related to this preliminary contract amounted to $4,156,642 (RMB25,659,784).

In addition to the above residential projects, the Company was approved by Hanzhong local government to construct two municipal roads with a total length of 1,064.09 meters. The budgeted price for these two municipal roads is RMB18,716,489.34 (equivalent to $3.0 million), which was approved by Hanzhong Ministry of Finance. The related construction was substantially completed by June 30, 2013 but required the government’s quality approval before delivery for its intended use. For these construction projects, the Company recognizes the fee as other revenue using full accrual method when the project is completed. None of the revenue has been recognized during the three months and nine months ended June 30, 2013.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

The discussion and analysis of our financial condition and results of operations are based upon our condensed consolidated financial statements, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these condensed consolidated financial statements requires us to make estimates and judgments that affect our reported assets, liabilities, revenues and expenses, and related disclosure of contingent assets and liabilities. We evaluate our estimates on an on-going basis and use them on historical experience and various other assumptions that are believed to be reasonable under the circumstances as the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates because of different assumptions or conditions.

We believe the following critical accounting policies affect our significant estimates and judgments used in the preparation of our condensed consolidated financial statements. These policies should be read in conjunction with Note 2 of the notes to unaudited condensed consolidated financial statements.

Principles of Consolidation

The Company’s consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”).

The consolidated financial statements include the financial statements of China HGS Real Estate, Inc. (the “Company” or “China HGS”), China HGS Investment Inc. (the “HGS Investment”), Shaanxi HGS Management and Consulting Co., Ltd. (the “Shaanxi HGS”) and its variable interest entity (“VIE”), Shaanxi Guangsha Investment and Development Group Co., Ltd. (the “Guangsha”). All inter-company transactions and balances between the Company and its subsidiaries have been eliminated upon consolidation.

Use of estimates

The preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the amounts reported in the financial statements and accompanying notes, and disclosure of contingent liabilities at the date of the condensed consolidated financial statements. Estimates are used for, but not limited to, the selection of the useful lives of property and equipment, provision necessary for contingent liabilities, fair values, revenue recognition, taxes, budgeted costs and other similar charges. Management believes that the estimates utilized in preparing its condensed consolidated financial statements are reasonable and prudent. Actual results could differ from these estimates.

Fair value of financial instruments

Level 1-Inputs are unadjusted quoted prices in active markets for identical assets or liabilities available at the measurement date.

Revenue recognition

Real estate sales are recognized in accordance with the ASC 360-20 “Real Estate Sales”.

For municipal road construction projects, fees are generally recognized by the full accrual method at the time of the projects are completed.

Customer Deposits

Customer deposits consist of prepayments received from customers relating to the sale of residential units in the PRC. The Company receives these funds and recognizes them as a liability until the revenue can be recognized. The classification of customer deposits as current liabilities or long term liabilities is subject to our estimation on whether we expect to be able to recognize these deposits as revenue within one year of the balance sheet date. We convert the customer deposits to revenue when the homebuyers or banks pay off the balance, and the certificates of the ownership are delivered to the homebuyers or the banks.

Advances to vendors

Loans to outside parties

Real estate property development completed and under development

Income taxes

RESULTS OF OPERATIONS

Three Months Ended June 30, 2013 compared to Three Months Ended June 30, 2012

Revenues

The following table summarizes our revenue generated by different projects:

	For Three Months Ended June 30,
	2013					2012					Variance
		Revenue		%			Revenue		%			Amount		%

Mingzhu Garden (Mingzhu Nanyuan & Mingzhu Beiyuan)	$	2,956,937		41.2	%	$	817,748		16.7	%	$	2,139,189		261.6	%
Yangzhou Pearl Garden		4,167,197		58.1	%		4,064,556		83.3	%		102,641		2.5	%
NanDajie (Mingzhu Xinju)		50,840		0.7	%		-					50,840		100	%
Total Real Estate Sales before Sales Tax	$	7,174,974		100	%	$	4,882,304		100	%	$	2,292,670		47.0	%
Sales Tax		(489,971	)				(297,536	)				(192,435	)	64.7	%
Revenue, net of sales tax	$	6,685,003				$	4,584,768				$	2,100,235		45.8	%

Sales taxes for the three months ended June 30, 2013 and 2012 consisted of a business tax, 5% of the revenue, an urban construction tax, 7% of business tax, an education surcharge tax, 3% of business tax, and a land appreciation tax. Land appreciation tax for the three months ended June 30, 2013 and 2012 was assessed at the rate of 0.5% of the customer deposits in Yang County and 1% of the customer deposits in Hanzhong. The sales taxes for the three months ended June 30, 2013 increased by 64.7% from the same period last year, primarily as a result of the increase in our revenue.

