EX-12.1 3 v181790_ex12-1.htm
 
Exhibit 12.1
 
Exhibit 12.1:  Computation of Ratio of Earnings to Fixed Charges

for the

FORM F-3
REGISTRATION STATEMENT UNDER SECURITIES ACT OF 1933

for

ORIGIN ARGITECH LIMITED  (NASDAQ: SEED)

(In thousands, except ratios)
   
2009
   
2008
   
2007
   
2006
   
2005
 
   
RMB
   
RMB
   
RMB
   
RMB
   
RMB
 
Income (loss) before Provision for income taxes
    (10,193 )     (45,557 )     (149,665 )     75,788       17,677  
Plus:   Fixed charges
                                       
Interest expenses
    16,784       36,939       21,697       5,005       1,829  
Estimate of the interest within rental expense
    1,809       2,682       4,069       830       640  
                                         
Total fixed charges
    18,593       39,621       25,766       5,835       2,469  
                                         
Fixed charges
    18,593       39,621       25,766       5,835       2,469  
                                         
Earnings as defined
    8,400       (5,936 )     (123,899 )     81,623       20,146  
                                         
Ratio of earnings to fixed charges
    0.45       N/A       N/A       13.99       8.16  
Deficiency of earnings
    -       45,557       149,665       -       -  

(1) The years 2007, 2008 & 2009 are represented by fiscal year ended September 30 figures.
(2) The year 2006 is represented by a nine month ended September 30, 2006 figure as this was a transition year for the company shifting from a December 31 fiscal year end to September 30.
(3) The year 2005 is represented by a 12 month ended December 31, 2005 figure.

Note on the Computation of Ratio of Earnings to Fixed Charges: For the purpose of determining the ratio of earnings to fixed charges, earnings include pre-tax income from continuing operations plus fixed charges.  Fixed charges consist of interest expense and an estimate of the interest within rental expense deemed by us to be representative of the interest factor of rental expense, which we estimate to be 30% of such expense.  During the periods presented above, we had no preference securities outstanding.