We are developing more high-rise residential buildings, which requires longer construction periods. This indicates that in certain future reporting periods, we might not have any new construction work, completed and delivered to buyers, and the only available-for-sale properties would be from our inventories which are previously completed and unsold properties. Since we recognize revenue in accordance with the full accrual method at the time of the closing of an individual unit sale, the longer construction periods for high-rise residential building would have negative impact on our revenue recognition.

Cost of Sales

The following table sets forth a breakdown of our cost of sales:

	For Three Months Ended June 30,
	2013				2012				Variance
		Cost	%			Cost	%			Amount	%

Land use rights	$	331,599	9	%	$	253,950	9.4	%	$	77,649	30.6	%
Construction costs		3,217,802	91	%		2,464,461	90.6	%		753,341	30.6	%
Total cost	$	3,549,401	100	%	$	2,718,411	100	%	$	830,990	30.6	%

Our cost of sales consists primarily of costs associated with land use rights and construction costs. Cost of sales are capitalized and allocated to development projects using the specific identification method. Costs are allocated to specific units within a project based on the ratio of the sales area of units to the estimated total sales area of the project or phase of the project times the total cost of the project or phase of the project.

Cost of sales was approximately $3.5 million for the three months ended June 30, 2013. The increase of $0.8 million in cost of sales was mainly attributable to the increase in the total GFA sold during this quarter.

Land use rights cost: The cost of land use rights includes the land premium we pay to acquire land use rights for our property development sites, plus taxes. Our land use rights cost varies for different projects according to the size and location of the site and the minimum land premium set for the site, all of which are influenced by government policies, as well as prevailing market conditions. Costs for land use rights for the three months ended June 30, 2013 were $331,599, as compared to $253,950 for the three months ended June 30, 2012, representing an increase of $77,649 from the same quarter last year. The increase was consistent with the fact that the total GFA sold during the quarter ended June 30, 2013 was higher than the same quarter of last year.

Construction cost: We outsource the construction of all of our projects to third party contractors, whom we select through a competitive tender process. Our construction contracts provide a fixed payment which covers substantially all labor, materials and equipment costs, subject to adjustments for some types of excess, such as design changes during construction or changes in government-suggested steel prices. Our construction costs consist primarily of the payments to our third-party contractors, which are paid over the construction period based on specified milestones. In addition, we purchase and supply a limited range of fittings and equipment, including elevators, window frames and door frames. Our construction costs for the three months ending June 30, 2013 were approximately $3.2 million as compared to approximately $2.5 million for the three months ended June 30, 2012, representing an increase of $0.8 million. The increase in construction cost was due to the additional units sold reflected in the increased revenue recognized.

The total cost of sales as a percentage of real estate sales before sales tax for the three months ended June 30, 2013 decreased to 49.5% from 55.7% for the three months ended June 30, 2012, mainly attributable to more sales of higher margin commercial units during the quarter.

Gross Profit

Gross profit was approximately $3.1 million for the three months ended June 30, 2013 as compared to approximately $1.9 million for the three months ended June 30, 2012, representing an increase of $1.2 million, which was mainly attributable to the increase in sales. The overall gross profit as a percentage of real estate sales before sales tax increased to 43.7% during the three months ended June 30, 2013 from 38.2% for the same quarter last year due to higher sales of higher margin commercial units in both Mingzhu Garden and Yangzhou Pear Garden projects during the quarter.

The following table sets forth the gross margin of each of our projects:

	For Three Months Ended June 30,
	2013					2012
		Gross Profit		Gross Margin			Gross Profit		Gross Margin

Mingzhu Garden (Mingzhu Nanyuan & Mingzhu Beiyuan)	$	1,588,266		53.7	%	$	501,540		61.3	%
Yangzhou Pearl Garden		2,031,714		48.8	%		1,662,353		40.9	%
NanDajie (Mingzhu Xinju)		5,593		11.0	%		-		-
Sales Tax		(489.971	)				(297,536	)
Total Gross Profit	$	3,135,602		43.7	%	$	1,866,357		38.2	%

Operating Expenses

Total operating expenses increased by 58.7% or $269,059 to $727,354 for the three months ended June 30, 2013 from $458,295 for the three months ended June 30, 2012 as a result of a 108.9% increase in selling expense of $96,192 and a 46.7% increase in general and administration expenses of $172,867.

The increase in selling expenses for the three months ended June 30, 2013 was primarily attributed to more promotions, sales and marketing activities. The increasing revenue also resulted in higher sales commission expense. The higher general administration expense for the three months ended June 30, 2013 was attributed to additional $0.1 million consulting fee incurred for our real estate developments and higher executive compensation, bonus, taxes and office expense.

As a percentage of total sales, the operating expenses slightly increased to 10.1% for the three months ended June 30, 2013 from 9.4% for the three months ended June 30, 2012.

	For Three Months Ended June 30,
	2013			2012

Selling expenses	$	184,518		$	88,326
General and administrative expenses		542,836			369,969
Total operating expenses	$	727,354		$	458,295
Percentage of Real Estate Sales before Sales Tax		10.1	%		9.4	%

Income Taxes

U.S. Taxes

China HGS is a Florida corporation. However, all of our operations are conducted solely by our subsidiaries in the PRC. No income is earned in the United States and we do not repatriate any earnings outside the PRC. As a result, we did not generate any U.S. taxable income for the three months ended June 30, 2013.

PRC Taxes

Our Company is governed by the Income Tax Law of the People’s Republic of China concerning private-run enterprises, which are generally subject to tax at a new statutory rate of 25% on income reported in the statutory financial statements after appropriate tax adjustments.

However, the local tax authority of Hanzhong City has the authority to assess corporate taxes annually on local enterprises at a pre-determined fixed rate as an incentive to stimulate the local economy and encourage entrepreneurship. The tax authority assessed us for income taxes at the rate of 1.25% on revenue in Yang County and 2.5% on our revenue in Hanzhong, instead of statutory rate of 25% on the income before income tax. Income tax expenses for the three months ended June 30, 2013 were $127,284 compared to $71,259 for the three months ended June 30, 2012 as a result of the increase in our revenue.

Net Income

We reported net income of $2,262,545 for the three months ended June 30, 2013, as compared to net income of $1,333,329 for the three months ended June 30, 2012. The increase of $0.9 million in our net income was primarily due to the increase in revenue and gross profit as further discussed above under Revenues and Gross Profit.

Other Comprehensive Income

We operate primarily in the PRC and the functional currency of our operating subsidiary is the Chinese Renminbi (”RMB”). The RMB is not freely convertible into foreign currency and all foreign exchange transactions must take place through authorized institutions. No representation is made that the RMB amounts could have been, or could be, converted into USD at the rates used in translation.

Translation adjustments resulting from this process amounted to $1,337,601 and $61,848 for the three months ended June 30, 2013 and 2012, respectively. The balance sheet amounts with the exception of equity at June 30, 2013 were translated at RMB6.1732 to USD 1.00 as compared to RMB6.3190 to USD 1.00 at September 30, 2012. The equity accounts were stated at their historical rate. The average translation rates applied to the income statements accounts for the periods ended June 30, 2013 and 2012 were RMB6.2559 and RMB6.3428, respectively.

Nine Months Ended June 30, 2013 compared to Nine Months Ended June 30, 2012

Revenues

The following table summarizes our revenue generated by different projects:

	For Nine Months Ended June 30,
	2013					2012					Variance
		Revenue		%			Revenue		%			Amount		%

Mingzhu Garden (Mingzhu Nanyuan & Mingzhu Beiyuan)	$	13,318,176		35.5	%	$	2,417,944		23.5	%	$	10,900,232		450.8	%
Yangzhou Pearl Garden		18,770,697		50.0	%		7,122,134		69.3	%		11,648,563		163.6	%
NanDajie (Mingzhu Xinju)		5,472,476		14.5	%		701,597		6.8	%		4,770,879		680.0	%
Central Plaza		-					21,057		0.2	%		(21,057	)	(100	%)
Total Real Estate Sales before Sales Tax	$	37,561,349		100	%	$	10,262,731		100	%	$	27,298,617		266.0	%
Sales Tax		(2,349,413	)				(667,020	)				(1,682,393	)	252.2	%
Revenue, net of sales tax	$	35,211,936				$	9,595,771				$	25,616,224		267.0	%

Our revenues are derived from the sale of residential buildings, commercial front-stores and parking space in projects that we have developed. Revenues before sales tax increased by 266.0% to approximately $37.6 million for the nine months ended June 30, 2013 from approximately $10.3 million for the same period in the last year. The total GFA sold during the nine months ended June 30, 2013 was 67,789 square meters, representing an increase of 226% from 20,761 square meters completed and sold for the nine months ended June 30, 2012. A significant portion of revenue during the nine months ended June 30,2013 was from the sales of commercial units in NanDajie Project (Mingzhu Xinju) project. On October 23, 2012, the Company entered into a sales agreement to sell the remaining commercial units in Nan Dajie (Mingzhu Xinju) project with a total GFA of 4,545.88 square meters located in Hanzhong City for a total contract amount of $5,420,711 (RMB33,911,426). The purchaser is related to one of the Company’s concrete suppliers for our Hanzhong City Oriental Pearl Garden project and Mingzhu Beiyuan project. The purchaser’s payments are guaranteed by third parties. The ownership certificate of the related property was issued to the purchaser on November 22, 2012. As of June 30, 2013, total accounts receivable balance of $2,507,409 was due from the purchaser. Based on the current collection progress, the balance of account receivables was expected to be collected by the end of fiscal 2013.

Sales taxes for the nine months ended June 30, 2013 and 2012 consisted of a business tax, 5% of the revenue, an urban construction tax, 7% of business tax, an education surcharge tax, 3% of business tax, and a land appreciation tax. Land appreciation tax for the nine months ended June 30, 2013 and 2012 was assessed at the rate of 0.5% of the customer deposits in Yang County and 1% of the customer deposits in Hanzhong. The sales taxes for the nine months ended June 30, 2013 increased by 252.2% from the same period last year, primarily as a result of the increase in our revenue.

Cost of Sales

The following table sets forth a breakdown of our cost of sales:

	For Nine Months Ended June 30,
	2013				2012				Variance
		Cost	%			Cost	%			Amount	%

Land use rights	$	1,956,962	11	%	$	480,026	10.0	%	$	1,476,936	307.7	%
Construction costs		16,100,694	89	%		4,259,614	90.0	%		11,841,080	278.0	%
Total cost	$	18,057,656	100	%	$	4,739,640	100	%	$	13,318,016	281.0	%

Our cost of sales consists primarily of costs associated with land use rights and construction costs. Cost of sales are capitalized and allocated to development projects using the specific identification method. Costs are allocated to specific units within a project based on the ratio of the sales area of units to the estimated total sales area of the project (or phase of the project) times the total cost of the project (or phase of the project).

Cost of sales was approximately $18.1 million for the nine months ended June 30, 2013 compared to $4.7 million for the nine months ended June 30, 2012. The $13.3 million increase in cost of sales was mainly attributable to the increase in the total GFA sold during this period.

Land use rights cost: The cost of land use rights includes the land premium we pay to acquire land use rights for our property development sites, plus taxes. Our land use rights cost varies for different projects according to the size and location of the site and the minimum land premium set for the site, all of which are influenced by government policies, as well as prevailing market conditions. Costs for land use rights for the nine months ended June 30, 2013 were approximately $2.0 million, as compared to $0.5 million for the nine months ended June 30, 2012, representing an increase of $1.5 million from the same period last year. The increase was consistent with the fact that the total GFA sold during the nine months ended June 30, 2013 doubled the same period of last year.

Construction cost: We outsource the construction of all of our projects to third party contractors, whom we select through a competitive tender process. Our construction contracts provide a fixed payment which covers substantially all labor, materials and equipment costs, subject to adjustments for some types of excess, such as design changes during construction or changes in government-suggested steel prices. Our construction costs consist primarily of the payments to our third-party contractors, which are paid over the construction period based on specified milestones. In addition, we purchase and supply a limited range of fittings and equipment, including elevators, window frames and door frames. Our construction costs for the nine months ended June 30, 2013 were approximately $16.1million as compared to approximately $4.3 million for the nine months ended June 30, 2012, representing an increase of $11.8 million. The increase in construction cost was due to the additional units sold reflected in the increased revenue recognized.

The total cost of sales as a percentage of real estate sales before sales tax for the nine months ended June 30, 2013 increased to 48.1% from 46.2% for the nine months ended June 30, 2012, mainly attributable to lower revenue from sales of higher margin commercial properties and parking units in the current period.

Gross Profit

Gross profit was approximately $17.2 million for the nine months ended June 30, 2013 as compared to approximately $4.9 million for the nine months ended June 30, 2012, representing an increase of $12.3 million, which was mainly attributable to the increase in sales. The overall gross profit as a percentage of real estate sales before sales tax slightly decreased to 45.7% during the nine months ended June 30, 2013 from 47.3% for the same period last year, mainly due to lower sales of higher margin commercial units in Hanzhong City and Yang County during the current period.

The following table sets forth the gross margin of each of our projects:

	For Nine Months Ended June 30,
	2013					2012
		Gross Profit		Gross Margin			Gross Profit		Gross Margin

Mingzhu Garden (Mingzhu Nanyuan & Mingzhu Beiyuan)	$	7,652,955		57.5	%	$	1,767,169		73.1	%
Yangzhou Pearl Garden		8,207,852		43.7	%		3,423,805		48.1	%
NanDajie (Mingzhu Xinju)		3,642,886		66.6	%		318,533		45.4	%
Central Plaza		-					13,584		0.1	%
Sales Tax		(2,349,413	)				(667,020	)
Total Gross Profit	$	17,154,280		45.7	%	$	4,856,071		47.3	%

Operating Expenses

Total operating expenses increased by 111.6% or $1,511,065 to $2,864,878 for the nine months ended June 30, 2013 from $1,353,813 for the nine months ended June 30, 2012 as a result of a 278.1% increase in selling expense of $473,327 and a 87.7% increase in general and administration expenses of $1,037,738.

The increase in selling expenses for nine months ended June 30, 2013 was primarily attributed to more promotions, sales and marketing activities. The increasing revenue also resulted in higher sales commission expense. The higher general administration expense for the nine months ended June 30, 2013 was attributed to an additional $0.7 million consulting fee incurred for our real estate developments and higher executive compensation, bonus, taxes and office expense.

However, as a percentage of total sales, the operating expenses decreased to 7.6% for the nine months ended June 30, 2013 from 13.2% for the nine months ended June 30, 2012, reflecting improved operating efficiency as real estate sales grow.

	For Nine Months Ended June 30,
	2013			2012

Selling expenses	$	643,526		$	170,919
General and administrative expenses		2,221,352			1,183,614
Total operating expenses	$	2,864,878		$	1,353,813
Percentage of Real Estate Sales before Sales Tax		7.6	%		13.2	%

Income Taxes

U.S. Taxes

PRC Taxes

However, the local tax authority of Hanzhong City has the authority to assess corporate taxes annually on local enterprises at a pre-determined fixed rate as an incentive to stimulate the local economy and encourage entrepreneurship. The tax authority assessed us for income taxes at the rate of 1.25% on revenue in Yang County and 2.5% on our revenue in Hanzhong, instead of statutory rate of 25% on the income before income tax. Income tax expenses for the nine months ended June 30, 2013 were $704,400 as compared to $167,542 for the nine months ended June 30, 2012 as a result of the increase in our revenue.

Net Income

We reported net income of $13,538,342 for the nine months ended June 30, 2013, as compared to net income of $3,309,042 for the nine months ended June 30, 2012. The increase of $10.2 million in our net income was primarily due to the increase in revenue and gross profit as further discussed above under Revenues and Gross Profit.

Other Comprehensive Income

Translation adjustments resulting from this process amounted to $2,015,309 and $866,297 for the nine months ended June 30, 2013 and 2012, respectively. The balance sheet amounts with the exception of equity at June 30, 2013 were translated at RMB6.1732 to USD1.00 as compared to RMB6.3190 to USD1.00 at September 30, 2012. The equity accounts were stated at their historical rate. The average translation rates applied to the income statements accounts for the periods ended June 30, 2013 and 2012 were RMB6.2559 and RMB6.3428, respectively.

Liquidity and Capital Resources

Our principal need for liquidity and capital resources is to maintain working capital sufficient to support our operations and to make capital expenditures to finance the growth of our business. To date, we have financed our operations primarily through cash flows from operations and borrowings from our principal shareholder.

As of June 30, 2013, the Company had an approximate deficit of $4.1 million in working capital, a decrease of $11.7 million as compared to $7.7 million as of September 30, 2012. It was mainly due to the fact that most of our real estate projects under construction are high-rise buildings with planned GFA over 709,038 square meters, which generally take about 2- 3 years for the construction, so they are included in the non-current assets. Meantime, our account payable balance significantly increased based on the construction progress.

Our total cash and restricted cash balance increased to approximately $4.1 million as of June 30, 2013 with an increase of sales during the nine months ended June 30, 2013. Since most of our customers are first-time home buyers and our affordable housing units are in the pre-sales stage, we expect our cash flow will continue improving during the balance of fiscal 2013.

With respect to capital funding requirements, the Company budgeted the capital spending based on ongoing assessments of needs to maintain adequate cash. The Company did not have any external bank loan outstanding as of June 30, 2013. Due to the long term relationship with our construction suppliers, we were able to effectively manage cash spending on construction. In addition, the Company’s cash flows from pre-sales and sales and, if necessary, shareholder loans should provide financial support for the current development and operations.

In order to fully implement our business plan and sustain continued growth, we may need to raise capital. Our expectation, therefore, is that we will seek to access the capital markets in both the U.S. and China to obtain the funds we require. At the present time, however, we do not have commitments of funds from any source.

Cash Flow

Comparison of cash flows results is summarized as follows:

	Nine months ended June 30,
	2013		2012
Net cash provided by (used in) operating activities	$	1,734,777	$	(7,119,346	)
Net cash used in investing activities		-		-
Net cash provided by financing activities		-		-
Effect of change of foreign exchange rate on cash		49,333		79,548
Net increase (decrease) in cash		1,784,110		(7,039,798	)
Cash, beginning of period		1,104,686		8,837,795
Cash, end of period	$	2,888,796	$	1,797,997

Operating Activities

Net cash provided by operating activities during the nine months ended June 30, 2013 was $1.7 million, consisting of net income of $13.5 million, noncash adjustments of $0.07 million and net changes in our operating assets and liabilities, which mainly included a decrease in advances to venders of $1.5 million as advances were utilized in the real estate under construction, a decrease in account receivable of $2.5 million, an increase in real estate property under development of $33.8 million resulting from more progress on our real estate projects under development, a decrease in real estate property completed of $8.5 million due to sales and an increase in accounts payable of $9.0 million resulted from more construction progress as well as an increase of customer deposits of $5.1 million due to more promotion efforts on our contracted sales. The positive cash provided by operating activities is mainly attributable to the higher revenue and more customer deposits received during the nine months ended June 30, 2013, and was offset by the significant spending on our new real estate property under development in Oriental Pearl Garden and Mingzhu Beiyuan projects located in Hanzhong city and Yangzhou Pearl Garden project located in Yang County.

Net cash used in operating activities during the nine months ended June 30, 2012 was $7.1 million, consisting of net income of $3.3 million, noncash adjustments of $0.08 million and net changes in our operating assets and liabilities, which mainly included a decrease in advances to venders and loans to outside parties of $5.2 million due to the repayment from these venders and outside parties, an increase in real estate property development completed of $8.1 million resulting from our construction progress, a decrease in account payable of $4.6 as we settled balances with our suppliers; an increase in security deposits for land use rights of $11.7 million, an increase in real estate property under development of $0.7 million attribute to our construction progress and an increase in customer deposits of $8.0 million resulted from our pre-sale efforts. The negative cash provided by operating activities is mainly attributable to our significant payment on security deposits for land use rights and settlements of account payable with our suppliers.

Financing Activities

Net cash flows provided by financing and investing activities amounted to $0 for the nine months ended June 30, 2013 and 2012.

Inflation

Inflation has not had a material impact on our business and we do not expect inflation to have a material impact on our business in the near future.

ITEM 3. QUANTITATIVE AND QUALITATIVE DISCLOSURE ABOUT MARKET RISK

Not applicable.

ITEM 4. CONTROLS AND PROCEDURES

Evaluation of Disclosure Controls and Procedures

Under the supervision and with the participation of our management, including our Chief Executive Officer and Chief Financial Officer, we conducted an evaluation of the effectiveness of the design and operation of our disclosure controls and procedures, as defined in Rules 13a-15(e) and 15d-15(e) under the Securities Exchange Act of 1934, as amended, as of the end of the period covered by this Quarterly Report on Form 10-Q (the “Evaluation Date”). The evaluation of our disclosure controls and procedures included a review of our processes and the effect on the information generated for use in this Quarterly Report on Form 10-Q. In the course of this evaluation, we sought to identify any material weaknesses in our disclosure controls and procedures and to confirm that any necessary corrective action, including process improvements, was taken. The purpose of this evaluation is to determine if, as of the Evaluation Date, our disclosure controls and procedures were operating effectively such that the information, required to be disclosed in our Securities and Exchange Commission (“SEC”) reports (i) was recorded, processed, summarized and reported within the time periods specified in SEC rules and forms, and (ii) was accumulated and communicated to our management, including our Chief Executive Officer and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure.

Management conducted its evaluation of disclosure controls and procedures under the supervision of our chief executive officer and our chief financial officer. Based upon this evaluation, our principal executive officer and principal financial officer concluded that our disclosure controls and procedures were effective as of June 30, 2013.

The management is committed to improving the internal controls over financial reporting and will undertake the consistent improvements or enhancements on an ongoing basis. To remediate the weakness in lack of internal audit function, the Company has employed an internal auditor to reinforce the function of the internal audit department. Currently, the internal audit department has two staff.

The Company continued to engage the existing independent professional consulting firm to assist the Company’s Internal Control Evaluation Committee in evaluating the internal control effectiveness in fiscal 2013.

The remedial measures being undertaken may not be fully effectuated or may be insufficient to address the significant deficiencies we identified, and there can be no assurance that significant deficiencies or material weaknesses in our internal control over financial reporting will not be identified or occur in the future. If additional significant deficiencies (or if material weaknesses) in our internal controls are discovered or occur in the future, among other similar or related effects: (i) the Company may fail to meet future reporting obligations on a timely basis, (ii) the Company’s consolidated financial statements may contain material misstatements, and (iii) the Company’s business and operating results may be harmed.

Changes in Internal Control over Financial Reporting

Except for the matters described above to improve our internal controls over financial reporting, there were no changes in our internal control over financial reporting for the three and nine months ended June 30, 2013 that materially affected, or are reasonably likely to materially affect, our internal control over financial reporting, however the Company is in the process of designing and planning to change as described above.

PART II: OTHER INFORMATION

ITEM 1. LEGAL PROCEEDINGS

We may be subject to, from time to time, various legal proceedings relating to claims arising out of our operations in the ordinary course of our business. We are not currently a party to any legal proceedings, the adverse outcome of which, individually or in the aggregate, would have a material adverse effect on the business, financial condition, or results of operations of the Company.

ITEM 1A. RISK FACTORS

As a “smaller reporting company” as defined by Item 10 of Regulation S-K, the Company is not required to provide information required by this item.

ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS

None.

ITEM 3. DEFAULTS UPON SENIOR SECURITIES

None.

ITEM 4. MINE SAFETY DISCLOSURES

None.

ITEM 5. OTHER INFORMATION

None.

ITEM 6. EXHIBITS

The exhibits listed on the Exhibit Index are provided as part of this report.

(a) Exhibits

Exhibit Number		Description of Exhibit

31.1*		Rule 13a-14(a) Certification of Chief Executive Officer

31.2*		Rule 13a-14(a) Certification of Chief Financial Officer

32.1*		Section 1350 Certification of Chief Executive Officer and Chief Financial Officer

101.INS*		XBRL Instance

101.SCH*		XBRL Taxonomy Extension Schema

101.CAL*		XBRL Taxonomy Extension Calculation

101.DEF*		XBRL Taxonomy Extension Definition

101.LAB*		XBRL Taxonomy Extension Labels

101.PRE*		XBRL Taxonomy Extension Presentation

* Furnished electronically herewith

SIGNATURES

In accordance with the requirements of the Exchange Act, the registrant caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.

	China HGS Real Estate, Inc.

August 14, 2013	By:	/s/ Xiaojun Zhu
		Xiaojun Zhu
		Chief Executive Officer



	By:	/s/ Wei Shen
		Wei Shen
		Chief Financial Officer